XML 14 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Operations (Unaudited) - USD ($)
3 Months Ended 6 Months Ended
Jul. 31, 2018
Jul. 31, 2017
Jul. 31, 2018
Jul. 31, 2017
REVENUE        
Room $ 2,353,494 $ 2,041,308 $ 5,401,044 $ 4,752,208
Food and Beverage 21,414 15,047 43,812 26,015
Management and Trademark Fees 22,997 38,138 90,443 118,422
Reservation and Convention (250)    
Other 50,475 20,542 77,716 40,709
TOTAL REVENUE 2,448,380 2,114,785 5,613,015 4,937,354
OPERATING EXPENSES        
Room 713,648 680,853 1,500,513 1,362,149
Food and Beverage 28,227 16,818 64,192 35,033
Telecommunications 8,153 10,245 19,571 20,044
General and Administrative 693,311 732,454 1,438,781 1,482,141
Sales and Marketing 268,609 209,730 482,485 421,690
Repairs and Maintenance 149,244 194,019 314,751 327,941
Hospitality 175,031 163,221 345,669 323,964
Utilities 181,645 160,714 313,689 281,218
Depreciation 323,047 273,183 642,734 554,978
Intangible Amortization 16,750
Real Estate and Personal Property Taxes, Insurance and Ground Rent 121,324 117,100 238,059 244,159
Other (5,946) 5,075
TOTAL OPERATING EXPENSES 2,662,239 2,569,140 5,365,518 5,053,317
OPERATING INCOME (LOSS) (213,859) (454,356) 247,496 (115,964)
Interest Income 57,247 1,717 60,879 760
TOTAL OTHER INCOME 57,247 1,717 60,879 760
Interest on Mortgage Notes Payable 133,057 127,045 259,106 235,827
Interest on Notes Payable to Banks 13,187 2,375 25,743 2,379
Interest on Other Notes Payable 37,814 8,753 73,972 25,630
Interest on Advances to Affiliates - Related Party (1,344)
TOTAL INTEREST EXPENSE 184,058 138,173 358,821 262,492
CONSOLIDATED NET LOSS BEFORE INCOME TAX PROVISION AND DISCONTINUED OPERATIONS (340,670) (590,812) (50,446) (377,696)
Income Tax Provision (209,831) (270,000) (209,831) (330,000)
CONSOLIDATED NET LOSS FROM CONTINUING OPERATIONS (550,501) (860,812) (260,277) (707,696)
Discontinued Operations, Net of Non-Controlling Interest (87,772) (1,084,926) (686,427) (1,180,953)
Gain on Disposal of Discontinued Operations 11,445,878 11,445,879
CONSOLIDATED NET (LOSS) INCOME FROM DISCONTINUED OPERATIONS AND GAIN ON SALE OF DISCONTINUED OPERATIONS (87,772) 10,360,952 (686,427) 10,264,926
CONSOLIDATED NET (LOSS) INCOME (638,273) 9,500,140 (946,704) 9,557,230
LESS: NET INCOME ATTRIBUTABLE TO NON-CONTROLLING INTEREST 51,345 (128,821) 435,345 136,236
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS $ (689,618) $ 9,628,961 $ (1,382,049) $ 9,420,994
NET LOSS PER SHARE FROM CONTINUING OPERATIONS - BASIC $ (0.06) $ (0.09) $ (0.03) $ (0.07)
NET INCOME PER SHARE FROM DISCONTINUED OPERATIONS - BASIC (0.01) 1.06 (0.07) 1.04
NET INCOME PER SHARE FROM NON-CONTROLLING INTEREST - BASIC 0.01 (0.01) 0.05 0.01
NET (LOSS) INCOME PER SHARE TOTAL - BASIC $ (0.07) $ 0.96 $ (0.15) $ 0.95
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - BASIC 9,341,794 9,754,810 9,405,357 9,880,780
NET LOSS PER SHARE FROM CONTINUING OPERATIONS - DILUTED $ (0.06) $ (0.06) $ (0.03) $ (0.05)
NET INCOME PER SHARE FROM DISCONTINUED OPERATIONS - DILUTED (0.01) 0.78 (0.07) 0.77
NET INCOME PER SHARE FROM NON-CONTROLLING INTEREST - DILUTED 0.01 (0.01) 0.05 0.01
NET (LOSS) INCOME PER SHARE TOTAL - DILUTED $ (0.07) $ 0.73 $ (0.15) $ 0.71
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING - DILUTED 9,341,794 13,244,274 9,405,357 13,307,360