2022 Q3 Form 10-Q Financial Statement
#000165495422010986 Filed on August 10, 2022
Income Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
Revenue | $3.909M | $3.750M | $3.465M |
YoY Change | 14.15% | 4.61% | 5.57% |
Cost Of Revenue | $2.896M | $2.816M | $2.653M |
YoY Change | 15.26% | 11.01% | 60.05% |
Gross Profit | $1.013M | $934.0K | $812.4K |
YoY Change | 11.07% | -10.88% | -50.0% |
Gross Profit Margin | 25.91% | 24.91% | 23.45% |
Selling, General & Admin | $518.4K | $539.7K | $540.5K |
YoY Change | 2.46% | 12.01% | 81.03% |
% of Gross Profit | 51.19% | 57.79% | 66.53% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $235.4K | $236.8K | $234.8K |
YoY Change | -10.38% | -9.56% | -17.11% |
% of Gross Profit | 23.24% | 25.35% | 28.9% |
Operating Expenses | $2.896M | $2.816M | $653.3K |
YoY Change | 15.26% | 11.01% | 41.0% |
Operating Profit | $381.9K | $281.6K | $159.1K |
YoY Change | 44.64% | -33.59% | -86.3% |
Interest Expense | $378.0K | $347.7K | $341.9K |
YoY Change | 10.15% | 2.62% | 2.3% |
% of Operating Profit | 98.99% | 123.49% | 214.83% |
Other Income/Expense, Net | |||
YoY Change | |||
Pretax Income | $3.852K | -$66.13K | -$182.7K |
YoY Change | -104.88% | -177.65% | -122.09% |
Income Tax | $0.00 | -$15.87K | -$46.04K |
% Of Pretax Income | 0.0% | ||
Net Earnings | $3.852K | -$50.26K | -$136.7K |
YoY Change | -104.88% | -159.02% | -116.52% |
Net Earnings / Revenue | 0.1% | -1.34% | -3.94% |
Basic Earnings Per Share | $0.00 | $0.00 | -$0.01 |
Diluted Earnings Per Share | $0.00 | $0.00 | -$0.01 |
COMMON SHARES | |||
Basic Shares Outstanding | 22.22M shares | 22.22M shares | 22.22M shares |
Diluted Shares Outstanding | 23.51M shares | 23.58M shares | 23.47M shares |
Balance Sheet
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $743.0K | $900.3K | $808.0K |
YoY Change | -58.48% | -55.36% | -56.85% |
Cash & Equivalents | $743.0K | $900.3K | $808.0K |
Short-Term Investments | |||
Other Short-Term Assets | $471.7K | $450.6K | $441.6K |
YoY Change | 26.84% | -3.32% | -7.6% |
Inventory | $1.012M | $994.6K | $1.000M |
Prepaid Expenses | $471.6K | $450.6K | |
Receivables | $1.031M | $1.032M | $886.4K |
Other Receivables | $0.00 | $0.00 | $0.00 |
Total Short-Term Assets | $3.258M | $3.378M | $3.136M |
YoY Change | -18.79% | -23.18% | -26.58% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $5.010M | $5.104M | $11.33M |
YoY Change | 7.93% | 18.59% | 9.32% |
Goodwill | $278.5K | $278.5K | |
YoY Change | 0.0% | 0.0% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $407.1K | $398.5K | $390.8K |
YoY Change | 44.43% | 70.53% | -90.08% |
Total Long-Term Assets | $15.70M | $15.94M | $16.13M |
YoY Change | 6.08% | 9.47% | 8.89% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.258M | $3.378M | $3.136M |
Total Long-Term Assets | $15.70M | $15.94M | $16.13M |
Total Assets | $18.96M | $19.32M | $19.26M |
YoY Change | 0.78% | 1.9% | 0.95% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $403.4K | $739.9K | $607.6K |
YoY Change | -16.41% | 38.63% | -15.89% |
Accrued Expenses | $700.5K | $685.3K | $668.8K |
YoY Change | 78.04% | 69.84% | 61.84% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $0.00 | $0.00 | $0.00 |
YoY Change | |||
Long-Term Debt Due | $266.7K | $166.7K | |
YoY Change | |||
Total Short-Term Liabilities | $1.371M | $1.592M | $1.276M |
YoY Change | 56.45% | 69.85% | 12.4% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $8.576M | $8.560M | $8.611M |
YoY Change | 2.33% | 3.54% | 5.58% |
Other Long-Term Liabilities | $6.278M | $6.445M | $6.612M |
YoY Change | -1.04% | -0.44% | 0.15% |
Total Long-Term Liabilities | $14.85M | $15.00M | $15.22M |
YoY Change | 0.88% | 1.8% | 3.15% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $1.371M | $1.592M | $1.276M |
Total Long-Term Liabilities | $14.85M | $15.00M | $15.22M |
Total Liabilities | $16.23M | $16.60M | $16.50M |
YoY Change | 4.0% | 5.86% | 3.81% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$22.08M | -$22.08M | |
YoY Change | 2.35% | 2.75% | |
Common Stock | $24.81M | $24.81M | |
YoY Change | 0.12% | 0.13% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $2.734M | $2.724M | $2.765M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $18.96M | $19.32M | $19.26M |
YoY Change | 0.78% | 1.9% | 0.95% |
Cashflow Statement
Concept | 2022 Q3 | 2022 Q2 | 2022 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $3.852K | -$50.26K | -$136.7K |
YoY Change | -104.88% | -159.02% | -116.52% |
Depreciation, Depletion And Amortization | $235.4K | $236.8K | $234.8K |
YoY Change | -10.38% | -9.56% | -17.11% |
Cash From Operating Activities | -$138.6K | $150.6K | $10.86K |
YoY Change | -150.34% | -18.83% | -98.45% |
INVESTING ACTIVITIES | |||
Capital Expenditures | -$18.74K | -$58.35K | $466.4K |
YoY Change | -96.27% | 40.13% | 2009.85% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$18.74K | -$58.35K | -$466.4K |
YoY Change | -96.27% | 40.13% | 2009.85% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | 0.000 | 0.000 | $0.00 |
YoY Change | |||
NET CHANGE | |||
Cash From Operating Activities | -138.6K | 150.6K | $10.86K |
Cash From Investing Activities | -18.74K | -58.35K | -$466.4K |
Cash From Financing Activities | 0.000 | 0.000 | $0.00 |
Net Change In Cash | -157.3K | 92.30K | -$455.5K |
YoY Change | -30.82% | -35.88% | -167.15% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$138.6K | $150.6K | $10.86K |
Capital Expenditures | -$18.74K | -$58.35K | $466.4K |
Free Cash Flow | -$119.8K | $209.0K | -$455.5K |
YoY Change | -115.4% | -8.03% | -167.15% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2022Q2 | us-gaap |
Accounts And Notes Receivable Net
AccountsAndNotesReceivableNet
|
1032298 | usd |
CY2022Q2 | us-gaap |
Inventory Net
InventoryNet
|
994611 | usd |
CY2022Q2 | us-gaap |
Assets Current
AssetsCurrent
|
3377804 | usd |
CY2022Q2 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
4321336 | usd |
CY2022Q2 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
3113898 | usd |
CY2022Q2 | us-gaap |
Construction In Progress Gross
ConstructionInProgressGross
|
261196 | usd |
dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000709005 | ||
dei |
Amendment Flag
AmendmentFlag
|
false | ||
dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | ||
dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q2 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2022 | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
CY2021Q4 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
810044 | usd |
CY2022Q2 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00 | |
CY2021Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00 | |
CY2021Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
40000000 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22215512 | shares |
CY2022Q2 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
CY2021Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2022-06-30 | ||
dei |
Entity File Number
EntityFileNumber
|
0-11104 | ||
dei |
Entity Registrant Name
EntityRegistrantName
|
NOBLE ROMAN’S, INC. | ||
dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
IN | ||
dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
35-1281154 | ||
dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
6612 E | ||
dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
75th Street | ||
dei |
Entity Address Address Line3
EntityAddressAddressLine3
|
Suite 450 | ||
dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Indianapolis | ||
dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
IN | ||
dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
46250 | ||
dei |
City Area Code
CityAreaCode
|
317 | ||
dei |
Local Phone Number
LocalPhoneNumber
|
634-3377 | ||
dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | ||
dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | ||
dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | ||
dei |
Entity Small Business
EntitySmallBusiness
|
true | ||
dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | ||
dei |
Entity Shell Company
EntityShellCompany
|
false | ||
CY2022Q3 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
22215512 | shares |
CY2022Q2 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
450606 | usd |
CY2021Q4 | us-gaap |
Property Plant And Equipment Owned Accumulated Depreciation
PropertyPlantAndEquipmentOwnedAccumulatedDepreciation
|
2366927 | usd |
CY2022Q2 | us-gaap |
Property Plant And Equipment Owned Accumulated Depreciation
PropertyPlantAndEquipmentOwnedAccumulatedDepreciation
|
2592367 | usd |
CY2021Q4 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
324402 | usd |
CY2022Q2 | us-gaap |
Other Assets Noncurrent
OtherAssetsNoncurrent
|
398497 | usd |
CY2021Q4 | nrom |
Short Term Loans Payable
ShortTermLoansPayable
|
0 | usd |
CY2022Q2 | nrom |
Short Term Loans Payable
ShortTermLoansPayable
|
166665 | usd |
CY2022Q2 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
1591829 | usd |
CY2021Q4 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
7898941 | usd |
CY2022Q2 | us-gaap |
Long Term Loans Payable
LongTermLoansPayable
|
7949523 | usd |
CY2021Q4 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
29037 | usd |
CY2022Q2 | us-gaap |
Warrants And Rights Outstanding
WarrantsAndRightsOutstanding
|
29037 | usd |
CY2022Q2 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
610046 | usd |
CY2021Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
5570639 | usd |
CY2022Q2 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
5551696 | usd |
CY2022Q2 | us-gaap |
Deferred Revenue Noncurrent
DeferredRevenueNoncurrent
|
864590 | usd |
CY2022Q2 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
15004892 | usd |
CY2022Q2 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
40000000 | shares |
CY2022Q2 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22215512 | shares |
CY2022Q2 | us-gaap |
Common Stock Value
CommonStockValue
|
24807679 | usd |
CY2022Q2 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22083961 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2723718 | usd |
CY2022Q2 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
19320439 | usd |
CY2021Q2 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
2264739 | usd |
CY2022Q2 | us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
2503363 | usd |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
4373436 | usd | |
us-gaap |
Revenue From Related Parties
RevenueFromRelatedParties
|
4786960 | usd | |
CY2021Q2 | nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
117197 | usd |
CY2022Q2 | nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
177115 | usd |
nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
233301 | usd | |
nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
310244 | usd | |
nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
2253220 | usd | |
nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
2098608 | usd | |
CY2021Q2 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
3513 | usd |
CY2022Q2 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
5051 | usd |
us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
7069 | usd | |
us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
19267 | usd | |
CY2021Q2 | us-gaap |
Revenues
Revenues
|
3584709 | usd |
CY2022Q2 | us-gaap |
Revenues
Revenues
|
3749892 | usd |
us-gaap |
Revenues
Revenues
|
6867026 | usd | |
us-gaap |
Revenues
Revenues
|
7215079 | usd | |
CY2021Q2 | nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
1935744 | usd |
CY2022Q2 | nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
2162889 | usd |
nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
3164638 | usd | |
nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
4221418 | usd | |
CY2021Q2 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
118659 | usd |
CY2022Q2 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
169750 | usd |
nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
207813 | usd | |
nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
302626 | usd | |
CY2021Q2 | nrom |
Franchising Expenses
FranchisingExpenses
|
482309 | usd |
CY2022Q2 | nrom |
Franchising Expenses
FranchisingExpenses
|
483240 | usd |
nrom |
Franchising Expenses
FranchisingExpenses
|
821674 | usd | |
nrom |
Franchising Expenses
FranchisingExpenses
|
944595 | usd | |
CY2021Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
2536712 | usd |
CY2022Q2 | us-gaap |
Operating Expenses
OperatingExpenses
|
2815879 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
4194125 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
5468639 | usd | |
CY2021Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
142133 | usd |
CY2022Q2 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
112687 | usd |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
306849 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
225439 | usd | |
CY2021Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
481860 | usd |
CY2022Q2 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
539742 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
780449 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1080274 | usd | |
CY2021Q2 | nrom |
Non Operating Expenses
NonOperatingExpenses
|
3160705 | usd |
CY2022Q2 | nrom |
Non Operating Expenses
NonOperatingExpenses
|
3468308 | usd |
nrom |
Non Operating Expenses
NonOperatingExpenses
|
5281423 | usd | |
nrom |
Non Operating Expenses
NonOperatingExpenses
|
6774352 | usd | |
CY2021Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
424004 | usd |
CY2022Q2 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
281584 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1585603 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
440727 | usd | |
CY2021Q2 | us-gaap |
Interest Expense
InterestExpense
|
338839 | usd |
CY2022Q2 | us-gaap |
Interest Expense
InterestExpense
|
347717 | usd |
us-gaap |
Interest Expense
InterestExpense
|
673030 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
689597 | usd | |
CY2021Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
85165 | usd |
CY2022Q2 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
-66133 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
912573 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
|
-248870 | usd | |
CY2021Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2022Q2 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-15872 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
-61913 | usd | |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
85165 | usd |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-50261 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
912573 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
-186957 | usd | |
CY2021Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2022Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | ||
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | ||
CY2021Q2 | us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
22215512 | shares |
CY2022Q2 | us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
22215512 | shares |
us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
22215512 | shares | |
us-gaap |
Weighted Average Number Of Shares Issued Basic
WeightedAverageNumberOfSharesIssuedBasic
|
22215512 | shares | |
CY2021Q2 | nrom |
Net Income Losses Diluted Earnings Loss Per Share
NetIncomeLossesDilutedEarningsLossPerShare
|
0.00 | |
CY2022Q2 | nrom |
Net Income Losses Diluted Earnings Loss Per Share
NetIncomeLossesDilutedEarningsLossPerShare
|
0.00 | |
nrom |
Net Income Losses Diluted Earnings Loss Per Share
NetIncomeLossesDilutedEarningsLossPerShare
|
0.04 | ||
nrom |
Net Income Losses Diluted Earnings Loss Per Share
NetIncomeLossesDilutedEarningsLossPerShare
|
0.01 | ||
CY2021Q2 | nrom |
Weighted Average Number Of Common Shares Outstanding Diluted
WeightedAverageNumberOfCommonSharesOutstandingDiluted
|
23465512 | shares |
CY2022Q2 | nrom |
Weighted Average Number Of Common Shares Outstanding Diluted
WeightedAverageNumberOfCommonSharesOutstandingDiluted
|
23579118 | shares |
nrom |
Weighted Average Number Of Common Shares Outstanding Diluted
WeightedAverageNumberOfCommonSharesOutstandingDiluted
|
23465512 | shares | |
nrom |
Weighted Average Number Of Common Shares Outstanding Diluted
WeightedAverageNumberOfCommonSharesOutstandingDiluted
|
23579118 | shares | |
CY2021Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2894564 | usd |
nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
16111 | usd | |
CY2022Q2 | nrom |
Stockholders Equitys
StockholdersEquitys
|
2723718 | usd |
CY2022Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2765491 | usd |
CY2022Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-50261 | usd |
CY2022Q2 | nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
8488 | usd |
CY2022Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2723718 | usd |
CY2020Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2356978 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
912573 | usd | |
nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
12737 | usd | |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3282288 | usd |
CY2021Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3190755 | usd |
CY2021Q2 | nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
6368 | usd |
CY2021Q2 | us-gaap |
Net Income Loss
NetIncomeLoss
|
85165 | usd |
CY2021Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
3282288 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
912573 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
-186957 | usd | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
545110 | usd | |
us-gaap |
Other Depreciation And Amortization
OtherDepreciationAndAmortization
|
471613 | usd | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
18605 | usd | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
10561 | usd | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | usd | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
-61913 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-126827 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-127824 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-17106 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-525 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-70174 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-35297 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-31726 | usd | |
us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-74095 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-344391 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
165944 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
886064 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
161507 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
63750 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
524731 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-63750 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-524731 | usd | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
0 | usd | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
0 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
0 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
0 | usd | |
us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
0 | usd | |
us-gaap |
Proceeds From Loans
ProceedsFromLoans
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
0 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
822314 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-363224 | usd | |
CY2020Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1194363 | usd |
CY2021Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1263513 | usd |
CY2021Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
2016677 | usd |
CY2022Q2 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
900289 | usd |
us-gaap |
Interest Paid Net
InterestPaidNet
|
446801 | usd | |
us-gaap |
Interest Paid Net
InterestPaidNet
|
459533 | usd | |
us-gaap |
Revenue Recognition Services Royalty Fees
RevenueRecognitionServicesRoyaltyFees
|
<p style="font-size:10pt;font-family:times new roman;margin:0px">Note 2 – Royalties and fees included initial franchise fees of $60,000 for the three-month period ended June 30, 2022, and $97,000 for the three-month period ended June 30, 2021. Royalties and fees included equipment commissions of $20,800 for the three-month period ended June 30, 2022, and $13,000 for the three-month period ended June 30, 2021. Royalties and fees, including amortized initial franchise fees and equipment commissions, were $1.1 million for the three-month period ended June 30, 2022, and $1.2 million for the three-month period ended June 30, 2021. Most of the cost for the services required to be performed by the Company are incurred prior to the franchise fee income being recorded, which is based on a contractual liability of the franchisee. </p><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p><p style="font-size:10pt;font-family:times new roman;margin:0px">The effect on comparable periods within the financial statements by recording franchise fees and cost of opening the units as deferred contract costs and deferred contract income is not material as the initial franchise fee for the non-traditional franchise is intended to defray the initial contract costs, and the franchise fees and contract costs initially incurred and paid approximate the relative amortized franchise fees and contract costs for those same periods.</p><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p><p style="font-size:10pt;font-family:times new roman;margin:0px">The deferred contract income and deferred costs were $864,590 on June 30, 2022. </p><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p><p style="font-size:10pt;font-family:times new roman;margin:0px">At December 31, 2021 and June 30, 2022, the carrying value of the Company’s franchise receivables have been reduced to anticipated realizable value. As a result of this reduction of carrying value, the Company anticipates that substantially all of its accounts receivables reflected on the consolidated balance sheets as of December 31, 2021 and June 30, 2022, will be collected. In 2020, in light of the additional uncertainty created as a result of the COVID 19 pandemic, the Company decided to create a reserve for uncollectability on all long-term franchisee receivables. The Company will continue to pursue collection where circumstances are appropriate and all collections of these receivables in the future will result in additional royalty income at the time received.</p><p style="font-size:10pt;font-family:times new roman;margin:0px"> </p><p style="font-size:10pt;font-family:times new roman;margin:0px">There were 3,069 franchises/licenses in operation on December 31, 2021 and 3,081 franchises/licenses were in operation on June 30, 2022. During the six-month period ended June 30, 2022 there were 16 new outlets opened and four outlets closed. In the ordinary course, grocery stores from time to time add our licensed products, remove them and may subsequently re-offer them. Therefore, it is unknown how many of the 2,404 licensed grocery store units included in the counts above have left the system.</p> | ||
CY2021Q4 | nrom |
Franchises Licenses In Operation
FranchisesLicensesInOperation
|
3069 | integer |
CY2022Q2 | nrom |
Franchises Licenses In Operation
FranchisesLicensesInOperation
|
3081 | integer |
CY2022Q2 | us-gaap |
Number Of Stores
NumberOfStores
|
2404 | integer |
CY2022Q2 | nrom |
Net Income Losses
NetIncomeLosses
|
-50261 | usd |
CY2022Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2022Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2022Q2 | nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
-34640 | usd |
CY2022Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23579118 | shares |
CY2022Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
nrom |
Net Income Losses
NetIncomeLosses
|
-186957 | usd | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.01 | ||
nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
-155707 | usd | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23579118 | shares | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.01 | ||
CY2021Q2 | nrom |
Net Income Losses
NetIncomeLosses
|
85165 | usd |
CY2021Q2 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2021Q2 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.00 | |
CY2021Q2 | nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
100790 | usd |
CY2021Q2 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23465510 | shares |
CY2021Q2 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.00 | |
nrom |
Net Income Losses
NetIncomeLosses
|
912573 | usd | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | ||
nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
943823 | usd | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23465512 | shares | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.04 |