2024 Q2 Form 10-Q Financial Statement
#000165495424007662 Filed on June 12, 2024
Income Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
Revenue | $3.905M | $3.666M | $3.308M |
YoY Change | -2.2% | 10.83% | -4.54% |
Cost Of Revenue | $2.674M | $2.547M | $1.168M |
YoY Change | 0.3% | 118.11% | -55.98% |
Gross Profit | $1.230M | $1.119M | $2.140M |
YoY Change | -7.22% | -47.7% | 163.42% |
Gross Profit Margin | 31.51% | 30.53% | 64.7% |
Selling, General & Admin | $570.1K | $577.3K | $518.8K |
YoY Change | 8.33% | 11.27% | -4.01% |
% of Gross Profit | 46.34% | 51.58% | 24.24% |
Research & Development | |||
YoY Change | |||
% of Gross Profit | |||
Depreciation & Amortization | $216.6K | $212.1K | $201.3K |
YoY Change | -3.44% | 5.37% | -14.29% |
% of Gross Profit | 17.6% | 18.95% | 9.4% |
Operating Expenses | $2.674M | $2.547M | $1.168M |
YoY Change | 0.3% | 118.11% | 78.74% |
Operating Profit | $557.9K | $432.2K | $1.526M |
YoY Change | -20.79% | -71.67% | 858.73% |
Interest Expense | $435.2K | $394.2K | $383.3K |
YoY Change | 14.89% | 2.84% | 12.11% |
% of Operating Profit | 78.0% | 91.2% | 25.12% |
Other Income/Expense, Net | -$65.89K | -$124.5K | |
YoY Change | |||
Pretax Income | $56.86K | -$86.48K | $1.142M |
YoY Change | -82.54% | -107.57% | -725.19% |
Income Tax | $0.00 | $0.00 | $274.2K |
% Of Pretax Income | 0.0% | 24.0% | |
Net Earnings | $56.86K | -$86.48K | $868.3K |
YoY Change | -82.54% | -109.96% | -735.18% |
Net Earnings / Revenue | 1.46% | -2.36% | 26.25% |
Basic Earnings Per Share | $0.00 | $0.00 | $0.04 |
Diluted Earnings Per Share | $0.00 | $0.00 | $0.04 |
COMMON SHARES | |||
Basic Shares Outstanding | 22.22M shares | 22.22M shares | 22.22M shares |
Diluted Shares Outstanding | 23.71M shares | 22.22M shares | 23.63M shares |
Balance Sheet
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
SHORT-TERM ASSETS | |||
Cash & Short-Term Investments | $801.1K | $1.165M | $463.3K |
YoY Change | 16.78% | 151.49% | -42.66% |
Cash & Equivalents | $801.1K | $1.165M | $463.3K |
Short-Term Investments | |||
Other Short-Term Assets | $200.2K | $280.7K | $401.4K |
YoY Change | -51.26% | -30.06% | -9.11% |
Inventory | $987.8K | $999.6K | $1.007M |
Prepaid Expenses | $200.2K | $280.7K | $401.4K |
Receivables | $696.7K | $720.3K | $377.6K |
Other Receivables | $507.7K | $507.7K | $1.460M |
Total Short-Term Assets | $3.193M | $3.673M | $4.183M |
YoY Change | -26.9% | -12.18% | 33.37% |
LONG-TERM ASSETS | |||
Property, Plant & Equipment | $4.171M | $4.242M | $4.631M |
YoY Change | -8.35% | -8.39% | -59.12% |
Goodwill | $278.5K | $278.5K | $278.5K |
YoY Change | 0.0% | 0.0% | |
Intangibles | |||
YoY Change | |||
Long-Term Investments | |||
YoY Change | |||
Other Assets | $4.801M | $4.782M | $4.044M |
YoY Change | 18.74% | 18.26% | 934.72% |
Total Long-Term Assets | $14.16M | $14.33M | $14.82M |
YoY Change | -2.84% | -3.25% | -8.14% |
TOTAL ASSETS | |||
Total Short-Term Assets | $3.193M | $3.673M | $4.183M |
Total Long-Term Assets | $14.16M | $14.33M | $14.82M |
Total Assets | $17.35M | $18.01M | $19.00M |
YoY Change | -8.39% | -5.22% | -1.38% |
SHORT-TERM LIABILITIES | |||
YoY Change | |||
Accounts Payable | $615.5K | $1.089M | $598.8K |
YoY Change | 7.59% | 81.89% | -1.45% |
Accrued Expenses | $834.7K | $817.4K | $799.2K |
YoY Change | 4.45% | 2.28% | 19.49% |
Deferred Revenue | |||
YoY Change | |||
Short-Term Debt | $575.0K | $575.0K | $0.00 |
YoY Change | |||
Long-Term Debt Due | $6.893M | $7.029M | $1.000M |
YoY Change | 589.28% | 602.85% | |
Total Short-Term Liabilities | $9.649M | $10.18M | $2.398M |
YoY Change | 306.92% | 324.33% | 87.87% |
LONG-TERM LIABILITIES | |||
Long-Term Debt | $0.00 | $0.00 | $7.956M |
YoY Change | -100.0% | -100.0% | -7.6% |
Other Long-Term Liabilities | $5.533M | $5.724M | $5.903M |
YoY Change | -3.4% | -3.04% | -10.72% |
Total Long-Term Liabilities | $5.533M | $5.724M | $13.86M |
YoY Change | -59.0% | -58.7% | -8.96% |
TOTAL LIABILITIES | |||
Total Short-Term Liabilities | $9.649M | $10.18M | $2.398M |
Total Long-Term Liabilities | $5.533M | $5.724M | $13.86M |
Total Liabilities | $15.18M | $15.90M | $16.26M |
YoY Change | -4.3% | -2.2% | -1.46% |
SHAREHOLDERS EQUITY | |||
Retained Earnings | -$22.68M | -$22.74M | -$22.08M |
YoY Change | 4.23% | 2.95% | |
Common Stock | $24.85M | $24.84M | $24.83M |
YoY Change | 0.05% | 0.07% | |
Preferred Stock | |||
YoY Change | |||
Treasury Stock (at cost) | |||
YoY Change | |||
Treasury Stock Shares | |||
Shareholders Equity | $2.167M | $2.107M | $2.741M |
YoY Change | |||
Total Liabilities & Shareholders Equity | $17.35M | $18.01M | $19.00M |
YoY Change | -8.39% | -5.22% | -1.38% |
Cashflow Statement
Concept | 2024 Q2 | 2024 Q1 | 2023 Q1 |
---|---|---|---|
OPERATING ACTIVITIES | |||
Net Income | $56.86K | -$86.48K | $868.3K |
YoY Change | -82.54% | -109.96% | -735.18% |
Depreciation, Depletion And Amortization | $216.6K | $212.1K | $201.3K |
YoY Change | -3.44% | 5.37% | -14.29% |
Cash From Operating Activities | -$88.72K | $561.6K | -$192.2K |
YoY Change | -116.47% | -392.13% | -1870.79% |
INVESTING ACTIVITIES | |||
Capital Expenditures | $25.30K | $18.83K | $13.34K |
YoY Change | 57.2% | 41.21% | -97.14% |
Acquisitions | |||
YoY Change | |||
Other Investing Activities | |||
YoY Change | |||
Cash From Investing Activities | -$25.30K | -$18.83K | -$13.34K |
YoY Change | 57.2% | 41.21% | -97.14% |
FINANCING ACTIVITIES | |||
Cash Dividend Paid | |||
YoY Change | |||
Common Stock Issuance & Retirement, Net | |||
YoY Change | |||
Debt Paid & Issued, Net | |||
YoY Change | |||
Cash From Financing Activities | -250.0K | -$250.0K | -$116.7K |
YoY Change | -16.67% | 114.29% | |
NET CHANGE | |||
Cash From Operating Activities | -88.72K | $561.6K | -$192.2K |
Cash From Investing Activities | -25.30K | -$18.83K | -$13.34K |
Cash From Financing Activities | -250.0K | -$250.0K | -$116.7K |
Net Change In Cash | -364.0K | $292.7K | -$322.2K |
YoY Change | -263.46% | -190.85% | -29.26% |
FREE CASH FLOW | |||
Cash From Operating Activities | -$88.72K | $561.6K | -$192.2K |
Capital Expenditures | $25.30K | $18.83K | $13.34K |
Free Cash Flow | -$114.0K | $542.7K | -$205.6K |
YoY Change | -121.81% | -364.01% | -54.87% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
CY2023Q4 | us-gaap |
Accounts And Notes Receivable Net
AccountsAndNotesReceivableNet
|
1169446 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
965819 | usd |
CY2023Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
318195 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3833521 | usd |
CY2023Q4 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
4386430 | usd |
CY2023Q4 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
3130430 | usd |
CY2023Q4 | us-gaap |
Deferred Costs
DeferredCosts
|
1403299 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
278466 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4930014 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1284210 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
799165 | usd |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2024Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2023Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.04 | |
CY2024Q1 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
-0.00 | |
CY2024Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
22215512 | shares |
CY2024Q1 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
1165078 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7535692 | usd |
CY2024Q1 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4242433 | usd |
CY2023Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
3374841 | usd |
CY2024Q1 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
3374841 | usd |
CY2024Q1 | us-gaap |
Deferred Costs
DeferredCosts
|
1407286 | usd |
CY2024Q1 | us-gaap |
Goodwill
Goodwill
|
278466 | usd |
CY2024Q1 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4741552 | usd |
CY2024Q1 | us-gaap |
Assets
Assets
|
18006484 | usd |
CY2024Q1 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1089045 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
817386 | usd |
CY2024Q1 | nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
1425290 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
|
7516860 | usd |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3196993 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4319867 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
18479825 | usd |
CY2023Q1 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
121830 | usd |
CY2023Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
1167705 | usd |
CY2024Q1 | us-gaap |
Operating Expenses
OperatingExpenses
|
2546871 | usd |
CY2024Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
96266 | usd |
CY2023Q4 | nrom |
Employee Retention Tax Credit Receivable
EmployeeRetentionTaxCreditReceivable
|
507726 | usd |
CY2024Q1 | nrom |
Employee Retention Tax Credit Receivable
EmployeeRetentionTaxCreditReceivable
|
507726 | usd |
CY2024Q1 | us-gaap |
Accounts And Notes Receivable Net
AccountsAndNotesReceivableNet
|
720303 | usd |
CY2024Q1 | us-gaap |
Inventory Net
InventoryNet
|
999555 | usd |
CY2024Q1 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
280710 | usd |
CY2024Q1 | us-gaap |
Assets Current
AssetsCurrent
|
3673372 | usd |
CY2024Q1 | us-gaap |
Machinery And Equipment Gross
MachineryAndEquipmentGross
|
4399613 | usd |
CY2024Q1 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
3136079 | usd |
CY2024Q1 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
0 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
4378927 | usd |
CY2024Q1 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
4167011 | usd |
CY2023Q4 | us-gaap |
Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
|
1577299 | usd |
CY2024Q1 | us-gaap |
Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
|
1556976 | usd |
CY2023Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
12664917 | usd |
CY2024Q1 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
5723987 | usd |
CY2024Q1 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
225760 | usd |
CY2024Q1 | dei |
Entity Central Index Key
EntityCentralIndexKey
|
0000709005 | |
CY2024Q1 | dei |
Amendment Flag
AmendmentFlag
|
false | |
CY2024Q1 | dei |
Current Fiscal Year End Date
CurrentFiscalYearEndDate
|
--12-31 | |
CY2024Q1 | dei |
Document Fiscal Period Focus
DocumentFiscalPeriodFocus
|
Q1 | |
CY2024Q1 | dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | |
CY2024Q1 | dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18479825 | usd |
CY2024Q1 | dei |
Document Transition Report
DocumentTransitionReport
|
false | |
CY2024Q1 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00 | |
CY2023Q4 | us-gaap |
Common Stock No Par Value
CommonStockNoParValue
|
0.00 | |
CY2023Q4 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
40000000 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22215512 | shares |
CY2024Q1 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
CY2024Q1 | dei |
Document Type
DocumentType
|
10-Q | |
CY2024Q1 | dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-03-31 | |
CY2024Q1 | dei |
Entity File Number
EntityFileNumber
|
0-11104 | |
CY2024Q1 | dei |
Entity Registrant Name
EntityRegistrantName
|
NOBLE ROMAN’S, INC. | |
CY2024Q1 | dei |
Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
|
IN | |
CY2024Q1 | dei |
Entity Tax Identification Number
EntityTaxIdentificationNumber
|
35-1281154 | |
CY2024Q1 | dei |
Entity Address Address Line1
EntityAddressAddressLine1
|
6612 E | |
CY2024Q1 | dei |
Entity Address Address Line2
EntityAddressAddressLine2
|
75th Street | |
CY2024Q1 | dei |
Entity Address Address Line3
EntityAddressAddressLine3
|
Suite 450 | |
CY2024Q1 | dei |
Entity Address City Or Town
EntityAddressCityOrTown
|
Indianapolis | |
CY2024Q1 | dei |
Entity Address State Or Province
EntityAddressStateOrProvince
|
IN | |
CY2024Q1 | dei |
Entity Address Postal Zip Code
EntityAddressPostalZipCode
|
46250 | |
CY2024Q1 | dei |
City Area Code
CityAreaCode
|
317 | |
CY2024Q1 | dei |
Local Phone Number
LocalPhoneNumber
|
634-3377 | |
CY2024Q1 | dei |
Entity Current Reporting Status
EntityCurrentReportingStatus
|
Yes | |
CY2024Q1 | dei |
Entity Interactive Data Current
EntityInteractiveDataCurrent
|
Yes | |
CY2024Q1 | dei |
Entity Filer Category
EntityFilerCategory
|
Non-accelerated Filer | |
CY2024Q1 | dei |
Entity Small Business
EntitySmallBusiness
|
true | |
CY2024Q1 | dei |
Entity Emerging Growth Company
EntityEmergingGrowthCompany
|
false | |
CY2024Q1 | dei |
Entity Shell Company
EntityShellCompany
|
false | |
CY2024Q2 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
22215512 | shares |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
872335 | usd |
CY2024Q1 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3293259 | usd |
CY2023Q4 | us-gaap |
Other Assets
OtherAssets
|
339817 | usd |
CY2024Q1 | us-gaap |
Other Assets
OtherAssets
|
288534 | usd |
CY2023Q4 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
1000000 | usd |
CY2024Q1 | us-gaap |
Loans Payable Current
LoansPayableCurrent
|
7028519 | usd |
CY2023Q4 | us-gaap |
Subordinated Debt
SubordinatedDebt
|
0 | usd |
CY2024Q1 | us-gaap |
Subordinated Debt
SubordinatedDebt
|
575000 | usd |
CY2023Q4 | nrom |
Warrant Liability Current
WarrantLiabilityCurrent
|
540650 | usd |
CY2024Q1 | nrom |
Warrant Liability Current
WarrantLiabilityCurrent
|
665150 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3624025 | usd |
CY2024Q1 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
10175100 | usd |
CY2023Q4 | nrom |
Loan Payable Non Current
LoanPayableNonCurrent
|
6133691 | usd |
CY2024Q1 | nrom |
Loan Payable Non Current
LoanPayableNonCurrent
|
0 | usd |
CY2023Q4 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
575000 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
16288942 | usd |
CY2024Q1 | us-gaap |
Liabilities
Liabilities
|
15899087 | usd |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
24840126 | usd |
CY2024Q1 | us-gaap |
Common Stock Value
CommonStockValue
|
24843117 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22649243 | usd |
CY2024Q1 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22735720 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2190883 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2107397 | usd |
CY2024Q1 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18006484 | usd |
CY2024Q1 | nrom |
Increase Decreasein Employee Retention Tax Credit
IncreaseDecreaseinEmployeeRetentionTaxCredit
|
0 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-27134 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
449143 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-8821 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-33736 | usd |
CY2023Q1 | nrom |
Revenue Restaurant Revenue Company Owned Craft Pizza Pub
RevenueRestaurantRevenueCompanyOwnedCraftPizzaPub
|
2090342 | usd |
CY2024Q1 | nrom |
Revenue Restaurant Revenue Company Owned Craft Pizza Pub
RevenueRestaurantRevenueCompanyOwnedCraftPizzaPub
|
1995524 | usd |
CY2023Q1 | nrom |
Revenue From Company Owned Restaurants Nontraditional
RevenueFromCompanyOwnedRestaurantsNontraditional
|
223381 | usd |
CY2024Q1 | nrom |
Revenue From Company Owned Restaurants Nontraditional
RevenueFromCompanyOwnedRestaurantsNontraditional
|
238147 | usd |
CY2023Q1 | nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
987342 | usd |
CY2023Q1 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
6738 | usd |
CY2024Q1 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
7144 | usd |
CY2023Q1 | us-gaap |
Revenues
Revenues
|
3307803 | usd |
CY2024Q1 | us-gaap |
Revenues
Revenues
|
3666105 | usd |
CY2023Q1 | nrom |
Restaurant Expenses Company Owned Craft Pizza Pub
RestaurantExpensesCompanyOwnedCraftPizzaPub
|
1914821 | usd |
CY2024Q1 | nrom |
Restaurant Expenses Company Owned Craft Pizza Pub
RestaurantExpensesCompanyOwnedCraftPizzaPub
|
1831444 | usd |
CY2023Q1 | nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
-868946 | usd |
CY2024Q1 | nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
489667 | usd |
CY2023Q1 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
95517 | usd |
CY2023Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
518832 | usd |
CY2024Q1 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
577286 | usd |
CY2024Q1 | nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
13479 | shares |
CY2023Q1 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
1782054 | usd |
CY2024Q1 | us-gaap |
Other Nonoperating Expense
OtherNonoperatingExpense
|
3233902 | usd |
CY2023Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1525749 | usd |
CY2024Q1 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
432203 | usd |
CY2023Q1 | us-gaap |
Interest Expense
InterestExpense
|
383289 | usd |
CY2024Q1 | us-gaap |
Interest Expense
InterestExpense
|
394180 | usd |
CY2023Q1 | nrom |
Gain Loss On Change In Fair Value Of Warrants
GainLossOnChangeInFairValueOfWarrants
|
0 | usd |
CY2024Q1 | nrom |
Gain Loss On Change In Fair Value Of Warrants
GainLossOnChangeInFairValueOfWarrants
|
124500 | usd |
CY2023Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1142460 | usd |
CY2024Q1 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
-86477 | usd |
CY2023Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
274190 | usd |
CY2024Q1 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
868270 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-86477 | usd |
CY2023Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.04 | |
CY2024Q1 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
-0.00 | |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23628012 | shares |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2190883 | usd |
CY2024Q1 | nrom |
Amortization Of Value Of Stock Options
AmortizationOfValueOfStockOptions
|
2991 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-86477 | usd |
CY2024Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2107397 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
710209 | usd |
CY2023Q1 | nrom |
Amortization Of Value Of Stock Options
AmortizationOfValueOfStockOptions
|
6395 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
868270 | usd |
CY2023Q1 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1584874 | usd |
CY2023Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
868270 | usd |
CY2024Q1 | us-gaap |
Net Income Loss
NetIncomeLoss
|
-86477 | usd |
CY2023Q1 | nrom |
Gain Loss On Change In Fair Value Of Warrants
GainLossOnChangeInFairValueOfWarrants
|
0 | usd |
CY2024Q1 | nrom |
Gain Loss On Change In Fair Value Of Warrants
GainLossOnChangeInFairValueOfWarrants
|
124500 | usd |
CY2023Q1 | nrom |
Stock Options Amortization Value
StockOptionsAmortizationValue
|
6395 | usd |
CY2024Q1 | nrom |
Stock Options Amortization Value
StockOptionsAmortizationValue
|
2991 | usd |
CY2023Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
194857 | usd |
CY2024Q1 | us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
212051 | usd |
CY2023Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
25253 | usd |
CY2024Q1 | us-gaap |
Business Combination Contingent Consideration Arrangements Change In Amount Of Contingent Consideration Asset1
BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationAsset1
|
15818 | usd |
CY2023Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
274190 | usd |
CY2024Q1 | us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | usd |
CY2023Q1 | nrom |
Increase Decreasein Employee Retention Tax Credit
IncreaseDecreaseinEmployeeRetentionTaxCredit
|
-1460444 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
23453 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
37485 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
-27422 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
|
51283 | usd |
CY2023Q1 | nrom |
Increase Decrease In Deferred Contract Income
IncreaseDecreaseInDeferredContractIncome
|
0 | usd |
CY2024Q1 | nrom |
Increase Decrease In Deferred Contract Income
IncreaseDecreaseInDeferredContractIncome
|
-20306 | usd |
CY2023Q1 | nrom |
Increase Decrease In Deferred Contract Cost
IncreaseDecreaseInDeferredContractCost
|
0 | usd |
CY2024Q1 | nrom |
Increase Decrease In Deferred Contract Cost
IncreaseDecreaseInDeferredContractCost
|
3987 | usd |
CY2023Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-60834 | usd |
CY2024Q1 | us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-195164 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
-192237 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
561575 | usd |
CY2023Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
13336 | usd |
CY2024Q1 | us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
18832 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-13336 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-18832 | usd |
CY2023Q1 | us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
116667 | usd |
CY2024Q1 | us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
250000 | usd |
CY2023Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-116667 | usd |
CY2024Q1 | us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-250000 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-322240 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
292743 | usd |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
785523 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
872335 | usd |
CY2023Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
463283 | usd |
CY2024Q1 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
1165078 | usd |
CY2023Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
271160 | usd |
CY2024Q1 | us-gaap |
Interest Paid Net
InterestPaidNet
|
278395 | usd |
CY2023Q1 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
1718000 | usd |
CY2024Q1 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
1718000 | usd |
CY2024Q1 | us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
258000 | usd |
CY2024Q1 | nrom |
Net Benefit Or Refund
NetBenefitOrRefund
|
1460000 | usd |
CY2024Q1 | us-gaap |
Other General And Administrative Expense
OtherGeneralAndAdministrativeExpense
|
83000 | usd |
CY2024Q1 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
182991 | usd |
CY2023Q1 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
191267 | usd |
CY2024Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
35692 | usd |
CY2023Q1 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
29072 | usd |
CY2024Q1 | nrom |
Equipment Inventory
EquipmentInventory
|
780872 | usd |
CY2023Q1 | nrom |
Equipment Inventory
EquipmentInventory
|
786350 | usd |
CY2024Q1 | us-gaap |
Other Inventory
OtherInventory
|
999555 | usd |
CY2023Q1 | us-gaap |
Other Inventory
OtherInventory
|
1006689 | usd |
CY2024Q1 | nrom |
Royalty And Feees Description
RoyaltyAndFeeesDescription
|
deferring initial fees of $52,500 and amortizing $43,779 of previously deferred fees and receiving $20,000 in transfer fees | |
CY2024Q1 | us-gaap |
Proceeds From Royalties Received
ProceedsFromRoyaltiesReceived
|
1456000 | usd |
CY2023Q1 | us-gaap |
Proceeds From Royalties Received
ProceedsFromRoyaltiesReceived
|
987000 | usd |
CY2024Q1 | us-gaap |
Deferred Income
DeferredIncome
|
1557000 | usd |
CY2024Q1 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
1407000 | usd |
CY2023Q1 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2023Q1 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23628012 | shares |