2024 Q4 Form 10-Q Financial Statement
#000165495424014260 Filed on November 13, 2024
Income Statement
Concept | 2024 Q4 | 2024 Q3 |
---|---|---|
Revenue | $3.880M | |
YoY Change | 3.76% | |
Cost Of Revenue | $2.791M | |
YoY Change | 6.95% | |
Gross Profit | $1.089M | |
YoY Change | -3.64% | |
Gross Profit Margin | 28.06% | |
Selling, General & Admin | $566.3K | |
YoY Change | 8.9% | |
% of Gross Profit | 52.01% | |
Research & Development | ||
YoY Change | ||
% of Gross Profit | ||
Depreciation & Amortization | -$140.0K | |
YoY Change | -166.68% | |
% of Gross Profit | -12.86% | |
Operating Expenses | $2.791M | |
YoY Change | 6.92% | |
Operating Profit | $416.6K | |
YoY Change | -18.94% | |
Interest Expense | $415.5K | |
YoY Change | 15.61% | |
% of Operating Profit | 99.74% | |
Other Income/Expense, Net | $192.2K | |
YoY Change | ||
Pretax Income | $193.3K | |
YoY Change | 25.11% | |
Income Tax | $0.00 | |
% Of Pretax Income | 0.0% | |
Net Earnings | $193.3K | |
YoY Change | 25.11% | |
Net Earnings / Revenue | 4.98% | |
Basic Earnings Per Share | $0.01 | |
Diluted Earnings Per Share | $0.01 | |
COMMON SHARES | ||
Basic Shares Outstanding | 22.22M shares | 22.22M shares |
Diluted Shares Outstanding | 24.15M shares |
Balance Sheet
Concept | 2024 Q4 | 2024 Q3 |
---|---|---|
SHORT-TERM ASSETS | ||
Cash & Short-Term Investments | $551.5K | |
YoY Change | -1.52% | |
Cash & Equivalents | $551.5K | |
Short-Term Investments | ||
Other Short-Term Assets | $162.5K | |
YoY Change | -76.46% | |
Inventory | $966.3K | |
Prepaid Expenses | $162.4K | |
Receivables | $782.5K | |
Other Receivables | $507.7K | |
Total Short-Term Assets | $2.970M | |
YoY Change | -15.5% | |
LONG-TERM ASSETS | ||
Property, Plant & Equipment | $4.098M | |
YoY Change | -8.03% | |
Goodwill | $278.5K | |
YoY Change | 0.0% | |
Intangibles | ||
YoY Change | ||
Long-Term Investments | ||
YoY Change | ||
Other Assets | $4.779M | |
YoY Change | 13.24% | |
Total Long-Term Assets | $13.88M | |
YoY Change | -4.14% | |
TOTAL ASSETS | ||
Total Short-Term Assets | $2.970M | |
Total Long-Term Assets | $13.88M | |
Total Assets | $16.85M | |
YoY Change | -6.36% | |
SHORT-TERM LIABILITIES | ||
YoY Change | ||
Accounts Payable | $458.8K | |
YoY Change | 141.48% | |
Accrued Expenses | $852.4K | |
YoY Change | 6.55% | |
Deferred Revenue | ||
YoY Change | ||
Short-Term Debt | $575.0K | |
YoY Change | ||
Long-Term Debt Due | $6.756M | |
YoY Change | 575.63% | |
Total Short-Term Liabilities | $9.181M | |
YoY Change | 361.0% | |
LONG-TERM LIABILITIES | ||
Long-Term Debt | $0.00 | |
YoY Change | -100.0% | |
Other Long-Term Liabilities | $5.295M | |
YoY Change | -7.6% | |
Total Long-Term Liabilities | $5.295M | |
YoY Change | -58.53% | |
TOTAL LIABILITIES | ||
Total Short-Term Liabilities | $9.181M | |
Total Long-Term Liabilities | $5.295M | |
Total Liabilities | $14.48M | |
YoY Change | -1.92% | |
SHAREHOLDERS EQUITY | ||
Retained Earnings | -$22.49M | |
YoY Change | 4.08% | |
Common Stock | $24.86M | |
YoY Change | 0.08% | |
Preferred Stock | ||
YoY Change | ||
Treasury Stock (at cost) | ||
YoY Change | ||
Treasury Stock Shares | ||
Shareholders Equity | $2.372M | |
YoY Change | ||
Total Liabilities & Shareholders Equity | $16.85M | |
YoY Change | -6.36% |
Cashflow Statement
Concept | 2024 Q4 | 2024 Q3 |
---|---|---|
OPERATING ACTIVITIES | ||
Net Income | $193.3K | |
YoY Change | 25.11% | |
Depreciation, Depletion And Amortization | -$140.0K | |
YoY Change | -166.68% | |
Cash From Operating Activities | $23.54K | |
YoY Change | -96.68% | |
INVESTING ACTIVITIES | ||
Capital Expenditures | $23.13K | |
YoY Change | ||
Acquisitions | ||
YoY Change | ||
Other Investing Activities | ||
YoY Change | ||
Cash From Investing Activities | -$23.13K | |
YoY Change | ||
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 | |
YoY Change | -69.88% | |
NET CHANGE | ||
Cash From Operating Activities | 23.54K | |
Cash From Investing Activities | -23.13K | |
Cash From Financing Activities | -250.0K | |
Net Change In Cash | -249.6K | |
YoY Change | 107.99% | |
FREE CASH FLOW | ||
Cash From Operating Activities | $23.54K | |
Capital Expenditures | $23.13K | |
Free Cash Flow | $410.00 | |
YoY Change | -99.94% |
Facts In Submission
Frame | Concept Type | Concept / XBRL Key | Value | Unit |
---|---|---|---|---|
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | ||
nrom |
Stock Dilutiondenominator
StockDilutiondenominator
|
902941 | shares | |
nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
206820 | usd | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | ||
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.06 | ||
nrom |
Stock Dilutiondenominator
StockDilutiondenominator
|
115788 | shares | |
nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
1392736 | usd | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.06 | ||
CY2020Q1 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.0775 | pure |
CY2024Q3 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.1311 | pure |
CY2023Q2 | us-gaap |
Debt Instrument Interest Rate Effective Percentage
DebtInstrumentInterestRateEffectivePercentage
|
0.1316 | pure |
CY2024Q3 | nrom |
Line Of Credit Principal
LineOfCreditPrincipal
|
6958692 | usd |
CY2024Q3 | us-gaap |
Unamortized Debt Issuance Expense
UnamortizedDebtIssuanceExpense
|
202425 | usd |
CY2024Q3 | us-gaap |
Line Of Credit
LineOfCredit
|
6756267 | usd |
CY2023Q4 | us-gaap |
Other Liabilities
OtherLiabilities
|
540650 | usd |
CY2024Q3 | us-gaap |
Other Liabilities
OtherLiabilities
|
538822 | usd |
CY2024Q3 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
1718000 | usd |
us-gaap |
Deferred Income Taxes And Tax Credits
DeferredIncomeTaxesAndTaxCredits
|
258000 | usd | |
nrom |
Net Benefit Or Refund
NetBenefitOrRefund
|
1460000 | usd | |
us-gaap |
Other General And Administrative Expense
OtherGeneralAndAdministrativeExpense
|
83000 | usd | |
CY2023Q4 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
157861 | usd |
CY2024Q3 | us-gaap |
Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
|
153074 | usd |
CY2023Q4 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
27086 | usd |
CY2024Q3 | us-gaap |
Inventory Raw Materials
InventoryRawMaterials
|
32339 | usd |
CY2023Q4 | nrom |
Equipment Inventory
EquipmentInventory
|
780872 | usd |
CY2024Q3 | nrom |
Equipment Inventory
EquipmentInventory
|
780872 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
965819 | usd |
us-gaap |
Proceeds From Royalties Received
ProceedsFromRoyaltiesReceived
|
192538 | usd | |
nrom |
Royalty And Feees Description
RoyaltyAndFeeesDescription
|
after deferring initial fees of $180,000 and amortizing $164,538 of previously deferred fees and receiving $28,000 in transfer fees | ||
us-gaap |
Proceeds From Royalties Received
ProceedsFromRoyaltiesReceived
|
130596 | usd | |
CY2024Q3 | us-gaap |
Deferred Income
DeferredIncome
|
1563718 | usd |
CY2024Q3 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
1403899 | usd |
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | |
CY2024Q3 | nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
207689 | usd |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | |
CY2023Q3 | nrom |
Stock Dilutiondenominator
StockDilutiondenominator
|
115778 | shares |
CY2023Q3 | nrom |
Diluted Earnings Per Share Net Loss
DilutedEarningsPerShareNetLoss
|
168891 | usd |
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
24368453 | shares | |
us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
23581300 | shares | |
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
|
Q3 | ||
dei |
Document Fiscal Year Focus
DocumentFiscalYearFocus
|
2024 | ||
dei |
Document Quarterly Report
DocumentQuarterlyReport
|
true | ||
dei |
Document Transition Report
DocumentTransitionReport
|
false | ||
CY2024Q3 | 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 |
CY2024Q3 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
CY2023Q4 | us-gaap |
Common Stock Shares Outstanding
CommonStockSharesOutstanding
|
22215512 | shares |
CY2022Q4 | us-gaap |
Deferred Income
DeferredIncome
|
934036 | usd |
dei |
Document Type
DocumentType
|
10-Q | ||
dei |
Document Period End Date
DocumentPeriodEndDate
|
2024-09-30 | ||
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 | ||
CY2024Q4 | dei |
Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
|
22215512 | shares |
CY2023Q4 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
872335 | usd |
CY2024Q3 | us-gaap |
Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
|
551479 | usd |
CY2023Q4 | nrom |
Employee Retention Tax Credit Receivable
EmployeeRetentionTaxCreditReceivable
|
507726 | usd |
CY2024Q3 | nrom |
Employee Retention Tax Credit Receivable
EmployeeRetentionTaxCreditReceivable
|
507726 | usd |
CY2023Q4 | us-gaap |
Accounts And Notes Receivable Net
AccountsAndNotesReceivableNet
|
1169446 | usd |
CY2024Q3 | us-gaap |
Accounts And Notes Receivable Net
AccountsAndNotesReceivableNet
|
782500 | usd |
CY2023Q4 | us-gaap |
Inventory Net
InventoryNet
|
965819 | usd |
CY2024Q3 | us-gaap |
Inventory Net
InventoryNet
|
966285 | usd |
CY2023Q4 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
318195 | usd |
CY2024Q3 | us-gaap |
Prepaid Expense Current
PrepaidExpenseCurrent
|
162445 | usd |
CY2023Q4 | us-gaap |
Assets Current
AssetsCurrent
|
3833521 | usd |
CY2024Q3 | us-gaap |
Assets Current
AssetsCurrent
|
2970435 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
4386430 | usd |
CY2024Q3 | us-gaap |
Property Plant And Equipment Other
PropertyPlantAndEquipmentOther
|
4443018 | usd |
CY2023Q4 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
3130430 | usd |
CY2024Q3 | us-gaap |
Leasehold Improvements Gross
LeaseholdImprovementsGross
|
3141101 | usd |
CY2023Q4 | nrom |
Leasehold Improvements
LeaseholdImprovements
|
7516860 | usd |
CY2024Q3 | nrom |
Leasehold Improvements
LeaseholdImprovements
|
7584119 | usd |
CY2023Q4 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3196993 | usd |
CY2024Q3 | us-gaap |
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
|
3485627 | usd |
CY2023Q4 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4319867 | usd |
CY2024Q3 | us-gaap |
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
|
4098492 | usd |
CY2023Q4 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
3374841 | usd |
CY2024Q3 | us-gaap |
Deferred Income Tax Assets Net
DeferredIncomeTaxAssetsNet
|
3374841 | usd |
CY2023Q4 | us-gaap |
Deferred Costs
DeferredCosts
|
1403299 | usd |
CY2024Q3 | us-gaap |
Deferred Costs
DeferredCosts
|
1403899 | usd |
CY2023Q4 | us-gaap |
Goodwill
Goodwill
|
278466 | usd |
CY2024Q3 | us-gaap |
Goodwill
Goodwill
|
278466 | usd |
CY2023Q4 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4930014 | usd |
CY2024Q3 | us-gaap |
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
|
4354294 | usd |
CY2023Q4 | us-gaap |
Other Assets
OtherAssets
|
339817 | usd |
CY2024Q3 | us-gaap |
Other Assets
OtherAssets
|
367645 | usd |
CY2023Q4 | us-gaap |
Assets
Assets
|
18479825 | usd |
CY2024Q3 | us-gaap |
Assets
Assets
|
16848072 | usd |
CY2023Q4 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
1284210 | usd |
CY2024Q3 | us-gaap |
Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
|
458811 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
799165 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
|
852428 | usd |
CY2023Q4 | nrom |
Loan Payable Current
LoanPayableCurrent
|
1000000 | usd |
CY2024Q3 | nrom |
Loan Payable Current
LoanPayableCurrent
|
6756267 | usd |
CY2023Q4 | us-gaap |
Subordinated Debt
SubordinatedDebt
|
0 | usd |
CY2024Q3 | us-gaap |
Subordinated Debt
SubordinatedDebt
|
575000 | usd |
CY2023Q4 | nrom |
Warrant Liability Current
WarrantLiabilityCurrent
|
540650 | usd |
CY2024Q3 | nrom |
Warrant Liability Current
WarrantLiabilityCurrent
|
538822 | usd |
CY2023Q4 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
3624025 | usd |
CY2024Q3 | us-gaap |
Liabilities Current
LiabilitiesCurrent
|
9181328 | usd |
CY2023Q4 | nrom |
Loan Payable Non Current
LoanPayableNonCurrent
|
6133691 | usd |
CY2024Q3 | nrom |
Loan Payable Non Current
LoanPayableNonCurrent
|
0 | usd |
CY2023Q4 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
575000 | usd |
CY2024Q3 | us-gaap |
Convertible Notes Payable
ConvertibleNotesPayable
|
0 | usd |
CY2023Q4 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
4378927 | usd |
CY2024Q3 | us-gaap |
Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
|
3730787 | usd |
CY2023Q4 | us-gaap |
Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
|
1577299 | usd |
CY2024Q3 | us-gaap |
Deferred Revenue And Credits Noncurrent
DeferredRevenueAndCreditsNoncurrent
|
1563718 | usd |
CY2023Q4 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
12664917 | usd |
CY2024Q3 | us-gaap |
Liabilities Noncurrent
LiabilitiesNoncurrent
|
5294505 | usd |
CY2023Q4 | us-gaap |
Liabilities
Liabilities
|
16288942 | usd |
CY2024Q3 | us-gaap |
Liabilities
Liabilities
|
14475833 | usd |
CY2024Q3 | us-gaap |
Common Stock Shares Authorized
CommonStockSharesAuthorized
|
40000000 | shares |
CY2024Q3 | us-gaap |
Common Stock Shares Issued
CommonStockSharesIssued
|
22215512 | shares |
CY2023Q4 | us-gaap |
Common Stock Value
CommonStockValue
|
24840126 | usd |
CY2024Q3 | us-gaap |
Common Stock Value
CommonStockValue
|
24857787 | usd |
CY2023Q4 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22649243 | usd |
CY2024Q3 | us-gaap |
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
|
-22485548 | usd |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2190883 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2372239 | usd |
CY2023Q4 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
18479825 | usd |
CY2024Q3 | us-gaap |
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
|
16848072 | usd |
CY2023Q3 | nrom |
Restaurant Revenue Company Owned Restaurants
RestaurantRevenueCompanyOwnedRestaurants
|
2175219 | usd |
CY2024Q3 | nrom |
Restaurant Revenue Company Owned Restaurants
RestaurantRevenueCompanyOwnedRestaurants
|
2195167 | usd |
nrom |
Restaurant Revenue Company Owned Restaurants
RestaurantRevenueCompanyOwnedRestaurants
|
6639213 | usd | |
nrom |
Restaurant Revenue Company Owned Restaurants
RestaurantRevenueCompanyOwnedRestaurants
|
6413242 | usd | |
CY2023Q3 | nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
247252 | usd |
CY2024Q3 | nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
218193 | usd |
nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
707217 | usd | |
nrom |
Restaurant Revenue Company Owned Non Traditional
RestaurantRevenueCompanyOwnedNonTraditional
|
693045 | usd | |
CY2023Q3 | nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
1310284 | usd |
CY2024Q3 | nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
1437664 | usd |
nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
3671160 | usd | |
nrom |
Revenue Recognition Services Franchise
RevenueRecognitionServicesFranchise
|
4298703 | usd | |
CY2023Q3 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
6657 | usd |
CY2024Q3 | us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
29142 | usd |
us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
22068 | usd | |
us-gaap |
Payment For Administrative Fees
PaymentForAdministrativeFees
|
45959 | usd | |
CY2023Q3 | us-gaap |
Revenues
Revenues
|
3739412 | usd |
CY2024Q3 | us-gaap |
Revenues
Revenues
|
3880166 | usd |
us-gaap |
Revenues
Revenues
|
11039658 | usd | |
us-gaap |
Revenues
Revenues
|
11450949 | usd | |
CY2023Q3 | nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
1974635 | usd |
CY2024Q3 | nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
2021828 | usd |
nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
5914648 | usd | |
nrom |
Restaurant Expenses Company Owned Restaurants
RestaurantExpensesCompanyOwnedRestaurants
|
5831544 | usd | |
CY2023Q3 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
240245 | usd |
CY2024Q3 | nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
269675 | usd |
nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
566225 | usd | |
nrom |
Restaurant Expenses Company Owned Non Traditional
RestaurantExpensesCompanyOwnedNonTraditional
|
730723 | usd | |
CY2023Q3 | nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
395777 | usd |
CY2024Q3 | nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
499781 | usd |
nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
-36255 | usd | |
nrom |
Franchising Expenses Benefit
FranchisingExpensesBenefit
|
1450143 | usd | |
CY2023Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2610657 | usd |
CY2024Q3 | us-gaap |
Operating Expenses
OperatingExpenses
|
2791284 | usd |
us-gaap |
Operating Expenses
OperatingExpenses
|
6444618 | usd | |
us-gaap |
Operating Expenses
OperatingExpenses
|
8012410 | usd | |
CY2023Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
95517 | usd |
CY2024Q3 | us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
96068 | usd |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
286550 | usd | |
us-gaap |
Depreciation And Amortization
DepreciationAndAmortization
|
288634 | usd | |
CY2023Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
519291 | usd |
CY2024Q3 | us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
566275 | usd |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1564433 | usd | |
us-gaap |
General And Administrative Expense
GeneralAndAdministrativeExpense
|
1713691 | usd | |
CY2023Q3 | nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
0 | usd |
CY2024Q3 | nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
9916 | usd |
nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
0 | usd | |
nrom |
Defense Against Activist Shareholder
DefenseAgainstActivistShareholder
|
29458 | usd | |
CY2023Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3225465 | usd |
CY2024Q3 | us-gaap |
Costs And Expenses
CostsAndExpenses
|
3463543 | usd |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
8295602 | usd | |
us-gaap |
Costs And Expenses
CostsAndExpenses
|
10044193 | usd | |
CY2023Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
513947 | usd |
CY2024Q3 | us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
416623 | usd |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
2744056 | usd | |
us-gaap |
Operating Income Loss
OperatingIncomeLoss
|
1406756 | usd | |
CY2023Q3 | us-gaap |
Interest Expense
InterestExpense
|
359431 | usd |
CY2024Q3 | us-gaap |
Interest Expense
InterestExpense
|
415524 | usd |
us-gaap |
Interest Expense
InterestExpense
|
1121505 | usd | |
us-gaap |
Interest Expense
InterestExpense
|
1244889 | usd | |
CY2023Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | usd |
CY2024Q3 | us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-192215 | usd |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
0 | usd | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-1828 | usd | |
CY2023Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
154516 | usd |
CY2024Q3 | us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
193314 | usd |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
1622551 | usd | |
us-gaap |
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
|
163695 | usd | |
CY2023Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
CY2024Q3 | us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
274190 | usd | |
us-gaap |
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
|
0 | usd | |
CY2023Q3 | us-gaap |
Profit Loss
ProfitLoss
|
154516 | usd |
CY2024Q3 | us-gaap |
Profit Loss
ProfitLoss
|
193314 | usd |
us-gaap |
Profit Loss
ProfitLoss
|
1348361 | usd | |
us-gaap |
Profit Loss
ProfitLoss
|
163695 | usd | |
CY2023Q3 | nrom |
Net Income Before Income Tax Basic
NetIncomeBeforeIncomeTaxBasic
|
0.01 | |
CY2024Q3 | nrom |
Net Income Before Income Tax Basic
NetIncomeBeforeIncomeTaxBasic
|
0.01 | |
nrom |
Net Income Before Income Tax Basic
NetIncomeBeforeIncomeTaxBasic
|
0.07 | ||
nrom |
Net Income Before Income Tax Basic
NetIncomeBeforeIncomeTaxBasic
|
0.01 | ||
CY2023Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | |
CY2024Q3 | us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.01 | |
us-gaap |
Earnings Per Share Basic
EarningsPerShareBasic
|
0.06 | ||
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares | |
CY2023Q3 | nrom |
Net Income Before Income Tax Diluted
NetIncomeBeforeIncomeTaxDiluted
|
0.01 | |
CY2024Q3 | nrom |
Net Income Before Income Tax Diluted
NetIncomeBeforeIncomeTaxDiluted
|
0.01 | |
nrom |
Net Income Before Income Tax Diluted
NetIncomeBeforeIncomeTaxDiluted
|
0.07 | ||
nrom |
Net Income Before Income Tax Diluted
NetIncomeBeforeIncomeTaxDiluted
|
0.01 | ||
CY2023Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
CY2024Q3 | us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | |
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.06 | ||
us-gaap |
Earnings Per Share Diluted
EarningsPerShareDiluted
|
0.01 | ||
CY2023Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23581300 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24149723 | shares |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
23581300 | shares | |
us-gaap |
Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
|
24368453 | shares | |
CY2023Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2190883 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
163695 | usd | |
nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
17661 | usd | |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2372239 | usd |
CY2024Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2167247 | usd |
CY2024Q3 | nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
11678 | usd |
CY2024Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
193314 | usd |
CY2024Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2372239 | usd |
CY2022Q4 | us-gaap |
Stockholders Equity
StockholdersEquity
|
710209 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1348361 | usd | |
nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
17869 | usd | |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2076439 | usd |
CY2023Q2 | us-gaap |
Stockholders Equity
StockholdersEquity
|
1916845 | usd |
CY2023Q3 | nrom |
Amortization Of Value Of Employee Stock Options
AmortizationOfValueOfEmployeeStockOptions
|
5080 | usd |
CY2023Q3 | us-gaap |
Net Income Loss
NetIncomeLoss
|
154514 | usd |
CY2023Q3 | us-gaap |
Stockholders Equity
StockholdersEquity
|
2076439 | usd |
us-gaap |
Net Income Loss
NetIncomeLoss
|
1348361 | usd | |
us-gaap |
Net Income Loss
NetIncomeLoss
|
163695 | usd | |
us-gaap |
Fair Value Adjustment Of Warrants
FairValueAdjustmentOfWarrants
|
-1828 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
286549 | usd | |
us-gaap |
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
|
288634 | usd | |
nrom |
Interest Paid In Kind
InterestPaidInKind
|
192758 | usd | |
nrom |
Interest Paid In Kind
InterestPaidInKind
|
195351 | usd | |
us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
17869 | usd | |
us-gaap |
Stock Option Plan Expense
StockOptionPlanExpense
|
17661 | usd | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
137999 | usd | |
us-gaap |
Amortization Of Financing Costs And Discounts
AmortizationOfFinancingCostsAndDiscounts
|
177225 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-845902 | usd | |
us-gaap |
Other Noncash Income Expense
OtherNoncashIncomeExpense
|
-833485 | usd | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
274190 | usd | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
0 | usd | |
nrom |
Increase Decrease In Employee Retention Tax Credit
IncreaseDecreaseInEmployeeRetentionTaxCredit
|
507726 | usd | |
nrom |
Increase Decrease In Employee Retention Tax Credit
IncreaseDecreaseInEmployeeRetentionTaxCredit
|
0 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-14284 | usd | |
us-gaap |
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
|
-386946 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
-55105 | usd | |
us-gaap |
Increase Decrease In Inventories
IncreaseDecreaseInInventories
|
466 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
266495 | usd | |
us-gaap |
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
|
-155750 | usd | |
nrom |
Increase Decrease In Deferred Contract Income Net Of Deferred Contract Cost
IncreaseDecreaseInDeferredContractIncomeNetOfDeferredContractCost
|
-14181 | usd | |
us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
45746 | usd | |
us-gaap |
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
|
27828 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-458143 | usd | |
us-gaap |
Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
|
-825399 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-838492 | usd | |
us-gaap |
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
|
-852642 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
1056415 | usd | |
us-gaap |
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
|
496403 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
29781 | usd | |
us-gaap |
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
|
67259 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-29781 | usd | |
us-gaap |
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
|
-67259 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
50000 | usd | |
us-gaap |
Repayments Of Convertible Debt
RepaymentsOfConvertibleDebt
|
0 | usd | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
1198510 | usd | |
us-gaap |
Payments Of Loan Costs
PaymentsOfLoanCosts
|
750000 | usd | |
nrom |
Payments Of Lease Liabilities
PaymentsOfLeaseLiabilities
|
0 | usd | |
nrom |
Payments Of Lease Liabilities
PaymentsOfLeaseLiabilities
|
0 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-1248510 | usd | |
us-gaap |
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
|
-750000 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-221876 | usd | |
us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
|
-320856 | usd | |
CY2022Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
785522 | usd |
CY2023Q4 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
872335 | usd |
CY2023Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
563646 | usd |
CY2024Q3 | us-gaap |
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
|
551479 | usd |
us-gaap |
Interest Paid
InterestPaid
|
793692 | usd | |
us-gaap |
Interest Paid
InterestPaid
|
901357 | usd | |
us-gaap |
Income Taxes Paid
IncomeTaxesPaid
|
0 | usd | |
CY2023Q3 | us-gaap |
Operating Loss Carryforwards
OperatingLossCarryforwards
|
1718000 | usd |
CY2024Q3 | us-gaap |
Inventory Net
InventoryNet
|
966285 | usd |
CY2023Q4 | us-gaap |
Deferred Income
DeferredIncome
|
1577299 | usd |
CY2023Q4 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
1403299 | usd |
CY2022Q4 | us-gaap |
Deferred Costs Current
DeferredCostsCurrent
|
934036 | usd |
CY2024Q3 | nrom |
Net Income Losses
NetIncomeLosses
|
193314 | usd |
CY2024Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2024Q3 | nrom |
Stock Dilutiondenominator
StockDilutiondenominator
|
684211 | shares |
CY2024Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
24149723 | shares |
CY2023Q3 | nrom |
Net Income Losses
NetIncomeLosses
|
154516 | usd |
CY2023Q3 | us-gaap |
Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
|
22215512 | shares |
CY2023Q3 | us-gaap |
Weighted Average Number Diluted Shares Outstanding Adjustment
WeightedAverageNumberDilutedSharesOutstandingAdjustment
|
23581290 | shares |
nrom |
Net Income Losses
NetIncomeLosses
|
163695 | usd | |
nrom |
Net Income Losses
NetIncomeLosses
|
1348361 | usd | |
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
|
1.43 | pure | |
us-gaap |
Sharebased Compensation Arrangement By Sharebased Payment Award Fair Value Assumptions Expected Term1
SharebasedCompensationArrangementBySharebasedPaymentAwardFairValueAssumptionsExpectedTerm1
|
P2Y4M6D | ||
us-gaap |
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
|
0.0366 | pure | |
CY2024Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0 | pure |
CY2023Q3 | us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0 | pure |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0 | pure | |
us-gaap |
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
|
274190 | usd | |
us-gaap |
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
|
0.168 | pure | |
us-gaap |
Stock Issued During Period Shares New Issues
StockIssuedDuringPeriodSharesNewIssues
|
984334 | shares |