UNITED STATES
United States

SECURITIES AND EXCHANGE COMMISSION
WASHINGTON,

Washington, D.C. 20549

 

FORM 10-Q

 

Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the quarterly period ended JuneSeptember 30, 2022

 

Commission file number: 0-11104

 

NOBLE ROMAN’S, INC.

(Exact name of registrant as specified in its charter)

 

Indiana

 

35-1281154

(State or other jurisdiction of organization)

 

(I.R.S. Employer Identification No.)

 

 

 

6612 E. 75th Street, Suite 450

Indianapolis, Indiana

 

46250

(Address of principal executive offices)

 

(Zip Code)

 

(317) 634-3377

(Registrant's telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading symbol(s)

Name of each exchange on which registered

N/A

N/A

N/A

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒     No ☐

 

Indicate by check mark whether the registrant has submitted electronically, every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒     No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definition of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large Accelerated Filer

Accelerated Filer

Non-acceleratedNon-Accelerated Filer

Smaller Reporting Company

Emerging Growth Company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (ascompany(as defined in Rule 12b-2 of the Exchange Act). Yes ☐     No ☒

 

As of August 5,October 29, 2022, there were 22,215,512 shares of Common Stock, no par value, outstanding.

 

 

 

 

PART I - FINANCIAL INFORMATION

 

ITEM 1. Financial Statements

 

The following unaudited condensed consolidated financial statements are included herein:

 

Condensed consolidated balance sheets as of December 31, 2021 and JuneSeptember 30, 2022 (unaudited)

 

Page 43

 

 

 

 

 

Condensed consolidated statements of operations for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2021 and 2022 (unaudited)

 

Page 54

 

 

 

 

 

Condensed consolidated statements of changes in stockholders' equity for the three-month periods ended JuneSeptember 30, 2022 and 2021 and six-monthnine-month periods ended JuneSeptember 30, 2022 and 2021 (unaudited)

 

Page 65

 

 

 

 

 

Condensed consolidated statements of cash flows for the six-monthnine-month periods ended JuneSeptember 30, 2021 and 2022 (unaudited)

 

Page 7

 

 

 

 

 

Notes to condensed consolidated financial statements (unaudited)

 

Page 8

 

  

 
2

Table of Contents

 

Noble Roman's, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

(Unaudited)

 

 

December 31,

2021

 

 

September 30,

2022

 

Assets

 

December 31,

2021

 

June 30,

2022

 

Assets

 

Current assets:

 

 

 

 

 

 

 

 

 

 

Cash

 

$1,263,513

 

$900,289

 

 

$1,263,513

 

$742,989

 

Accounts receivable – net

 

904,474

 

1,032,298

 

 

904,474

 

1,031,063

 

Inventories

 

994,085

 

994,611

 

 

994,085

 

1,011,835

 

Prepaid expenses

 

 

415,309

 

 

 

450,606

 

 

 

415,309

 

 

 

471,646

 

Total current assets

 

3,577,381

 

$3,377,804

 

 

 

3,577,381

 

 

 

3,257,533

 

 

 

 

 

 

 

 

 

 

 

Property and equipment:

 

 

 

 

 

 

 

 

 

 

Equipment

 

4,216,246

 

4,321,336

 

 

4,216,246

 

4,340,277

 

Leasehold improvements

 

3,065,644

 

3,113,898

 

 

3,065,644

 

3,115,007

 

Construction and equipment in progress

 

235,051

 

261,196

 

 

 

235,051

 

 

 

259,882

 

Property and equipment gross

 

7,516,941

 

7,696,430

 

 

7,516,941

 

7,715,166

 

Less accumulated depreciation and amortization

 

 

2,366,927

 

 

 

2,592,367

 

 

 

2,366,927

 

 

 

2,704,922

 

Net property and equipment

 

5,150,014

 

5,104,063

 

 

 

5,150,014

 

 

 

5,010,244

 

Deferred tax asset

 

3,232,406

 

3,294,319

 

 

3,232,406

 

3,294,319

 

Deferred contract cost

 

810,044

 

864,590

 

 

810,044

 

878,363

 

Goodwill

 

278,466

 

278,466

 

 

278,466

 

278,466

 

Operating lease right of use assets

 

6,003,044

 

6,002,700

 

 

6,003,044

 

5,832,875

 

Other assets including long-term portion of receivables – net

 

324,402

 

398,497

 

 

 

324,402

 

 

 

407,115

 

Total assets

 

$19,375,757

 

 

$19,320,439

 

 

$19,375,757

 

 

$18,958,915

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

Liabilities and Stockholders’ Equity

Current liabilities:

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$919,157

 

$739,858

 

 

$919,157

 

$403,402

 

Current portion of operating lease liability

 

656,146

 

685,306

 

 

656,146

 

700,516

 

Current portion of Corbel loan payable

 

0

 

166,665

 

 

 

-

 

 

 

266,664

 

Total current liabilities

 

 

1,575,303

 

 

 

1,591,829

 

 

 

1,575,303

 

 

 

1,370,582

 

 

 

 

 

 

 

 

 

 

 

Long-term obligations:

 

 

 

 

 

 

 

 

 

 

Term loan payable to Corbel – net of current portion

 

7,898,941

 

7,949,523

 

 

7,898,941

 

7,959,959

 

Corbel warrant value

 

29,037

 

29,037

 

 

29,037

 

29,037

 

Convertible notes payable

 

597,229

 

610,046

 

 

597,229

 

616,455

 

Operating lease liabilities – net of current portion

 

5,570,639

 

5,551,696

 

 

5,570,639

 

5,370,921

 

Deferred contract income

 

810,044

 

864,590

 

 

 

810,044

 

 

 

878,363

 

Total long-term liabilities

 

 

14,905,890

 

 

 

15,004,892

 

 

 

14,905,890

 

 

 

14,854,735

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

Common stock – no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2021 and as of June 30, 2022)

 

24,791,568

 

24,807,679

 

Common stock – no par value (40,000,000 shares authorized, 22,215,512 issued and outstanding as of December 31, 2021 and as of September 30, 2022)

 

24,791,568

 

24,813,707

 

Accumulated deficit

 

 

(21,897,004)

 

 

(22,083,961)

 

 

(21,897,004)

 

 

(22,080,109)

Total stockholders’ equity

 

2,894,564

 

2,723,718

 

 

 

2,894,564

 

 

 

2,733,598

 

Total liabilities and stockholders’ equity

 

$19,375,757

 

 

$19,320,439

 

 

$19,375,757

 

 

$18,958,915

 

 

See accompanying notes to condensed consolidated financial statements (unaudited).

 

 
3

Table of Contents

 

Noble Roman’s,Roman's, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

(Unaudited)

 

 

Three months ended

June 30,

 

Six months ended

June 30,

 

 

Three months ended

September 30,

 

Nine months ended

September 30,

 

 

2021

 

2022

 

2021

 

2022

 

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant revenue – company-owned Craft Pizza & Pub

 

$2,264,739

 

$2,503,363

 

$4,373,436

 

$4,786,960

 

Restaurant revenue – company-owned non-traditional

 

117,197

 

177,115

 

233,301

 

310,244

 

Restaurant revenue - company-owned restaurants

 

$2,122,352

 

$2,587,182

 

$6,495,788

 

$7,374,143

 

Restaurant revenue - company-owned non-traditional

 

120,316

 

195,647

 

353,617

 

505,891

 

Franchising revenue

 

1,199,260

 

1,064,363

 

2,253,220

 

2,098,608

 

 

1,177,776

 

1,119,793

 

3,430,995

 

3,218,401

 

Administrative fees and other

 

 

3,513

 

 

 

5,051

 

 

 

7,069

 

 

 

19,267

 

 

 

3,734

 

 

 

5,961

 

 

 

10,803

 

 

 

25,226

 

Total revenue

 

3,584,709

 

3,749,892

 

6,867,026

 

7,215,079

 

 

3,424,178

 

3,908,583

 

10,291,203

 

11,123,661

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Restaurant expenses – company-owned Craft Pizza & Pub

 

1,935,744

 

2,162,889

 

3,164,638

 

4,221,418

 

Restaurant expenses – company-owned non-traditional

 

118,659

 

169,750

 

207,813

 

302,626

 

Restaurant expenses - company-owned restaurants

 

1,893,721

 

2,195,261

 

5,058,358

 

6,416,679

 

Restaurant expenses - company-owned non-traditional

 

126,765

 

201,013

 

334,579

 

503,639

 

Franchising expenses

 

482,309

 

483,240

 

821,674

 

944,595

 

 

 

491,798

 

 

 

499,478

 

 

 

1,313,472

 

 

 

1,444,073

 

Total operating expenses

 

2,536,712

 

2,815,879

 

4,194,125

 

5,468,639

 

 

2,512,284

 

2,895,752

 

6,706,409

 

8,364,391

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

142,133

 

112,687

 

306,849

 

225,439

 

 

142,133

 

112,555

 

448,892

 

337,994

 

General and administrative expenses

 

 

481,860

 

 

 

539,742

 

 

 

780,449

 

 

 

1,080,274

 

 

 

505,992

 

 

 

518,416

 

 

 

1,286,530

 

 

 

1,598,689

 

Total expenses

 

 

3,160,705

 

 

 

3,468,308

 

 

 

5,281,423

 

 

 

6,774,352

 

 

 

3,160,409

 

 

 

3,526,723

 

 

 

8,441,831

 

 

 

10,301,074

 

Operating income

 

424,004

 

281,584

 

1,585,603

 

440,727

 

 

 

263,769

 

 

 

381,860

 

 

 

1,849,372

 

 

 

822,587

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

338,839

 

 

 

347,717

 

 

 

673,030

 

 

 

689,597

 

 

343,184

 

378,008

 

1,016,214

 

1,067,605

 

Income (loss) before income taxes

 

85,165

 

(66,133)

 

912,573

 

(248,870)

 

 

(79,415)

 

 

3,852

 

 

 

833,158

 

 

 

(245,018)

Income tax benefit

 

 

0

 

 

 

(15,872)

 

 

0

 

 

 

(61,913)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(61,913)

Net income (loss)

 

$85,165

 

 

$(50,261)

 

$912,573

 

 

$(186,957)

 

$(79,415)

 

$3,852

 

 

$833,158

 

 

$(183,105)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share – basic:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before income tax

 

$0.00

 

$0.00

 

$0.04

 

$(0.01)

Net income (loss)

 

$0.00

 

$0.00

 

$0.04

 

$(0.01)

 

$0.00

 

$0.00

 

$0.04

 

$(0.01)

Weighted average number of common shares outstanding

 

22,215,512

 

22,215,512

 

22,215,512

 

22,215,512

 

 

22,215,512

 

22,215,512

 

22,215,512

 

22,215,512

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings (loss) per share:

 

 

 

 

 

 

 

 

 

Diluted earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) before income tax

 

$0.00

 

$0.00

 

$0.04

 

$(0.01)

Net income (loss)

 

$0.00

 

$0.00

 

$0.04

 

$(0.01)

 

$0.00

 

$0.00

 

$0.04

 

$(0.01)

Weighted average number of common shares outstanding

 

23,465,512

 

23,579,118

 

23,465,512

 

23,579,118

 

 

23,522,028

 

23,513,954

 

23,522,028

 

23,513,954

 

 

See accompanying notes to condensed consolidated financial statements (unaudited).

 

 
4

Table of Contents

 

Noble Roman’s,Roman's, Inc. and Subsidiaries

Condensed Consolidated Statements of Changes in

Stockholders’Stockholders' Equity

(Unaudited)

 

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2022:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2021

 

 

22,215,512

 

 

$24,791,568

 

 

$(21,897,004)

 

$2,894,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for six months ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

(186,957)

 

 

(186,957)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

 

16,111

 

 

 

 

 

 

 

16,111

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2022

 

 

22,215,512

 

 

$24,807,679

 

 

 

(22,083,961)

 

$2,723,718

 

Nine Months Ended September 30, 2022:

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

Balance at December 31, 2021

 

 

22,215,512

 

 

$24,791,568

 

 

$(21,897,004)

 

$2,894,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for nine months ended September 30, 2022

 

 

 

 

 

 

 

 

 

 

(183,105)

 

 

(183,105)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

22,139

 

 

 

 

 

 

22,139

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2022

 

 

22,215,512

 

 

$24,813,707

 

 

$(22,080,109)

 

$2,733,598

 

 

Three Months Ended JuneSeptember 30, 2022:

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2022

 

 

22,215,512

 

 

$24,799,191

 

 

$(22,033,700)

 

$2,765,491

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for three months ended June 30, 2022

 

 

 

 

 

 

 

 

 

 

(50,261)

 

 

(50,261)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

 

8,488

 

 

 

 

 

 

 

8,488

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2022

 

 

22,215,512

 

 

$24,807,679

 

 

$22,083,961

 

 

$2,723,718

 

Three Months Ended June 30, 2021:

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2021:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2020

 

 

22,215,512

 

 

$24,763,447

 

 

$(22,406,469)

 

$2,356,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for six months ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

912,573

 

 

 

912,573

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

 

12,737

 

 

 

 

 

 

 

12,737

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2021

 

 

22,215,512

 

 

$24,776,184

 

 

$(21,493,896)

 

$3,282,288

 

Three Months Ended June 30, 2021:

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at March 31, 2021

 

 

22,215,512

 

 

$24,769,816

 

 

$(21,579,061)

 

$3,190,755

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

 

6,368

 

 

 

 

 

 

 

6,368

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for three months ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

85,165

 

 

 

85,165

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2021

 

 

22,215,512

 

 

$24,776,184

 

 

$(21,493,896)

 

$3,282,288

 

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2022

 

 

22,215,512

 

 

$24,807,679

 

 

$(22,083,961)

 

$2,723,718

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

 

6,028

 

 

 

 

 

 

 

6,028

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for three months ended September 30, 2022

 

 

 

 

 

 

 

 

3,852

 

 

 

3,852

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2022

 

 

22,215,512

 

 

$24,813,707

 

 

$(22,080,109)

 

$2,733,598

 

 

See accompanying notes to condensed consolidated financial statements (unaudited).

 

 
5

Table of Contents

 

Noble Roman’s, Inc. and SubsidiariesNine Months Ended September 30, 2021:

Condensed Consolidated Statements of Cash Flows

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

Balance at December 31, 2020

 

 

22,215,512

 

 

$24,763,447

 

 

$(22,406,469)

 

$2,356,978

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for nine months ended September 30, 2021

 

 

 

 

 

 

 

 

 

 

833,158

 

 

 

833,158

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

20,863

 

 

 

 

 

 

20,863

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2021

 

 

22,215,512

 

 

$24,784,310

 

 

$(21,573,311)

 

$3,210,999

 

Three Months Ended September 30, 2021:

(Unaudited)

 

Six months ended June 30,

 

OPERATING ACTIVITIES

 

2021

 

 

2022

 

Net income (loss)

 

$912,573

 

 

$(186,957)

Adjustments to reconcile net income to net cash Provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization  

 

 

545,110

 

 

 

471,613

 

Amortization of lease costs in excess of cash paid

 

 

18,605

 

 

 

10,561

 

Deferred income taxes

 

 

0

 

 

 

(61,913)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(126,827)

 

 

(127,824)

Inventories

 

 

(17,106)

 

 

(525)

Prepaid expenses

 

 

(70,174)

 

 

(35,297)

Other assets

 

 

(31,726)

 

 

(74,095)

Increase (decrease) in:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

 

(344,391)

 

 

165,944

 

NET CASH PROVIDED BY OPERATING ACTIVITIES                                                          

 

 

886,064

 

 

 

161,507

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(63,750)

 

 

(524,731)

NET CASH USED IN INVESTING ACTIVITIES

 

 

(63,750)

 

 

(524,731)

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES                                

 

 

 

 

 

 

 

 

Payment of principal on bank loans

 

 

0

 

 

 

0

 

Payment of principal on convertible notes

 

 

0

 

 

 

0

 

Proceeds of new loan - Corbel

 

 

0

 

 

 

0

 

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

 

 

0

 

 

 

0

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

 

822,314

 

 

 

(363,224)

Cash at beginning of period

 

 

1,194,363

 

 

 

1,263,513

 

Cash at end of period

 

$2,016,677

 

 

$900,289

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of investing and financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$446,801

 

 

$459,533

 

 

 

Common Stock

 

 

Accumulated

 

 

 

 

 

Shares

 

 

Amount

 

 

Deficit

 

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at June 30, 2021

 

 

22,215,512

 

 

$24,776,184

 

 

$(21,493,896)

 

$3,282,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of value of employee stock options

 

 

 

 

 

 

8,126

 

 

 

 

 

 

 

8,126

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss for three months ended September 30, 2021

 

 

 

 

 

 

 

 

(79,415)

 

 

(79,415)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at September 30, 2021

 

 

22,215,512

 

 

$24,784,310

 

 

$(21,573,311)

 

$3,210,999

 

 

See accompanying notes to condensed consolidated financial statements (unaudited).

 

 
6

Table of Contents

 

Noble Roman's, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

(Unaudited)

 

 

Nine months ended September 30,

 

 

 

2021

 

 

2022

 

OPERATING ACTIVITIES

 

 

 

 

 

 

Net income (loss)

 

$833,158

 

 

$(183,105)

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

807,816

 

 

 

707,040

 

Amortization of lease cost in excess of cash paid

 

 

27,151

 

 

 

14,821

 

Deferred income taxes

 

 

-

 

 

 

(61,913)

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

(Increase) decrease in:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(51,452)

 

 

(126,589)

Inventories

 

 

(28,612)

 

 

(17,750)

Prepaid expenses

 

 

24,068

 

 

 

(56,337)

Other assets including long-term portion of receivables

 

 

(55,299)

 

 

(82,714)

(Decrease) in:

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

 

(395,514)

 

 

(170,512)

NET CASH PROVIDED BY OPERATING ACTIVITIES

 

 

1,161,316

 

 

 

22,941

 

 

 

 

 

 

 

 

 

 

INVESTING ACTIVITIES

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(566,409)

 

 

(543,465)

NET CASH USED IN INVESTING ACTIVITIES

 

 

(566,409)

 

 

(543,465)

 

 

 

 

 

 

 

 

 

FINANCING ACTIVITIES

 

 

 

 

 

 

 

 

Lease liabilities

 

 

-

 

 

 

-

 

NET CASH USED BY FINANCING ACTIVITIES

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Increase (decrease) in cash

 

 

594,907

 

 

 

(520,524)

Cash at beginning of period

 

 

1,194,363

 

 

 

1,263,513

 

Cash at end of period

 

$1,789,270

 

 

$742,989

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of investing and financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$675,466

 

 

$720,697

 

See accompanying notes to condensed consolidated financial statements (unaudited).

7

Table of Contents

Notes to Condensed Consolidated Financial Statements (Unaudited)

 

Note 1 - The accompanying unaudited interim condensed consolidated financial statements, included herein, have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations. These condensed consolidated statements have been prepared in accordance with the Company’s accounting policies described in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021 and should be read in conjunction with the audited consolidated financial statements and the notes thereto included in that report. Unless the context indicates otherwise, references to the “Company” mean Noble Roman’s, Inc. and its subsidiaries.

 

Significant Accounting Policies

 

On February 5, 2021, the Company borrowed $940,734 under the Paycheck Protection Program (the “PPP”). The funds, according to the provision of the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”), could be used for payroll costs including payroll benefits, interest on mortgage obligations, rent under lease agreements and utilities. Since the Company met all of the eligibility requirements to participate in the PPP and it was probable from the beginning that the Company’s PPP borrowing would be forgiven, the Company’s participation in the PPP program was accounted for as a government grant. Since the entire amount of the PPP participation was used to pay qualified expenses prior to March 31, 2021, the qualifying expenses are presented herein as a reduction of those related expenses in the quarter ended March 31, 2021.

 

There have been no other significant changes in the Company's accounting policies from those disclosed in its Annual Report on Form 10-K.

 

In the opinion of the management of the Company, the information contained herein reflects all adjustments necessary for a fair presentation of the results of operations and cash flows for the interim periods presented and the financial condition as of the dates indicated, which adjustments are of a normal recurring nature. The results for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022 are not necessarily indicative of the results to be expected for the full year ending December 31, 2022, especially in light of recentpast and potential future volatility and uncertainty resulting from the coronavirusCoronavirus (“COVID-19)COVID-19”) pandemic and the governmental and consumer response.

 

Note 2 – Royalties and fees included initial franchise fees of $60,000$60,500 and $203,500 for the three-month periodand nine-month periods ended JuneSeptember 30, 2022, and $97,000$24,000 and $175,500 for the three-month periodand nine-month periods ended JuneSeptember 30, 2021. Royalties and fees included equipment commissions of $20,800$12,500 and $41,300 for the three-month periodand nine-month periods ended JuneSeptember 30, 2022, and $13,000$2,200 and $25,900 for the three-month periodand nine-month periods ended JuneSeptember 30, 2021. Royalties and fees, including amortized initial franchise fees and equipment commissions, were $1.1 million and $3.2 million for the three-month periodand nine-month periods ended JuneSeptember 30, 2022, and $1.2 million and $3.4 million for the three-month periodand nine-month periods ended JuneSeptember 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.

8

Table of Contents

 

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.

 

7

Table of Contents

The deferred contract income and deferred costs were $864,590$878,400 on JuneSeptember 30, 2022.

 

At December 31, 2021 and JuneSeptember 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 receivablesreceivable reflected on the consolidated balance sheets as of December 31, 2021 and JuneSeptember 30, 2022, will be collected. In 2020, in light of the additional uncertainty created as a result of the COVID 19COVID-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.

 

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-monthnine-month period ended JuneSeptember 30, 2022 there were 16no company-operated or franchised Craft Pizza & Pub restaurants opened or closed. During the same nine-month period there were 23 new non-traditional outlets opened and foursix non-traditional 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.

 

Note 3.3 - The following table sets forth the calculation of basic and diluted earnings (loss) per share for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022:

 

 

Three Months Ended June 30, 2022

 

 

Three Months Ended September 30, 2022

 

 

Income

(Numerator)

 

Shares

(Denominator)

 

Per-Share

Amount

 

 

Income

(Numerator)

 

 

Shares

(Denominator)

 

 

Per-Share

Amount

 

Net income

 

$3,852

 

22,215,512

 

$0.00

 

Effect of dilutive securities

 

 

 

 

 

 

 

Stock dilution

 

-

 

48,442

 

 

 

Convertible notes

 

 

15,625

 

 

 

1,250,000

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

Net loss

 

$(50,261)

 

22,215,512

 

$0.00

 

 

$19,477

 

 

 

23,513,954

 

 

$0.00

 

Effect of dilutive securities

 

 

 

 

 

 

 

Convertible notes

 

15,625

 

1,250,000

 

 

 

Dilutive shares

 

 

-

 

 

 

113,606

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

Net loss (1)

 

$(34,640)

 

 

23,579,118

 

 

$0.00

 

 

 

Six Months Ended June 30, 2022

 

 

Nine Months Ended September 30, 2022

 

 

Income

(Numerator)

 

Shares

(Denominator)

 

Per-Share

Amount

 

 

Income

(Numerator)

 

 

Shares

(Denominator)

 

 

Per-Share

Amount

 

Net loss

 

$(186,957)

 

22,215,512

 

$(0.01)

 

$(183,105)

 

22,215,512

 

$(0.01)

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock dilution

 

-

 

48,442

 

 

 

Convertible notes

 

31,250

 

1,250,000

 

 

 

 

 

46,875

 

 

 

1,250,000

 

 

 

 

Dilutive shares

 

 

0

 

 

 

113,606

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss (1)

 

$(155,707)

 

 

23,579,118

 

 

$(0.01)

Net income

 

$(136,230)

 

 

23,513,954

 

 

$(0.01)

9

Table of Contents

The following table sets forth the calculation of basic and diluted earnings (loss) per share for the three-month and nine-month periods ended September 30, 2021:

 

 

Three Months Ended September 30, 2021

 

 

 

Income

(Numerator)

 

 

Shares

(Denominator)

 

 

Per-Share

Amount

 

Net loss

 

$(79,415)

 

 

22,215,512

 

 

$(0.00)

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

Stock dilution

 

 

-

 

 

 

56,516

 

 

 

 

 

Convertible notes

 

 

15,625

 

 

 

1,250,000

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$(63,790)

 

 

23,522,028

 

 

$(0.00)

 

 

Nine Months Ended September 30, 2021

 

 

 

Income

(Numerator)

 

 

Shares

(Denominator)

 

 

Per-Share

Amount

 

Net income

 

$833,158

 

 

 

22,215,512

 

 

$0.04

 

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

Stock dilution

 

 

-

 

 

 

56,516

 

 

 

 

 

Convertible notes

 

 

46,875

 

 

 

1,250,000

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$880,033

 

 

 

23,522,028

 

 

$0.04

 

 

(1) Net loss per share is shown as basic loss per share because the underlying dilutive securities have an anti-dilutive effect.

 

8

Table of Contents

The following table sets forth the calculation of basic and diluted earnings per share for the three-month and six-month periods ended June 30, 2021:

 

 

Three Months Ended June 30, 2021

 

 

 

Income

(Numerator)

 

 

Shares

(Denominator)

 

 

Per-Share

Amount

 

Net income

 

$85,165

 

 

 

22,215,512

 

 

$0.00

 

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes

 

 

15,625

 

 

 

1,250,000

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$100,790

 

 

 

23,465,510

 

 

$0.00

 

 

 

Six Months Ended June 30, 2021

 

 

 

Income

(Numerator)

 

 

Shares

(Denominator)

 

 

Per-Share

Amount

 

Net income

 

$912,573

 

 

 

22,215,512

 

 

$0.04

 

Effect of dilutive securities

 

 

 

 

 

 

 

 

 

 

 

 

Convertible notes

 

 

31,250

 

 

 

1,250,000

 

 

 

 

 

Diluted earnings per share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$943,823

 

 

 

23,465,512

 

 

$0.04

 

Note 4 -On- On February 7, 2020, the Company entered into a Senior Secured Promissory Note and Warrant Purchase Agreement (the “Agreement”) with Corbel Capital Partners SBIC, L.P. (the “Purchaser” or “Corbel”). Pursuant to the Agreement, the Company issued to the Purchaser a senior secured promissory note (the “Senior Note”) in the initial principal amount of $8.0 million. The Company has used the net proceeds of the Agreement as follows: (i) $4.2 million to repay the Company’s then-existing bank debt which was in the original amount of $6.1 million; (ii) $1,275,000 to repay the portion of the Company’s existing subordinated convertible debt the maturity date of which most had not previously been extended; (iii) to pay debt issuance costs; and (iv) the remaining net proceeds for working capital and other general corporate purposes, including development of new Company-owned Craft Pizza & Pub locations.

 

The Senior Note bears cash interest of LIBOR plus 7.75% per annum, as defined in the Agreement, plus 7.75% per annum.Agreement. In addition, the Senior Note requires payment-in-kind interest (“PIK Interest”) of 3% per annum, which is added to the principal amount of the Senior Note. Interest is payable in arrears on the last calendar day of each month. The Senior Note matures on February 7, 2025. The Senior Note does not require any fixed principal payments until February 28, 2023, at which time required monthly payments of principal in the amount of $33,333 begin and continue until maturity. The Senior Note requires the Company to make additional payments on the principal balance of the Senior Note based on its consolidated excess cash flow, as defined in the Agreement.

10

Table of Contents

 

In conjunction with the borrowing under the Senior Note, the Company issued to the Purchaser a warrant (the “Corbel Warrant”) to purchase up to 2,250,000 shares of Common Stock. The Corbel Warrant entitles the Purchaser to purchase from the Company, at any time or from time to time: (i) 1,200,000 shares of Common Stock at an exercise price of $0.57 per share (“Tranche 1”), (ii) 900,000 shares of Common Stock at an exercise price of $0.72 per share (“Tranche 2”); and (iii) 150,000 shares of Common Stock at an exercise price of $0.97 per share (“Tranche 3”). The Purchaser is required to exercise the Corbel Warrant with respect to Tranche 1 if the Common Stock is trading at $1.40 per share or higher for a specified period, and is further required to exercise the Corbel Warrant with respect to Tranche 2 if the Common Stock is trading at $1.50 per share or higher for a specified period. Cashless exercise of the Corbel Warrant is only permitted with respect to Tranche 3. The Purchaser has the right, within six months after the issuance of any shares under the Corbel Warrant, to require the Company to repurchase such shares for cash or for Put Notes (as defined in the Agreement), at the Company's discretion. The Corbel Warrant expires on the sixth anniversary of the date of its issuance.

 

9

Table of Contents

Note 5-5 - The Company evaluated subsequent events through the date the financial statements were issued and filed with SEC. There were no subsequent events that required recognition or disclosure beyond what is disclosed in this report.

 

Impact of COVID-19 Pandemic

 

In the first quarter of 2020, a novel strain of coronavirus (COVID-19) emerged and spread throughout the United States. The World Health Organization recognized COVID-19 as a pandemic in March 2020. In response to the pandemic, the U.S. federal government and various state and local governments, among other things, imposed travel and business restrictions, including stay-at-home orders and other guidelines that required restaurants and bars to close or restrict inside dining. The pandemic resulted in significant, economic volatility, uncertainty and disruption, reduced commercial activity and weakened economic conditions in the regions in which the Company and its franchisees operate.

 

The pandemic and the governmental response had a significant adverse impact on the Company, due to, among other things, governmental restrictions, reduced customer traffic, staffing challenges and supply difficulties especially as a result of the emergence of the Omicron and other variants of COVID-19 in late 2021 and early in 2022. Many states and municipalities in the United States, including Indiana where all of the Company-owned Craft Pizza & Pub restaurants are located, have from time to time temporarily restricted travel and suspended the operation of dine-in restaurants and other businesses in light of COVID-19 which negatively affected the Company’s operations. As the duration and scope of the pandemic is uncertain these orders are subject to further modification which could adversely affect the Company. Further, the Company can provide no assurance the phase out of restrictions will have a positive effect on the Company’s business.

 

Host facilities for the Company’s non-traditional franchises were also affected by labor shortages which adversely impacted those developments and in turn slowed the sale of franchises. The uncertainty and disruption in the U.S. economy caused by the pandemic are likely to continue to adversely impact the volume and resources of potential franchisees for both the Company's Craft Pizza & Pub and non-traditional venues.

 

On February 5, 2021, the Company received an additional loan of $940,734 under the PPP. In accordance with the applicable accounting policy adopted, the Company accounted for the loan as a government grant and presented it in the Condensed Consolidated Statement of Operations as a reduction of certain qualifying expenses incurred during the three-month period ended March 31, 2021. The expenses included payroll costs and benefits, interest on mortgage obligations, rent under lease agreements and utilities and other qualifying expenses pursuant to the CARES ACT. Because the $940,734 loan was applied against relevant expenses in the first quarter 2021, the results of operations for the six-monthnine-month periods in 2021 and 2022 are of limited comparability.

 

 
1011

Table of Contents

 

ITEM 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

 

General Information

 

Noble Roman’s, Inc., an Indiana corporation incorporated in 1972, sells and services franchises and licenses and operates Company-owned foodservice locations for stand-alone restaurants and non-traditional foodservice operations under the trade names “Noble Roman’s Craft Pizza & Pub,” “Noble Roman’s Pizza,” “Noble Roman’s Take-N-Bake,” and “Tuscano’s Italian Style Subs.” References in this report to the “Company” are to Noble Roman’s, Inc. and its two wholly-owned subsidiaries, Pizzaco, Inc. and RH Roanoke, Inc., unless the context requires otherwise. Pizzaco, Inc. currently does not own any locations and has no income or expense. RH Roanoke, Inc. operates a Company-owned non-traditional location.

 

The Company has been operating, franchising and licensing Noble Roman’s Pizza operations in a variety of stand-alone and non-traditional locations across the country since 1972. Its first Craft Pizza & Pub location opened in January 2017 as a Company-operated restaurant in a northern suburb of Indianapolis, Indiana. Since then, the Company opened a total of eight more Company-operated locations, with two additional locations now in the site procurement stage.locations. The Company-operated locations serve as the base for franchising which itthe Company sees as a strong potential future growth driver. In 2019, the Company executed an agreement with the first such operator, Indiana’s largest Dairy Queen franchisee with 19 franchised Dairy Queen locations at the time. The franchisee opened the first franchised Craft Pizza &Pub location in May 2019 and another location in November 2020. In November 2019, another franchisee, with an operations background in McDonald's, opened a Craft Pizza & Pub in Evansville, Indiana. In the second quarter of 2022 the Company completed planning and development for a new generation Craft Pizza & Pub which will be smaller, easier to operate and requiringrequires less initial investment, factors which the Company believes could broaden the appeal of the concept to a greater franchising audience.

 

As discussed above under “Impact of COVID-19 Pandemic” the COVID-19 pandemic materially affected the Company’s business, especially franchising, since the first quarter of 2020.

 

Noble Roman’s Craft Pizza & Pub

 

The Noble Roman’s Craft Pizza & Pub utilizes many of the basic elements first introduced in 1972 but in a modern atmosphere with up-to-date systems and equipment to maximize speed, enhance quality and perpetuate the taste customers love and expect from a Noble Roman’s.

 

The Noble Roman’s Craft Pizza & Pub provides for a selection of over 40 different toppings, cheeses and sauces from which to choose. Beer and wine also are featured, with 16 different beers on tap including both national and local craft selections. Wines include 16 affordably priced options by the bottle or glass in a range of varietals. Beer and wine service is provided at the bar and throughout the dining room.

 

12

Table of Contents

The Company designed the system to enable fast cook times, with oven speeds running approximately 2.5 minutes for traditional pizzas and 5.75 minutes for Sicilian pizzas. Traditional pizza favorites such as pepperoni are options on the menu but also offered is a selection of Craft Pizza & Pub original specialty pizza creations. The menu also features a selection of contemporary and fresh, made-to-order salads, a salad bar and fresh-cooked pasta. The menu also incorporates baked sub sandwiches, hand-sauced boneless wings and a selection of desserts, as well as Noble Roman’s famous Breadsticks with Spicy Cheese Sauce, which have been offered in its locations since 1972.

11

 

Additional enhancements include a glass enclosed “Dough Room” where Noble Roman’s Dough Masters hand make all pizza and breadstick dough from scratch in customer view. Kids and adults enjoy Noble Roman’s self-serve root beer tap, which is also part of a special menu for customers 12 and younger. Throughout the dining room and the bar area there are many giant screen television monitors for sports and the nostalgic black and white shorts historically featured in Noble Roman’s.

 

The Company designed its curbside service for carry-out customers, called “Pizza Valet Service,” to create added value and convenience. With Pizza Valet Service, customers place orders ahead, drive into the restaurant’s reserved valet parking spaces and have their pizza run to their vehicle by specially uniformed pizza valets. Customers who pay when they place their orders are able to drive up and leave with their order very quickly without stepping out of their vehicle. For those who choose to pay after they arrive, pizza valets can take credit card payments on their mobile payment devices right at the customer's vehicle. With the fast baking times, the entire experience, from order to pick-up can take as little as 12 minutes.

 

Noble Roman’s Pizza For Non-Traditional Locations

 

In 1997, the Company started franchising non-traditional locations (a Noble Roman’s pizza operation within some other business or activity that has existing traffic) such as entertainment facilities, hospitals, convenience stores and other types of facilities. These locations utilize the two pizza styles the Company started with, along with its great tasting, high quality ingredients and menu extensions.

 

The hallmark of Noble Roman’s Pizza for non-traditional locations is “Superior quality that our customers can taste.” Every ingredient and process has been designed with a view to produce superior results.

 

 

·

A fully-prepared pizza crust that captures the made-from-scratch pizzeria flavor which gets delivered to non-traditional locations in a shelf-stable condition so that dough handling is no longer an impediment to a consistent product, which otherwise is a challenge in non-traditional locations.

 

 

 

 

·

Fresh packed, uncondensed and never cooked sauce made with secret spices, parmesan cheese and vine-ripened tomatoes in all venues.

 

 

 

 

·

100% real cheese blended from mozzarella and Muenster, with no soy additives or extenders.

 

 

 

 

·

100% real meat toppings, with no additives or extenders, a distinction compared to many pizza concepts.

 

 

 

 

·

Vegetable and mushroom toppings are sliced and delivered fresh, never canned.

 

 

 

 

·

An extended product line that includes breadsticks and cheesy stix with dip, pasta, baked sandwiches, salads, wings and a line of breakfast products.

 

 

 

 

·

The fully-prepared crust also forms the basis for the Company’s Take-N-Bake pizza for use as an add-on component for its non-traditional franchise base as well as an offering for its grocery store licenses.

 

 
1213

Table of Contents

 

Business Strategy

 

The Company is focused on revenue expansion while continuing to minimize corporate-level overhead. To accomplish this, the Company will continue developing, owning and operating Craft Pizza & Pub locations and franchising to qualified franchisees. At the same time, the Company will continue to focus on franchising/licensing for non-traditional locations by franchising primarily to convenience stores and entertainment centers.

 

The initial franchise fees are as follows:

 

 

 

Non-Traditional Except Hospitals

 

 

Non-Traditional

Hospitals

 

 

Traditional

Stand-Alone

 

Noble Roman’s Pizza or Craft Pizza & Pub

 

$7,500

 

 

$10,000

 

 

$30,000(1)

 

(1) With the sale of multiple traditional stand-alone franchises to a single franchisee, the franchise fee for the first unit is $30,000, the franchise fee for the second unit is $25,000 and the franchise fee for the third unit and any additional unit is $20,000.

 

The franchise fees are paid upon signing the franchise agreement and, when paid, are non-refundable in consideration of the administration and other expenses incurred by the Company in granting the franchises and for the lost and/or deferred opportunities to grant such franchises to any other party.

 

The Company’s proprietary ingredients are manufactured pursuant to the Company’s specifications, recipes or formulas by third-party manufacturers under contracts between the Company and its various manufacturers. These contracts require the manufacturers to produce ingredients meeting the Company’s specifications and to sell them to Company-approved distributors at prices negotiated between the Company and the manufacturer.

 

The Company utilizes distributors it has strategically identified across the United States. The distributor agreements require the distributors to maintain adequate inventories of all ingredients necessary to meet the needs of the Company’s franchisees and licensees in their distribution areas for weekly deliveries.

 

Business Operations

 

Distribution

 

The Company’s proprietary ingredients are manufactured pursuant to the Company’s specifications or recipes by third-party manufacturers under contracts between the Company and its various manufacturers. These contracts require the manufacturers to produce ingredients meeting the Company’s specifications and to sell them to Company-approved third-party distributors at prices negotiated between the Company and the manufacturer.

 

The Company has third-party distributors strategically located throughout the United States. The agreements require the distributors to maintain adequate inventories of all ingredients necessary to meet the needs of the Company’s franchisees and licensees in their distribution areas for weekly deliveries to the franchisee/licensee locations and to its grocery store distributors in their respective territories.licensee. Each of the primary distributors purchases the ingredients from the manufacturers at prices negotiated between the Company and the manufacturers, but under payment terms agreed upon by the manufacturers and the distributor, and distributes the ingredients to the franchisee/licensee at a price determined by the distributor agreement. Payment terms to the distributor are agreed upon between each franchisee/licensee and the respective distributor.

 

 
1314

Table of Contents

 

Financial Summary

 

The preparation of the consolidated financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results may differ from those estimates. The Company periodically evaluates the carrying value of its assets, including property, equipment and related costs, accounts receivable and deferred tax assets, to assess whether any impairment indications are present due to (among other factors) recurring operating losses, significant adverse legal developments, competition, changes in demand for the Company’s products or changes in the business climate which affect the recovery of recorded value.present. If any impairment of an individual asset is evident, a charge will be provided to reduce the carrying value to its estimated fair value.

 

The following table sets forth the revenue, expense and margin contribution of the Company's Craft Pizza & Pub venue and the percent relationship to its revenue:

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

Description

 

2021

 

2022

 

2021

 

2022

 

 

2021

 

2022

 

2021

 

2022

 

Revenue

 

$2,264,739

 

100%

 

$2,503,363

 

100%

 

$4,373,436

 

100%

 

$4,786,960

 

100%

 

$2,122,352

 

100%

 

$2,587,182

 

100%

 

$6,495,788

 

100%

 

$7,374,143

 

100%

Cost of sales

 

472,307

 

20.9

 

523,135

 

20.9

 

910,318

 

20.8

 

993,408

 

20.8

 

 

444,831

 

21.0

 

569,470

 

22.0

 

1,355,148

 

20.9

 

1,562,878

 

21.2

 

Salaries and wages

 

642,302

 

28.4

 

720,537

 

28.6

 

871,251

 

19.9

 

1,443,494

 

30.2

 

 

618,729

 

29.2

 

712,239

 

27.5

 

1,489,980

 

22.9

 

2,155,734

 

29.2

 

Facility cost including rent, common area and utilities

 

340,368

 

15.0

 

406,536

 

16.2

 

454,752

 

10.4

 

800,233

 

16.7

 

 

353,382

 

16.7

 

432,126

 

16.7

 

808,134

 

12.4

 

1,232,359

 

16.7

 

Packaging

 

57,702

 

2.5

 

85,005

 

3.4

 

114,399

 

2.6

 

165,743

 

3.5

 

 

69,792

 

3.3

 

93,647

 

3.6

 

184,191

 

2.8

 

259,390

 

3.5

 

Delivery fees

 

91,972

 

4.1

 

39,423

 

1.6

 

186,217

 

4.3

 

76,347

 

1.6

 

Third-party delivery fees

 

97,998

 

4.6

 

39,330

 

1.5

 

284,215

 

4.4

 

115,677

 

1.6

 

All other operating expenses

 

 

331,093

 

 

 

14.6

 

 

 

388,253

 

 

 

15.5

 

 

 

627,701

 

 

 

14.4

 

 

 

742,193

 

 

 

15.5

 

 

 

308,989

 

 

 

14.6

 

 

 

348,448

 

 

 

13.5

 

 

 

936,690

 

 

 

14.4

 

 

 

1,090,641

 

 

 

14.8

 

Total expenses

 

 

1,935,744

 

 

 

85.5

 

 

 

2,162,889

 

 

 

86.4

 

 

 

3,164,638

 

 

 

72.4

 

 

 

4,221,418

 

 

 

88.2

 

 

 

1,893,721

 

 

 

89.4

 

 

 

2,195,260

 

 

 

84.8

 

 

 

5,058,358

 

 

 

77.8

 

 

 

6,416,679

 

 

 

87.0

 

Margin contribution

 

$328,995

 

 

 

14.5%

 

$340,474

 

 

 

13.6

 

 

$1,208,798

 

 

 

27.6%

 

$565,542

 

 

 

11.8%

 

$228,631

 

 

 

10.6%

 

$391,922

 

 

 

15.2%

 

$1,437,430

 

 

 

22.2%

 

$957,464

 

 

 

13.0%

Margin contribution from this venue for the nine-month period ended September 30, 2022 was decreased $14,228 for non-cash expense related to the adoption of ASU 2016-02 accounting for leases which became effective after January 1, 2019 for publicly reporting companies.

 

The following table sets forth the revenue, expense and margin contribution of the Company's franchising activitiesvenue and the percent relationship to its revenue:

 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

Three months ended September 30,

 

Nine months ended September 30,

 

Description

 

2021

 

2022

 

2021

 

2022

 

 

2021

 

2022

 

2021

 

2022

 

Total royalties and fees revenue

 

$1,199,260

 

 

 

100%

 

$1,064,363

 

 

 

100%

 

$2,253,220

 

 

 

100%

 

$2,098,607

 

 

 

100%

Royalties and fees franchising

 

$1,177,776

 

100%

 

$1,119,793

 

100%

 

$3,430,995

 

100%

 

$3,218,401

 

100%

Salaries and wages

 

208,305

 

17.4

 

216,658

 

20.4

 

296,551

 

13.2

 

410,254

 

19.6

 

 

207,046

 

17.6

 

227,441

 

20.3

 

503,596

 

14.7

 

637,695

 

19.8

 

Trade show expense

 

84,000

 

7.0

 

45,000

 

4.2

 

189,000

 

8.4

 

135,000

 

6.4

 

 

105,000

 

8.9

 

90,000

 

8.0

 

294,000

 

8.6

 

225,000

 

7.0

 

Insurance

 

89,408

 

7.5

 

99,431

 

9.3

 

151,806

 

6.7

 

195,281

 

9.3

 

Travel and auto

 

21,914

 

1.8

 

40,002

 

3.8

 

38,284

 

1.7

 

58,809

 

2.8

 

 

13,539

 

1.1

 

22,348

 

2.0

 

51,823

 

1.5

 

81,158

 

2.5

 

All other operating expenses

 

 

78,682

 

 

 

6.6

 

 

 

82,149

 

 

 

7.7

 

 

 

146,033

 

 

 

6.5

 

 

 

145,251

 

 

 

6.9

 

 

 

166,213

 

 

 

14.2

 

 

 

159,689

 

 

 

14.3

 

 

 

464,053

 

 

 

13.5

 

 

 

500,220

 

 

 

15.6

 

Total expenses

 

 

482,309

 

 

 

40.2

 

 

 

483,240

 

 

 

45.4

 

 

 

821,674

 

 

 

36.5

 

 

 

944,595

 

 

 

45.0

 

 

 

491,798

 

 

 

41.8

 

 

 

499,478

 

 

 

44.6

 

 

 

1,313,472

 

 

 

38.3

 

 

 

1,444,073

 

 

 

44.9

 

Margin contribution

 

$716,951

 

59.8%

 

$581,123

 

54.6%

 

$1,431,546

 

63.5%

 

$1,154,012

 

55.0%

 

$685,978

 

58.2%

 

$620,315

 

55.4%

 

$2,117,523

 

61.7%

 

$1,774,328

 

55.1%

 

 
1415

Table of Contents

 

The following table sets forth the revenue, expense and margin contribution of the Company-owned non-traditional venue and the percent relationship to its revenue:

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

Description

 

2021

 

 

2022

 

 

2021

 

 

2022

 

Revenue

 

$117,197

 

 

 

100%

 

$177,115

 

 

 

100%

 

$233,301

 

 

 

100%

 

$310,244

 

 

 

100%

Cost of sales

 

 

42,328

 

 

 

36.1

 

 

 

71,076

 

 

 

40.1

 

 

 

86,357

 

 

 

37.0

 

 

 

120,945

 

 

 

39.0

 

Salaries and wages

 

 

48,301

 

 

 

41.2

 

 

 

60,167

 

 

 

34.0

 

 

 

65,682

 

 

 

28.2

 

 

 

112,541

 

 

 

36.3

 

Rent

 

 

11,542

 

 

 

9.8

 

 

 

17,075

 

 

 

9.6

 

 

 

22,858

 

 

 

9.8

 

 

 

29,884

 

 

 

9.6

 

Packaging

 

 

3,572

 

 

 

3.0

 

 

 

5,933

 

 

 

3.3

 

 

 

6,842

 

 

 

2.9

 

 

 

10,732

 

 

 

3.4

 

All other operating expenses

 

 

12,916

 

 

 

11.0

 

 

 

15,499

 

 

 

8.8

 

 

 

26,074

 

 

 

11.2

 

 

 

28,524

 

 

 

9.2

 

Total expenses

 

 

118,659

 

 

 

101.2

 

 

 

169,750

 

 

 

95.8

 

 

 

207,813

 

 

 

89.1

 

 

 

302,626

 

 

 

97.5

 

Margin contribution

 

$(1,462)

 

 

(1.2)%

 

$7,365

 

 

 

4.2%

 

$25,488

 

 

 

10.9%

 

$7,618

 

 

 

2.5%

 

 

Three months ended September 30,

 

 

Nine months ended September 30,

 

Description

 

2021

 

 

 2022

 

 

2021

 

 

2022

 

Revenue

 

$120,316

 

 

 

100%

 

$195,647

 

 

 

100%

 

$353,617

 

 

 

100%

 

$505,891

 

 

 

100%

Total expenses

 

 

126,765

 

 

 

105.4

 

 

 

201,013

 

 

 

102.7

 

 

 

334,579

 

 

 

94.6

 

 

 

503,639

 

 

 

99.6

 

Margin contribution

 

$(6,449)

 

 

(5.4)%

 

$(5,366)

 

 

(2.7)%

 

$19,038

 

 

 

5.4%

 

$2,252

 

 

 

.4%

 

Results of Operations

 

Company-Owned Craft Pizza & Pub

 

The revenue from this venue increased from $2.26$2.1 million to $2.50$2.6 million and from $4.37$6.5 million to $4.79$7.4 million for the respective three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to the corresponding periods in 2021. Revenue reflected the opening of additional Craft Pizza & Pub restaurants in October and December 2021 respectively, but that increase wasand same store sales increases, both of which were partially offset by the impact of the Omicron variant of COVID-19 especially in January and February 2022.

 

Cost of sales as a percentage of revenue from this venue remained approximately the same at 20.9% and 20.8%, respectively,increased from 21.0% to 22.0% for the three-month period and six-month periodsfrom 20.9% to 21.2% for the nine-month period ended JuneSeptember 30, 2022 compared to the corresponding periods in 2021. The Company incurred significant increases in product cost but was able to offset most of that cost with menu price increases and efficiency gained as staffing levels stabilized and employee experience levels increased.

 

Salaries and wages, as a percentage of revenue from this venue, were 28.6%27.5% and 30.2%29.2% for the respective three-month and six-monthnine-month periods ended September 30, 2022 compared to 28.4%29.2% and 19.9%22.9% for the corresponding periods in 2021. The cost of salaries and wages as a percentage of revenue for this venue havehas increased significantly due to the competitive environment for available labor caused by the general shortnessshortage of available labor in 2022, only partiallywhich was mostly offset by menu price increases. For the sixnine months ended JuneSeptember 30, 2021 salaries and wages represented 19.9%were reduced to 22.9% of revenue which reflectedas a result of the PPP loan/grant used in part to reimburse the Company $370,832 of payroll costs in the first quarter 2021.

 

Gross margin contribution as a percentage of revenue for this venue was 13.6%15.2% and 11.8% compared to 14.5% and 27.6%13.0% for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022 respectfully, compared to 10.6% and 22.2% for the corresponding periods last year.in 2021. The reductionmargin of 13.0% for the nine-month period was adversely affected in January and February because of the spread of the Omicron variant in the market area where the Company-owned restaurants are located. The increase in margin in the most recent three-month period reflected more efficient use of labor and facility cost. The increase in margin for the three-monthnine-month period ended JuneSeptember 30, 2022 compared to the corresponding period in 2021 was primarily thea result of general inflation increasing utility costs, packaging and other operating costs only partially offsetcertain expenses being reimbursed in 2021 by menu price increases.  The 11.8% margin in the six-month period ended June 30, 2022 reflected the significant decline in sales during January and February due to the rapid spread of the Omicron virus during the period December 2021 through February 2022.  That margin also reflected the general inflationary pressures as described above in the three-month period. The margin of 27.6% in the six-month period ended 2021 reflected the expenses which were partially reimbursed from the PPP loan/grant including the reimbursement of $370,832 payroll costs in Februarythe first quarter 2021.

 

 
1516

Table of Contents

 

Franchising

 

Total revenue was $1.06$1.1 million and $2.10$3.2 million for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to $1.20$1.2 million and $2.25$3.4 million for the comparable periods in 2021, respectively. Franchising had a significant loss of sales during the COVIDCOVID-19 pandemic primarily because of closures of many host locations in different parts of the country which closedwere forced to close due to government regulations.regulations to restrict the spread of COVID-19. The revenue has been gradually increasing again due to the opening of new locations and on a sequential quarter basis revenue from this venue increased from $1,013,000 in the three-monththree-months ended December 31, 2021, to $1,034,000 in the three-months ended March 31, 2022, and to $1,064,000 in the three-months ended June 30, 2022, and to $1,120,000 in the three-months ended September 30, 2022, respectively. ThatThe Company expects the trend is expected to continue andto increase as a result of new openings in July 2022 and anticipated openings during the balance of 2022. 2022 and into 2023.

 

Salaries and wages, trade show expense, insurance and other operating costs as a percentage of revenue from this venue were 45.4%44.6% and 45.0%44.9% for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022 compared to 40.2%41.8% and 36.5%38.3%, respectively, for the corresponding periods in 2021. The 36.5%38.3% for total expenses, as a percentage of revenue from this venue, in the six-monthsnine-months ended JuneSeptember 30, 2021 reflected the reduction of payroll and other expenses partially reimbursed by the PPP loan/grant in February 2021, but which was partially offset in the sixnine months ended JuneSeptember 30, 2022 by a reduction in trade show cost as a result of doingparticipating in fewer trade shows.

 

Margin contribution was 54.6%55.4% and 55.0%55.1%, as a percentage of revenue from this venue, for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to 59.8%58.2% and 63.5%61.7% for the comparable periods in 2021, respectively. The decrease in margin contribution was largelypartially the result of the decrease in revenue. As explained above thefranchising revenue decreased due to the closure of locations throughout the country during the COVID-19 pandemic as a result of government regulations. That revenue decrease is gradually being overcome byimproving as a result of the opening of new locations, as explained above.

 

Company-Owned Non-Traditional Locations

 

Gross revenue from this venue was $177,000$196,000 and $310,000$506,000 during the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to $117,000$120,000 and $233,000$354,000 for the comparable periods in 2021, respectively. The primary reason for the increase during both periods was the withdrawal of certain restrictions placed on hospital locations as a result of the COVID-19 pandemic as a result of whichthat prevented hospitals were restricted from having outside visitors and staff inside the hospital restricted from going from one area of the hospital to another. The Company does not intend to operate any more Company-owned non-traditional locations except the one location that it is currently operating.

 

Total expenses were $170,000$201,000 and $303,000$504,000 for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to $119,000$127,000 and $208,000$335,000 for the comparable periods in 2021, respectively. The primary reason for the increase in both periods was the increase in revenue as a result of lifting restrictions on the hospital due to the COVID-19 pandemic, as explained above.

 

Corporate Level Results of Operations

 

Depreciation and amortization were $112,687$113,000 and $225,439$338,000 for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to $142,133$142,000 and $306,849$449,000 for the comparable periods in 2021, respectively. The depreciation decrease was the result of not opening any new corporate-owned locations to date in 2022.

 

16

General and administrative expenses were $540,000$518,000 and $1.08$1.6 million for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to $482,000$506,000 and $780,000$1.3 million for the comparable periods in 2021, respectively. The primary reason for the increase was a partial reimbursement of certain qualifying expenses through the February 2021 PPP loan/grant and the hiring of an outside investor relations consultant.

 

17

Table of Contents

Operating income was $282,000$382,000 and $441,000$823,000 for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022 compared to $424,000$264,000 and $1.6$1.8 million for the comparable periods in 2021, respectively. The primary reason for the decrease in year-to-date was the $940,000$941,000 PPP loan/grant in February 2021. 2021 which reduced certain qualifying expenses during that period.

 

Interest expense was $348,000$378,000 and $690,000$1.1 million for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022 compared to $339,000$343,000 and $673,000$1.0 million for the comparable periods in 2021, respectively. The primary reason for the increase in both periodsincreases was a result of the non-cash PIK interest which adds to the principal amount of the Corbel loan outstanding.

 

Net lossAs a result of the above factors, net income (loss) was $50,000$4,000 and $187,000$(183,000) for the three-month and six-monthnine-month periods ended JuneSeptember 30, 2022, compared to net income$85,000$(79,000) and $913,000$833,000 for the comparable periods in 2021, respectively.  The primary reason for the decrease was the $940,000 PPP loan/grant in February 2021 which was partially offset by a decrease in revenue from franchising and an increase in revenue from Company-owned Craft Pizza & Pub locations.

 

Liquidity and Capital Resources

 

The Company’s strategy is to grow its business by concentrating on franchising/licensing non-traditional locations, franchising its updated stand-alone concept, Craft Pizza & Pub, and operating Company-owned Craft Pizza & Pub restaurants. The Company added new Company-operated Craft Pizza & Pub locations in January and November of 2017, January and June of 2018, March, October and December of 2020, and October and December of 2021.

 

The Company is operating one non-traditional location in a hospital and has no plans for operating any additional Company-owned non-traditional locations.

 

The Company’s current ratio was 2.12-to-12.38-to-1 as of JuneSeptember 30, 2022, compared to 2.3-to-12.27-to-1 as of December 31, 2021.

 

In January 2017, the Company completed the private placement of $2.4 million principal amount of the Notes convertible to common stock at $0.50 per share and Warrants to purchase up to 2.4 million shares of the Company’s common stock at an exercise price of $1.00 per share, subject to adjustment. In 2018, $400,000 principal amount of Notes was converted into 800,000 shares of the Company’s common stock, in January 2019 another Note in the principal amount of $50,000 was converted into 100,000 shares of the Company’s common stock, and in August 2019 another Note in the principal amount of $50,000 was converted into 100,000 shares of the Company’s common stock, leaving principal amounts of Notes of $1.9 million outstanding as of December 31, 2019. Holders of Notes in the principal amount of $775,000 extended their maturity date to January 31, 2023.2023 and recently holders of the Notes in the principal amount of $475,000 extended the maturity until February 28, 2025. In February 2020, $1,275,000 principal amount of the Notes were repaid in conjunction with a new financing leaving a principal balance of $625,000 of subordinated convertible notes outstanding with $475,000 due February 28, 2025 and $150,000 due January 31, 2023. These Notes bear interest at 10% per annum paid quarterly and are convertible to common stock any time prior to maturity at the option of the holder at $0.50 per share. The notes increased on the balance sheet dueshare and are subordinate to the adding of PIK interestsenior note payable to the note balance.Corbel Capital Partners SBIC, L.P. The remaining Warrants to purchase 775,000 shares were re-priced to $0.57 per share as a result of the financing completed in February 2020.

 

 
1718

Table of Contents

 

On February 7, 2020, the Company entered into the Agreement, pursuant to which the Company issued to the purchaser the Senior Note in the initial principal amount of $8.0 million. The Company has used the net proceeds of the Agreement as follows: (i) $4.2 million to repay the Company’s then-existing bank debt which were in the original amount of $6.1 million; (ii) $1,275,000 to repay the portion of the Company’s existing subordinated convertible debt the maturity date of which most had not previously been extended; (iii) debt issuance costs; and (iv) the remaining net proceeds for working capital or other general corporate purposes, including development of new Company-owned Craft Pizza & Pub locations.

 

The Senior Note bears cash interest of LIBOR plus 7.75% per annum, as defined in the Agreement, plus 7.75%.Agreement. In addition, the Senior Note requires PIK Interest of 3% per annum, which is being added to the principal amount of the Senior Note. Interest is payable in arrears on the last calendar day of each month. The Senior Note matures on February 7, 2025. The Senior Note does not require any fixed principal payments until February 28, 2023, at which time required monthly payments of principal in the amount of $33,333 begin and continue until maturity. The Senior Note requires the Company to make additional payments on the principal balance of the Senior Note based on its consolidated excess cash flow, as defined in the Agreement.

 

On February 5, 2021, the Company received an additional loan of $940,734 under the PPP. The Company used the proceeds of this loan for qualifying expenses under the CARES ACT. On November 19, 2021, the Company received formal notice from the SBA that the entire $940,734 loan was forgiven in accordance with the provisions of the CARES ACT. The Company had already treated the loan as a grant because forgiveness was probable.

 

As a result of the financial arrangements described above and the Company’s cash flow projections, the Company believes it will have sufficient cash flow to meet its obligations and to carry out its current business plan. The Company’s cash flow projections for the next two years are primarily based on the Company’s strategy of growing the non-traditional franchising/licensing venues, operating Craft Pizza & Pub locations and pursuing a franchising program for Craft Pizza & Pub restaurants.

 

The Company does not anticipate that any of the recently issued accounting pronouncements will have a material impact on its consolidated financial statements.

 

Forward-Looking Statements

 

The statements contained above in Management’s Discussion and Analysis concerning the Company’s future revenues, profitability, financial resources, market demand and product development are forward-looking statements (as such term is defined in the Private Securities Litigation Reform Act of 1995) relating to the Company that are based on the beliefs of the management of the Company, as well as assumptions and estimates made by and information currently available to the Company’s management. The Company’s actual results in the future may differ materially from those indicated by the forward-looking statements due to risks and uncertainties that exist in the Company’s operations and business environment, including, but not limited to the effects of the COVID-19 pandemic,the availability and cost of hourly and management labor to adequately staff Company-operated and franchise operations, competitive factors and pricing pressures, accelerating inflation and the cost of labor, food items and supplies, non-renewal of franchise agreements, shifts in market demand, the success of new franchise programs, including the smaller Noble Roman’s Craft Pizza & Pub format under development, the Company’s ability to successfully operate an increased number of Company-owned restaurants, general economic conditions, changes in demand for the Company’s products or franchises, the Company’s ability to service its loans, the impact of franchise regulation, the success or failure of individual franchisees and changes in prices or supplies of food ingredients and labor as well as the factors discussed under “Risk Factors " contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2021. Should one or more of these risks or uncertainties materialize, or should underlying assumptions or estimates prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended.

 

19

Table of Contents

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

 

The Company’s exposure to interest rate risk relates primarily to its variable-rate debt. As of JuneSeptember 30, 2022, the Company had outstanding variable interest-bearing debt in the aggregate principal amount of $8.6$8.7 million.  The Company’s current borrowings are at a variable rate tied to LIBOR plus 7.75% per annum adjusted on a monthly basis. Based on its current debt structure, for each 1% increase in LIBOR the Company would incur increased interest expense of approximately $87,000 over the succeeding 12-month period.

 

ITEM 4. Controls and Procedures

 

Based on their evaluation as of the end of the period covered by this report, A. Scott Mobley, the Company’s President and Chief Executive Officer, and Paul W. Mobley, the Company’s Executive Chairman and Chief Financial Officer, have concluded that the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended) are effective. There have been no changes in internal controls over financial reporting during the period covered by this report that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

 

 
1820

Table of Contents

 

PART II - OTHER INFORMATION

 

ITEM 1. Legal Proceedings.

 

The Company is not involved in material litigation against it.

 

ITEM 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

None.

 

19

ITEM 6. Exhibits.

 

Index to Exhibits

 

Exhibit

Number

 

Description

3.1

 

Amended Articles of Incorporation of the Registrant, filed as an exhibit to the Registrant’s Amendment No. 1 to the Post-Effective Amendment No. 2 to Registration Statement on Form S-1 filed July 1, 1985 (SEC File No.2-84150), is incorporated herein by reference.

 

 

 

3.2

 

Amended and Restated By-Laws of the Registrant, as currently in effect, filed as an exhibit to the Registrant’s Form 8-K filed December 23, 2009, is incorporated herein by reference.

 

 

 

3.3

 

Articles of Amendment of the Articles of Incorporation of the Registrant effective February 18, 1992 filed as an exhibit to the Registrant’s Registration Statement on Form SB-2 (SEC File No. 33-66850), ordered effective on October 26, 1993, is incorporated herein by reference.

 

 

 

3.4

 

Articles of Amendment of the Articles of Incorporation of the Registrant effective May 11, 2000, filed as Annex A and Annex B to the Registrant’s Proxy Statement on Schedule 14A filed March 28, 2000, is incorporated herein by reference.

 

 

 

3.5

 

Articles of Amendment of the Articles of Incorporation of the Registrant effective April 16, 2001 filed as Exhibit 3.4 to Registrant’s annual report on Form 10-K for the year ended December 31, 2005, is incorporated herein by reference.

 

 

 

3.6

 

Articles of Amendment of the Articles of Incorporation of the Registrant effective August 23, 2005, filed as Exhibit 3.1 to the Registrant’s current report on Form 8-K filed August 29, 2005, is incorporated herein by reference.

 

 

 

3.7

 

Articles of Amendment of the Articles of Incorporation of the Registrant effective February 7, 2017, filed as Exhibit 3.7 to the Registrant’s Registration Statement on Form S-1 (SEC File No. 33-217442) filed April 25, 2017, is incorporated herein by reference.

 

 

 

4.1

 

Description of Registered Securities, dated May 11, 2022, filed as Exhibit 4.1 to the Registrant’s Form 10-Q, is incorporated herein by reference.

 

 

 

4.2

 

Specimen Common Stock Certificates filed as an exhibit to the Registrant’s Registration Statement on Form S-18 filed October 22, 1982 and ordered effective on December 14, 1982 (SEC File No. 2-79963C), is incorporated herein by reference.

 

 

 

4.3

 

Warrant to purchase common stock, dated July 1, 2015, filed as Exhibit 10.11 to the Registrant’s Form 10-Q filed on August 11, 2015, is incorporated herein by reference.

 

20

4.4

 

Form of Senior Secured Promissory Note issued by Registrant to Corbel Capital Partners SBIC, L.P. dated February 7, 2020, filed as Exhibit 4.3 to Registrant’s annual report on Form 10-K for the year ended December 31, 2019, is incorporated herein by reference.

 

 

 

4.5

 

Form of Warrant issued to Corbel Capital Partners SBIC, L.P. dated February 7, 2020, filed as Exhibit 4.4 to Registrant’s annual report on Form 10-K for the year ended December 31, 2019, is incorporated herein by reference.

 

 

 

10.1*

 

Employment Agreement with Paul W. Mobley dated January 2, 1999 filed as Exhibit 10.1 to Registrant’s annual report on Form 10-K for the year ended December 31, 2005, is incorporated herein by reference.

 

 

 

10.2*

 

Employment Agreement with A. Scott Mobley dated January 2, 1999 filed as Exhibit 10.2 to Registrant’s annual report on Form 10-K for the year ended December 31, 2005, is incorporated herein by reference.

 

 

 

10.3

 

Agreement dated April 8, 2015, by and among the Registrant and the shareholder parties, filed as Exhibit 10.1 to Registrant’s Form 8-K filed on April 8, 2015, is incorporated herein by reference.

 

 

 

10.4

 

Form of 10% Convertible Subordinated Unsecured note filed as Exhibit 10.16 to the Registrant's Form 10-K filed on March 27, 2017, is incorporated herein by reference.

 

 

 

10.5

 

Form of Redeemable Common Stock Purchase Class A Warrant filed as Exhibit 10.21 to the Registrant's Registration Statement on Form S-1 (SEC File No. 33-217442) on April 25, 2017, is incorporated herein by reference.

 

 

 

10.6

 

Senior Secured Note and Warrant Purchase Agreement dated February 7, 2020 by and between the Registrant and Corbel Capital Partners SBIC, L.P., filed as Exhibit 10.11 to Registrant’s annual report on Form 10-K for the year ended December 31, 2019, is incorporated herein by reference.

 

 

 

21.1

 

Subsidiaries of the Registrant filed in the Registrant’s Registration Statement on Form SB-2 (SEC File No. 33-66850) ordered effective on October 26, 1993, is incorporated herein by reference.

 

 

 

31.1

 

C.E.O. Certification under Rule 13a-14(a)/15d-14(a)

 

 

 

31.2

 

C.F.O. Certification under Rule 13a-14(a)/15d-14(a)

 

 

 

32.1

 

C.E.O. Certification under 18 U.S.C. Section 1350

 

 

 

32.2

 

C.F.O. Certification under 18 U.S.C. Section 1350

 

 

 

101

 

Interactive Financial Data

*Management contract or compensation plan.

 

 
21

Table of Contents

  

SIGNATURES

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

 

NOBLE ROMAN'S, INC.

    

Date: August 10,November 9, 2022

ByBy:

/s/ Paul W. Mobley

 

 

Paul W. Mobley,

Executive Chairman,

Chief Financial Officer and Principal

Principal Accounting Officer (Authorized

(Authorized Officer

and Principal Financial Officer)

 

 

 
22