The following discussion and analysis of our financial condition and results of
operations are based upon our consolidated financial statements and the notes
thereto included elsewhere in this Quarterly Report on Form 10-Q, which have
been prepared in accordance with accounting principles generally accepted in the
United States. The preparation of such financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses. On an ongoing basis, we evaluate these estimates,
including those related to useful lives of real estate assets, bad debts,
impairment, contingencies and litigation. We base our estimates on historical
experience and on various other assumptions that are believed to be reasonable
under the circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities that are not
readily apparent from other sources. There can be no assurance that actual
results will not differ from those estimates. The analysis set forth below is
provided pursuant to applicable SEC regulations and is not intended to serve as
a basis for projections of future events. See "Cautionary Statement Regarding
Forward Looking Statements" above.
Liquidity and Results of Operations
Results of Operations
For the three months ended March 31, 2018 compared to the three months ended
March 31, 2017
The following table summarizes our results of operations for the three months
ended March 31, 2108, and March 31, 2017:
Three Months Ended
Statement of Operations Data: 2018 2017 Changes
Revenue $ 149,395 $ 127,737 $ 21,658
Cost of Goods Sold 75,383 91,932 (16,549 )
Gross Profit 74,012 35,805 38,207
Operating Expenses 478,328 432,199 46,129
Loss From Operations (404,316 ) (396,394 ) (7,922 )
Other Expenses (21,988 ) (265,121 ) 243,133
Net Loss $ (426,304 ) $ (661,515 ) $ 235,211
For the three months ended March 31, 2018, we earned revenue of $149,395
compared to $127,737 for the three months ended March 31, 2017. Cost of goods
sold for the three months ended March 31, 2018 were $75,383 resulting in a gross
profit of $74,012, compared to cost of goods sold of $91,932 and gross profit
$35,805 from the three months ended March 31, 2017 due to growth and expansion
of the business to new restaurants locations.
Table of Contents
Operating expenses were $478,328 for the three months ended March 31, 2018,
compared to $432,199 for the three months ended March 31, 2017, due to
additional costs related to the completion and opening of our restaurant and
costs associated with ongoing regulatory expenses.
Three Months Ended
Operating Expenses: 2018 2017 Changes
Depreciation and amortization $ 50,504 $ 21,680 $ 28,824
General and administrative 136,569 114,727 21,842
Professional fees 31,593 40,480 (8,887 )
Salaries and wages 74,992 13,312 61,680
Stock based compensation 184,670 242,000 (57,330 )
Total operating expenses $ 478,328 $ 432,199 $ 46,129
Operating expenses for the three months ended March 31, 2018 were comprised of
$50,504 for depreciation and amortization, $136,569 for general and
administrative, $31,593 for professional fees, $74,992 for salaries and wages
and $184,670 for stock based compensation. Operating expenses for the three
months ended March 31, 2017 were comprised of $21,680 for depreciation, $114,727
for general and administrative, $40,480 for professional fees, $13,312 for
salaries and wages and $242,000 for stock based compensation.
Depreciation was $50,504 for the three months ended March 31, 2018, which
increased by $28,824 from $21,680 for the three months ended March 31, 2017.
General and Administrative expenses were $136,569 for the three months ended
March 31, 2018, which increased by $21,842 from $114,727 for the three months
ended March 31, 2017, attributed to increase in rental expenses and other
general administrative expenses for additional restaurant locations.
Professional fees were $31,593 for the three months ended March 31, 2018,
decreased by $8,887 from $40,480 for the three months ended March 31, 2017.
Salaries and wages were $74,992 for the three months ended March 31, 2018,
increased by $61,680 from $13,312 for the three months ended March 31, 2017, as
the Company hired more restaurant staffs to support operational expansion.
Stock based compensation $184,670 was incurred for the three months ended March
31, 2018 compared to $242,000 for the three months ended March 31, 2017 ,
relates to the issuance of common shares for consulting services to support the
expansion of the new restaurant locations.
Table of Contents
Liquidity and Capital Resources
The following tables present selected financial information on our capital as of
March 31, 2018 and December 31, 2017 and our cash flows as of March 31, 2018 and
March 31, 2017:
March 31, December 31,
Capital Data 2018 2017 Changes
Cash and Cash Equivalents $ 116,628 $ 87,102 $ 29,526
Current Assets $ 203,259 $ 159,175 $ 44,084
Current Liabilities $ 497,411 $ 435,942 $ 61,469
Working Capital (Deficiency) $ (294,152 ) $ (276,767 ) $ (17,385 )
Three Months Ended
Cash Flow Data: 2018 2017 Changes
Cash Flows used in Operating Activities $ (166,723 ) $ (110,968 ) $ (55,755 )
Cash Flows used in Investing Activities
- (258,240 ) 258,240
Cash Flows provided by Financing Activities 196,249 554,668 (358,419 )
Net increase in Cash During Period
$ 29,526 $ 185,460 $ (155,934 )
As of March 31, 2018 and December 31, 2017 our cash was $116,628 and $87,102,
respectively. The increase in cash for the three months ended March 31, 2018 was
mainly attributed to increase in revenue and proceeds from issuance of
convertible notes of $212,500 during the three months ended March 31 2018.
As of March 31, 2018, we experienced a decrease in our working capital of
$17,385. The decrease in working capital during the three months ended March 31,
2018 was primarily from increase in current liabilities mainly due to increase
in convertible notes payable and advances from shareholders.
We fund our operations with cash generated from restaurant sales revenue,
capital contributions, and issuances of common stock.
Table of Contents
For the three months ended March 31, 2018, net cash used in operating activities
was $166,723, related to our net loss of $426,304 reduced by depreciation and
amortization of $50,504, stock based compensation of $184,670, amortization on
note discount $17,356, an increase of $17,482 in accounts payable, an increase
in sales tax payable of $3,492, an increase of $3,300 in accrued interest and an
increase in prepaid expenses.
For the three months ended March 31, 2017, net cash used in operating activities
was $110,968, related to our net loss of $661,515 reduced by depreciation of
$21,680, loss on debt settlement of $266,250, stock based compensation of
$242,000, a decrease in refundable sales taxes of $14,029, an increase in
prepaid expenses of $8,523, an increase in checks drawn in excess of bank
balance of $21,198, an increase of $39,425 in accounts payable and a decrease of
$34,500 in accrued interest.
The increase of net cash used in operating cash flow was primarily due to an
increase in cash used for operating activities to support business expansion.
For the three months ended March 31, 2018, net cash used in investing activities
was $0 compared to net cash used of $258,240 during the three months ended March
31, 2017. During the three months ended March 31, 2017, net cash used in
investing activities was primarily related to $245,332 of costs for the
acquisition of building and equipment for the Company's restaurants.
Net cash provided by financing activities was $196,249 for the three months
ended March 31, 2018 mainly attributed to cash proceeds from issuance of
convertible notes for $212,500 and advances from related party for $16,000. The
Company has also repaid shareholders loans at $30,164 and bank loans at $2,087.
Net cash provided by financing activities was $554,668 for the three months
ended March 31, 2017 mainly attributed to cash proceeds from issuance of common
shares for $750,000 from the Company second public offering. The Company has
also repaid notes payable at $127,500, bank loans at $2,225 and shareholders
loans at $65,607.
The following is a schedule by years of minimum future rentals on leases as of
March 31, 2018:
Nine Months Ending December 31:
2018 $ 233,751
Year Ending December 31:
Total minimum future rentals $ 1,112,032
The accompanying condensed consolidated financial statements have been prepared
assuming that the company will continue as a going concern which contemplates,
amongst other things, the realization of assets and satisfaction of liabilities
in the course of business.
Table of Contents
We anticipate that our future liquidity requirements will arise from the need to
fund our growth, pay our current obligations and future capital expenditures.
The primary sources of funding for such requirements are expected to be cash
generated from operations and raising additional funds from private sources
and/or debt financing.
Our independent auditors included an explanatory paragraph in their report on
the accompanying financial statements expressing concerns about our ability to
continue as a going concern. Our condensed consolidated financial statements
contain additional note disclosures describing the circumstances that lead to
this disclosure by our independent auditors.
Critical Accounting Policies
The preparation of our condensed consolidated financial statements requires us
to make estimates and assumptions that affect the reported amounts of assets,
liabilities, revenues, and expenses and related disclosures about contingent
assets and liabilities. We base these estimates and assumptions on historical
experience and on various other information and assumptions that are believed to
be reasonable under the circumstance. Estimates and assumptions about future
events and their effects cannot be perceived with certainty and, accordingly,
these estimates may change as additional information is obtained, as more
experience is acquired, as our operating environment changes and as new events
occur. Our critical accounting policies are listed in the notes to our unaudited
condensed consolidated financial statements.
We will continue to rely on equity sales of the Company's Common Stock in order
to continue to fund business operations. Issuances of additional shares will
result in dilution to existing shareholders. There is no assurance that the
Company will achieve any additional sales of the equity securities or arrange
for debt or other financing to fund planned operations
Recently Issued Accounting Pronouncements.
The Company has implemented all new accounting pronouncements that are in
effect. These pronouncements did not have any material impact on the financial
statements unless otherwise disclosed, and the Company does not believe that
there are any other new accounting pronouncements that have been issued but not
yet adopted that might have a material impact on its financial position or
results of operations.
Off-Balance Sheet Arrangements.
The Company has no off-balance sheet arrangements that have or are reasonably
likely to have a current or future effect on its financial condition, changes in
financial condition, revenues or expenses, results of operations, liquidity,
capital expenditures or capital resources.
Changes In and Disagreements with Accountants on Accounting and Financial
During the period covered by this report, the Company has had no changes in or
disagreements with its accountants.
Basic loss per common share excludes dilution and is computed by dividing net
loss by the weighted average number of common shares outstanding during the
period. Diluted loss per common share reflect the potential dilution that could
occur if securities or other contracts to issue common stock were exercised or
converted into common stock or resulted in the issuance of common stock that
then shares in the loss of the entity. As of March 31, 2018 and March, 2017,
there are no outstanding dilutive securities.
For the three months ended March 31, 2018 and 2017, there were 300,000 and 0
shares of stock warrants issued in conjunction with convertible notes were
dilutive instruments and were not included in the calculation of diluted loss
per share as their effect would be antidilutive.
Table of Contents
© Edgar Online, source Glimpses