General Information

Noble Roman's, Inc., an Indiana corporation incorporated in 1972, sells and
services pizza-focused foodservice franchises and licenses under the trade name
"Noble Roman's Craft Pizza & Pub," "Noble Roman's Pizza," "Noble Roman's
Take-N-Bake," and "Tuscano's Italian Style Subs". It also currently operates one
Company-owned non-traditional Noble Roman's Pizza and Tuscano's Italian Style
Subs location in a hospital and five Company-owned Craft Pizza & Pub restaurants
with a sixth location under development. The Company's concepts' feature high
quality fresh pizza, pasta and salads along with other related menu items,
simple operating systems, fast service times, attractive food costs and overall
affordability.

To facilitate growth, the Company began adding Company-owned Craft Pizza & Pub
locations to its business plan in 2017 and has now begun franchising Craft Pizza
& Pub on a limited basis to qualified multi-unit operators. The Company opened
two Craft Pizza & Pub locations in 2017, added two additional locations in 2018
and opened one thus far in 2020 with another one under development expected to
open near the end of the third quarter. The Company has plans for additional
company-owned locations to open later this year and next year. The first
franchised Craft Pizza & Pub opened in May 2019 in Lafayette, Indiana and the
second franchised Craft Pizza & Pub opened in November 2019 in Evansville,
Indiana. The franchisee of the first franchised location has a second location
now under development in Kokomo, Indiana with plans to open late summer of 2020.
In addition to growth in the Craft Pizza & Pub venue, since 1997 the Company had
concentrated its efforts and resources primarily on franchising and licensing
non-traditional locations and has awarded franchise and/or license agreements in
all 50 states. That focus on franchising and licensing non-traditional locations
is continuing and currently has a significant backlog of franchises sold but not
yet opened, combined with an active base of qualified prospects for additional
locations, however the current pandemic has slowed that development.

RH Roanoke, Inc. operates a Company-owned non-traditional location in a hospital
and Noble Roman's, Inc. owns and operates five Craft Pizza & Pub locations with
another one under development and with plans to add more. The Company intends to
use its Craft Pizza & Pub locations as a base to support the franchising and
continued future growth of that concept.

References in this report to the "Company" and to "Noble Roman's" are to Noble Roman's, Inc. and its two wholly-owned subsidiaries, Pizzaco, Inc. and RH Roanoke, Inc., unless the context indicates otherwise.

Noble Roman's Craft Pizza & Pub



Noble Roman's Craft Pizza & Pub is intended to provide a fun, pleasant
atmosphere serving pizza and other related menu items, all made to order using
fresh ingredients in the view of the customers. In January 2017, the Noble
Roman's Craft Pizza & Pub opened its first Company-owned restaurant in
Westfield, Indiana, a prosperous and growing community on the northwest side of
Indianapolis. Since that time four additional Craft Pizza & Pubs have been
opened as Company-owned restaurants. Noble Roman's Craft Pizza & Pub is designed
to harken back to the Company's early history when it was known simply as "Pizza
Pub." Like then, and like the new full-service pizza concepts today, ordering
takes place at the counter and food runners deliver orders to the dining room
for dine-in guests. The Company believes that Noble Roman's Craft Pizza & Pub
features many enhancements over the current competitive landscape. The
restaurant features two styles of hand-crafted, made-from-scratch pizzas with a
selection of 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 high quality, 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.

The pizza offerings feature Noble Roman's traditional hand-crafted thinner crust
as well as its signature deep-dish Sicilian crust. After extensive research and
development, the system has been designed to enable fast cook times, with oven
speeds running approximately 2.5 minutes for traditional pies and 5.75 minutes
for Sicilian pies. Traditional pizza favorites such as pepperoni are options on
the menu, but also offered is a selection of Craft Pizza & Pub original
creations like "Swims with the Fishes" and "Pizza Margherita". The menu also
features a selection of contemporary and fresh, made-to-order salads and
fresh-cooked pasta. In addition, the menu includes baked subs, hand-sauced wings
and a selection of desserts, as well as Noble Roman's famous Breadsticks with
Spicy Cheese Sauce.

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. Also in the dining room is a "Dust & Drizzle Station" where
guests can customize their pizzas after they are baked with a variety of
condiments and drizzles, such as rosemary-infused olive oil, honey and Italian
spices. 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 a large number of giant screen television
monitors for sports and the nostalgic black and white shorts featured in Noble
Roman's earlier days.


                                       11

Noble Roman's Pizza for Non-Traditional Locations

Noble Roman's franchised and licensed non-traditional locations are designed to
bring high-quality, pizza-focused foodservice into underlying establishments
that have a captive audience or high customer counts associated with their
business. Examples of these venues include convenience stores, hospitals,
entertainment facilities, military bases, bowling centers and other similar
facilities. Noble Roman's, for non-traditional locations, range in scope from
relatively small operations focused on quick meals and impulse food purchases to
elaborate, full-scale restaurant operations depending on the facility and the
goals of the individual franchisee or licensee.

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 pre-cooked sauce made with secret spices 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 license venue.

Tuscano's Italian Style Subs


Tuscano's Italian Style Subs is a separate non-traditional location concept that
focuses on sub sandwich menu items but only in locations that also have a Noble
Roman's franchise. The ongoing royalty for a Tuscano's franchise is identical to
that charged for a Noble Roman's Pizza franchise.

Business Strategy



The Company is focused on revenue expansion while continuing to minimize
overhead and other costs. To accomplish this, the Company will continue owning
and operating a core of Craft Pizza & Pub locations and develop what it believes
to be a large growth opportunity by franchising with qualified multi-unit
franchisees. At the same time, the Company will continue to focus on
franchising/licensing for non-traditional locations, especially convenience
stores and entertainment centers.

Business Operations

Distribution



The Company's proprietary ingredients are manufactured pursuant to the Company's
recipes and specifications 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. 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 distributors, 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. In addition, the Company has agreements with various grocery store
distributors located in parts of the country which agree to buy the Company's
ingredients from one of the Company's primary distributors and to distribute
those ingredients only to their grocery store customers who have signed license
agreements with the Company.

Franchising

The Company sells franchises for both non-traditional and traditional locations.

The initial franchise fees are as follows:




                                                                Craft Pizza
                    Non-Traditional, Except Hospitals Hospitals & Pub
Franchise Format
Noble Roman's Pizza  $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.

Licensing


Noble Roman's Take-n-Bake Pizza licenses for grocery stores are governed by a
supply agreement. The supply agreement generally requires the licensee to: (1)
purchase proprietary ingredients only from a Noble Roman's-approved distributor;
(2) assemble the products using only Noble Roman's approved ingredients and
recipes; and (3) display products in a manner approved by Noble Roman's using
Noble Roman's point-of-sale marketing materials. Pursuant to the distributor
agreements, the primary distributors place an additional mark-up, as determined
by the Company, above their normal selling price on the key ingredients as a fee
for the Company in lieu of royalty. The distributors agree to segregate this
additional mark-up upon invoicing the licensee or grocery store distributor, to
hold the fees in trust for the Company and to remit them to the Company within
ten days after the end of each month.


                                       12


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. 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,


                  2019                  2020                  2019                  2020
Description
Revenue           $1,329,465   100%     $1,406,865   100%     $2,472,079   100%     $2,499,813   100%
Cost of sales     278,048      20.9     279,037      19.8     515,723      20.8     514,629      20.6
Salaries and
wages             379,695      28.6     36,781       2.6      745,676      30.2     355,305      14.2
Facility cost
including rent,
common area and
utilities         209,093      15.7     185,576      13.2     409,700      16.6     388,356      15.5
Packaging         35,473       2.7      45,126       3.2      66,790       2.7      75,379       3.0
Delivery fees     21,392       1.6      73,131       5.2      35,457       1.4      108,330      4.3
All other
operating
expenses          197,233      14.8     184,689      11.0     358,507      14.5     334,370      13.4
Total expenses    1,120,934    84.3     804,340      57.2     2,131,853    86.2     1,776,369    71.1
Margin
contribution      $208,531     15.7%    602,525      42.8     $340,226     13.8%    $723,444     28.9



Margin contribution from this venue was decreased $5,873 for non-cash expense related to the adoption of ASU 2016-02 accounting for lease 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 venue and the percent relationship to its revenue:


                     Three Months ended June 30,                Six Months ended June 30,


                   2019                  2020                 2019                  2020
Description
Royalties and
fees franchising   $1,335,297   82.4%    $914,831    84.1%    $2,622,475   81.6%    $2,192,932   85.8%
Royalties and
fees grocery       284,911      17.6     173,513     15.9     590,747      18.4     362,791      14.2
Total royalties
and fees revenue   1,620,208    100.0    1,088,344   100.0    3,213,222    100.0    2,555,723    100.0
Salaries and
wages              175,789      10.8     19, 147     1.8      371,415      11.6     215,196      8.4
Trade show
expense            104,906      6.5      105,000     9.6      210,000      6.5      210,000      8.2
Insurance          65,768       4.0      37,551      3.5      175,692      5.5      123,977      4.9
Travel and auto    27,129       1.7      18,322      1.7      54,678       1.7      46,770       1.9
All other
operating
expenses           171,222      10.6     87,608      8.0      227,741      7.1      162,041      6.3
Total expenses     544,814      33.6     267,628     24.6     1,039,526    32.4     757,984      29.7
Margin
contribution       $1,075,394   66.4%    $820,716    75.4%    $2,173,696   67.6%    $1,797,739   70.3%



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,


                         2019               2020                       2019                   2020
Description
Revenue           $160,020      100%     $111,433      100%     $330,522      100%     $266,117      100.0%
Cost of sales     62,741        39.2     44,786        40.2     126,688       38.3     104,348       39.2
Salaries and
wages             54,041        33.8     4,118         3.7      107,833       32.6     60,374        22.7
Rent              15,163        9.5      10,707        9.6      31,329        9.5      25,417        9.6
Packaging         4,629         2.9      3,163         2.8      9,508         2.9      7,333         2.8
All other
operating
expenses          16,535        10.3     14,209        12.8     31,460        9.5      31,754        11.9

Total expenses    153,109       95.7     76,983        69.1     306,818       92.8     229,226       86.1
Margin
contribution      $6,911        4.3%     $34,450       30.9%    $23,704
  7.2%     $36,891       13.9%




                                       13


Results of Operations

Company-Owned Craft Pizza & Pub



The revenue from this venue grew from $1.33 million to $1.41 million and from
$2.47 million to $2.50 million for the respective three-month and six-month
periods ended June 30, 2020 compared to the comparable periods in 2019. Revenue
was increased by opening an additional Craft Pizza & Pub restaurant on March 25,
2020 but that increase was partially offset by the Governor of the State of
Indiana issuing an order on March 16, 2020 in response to the COVID-19 pandemic
closing all dining rooms for inside dining for an indefinite period of time but
allowed carry-out and delivery. Most but not all, of the inside dining revenue
that was lost from the closure of the dining rooms was made up through our Pizza
Valet service and outside delivery service.

Cost of sales improved to 19.8% and 20.6% from 20.9% and 20.8%, respectively,
for the three-month and six-month periods ended June 30, 2020 compared to the
comparable periods in 2019. This improvement was the result of efficiency gained
as the restaurants matured and as the staff gained experience.

Salaries and wages decreased to 2.6% and 14.2% from 28.6% and 30.2% for the
respective three-month and six-month periods ended June 30, 2020 compared to the
comparable periods in 2019. The primary reason for the decrease was the PPP
grant was first used for reimbursing the Company for payroll costs for retaining
employees. In addition, this improvement was the result of improved efficiency
as the restaurants matured and as the staff gained experience and was partially
the result of all of the dining rooms being closed by order of the Governor on
March 16, 2020. During the period of closure the restaurants continued to use
Pizza Valet service for carry-out which decreased the labor requirements to a
greater extent in percentage terms than the sales were reduced by the lack of
dining room service.

Gross margin contribution increased from 15.7% to 42.8% and from 13.8% to 28.9%
for the three-month and six-month periods, respectfully, compared to the
comparable periods last year. This significant increase is largely the result of
the PPP grant offsetting salaries and wages and, to a lesser extent, reduction
in other costs. Overall expenses for this venue decreased from 84.3% to 57.2%
and from 86.2% to 71.1% for the three-month and six-month periods, respectfully,
compared to the comparable periods last year. Cost of sales decreased from 20.9%
to 19.8% and from 20.8% to 20.6% plus facility cost decreased from 15.7% to
13.2% and from 16.6% to 15.5% for the three-month and six-month periods,
respectfully, compared to the comparable periods last year.

Franchising


Total revenue from this venue decreased to $1.1 million and $2.6 million in the
respective three-month and six-month periods ended June 30, 2020 from $1.6
million and $3.2 million for the comparable periods in 2019. Royalties and fees
from franchising decreased to $915,000 and $2.2 million from $1.3 million and
$2.6 million for the comparable periods in 2019. These decreases also reflected
decreases in fees from grocery store take-n-bake decreasing to $173,000 and
$363,000 from $285,000 and $591,000 for the three-month and six-month periods,
respectively, compared to the comparable periods in 2019.

The decreases in fees from franchising were the result of the pandemic which
caused several of the locations to be temporarily closed during the second
quarter. The decreases in grocery store take-n-bake were a result of the
Company's focus away from grocery stores to franchising because of the strong
economic conditions prior to COVID-19 pandemic and due to pandemic creating rush
on grocery stores with minimal staff which did not have sufficient resources to
maintain assembling pizzas for take-n-bake.

Salaries and wages, trade show expense, insurance and other operating costs
decreased from 33.6% to 24.6% and from 32.4% to 29.7% for the three-month and
six-month periods, respectively, compared to the comparable periods in 2019.
These reductions significantly relate to the grant through the PPP partially
reimbursing the Company for its payroll costs during that period. In January
2019, the Company reviewed this venue in depth to find ways to minimize costs
and accomplish its objectives with fewer people and lower costs in general.
These efforts are reflected in the gross margin increases.

Gross margin increased to 66.4% to 75.4% and from 67.6% to 70.3% for the
three-month and six-month periods, respectively, compared to the comparable
periods in 2019. As indicated in the previous paragraph, these increased margins
reflect the partial reimbursement of the Company's payroll costs through the PPP
and partially as a result of the Company's in-depth review of its operations to
find ways to minimize costs and still accomplish its mission.

Company-Owned Non-Traditional Locations


Gross revenue from this venue decreased from $160,000 to $111,000 and from
$331,000 to $266,000 for the respective three-month and six-month periods ended
June 30, 2020 compared to the comparable periods in 2019. The primary reason for
these decreases was the restriction placed on hospital locations as a result of
the COVID-19 pandemic whereby hospitals were restricted from having outside
visitors and staff inside the hospital was 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 decreased from $153,000 and $77,000 and $307,000 to $229,000 for the three-month and six-month periods ended June 30, 2020 compared to the comparable periods in 2019. The primary reason for these decreases was restrictions on hospitals resulting from the COVID-19 pandemic.




                                       14


Depreciation and amortization increased from $76,446 to $98,279 and decreased
from $170,045 to $164,226 for three-month and six-month periods ended June 30,
2020 compared to the corresponding periods in 2019. Depreciation increased in
the current quarter due to the opening of the Brownsburg location in March 2020.

General and administrative expenses decreased from $425,000 to $344,000 and from
$841,000 to $794,000 for the three-month and six-month periods ended June 30,
2020 compared to the corresponding periods in 2019. A significant reason for the
decreases was the grant through the PPP partially reimbursing the Company for
its payroll costs during that period.

Operating income increased to $1.02 million from $801,000 and increased to $1.61
million from $1.55 million for the respective three-month and six-month periods
ended June 30, 2020 compared to the corresponding periods in 2019. A significant
reason for the increase in the second quarter was the grant through the PPP
partially reimbursing the Company for its payroll costs during a portion of the
second quarter, partially offset by the temporary closing of some of the
non-traditional franchises due to COVID-19.

Interest expense increased to $323,000 from $220,000 and to $1.25 million from
$347,000 for the respective three-month and six-month periods ended June 30,
2020 compared to the comparable periods in 2019. The primary reason for the
increases was a result of the financing that occurred in February 2020 resulting
in non-cash write-offs of the unamortized original loan cost for both First
Financial Bank and the private placement sub-debt, which in the aggregate was
$658,000 and, in addition, the non-cash PIK interest expense of $61,000 in the
three-month period ending June 30, 2020 and $97,000 for the six-month period
ended June 30, 2020.

Net income before income tax increased to $696,000 from $580,000 and decreased
to $359,000 from $1.21 million for the respective three-month and six-month
periods ended June 30, 2020 compared to the corresponding periods in 2019. The
three-month results were aided by the grant through the PPP partially
reimbursing the Company for its payroll costs partially offset by the lowering
of income from non-traditional locations because of temporary closing some of
those locations because of COVID-19. The six-month period decrease was
substantially because of the non-cash write-off of unamortized loan costs of the
Company's previous debts and the non-cash expense from the PIK interest cost.

Due to the factors discussed above, net income increased to $696,000 from
$441,000 and decreased to $441,000 from $917,000 for the respective three-month
and six-month periods ended June 30, 2020 compared to the corresponding periods
in 2019. Income tax expense is not significant in the second quarter as the
benefit from the reimbursement of certain expenses in the PPP is non-taxable as
designated in the CARES Act.

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 a limited number of 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 and March of 2020.



During 2018, the Company invested resources (approximately $300,000) to commence
franchising of the Craft Pizza & Pub franchise. As of December 31, 2019, the
Company had two Craft Pizza & Pub locations under franchise agreements which
were open and an additional franchise location under development and expected to
open in late summer of 2020.

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

The Company's current ratio was 5.2-to-1 as of June 30, 2020 compared to 1.5-to-1 as of December 31, 2019. The current ratio was improved significantly with the new financing in February 2020 and operations through June 30, 2020.



In January 2017, the Company completed the offering of $2.4 million principal
amount of convertible, subordinated and unsecured promissory notes (the "Notes")
convertible to common stock at $0.50 per share and warrants (the "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. In February 2020,
$1,275,000 of the Notes were repaid in conjunction with a new financing leaving
a principal balance of $625,000 of subordinated convertible notes outstanding
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. Warrants to purchase 1,775,000 shares of common
stock at $1.00 per share expired late in 2019.

In September 2017, the Company entered into a loan agreement (the "Bank
Agreement") with First Financial Bank (the "Bank"). The Bank Agreement provided
for a senior credit facility (the "Credit Facility") from the Bank consisting
of: (1) a term loan in the amount of $4.5 million (the "Term Loan"); and (2) a
development line of credit of up to $1.6 million (the "Development Line of
Credit") for the opening of three Craft Pizza & Pub restaurants. Borrowings
under the Credit Facility bore interest at a variable annual rate up to the
London Interbank Offer Rate ("LIBOR") plus 7.25%. All outstanding amounts owed
under the Bank Agreement were due to mature in September 2022, however these
amounts were all paid in full from the $8.0 million new financing in February
2020.


                                       15


On February 7, 2020, the Company entered into the Agreement with Corbel Capital
Partners SBIC, L.P. (the "Purchaser") 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 or will use the net proceeds of the Agreement as follows:
(i) $4.2 million was used to repay the Company's then-existing bank debt which
were in the original amount of $6.1 million; (ii) $1,275,000 was used 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 will be used 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, as defined in the Agreement, plus
7.75%. In addition, the Senior Note requires PIK Interest of 3% per annum, which
will be 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 April 25, 2020, the Company received a loan of $715,000 under the PPP. It is
probable this will be forgiven, therefore the Company has accounted for it as a
grant. The funds, according to the provision in the CARES Act, were used for
payroll costs including payroll benefits and other minor costs allowed by the
act.

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, to open additional Company-owned Craft Pizza & Pub
restaurants and pursuing an aggressive franchising program for Craft Pizza & Pub
restaurants.

The Company does not anticipate that any of the recently issued pronouncements
relating to the Statement of Financial Accounting Standards will have a material
impact on its Consolidated Statement of Operations or its Consolidated Balance
Sheet.

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, competitive factors and pricing pressures, non-renewal of
franchise agreements, shifts in market demand, the success of new franchise
programs, including the Noble Roman's Craft Pizza & Pub format, 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 annual report on Form
10-K. 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.

© Edgar Online, source Glimpses