Quarterly report pursuant to Section 13 or 15(d)

ACQUISITIONS (Tables)

v2.4.0.8
ACQUISITIONS (Tables)
3 Months Ended
Mar. 31, 2014
Business Combinations [Abstract]  
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed [Table Text Block]
The assets acquired and the liabilities assumed were recorded at estimated fair values based on information currently available and based on certain assumptions as to future operations as follows:
 
 
 
 
 
 
 
2013 Acquisitions
 
 
 
 
2014 Acquisitions
 
 
 
 
 
ARB
 
WEW
 
JF
 
Hooters
Pacific NW
 
Spoon
 
Total
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consideration paid:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock
 
$
3,611,126
 
$
-
 
$
-
 
$
2,891,156
 
$
828,750
 
$
7,331,032
 
Warrants
 
 
1,710,077
 
 
-
 
 
-
 
 
978,000
 
 
280,400
 
 
2,968,477
 
Cash
 
 
-
 
 
3,150,000
 
 
590,000
 
 
-
 
 
-
 
 
3,740,000
 
Total consideration paid
 
 
5,321,203
 
 
3,150,000
 
 
590,000
 
 
3,869,156
 
 
1,109,150
 
 
14,039,509
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Current assets, excluding cash
 
 
281,574
 
 
151,546
 
 
42,206
 
 
112,078
 
 
89,817
 
 
677,221
 
Property and equipment
 
 
3,000,122
 
 
20,493
 
 
242,531
 
 
2,731,031
 
 
391,462
 
 
6,385,639
 
Goodwill
 
 
2,550,611
 
 
3,124,507
 
 
425,151
 
 
1,951,909
 
 
719,740
 
 
8,771,918
 
Trademark/trade name/franchise fee
 
 
1,784,443
 
 
-
 
 
1,010,000
 
 
60,937
 
 
-
 
 
2,855,380
 
Deposits and other assets
 
 
98,035
 
 
-
 
 
-
 
 
20,275
 
 
5,193
 
 
123,503
 
Total assets acquired, less cash
 
 
7,714,785
 
 
3,296,546
 
 
1,719,888
 
 
4,876,230
 
 
1,206,212
 
 
18,813,661
 
Liabilities assumed
 
 
(1,490,288)
 
 
(337,831)
 
 
(282,317)
 
 
(1,009,348)
 
 
(118,698)
 
 
(3,238,482)
 
Deferred tax liabilities
 
 
(956,000)
 
 
-
 
 
(384,000)
 
 
-
 
 
-
 
 
(1,340,000)
 
Non-controlling interest
 
 
-
 
 
-
 
 
(463,571)
 
 
-
 
 
-
 
 
(463,571)
 
Common stock and warrants issued
 
 
(5,321,203)
 
 
-
 
 
-
 
 
(3,869,156)
 
 
(1,109,150)
 
 
(10,299,509)
 
Cash paid
 
 
-
 
 
(3,150,000)
 
 
(590,000)
 
 
-
 
 
-
 
 
(3,740,000)
 
Cash received in excess of cash paid
 
$
52,706
 
$
191,285
 
$
-
 
$
2,274
 
$
21,636
 
$
267,901
 
Business Acquisition, Pro Forma Information [Table Text Block]
The pro forma results include estimates and assumptions which management believes are reasonable. However, pro forma results are not necessarily indicative of the results that would have occurred if the business combination had been in effect on the dates indicated, or which may result in the future.
 
 
 
Three Months Ended
 
 
 
March 31,
 
 
 
2014
 
2013
 
 
 
 
 
 
 
 
 
Net revenues
 
$
6,058,859
 
$
5,650,789
 
Loss from continuing operations
 
 
(1,505,272)
 
 
(1,070,811)
 
Loss attributable to non-controlling interest
 
 
(2,886)
 
 
(47,251)
 
Net loss
 
$
(1,508,158)
 
$
(1,118,062)
 
Net loss per share, basic and diluted
 
$
(0.25)
 
$
(0.30)
 
Weighted average shares outstanding, basic and diluted
 
 
5,974,495
 
 
3,698,896