Income Statement

v3.25.0.1
Consolidated Income Statements - USD ($)
12 Months Ended
Dec. 31, 2024
Dec. 31, 2023
Revenues:    
Total revenues $ 51,896,605 $ 46,977,477
Cost of revenues:    
Total cost of revenues 11,516,655 10,480,645
Selling and marketing expenses 10,923,342 8,689,664
Depreciation and amortization 1,363,453 1,278,148
General and administrative expenses 29,833,570 26,231,615
Total selling, general and administrative expenses 42,120,365 36,199,427
Net loss (gain) on disposition or impairment 14,642 (20,894)
(Loss) income from operations (1,755,057) 318,299
Other (income) loss, net (280,287) 64,293
(Loss) income before income tax expense (1,474,770) 254,006
Income tax expense 62,142 11,023,411
Net income (loss) from continuing operations (1,536,912) (10,769,405)
Discontinued Operations:    
(Loss) income from discontinued operations before income tax expense (6,780,289) 1,384,750
Income tax expense from discontinued operations 212,642 367,542
Net (loss) income from discontinued operations (6,992,931) 1,017,208
Net income (loss) $ (8,529,843) $ (9,752,197)
Net loss from continuing operations per common share:    
Basic (in dollars per share) $ (0.10) $ (0.73)
Diluted (in dollars per share) (0.10) (0.72)
Net (loss) income from discontinued operations per common share:    
Basic (in dollars per share) (0.47) 0.07
Diluted (in dollars per share) (0.46) 0.07
Net loss per common share:    
Basic Net loss per share (in dollars per share) (0.57) (0.66)
Diluted Net loss per share (in dollars per share) $ (0.56) $ (0.65)
Basic weighted average shares (in shares) 14,919,091 14,688,115
Diluted weighted average shares (in shares) 15,147,247 14,935,217
Royalty fees    
Revenues:    
Total revenues $ 32,144,796 $ 29,160,832
Franchise fees    
Revenues:    
Total revenues 2,997,850 2,882,895
Cost of revenues:    
Cost of revenues 10,063,644 9,063,375
Advertising fund revenue    
Revenues:    
Total revenues 9,180,281 8,321,043
Software fees    
Revenues:    
Total revenues 5,687,326 5,086,562
Cost of revenues:    
Cost of revenues 1,453,011 1,417,270
Other revenues    
Revenues:    
Total revenues $ 1,886,352 $ 1,526,145

Source