Attached files

file filename
EX-32.1 - EXHIBIT 32.1 - Chanticleer Holdings, Inc.v330544_ex32-1.htm
EX-31.01 - EXHIBIT 31.01 - Chanticleer Holdings, Inc.v330544_ex31-01.htm
EX-31.02 - EXHIBIT 31.02 - Chanticleer Holdings, Inc.v330544_ex31-02.htm

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

 

WASHINGTON, DC 20549

 

FORM 10-Q/A

 

Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

For Quarter Ended: June 30, 2012
   
Commission File Number: 000-29507

 

CHANTICLEER HOLDINGS, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   20-2932652
(State or Jurisdiction of (IRS Employer ID No)
Incorporation or Organization)  

 

11220 Elm Lane, Suite 203, Charlotte, NC 28277

(Address of principal executive office) (zip code)

 

(704) 366-5122

(Issuer’s telephone number)

 

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 periods as the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨.

 

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨.

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer,” accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer £ Accelerated filer £ Non-accelerated filer £ Smaller reporting company S

 

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

 

The number of shares outstanding of registrant’s common stock, par value $.0001 per share, as of July 30, 2012, was 3,698,896 shares.

 

 
 

 

EXPLANATORY NOTE

 

We filed our Quarterly Report on Form 10-Q for the quarter ended June 30, 2012 on August 13, 2012 (the “Original Report”). We are filing this Amendment No. 1 on Form 10-Q/A (this “Amendment”) to make the following changes:

·To add Note 16 for the restatement;
·To update management discussion and analysis in Item 2;
·To restate financial statements as required;
·To add restated reference in the financial statements;
·To amend disclosure of Controls and Procedures in Item 4; and
·Provide currently dated Exhibit Nos. 31-1 and 32-1.

 

No other changes have been made to the Form 10-Q. This Amendment No. 1 to the Form 10-Q speaks as of the original filing date of the Form 10-Q, does not reflect events that may have occurred subsequent to the original filing date, and does not modify or update in any way disclosures made in the original Form 10-Q.

 

On September 7, 2012, the audit committee of the Company, upon recommendation of the Company’s management determined that the Company’s Consolidated Financial Statements for its fiscal year ended December 31, 2011 as originally filed in the Form 10-K could no longer be relied on. The Company determined that the financial statements of Kiarabrite (Pty) Ltd., Dimaflo (Pty) Ltd., Tundraspex (Pty) Ltd., Civisign (Pty) Ltd., Dimalogix (Pty) Ltd., and Chanticleer & Shaw Foods (Pty) Ltd. (collectively referred to as the “South African Operations”) which are the South African management company and the four entities organized for the stores we operate in South Africa, and the company that owns the HOA franchise rights for the territory of South Africa, were not audited as the Company was led to believe. Accordingly, this Amendment is being filed to include the changes to the financial statements of the South African Operations and its impact on the consolidated financial statements of the Company for the period ended June 30, 2012, as a result of the audit of the South African Operations for the three months ended December 31, 2011 and the subsequent review of the operations for the three and six months ended June 30, 2012. We have made no attempt in this Amendment to modify or update the disclosures presented in the Original Report other than as noted in the previous paragraph. Also, this Amendment does not reflect events occurring after the filing of the Original Report. Accordingly, this Amendment should be read in conjunction with the Original Report and our other filings with the SEC subsequent to the filing of the Original Report.

 

2
 

 

Chanticleer Holdings, Inc. and Subsidiaries

 

INDEX

 

        Page
        No.
         
Part I Financial Information (unaudited)    
         
  Item 1: Condensed Consolidated Financial Statements   4
         
    Restated Balance Sheets as of June 30, 2012 and December 31, 2011   4
    Statements of Operations – For the Three and Six Months Ended June 30, 2012 (Restated) and 2011   5
    Statement of Stockholders’ Equity – For the Six Months Ended June 30, 2012 (Restated)   7
    Statements of Cash Flows – For the Six Months Ended June 30, 2012 (Restated) and 2011   8
    Notes to Financial Statements    10
  Item 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations   35
  Item 3: Quantitative and Qualitative Disclosure about Market Risk   43
  Item 4: Controls and Procedures   43
         
Part II Other Information 44
         
  Item 1: Legal Proceedings   44
  Item 1A: Risk Factors   44
  Item 2: Unregistered Sales of Equity Securities and Use of Proceeds   44
  Item 3: Defaults Upon Senior Securities   44
  Item 4: Submission of Matters to a Vote of Security Holders   44
  Item 5: Other Information   44
  Item 6: Exhibits   44

 

3
 

 

PART I: FINANCIAL INFORMATION

ITEM 1: CONDENSED FINANCIAL STATEMENTS

Chanticleer Holdings, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets (Restated Note 16)

June 30, 2012 (Unaudited) and December 31, 2011

 

   2012   2011 
ASSETS          
Current assets:          
Cash and cash equivalents  $3,568,416   $165,129 
Accounts receivable   78,096    108,714 
Other receivable   96,737    42,109 
Inventory   140,007    105,073 
Due from related parties   110,676    76,591 
Prepaid expenses   102,606    144,347 
TOTAL CURRENT ASSETS   4,096,538    641,963 
Property and equipment, net   2,042,963    1,505,059 
Intangible assets, net   968,318    721,571 
Investments at fair value   80,713    318,353 
Other investments   1,804,707    1,582,148 
Deposits and other assets   100,491    29,605 
TOTAL ASSETS  $9,093,730   $4,798,699 
           
LIABILITIES AND STOCKHOLDERS' EQUITY          
Current liabilities:          
Current maturities of long-term debt and notes payable  $7,722   $1,171,855 
Convertible notes payable   -    1,625,000 
Accounts payable and accrued expenses   922,918    478,005 
Other current liabilities   352,398    330,607 
Current maturities of capital leases payable   39,054    41,590 
Deferred rent   5,573    43,225 
Due to related parties   27,485    30,204 
TOTAL CURRENT LIABILITIES   1,355,150    3,720,486 
Long-term debt, less current maturities   231,519    236,109 
Capital leases payable, less current maturities   74,397    85,853 
Deferred rent   76,098    7,162 
Other liabilities   216,518    263,321 
TOTAL LIABILITIES   1,953,682    4,312,931 
Commitments and contingencies (Note 13)          
           
Stockholders' equity:          
Common stock:  $0.0001 par value; authorized 200,000,000 shares; issued 3,955,511 and 1,506,061 shares; and outstanding 3,698,896 and 1,249,446 shares at June 30, 2012 and December 31, 2011, respectively   396    151 
Additional paid in capital   15,327,680    6,459,656 
Other comprehensive income (loss)   (188,037)   50,650 
Non-controlling interest   165,962    593,863 
Accumulated deficit   (7,639,533)   (6,092,132)
Less treasury stock, 513,230 shares at June 30, 2012 and December 31, 2011   (526,420)   (526,420)
Total stockholders' equity   7,140,048    485,768 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $9,093,730   $4,798,699 

 

See accompanying notes to condensed consolidated financial statements.

 

4
 

 

Chanticleer Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

For the three months ended June 30, 2012 (Restated Note 16) and June 30, 2011

(Unaudited)

 

   2012     
   (Restated Note 16)   2011 
Revenue:          
Restaurant sales, net  $1,696,123   $- 
Management fee income - non-affiliates   25,000    25,000 
Management fee income - affiliates   6,698    7,830 
Total revenue   1,727,821    32,830 
Expenses:          
Restaurant cost of sales   709,612    - 
Restaurant operating expenses   923,290    - 
Restaurant pre-opening expenses   23,499    - 
General and administrative expense   656,112    259,766 
Depreciation and amortization   87,161    2,512 
Total expenses   2,399,674    262,278 
Earnings (loss) from operations   (671,853)   (229,448)
Other income (expense)          
Equity in earnings (losses) of investments   (33,348)   6,461 
Realized gains from sales of investments   -    361 
Interest expense   (208,102)   (3,927)
Total other income (expense)   (241,450)   2,895 
Net earnings (loss) before income taxes   (913,303)   (226,553)
Provision for income taxes   -    - 
Net earnings (loss) before non-controlling interest   (913,303)   (226,553)
Non-controlling interest   69,687    566 
Net earnings (loss)   (843,616)   (225,987)
Other comprehensive income (loss):          
Unrealized gain (loss) on available-for-sale securities (none applies to non-controlling interest)   (132,021)   (38,209)
Foreign translation income (loss)   7,666    - 
Other comprehensive income (loss)  $(967,971)  $(264,196)
           
Net earnings (loss) per share, basic and diluted  $(0.56)  $(0.18)
Weighted average shares outstanding   1,502,418    1,230,487 

 

See accompanying notes to condensed consolidated financial statements.

 

5
 

 

Chanticleer Holdings, Inc. and Subsidiaries

Consolidated Statements of Operations

For the Six Months Ended June 30, 2012 (Restated Note 16) and June 30, 2011

(Unaudited)

 

   2012     
   (Restated Note 16)   2011 
Revenue:          
Restaurant sales, net  $3,083,618   $- 
Management fee income - non-affiliates   50,000    441,667 
Management fee income - affiliates   6,698    32,476 
Total revenue   3,140,316    474,143 
Expenses:          
Restaurant cost of sales   1,291,163    - 
Restaurant operating expenses   1,692,622    - 
Restaurant pre-opening expenses   64,220    - 
General and administrative expense   1,167,633    484,224 
Depreciation and amortization   167,185    5,061 
Total expenses   4,382,823    489,285 
Earnings (loss) from operations   (1,242,507)   (15,142)
Other income (expense)          
Equity in earnings (losses) of investments   (43,886)   11,564 
Realized gains from sales of investments   -    19,991 
Interest income   -    4,540 
Miscellaneous income   -    476 
Interest expense   (393,212)   (22,686)
Total other income (expense)   (437,098)   13,885 
Net earnings (loss) before income taxes   (1,679,605)   (1,257)
Provision for income taxes   -    - 
Net earnings (loss) before non-controlling interest   (1,679,605)   (1,257)
Non-controlling interest   132,204    977 
Net earnings (loss)   (1,547,401)   (280)
Other comprehensive income (loss):          
Unrealized gain (loss) on available-for-sale securities (none applies to non-controlling interest)   (237,639)   (52,209)
Foreign translation income (loss)   (1,048)   - 
Other comprehensive income (loss)  $(1,786,088)  $(52,489)
           
Net earnings (loss) per share, basic and diluted  $(0.62)  $(0.00)
Weighted average shares outstanding   2,498,882    1,129,124 

 

See accompanying notes to condensed consolidated financial statements.

 

6
 

 

Chanticleer Holdings, Inc. and Subsidiaries

Consolidated Statements of Stockholders' Equity

Six Months ended June 30, 2012 (Restated Note 16)

(Unaudited)

 

                      Accumulated                          
                      Other                          
                Additional     Comprehensive     Non-                    
    Common Stock     Paid-in     Income     Controlling     Accumulated     Treasury        
    Shares     Par     Capital     (Loss)     Interest     Deficit     Stock     Total  
                                                 
Balance, December 31, 2011     1,506,061     $ 151     $ 6,459,656     $ 50,650     $ 593,863     $ (6,092,132 )   $ (526,420 )   $ 485,768  
Common stock issued for:                                                                
Services     5,000       1       32,399       -       -       -       -       32,400  
Convertible notes payable and accrued interest     423,828       42       1,907,196                                       1,907,238  
Non-controlling interest     219,248       22       (190,108 )             -                       (190,086 )
Cash, net of expenses     1,801,374       180       7,051,284                                       7,051,464  
Available-for-sale securities     -       -       -       (237,639 )     -       -       -       (237,639 )
Amortize warrants     -       -       72,063       -       -       -       -       72,063  
Foreign translation loss                             (1,048 )                             (1,048 )
Acquistion of non-controlling interest for cash     -       -       (4,810 )     -       (295,697 )     -       -       (300,507 )
Net loss     -       -       -       -       (132,204 )     (1,547,401 )     -       (1,679,605 )
Balance, June 30, 2012     3,955,511     $ 396     $ 15,327,680     $ (188,037 )   $ 165,962     $ (7,639,533 )   $ (526,420 )   $ 7,140,048  

 

See accompanying notes to consolidated financial statements.

 

7
 

 

Chanticleer Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

For the Six Months Ended June 30, 2012 (Restated Note 16) and June 30, 2011

(Unaudited)

 

   2012     
   (Restated Note 16)   2011 
Cash flows from operating activities:          
Net earnings (loss)  $(1,547,401)  $(280)
Adjustments to reconcile net earnings (loss) to net cash used in operating activities:          
Non-controlling interest   (132,204)   (977)
Depreciation and amortization   167,185    5,061 
Equity in (earnings) loss of investments   43,886    (11,564)
Common stock issued for services   9,406    - 
(Gain) loss on sale of investments   -    (19,991)
Amortization of warrants   72,063    - 
(Increase) decrease in accounts and other receivables   (24,010)   (37,410)
(Increase) decrease in prepaid expenses and other assets   84,016    (30,482)
(Increase) decrease inventory   (34,934)   - 
Increase (decrease) in accounts payable and accrued expenses   565,300    40,162 
Increase (decrease) in deferred rent   31,284    - 
Increase (decrease) in deferred revenue   -    (1,750)
Advance from related parties for working capital   (63,202)   (36,805)
Net cash used by operating activities   (828,611)   (94,036)
           
Cash flows from investing activities:          
Proceeds from sale of investments   -    190,325 
Proceeds from non-controlling interests   90,000    - 
Investment distribution   -    6,228 
Purchase of investments   (904,857)   (160,471)
Franchise fees incurred   (240,000)   - 
Purchase of property and equipment   (696,839)   - 
Net cash provided (used) by investing activities   (1,751,696)   36,082 
           
Cash flows from financing activities:          
Sale of common stock   7,051,464    - 
Loan proceeds, net   2,915,000    - 
Proceeds from sale of common stock warrants, net   -    16,058 
Increase (decrease) in other liabilities   (25,012)   - 
Loan and capital lease repayment   (3,956,813)   (2,240)
Net cash provided (used) by financing activities   5,984,639    13,818 
Effect of exchange rate changes on cash   (1,045)   - 
Net increase in cash and cash equivalents   3,403,287    (44,136)
Cash and cash equivalents, beginning of period   165,129    46,007 
Cash and cash equivalents, end of period  $3,568,416   $1,871 

 

See accompanying notes to condensed consolidated financial statements.

 

8
 

 

Chanticleer Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows, continued

For the Six Months Ended June 30, 2012 (Restated Note 16) and June 30, 2011

(Unaudited)

 

   2012     
   (Restated Note 16)   2011 
         
Supplemental cash flow information:          
Cash paid for interest and income taxes:          
Interest  $191,578   $69,058 
Income taxes   -    - 
           
Non-cash investing and financing activities:          
Due to related party exchanged for convertible note payable  $-   $25,000 
Convertible notes payable exchanged for common stock   1,907,238    711,500 
Accrued interest exchanged for common stock   -    10,000 
Common stock units issued for Hoot limited partner units   986,651    - 

 

See accompanying notes to condensed consolidated financial statements.

 

9
 

 

Chanticleer Holdings, Inc. and Subsidiaries

Notes to Condensed Consolidated Financial Statements

(Unaudited)

 

1.Nature of Business

 

Organization

 

Chanticleer Holdings, Inc. (the “Company”) was organized October 21, 1999, under its original name, Tulvine Systems, Inc., under the laws of the State of Delaware. The Company previously had limited operations and was considered a development stage company until July 2005. On April 25, 2005, the Company formed a wholly owned subsidiary, Chanticleer Holdings, Inc. On May 2, 2005, Tulvine Systems, Inc. merged with and changed its name to Chanticleer Holdings, Inc.

 

The condensed consolidated financial statements include the accounts of Chanticleer Holdings, Inc. and its subsidiaries, Chanticleer Advisors, LLC, (“Advisors”), Avenel Ventures, LLC ("Ventures"), Avenel Financial Services, LLC ("AFS"), Chanticleer Holdings Limited ("CHL"), Chanticleer Holdings Australia Pty, Ltd. (“CHA”), Chanticleer Investment Partners, LLC (“CIP”), DineOut SA Ltd. ("DineOut”), Chanticleer and Shaw Foods (Pty) Ltd. (“C&S”), Kiarabrite (Pty) Ltd (“KPL”), Dimaflo (Pty) Ltd (“DFLO”), Tundraspex (Pty) Ltd (“TPL”), Civisign (Pty) Ltd (“CPL”), Dimalogix (Pty) Ltd (“DLOG”) and Crown Restaurants Kft (“Crown”) (collectively referred to as “the Company,” “we,” “us,” or “the Companies”). All significant inter-company balances and transactions have been eliminated in consolidation.

 

Further detailed information regarding the Company's subsidiaries can be found in our Annual Report on Form 10-K/A for the fiscal year ended December 31, 2011.

 

Effective May 11, 2012, the Company's common stock was reverse split, 1 share for each 2 shares issued, pursuant to a majority vote of the Company's shareholders. All share references have been adjusted as if the split occurred prior to all periods presented.

 

GENERAL

 

The condensed consolidated financial statements included in this report have been prepared by the Company pursuant to the rules and regulations of the Securities and Exchange Commission for interim reporting and include all adjustments (consisting only of normal recurring adjustments) that are, in the opinion of management, necessary for a fair presentation. These condensed consolidated financial statements have not been audited.

 

Certain information and footnote disclosures normally included in condensed consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted pursuant to such rules and regulations for interim reporting. The Company believes that the disclosures contained herein are adequate to make the information presented not misleading. However, these financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report for the period ended December 31, 2011, which is included in the Company’s Form 10-K/A.

 

LIQUIDITY AND CAPITAL RESOURCES

 

At June 30, 2012 and December 31, 2011, the Company had restated current assets of $4,096,538 and $641,963; current liabilities of $1,355,150 and $3,720,486; and a working capital balance (deficit) of $2,741,388 and $(3,078,523), respectively. The Company incurred a loss of $1,547,401 during the six months ended June 30, 2012 and had an unrealized loss from available-for-sale securities of $237,639 and a foreign currency translation loss of $1,048, resulting in a comprehensive loss of $1,786,088.

 

10
 

 

The Company's corporate general and administrative expenses averaged approximately $295,000 per quarter during 2011 and has increased to $481,000 in the first quarter of 2012 and $657,000 in the current quarter as we expanded our footprint internationally. Effective October 1, 2011, the Company acquired majority control of the restaurants in South Africa and began consolidating these operations. The Company also will share 49% of the profits in our Hooters location opened in January 2012 in Campbelltown, Australia, a suburb of Sydney and plans to open a second Australia location under the same terms before the end of 2012.

 

The Company has a note with a balance at June 30, 2012 of $239,241 owed to its bank which is due in August 2013 and a line of credit with its bank with a balance at June 30, 2012 of $0 (total available was $2,000,000). The line matures on August 20, 2012. The Company is currently negotiating an extension of the line of credit and the terms. All of our prior notes payable and convertible debt were paid in either cash or common stock with the closing of our raise in June 2012 (for further details, see notes 7 and 10). In addition, the Company may use limited partnerships, if the Company’s raise is not sufficient or if the line of credit cannot be extended, to fund its share of costs for additional Hooters restaurants.

 

The Company expects to meet its obligations in the remainder of 2012 and the first six months of 2013 with some or all of the following:

 

·The cash proceeds received from the sale of units (consisting of common stock and warrants) in a registered offering declared effective on June 21, 2012 in which the company sold $11 million of units and netted approximately $10.1 million before expenses and approximately $3.6 million after payment of debt and accrued interest, Hoot SA non-controlling interest, and expenses;

 

·Received $100,000 as an annual fee for its CEO sitting on the Board of Hooters of America and expect to continue to receive this annual fee for the next three years based on the current agreement;

 

·Borrow, if and to the extent available, additional funds on its existing line of credit;

 

·Positive cash flow from our South African restaurant operations.

 

2.SIGNIFICANT ACCOUNTING POLICIES

 

There have been no material changes to the significant accounting policies previously disclosed in our Annual Report on Form 10-K/A for the fiscal year ended December 31, 2011 except for the following:

 

RESTAURANT PRE-OPENING EXPENSES

 

Restaurant pre-opening expenses, which are expensed as incurred, consist of the costs of hiring and training the initial hourly work force for each new restaurant, travel, the cost of food and supplies used in training, grand opening promotional costs, the cost of the initial stocking of operating supplies and other direct costs related to the opening of a restaurant, including rent during the construction and in-restaurant training period.

 

Recent Accounting Pronouncements

 

There are several new accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) which are not yet effective. Each of these pronouncements, as applicable, has been or will be adopted by the Company. At July 31, 2012, none of these pronouncements are expected to have a material effect on the financial position, results of operations or cash flows of the Company.

 

11
 

 

3.ACQUISITION OF MAJORITY OWNED HOOTERS RESTAURANTS (RESTATED NOTE 16)

 

Effective October 1, 2011, the Company acquired majority ownership of a management company, a company that owns the HOA franchise rights for the territory of South Africa, and four Hooters restaurants in South Africa. Previously, the Company owned 50% of the restaurants but was not in control and these operations were accounted for using the equity method of accounting. New entities were formed for the operations and the Company’s ownership at June 30, 2012, after the buyout of the Hoot partnerships is as follows: KPL 80%, DFLO 82%, TPL 88%, CPL 90% and DLOG 97%. The restaurant owned by DFLO in Durban opened in January 2010, the restaurant owned by TPL in Johannesburg opened in June 2010, the restaurant owned by CPL in Cape Town opened in June 2011and the restaurant owned by DLOG opened in February 2012.

 

The acquisition was accounted for using the purchase method of accounting and, accordingly, the consolidated statements of operations include the results of the South African operations beginning October 1, 2011. The assets acquired and the liabilities assumed were recorded at estimated fair values as determined by the Company’s management based on information currently available and on current assumptions as to future operations. A summary of the estimated fair value of assets acquired and liabilities assumed in the acquisition follows:

 

Current assets, excluding cash and cash equivalents  $138,801 
Property and equipment and intangible assets   1,985,799 
    Total assets excluding cash and cash equivalents  $2,124,600 
Liabilities assumed   953,917 
Non-controlling interest   645,436 
Prior investment of the Company   320,247 
    Purchase price (net assets acquired)  $205,000 
Cash paid  $205,000 

 

Liabilities assumed includes $568,916 and $593,928 at June 30, 2012 and December 31, 2011, respectively, in bank debt of the prior entities which the Company has agreed to repay without interest upon completion of its financing, subject to certain releases the Company has requested from the bank. These amounts are included in other liabilities at June 30, 2012 and December 31, 2011.

 

Unaudited pro forma results of operations for the three and six months ended June 30, 2011, as if the Company had acquired majority ownership of the South African Hooters restaurants on January 1, 2011 is as follows. 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   Six Months Ended 
   June 30, 2011   June 30, 2011 
         
Net revenues  $1,093,134   $2,492,182 
Net earnings (loss)  $(163,757)  $107,465 
Net earnings (loss) per share, basic and diluted  $(0.13)  $0.10 

  

12
 

 

4.INVESTMENTS

 

INVESTMENTS AT FAIR VALUE CONSIST OF THE FOLLOWING AT JUNE 30, 2012 AND DECEMBER 31, 2011.

 

   2012   2011 
         
Available-for-sale investments at fair value  $80,713   $318,353 
Trading securities   -    - 
Total  $80,713   $318,353 

 

AVAILABLE-FOR-SALE SECURITIES

 

Activity in our available-for-sale securities may be summarized as follows:

 

   2012   2011 
         
Cost at beginning of year  $263,331   $284,473 
Contributed to the Company by it's CEO   -    125,331 
Received as management fees   -    1,500 
Other than temporary loss in available-for-sale securities   -    (147,973)
Cost at end of period   263,331    263,331 
Unrealized gain (loss)   (182,618)   55,022 
Total  $80,713   $318,353 

 

Our available-for-sale securities consist of the following:

 

       Unrecognized       Realized   Loss 
       Holding   Fair   Holding   on 
   Cost   Gains (Losses)   Value   Loss   Sale 
June 30, 2012                         
North Carolina Natural Energy *  $1,500   $-   $1,500   $-   $- 
North American Energy   126,000    (105,000)   21,000    -    - 
North American Energy *   10,500    (6,000)   4,500    -    - 
North American Energy   125,331    (71,618)   53,713    -    - 
   $263,331   $(182,618)  $80,713   $-   $- 
                          
December 31, 2011                         
Remodel Auction *  $-   $-   $-   $(900)  $- 
North Carolina Natural Energy *   1,500    -    1,500    -    - 
North American Energy   126,000    (42,000)   84,000    -    - 
North American Energy *   10,500    7,500    18,000    -    - 
North American Energy   125,331    89,522    214,853    -    - 
Efftec International, Inc. *   -    -    -    (22,500)   - 
HiTech Stages   -    -    -    (124,573)   - 
   $263,331   $55,022   $318,353   $(147,973)  $- 
                          
* Investments acquired in exchange for management services.           

 

Remodel Auction Incorporated (“REMC”) – During 2009, the Company acquired 334 shares of REMC for management services with an initial cost of $275,000 which has now been fully impaired.

 

13
 

 

North Carolina Natural Energy, Inc. (“NCNE”) – NCNE is a successor to REMC whose business was discontinued. NCNE has plans to become involved in some form of natural energy. The Company received 100,000,000 shares of NCNE (less than 1% on a fully diluted basis) for management services during 2011. The shares were valued at $1,500 based on NCNE’s valuation as a shell.

 

North American Energy Resources, Inc. - During the quarter ended June 30, 2009, the Company exchanged its oil & gas property investments for 700,000 shares of North American Energy Resources, Inc. ("NAEY") which were valued at $126,000 based on the closing price of NAEY on the date of the trade. At June 30, 2012 and December 31, 2011, the shares were valued at $21,000 and $84,000.

 

During the first quarter of 2010, the Company received an additional 150,000 shares of NAEY in exchange for management services. The shares were initially valued at $10,500, based on the trading price at the time. At June 30, 2012 and December 31, 2011, the shares were valued at $4,500 and $18,000.

 

During June 2011, the Company’s CEO contributed 1,790,440 shares of NAEY to the Company which was valued at $125,331 based on the trading price at the time. Mr. Pruitt did not receive additional compensation as a result of the transfer. At June 30, 2012 and December 31, 2011, the shares had a market value of $53,713 and $214,853, respectively.

 

NAEY appointed a new management team in December 2010 and they are seeking acquisition opportunities for onshore and offshore oil and gas properties. Accordingly, the Company determined that any decline was temporary.

 

EffTec International, Inc. - Effective April 1, 2010, the Company's CEO became a director and the CEO of EffTec International, Inc. The Company received 150,000 shares of EffTec and an option to acquire an additional 150,000 shares at $0.15 per share in exchange for the management services to be provided. The shares were valued at $22,500 based on the trading price of EffTec at the date of the transaction. At September 30, 2011, the market value of the Efftec stock dropped to less than $0.01 per share and the Company determined the reduction was other than temporary and impaired its investment to zero.

 

EffTec developed an Internet-based chiller tool called EffTrack™ that: collects, stores and analyzes chiller operating data, calculates and trends chiller performance, diagnoses the cause of chiller inefficiencies, notifies plant contacts when problems occur, recommends corrective actions, measures the results of corrective actions and provides cost analysis of operational improvements.

 

HiTech Stages, Ltd. (“HiTech”) – The Company originally acquired 275,000 shares of HiTech in exchange for 150,450 shares of DineOut during the June 2010 quarter. HiTech was unable to raise sufficient capital to fund its business plan and the stock price dropped to near zero at September 30, 2011. The Company determined the decline was other than temporary and fully impaired its investment on September 30, 2011.

 

OTHER INVESTMENTS ARE SUMMARIZED AS FOLLOWS AT JUNE 30, 2012 AND DECEMBER 31, 2011.

 

   2012   2011 
         
Investments accounted for under the equity method  $1,038,109   $815,550 
Investments accounted for under the cost method   766,598    766,598 
Total  $1,804,707   $1,582,148 

 

14
 

 

INVESTMENTS ACCOUNTED FOR USING THE EQUITY METHOD

 

Activity in investments accounted for using the equity method is summarized as follows.

 

   2012   2011 
         
Balance, beginning of year  $815,550   $87,200 
Equity in earnings (loss)   (43,886)   (76,113)
Equity investment consolidated at June 30, 2012   (143,274)   - 
New investments   409,719    812,604 
Distributions received   -    (8,141)
Balance, end of year  $1,038,109   $815,550 

 

Equity investments consist of the following at June 30, 2012 and December 31, 2011:

 

   2012   2011 
         
Carrying value:          
Hoot SA I, II, III - South Africa  $-   $140,803 
Hoot Campbelltown Pty. Ltd. (49%) - Australia   526,248    570,134 
Hoot Surfers Paradise Pty. Ltd. (49%) - Australia   511,584    102,041 
Brazil   277    101 
   $1,038,109   $813,079 

 

Equity in earnings (loss) and distributions from equity investments during the three and six months ended June 30, 2012 and 2011 follows. The activity from the South African restaurants is through September 30, 2011 at which time the Company acquired majority ownership and began consolidating these operations.

 

   Three Months ended June 30,   Six Months ended June 30, 
  2012   2011   2012   2011 
Equity in earnings (loss):                
Hoot S.A. I, II, III (opened June 2011)   -    6,461    -    11,564 
Hoot Campbelltown (49%)   (33,348)   -    (43,886)   - 
   $(33,348)  $6,461   $(43,886)  $11,564 
Distributions:                    
Hoot S.A. I, LLC (20%)   -    1,689    -    4,335 
Hoot S.A. II, LLC (20%)   -    -    -    1,893 
   $-   $1,689   $-   $6,228 

  

In June 2012, the Company issued 219,248 shares of its common stock and cash in the amount of $480,929 to acquire 75% of the interest held by the limited partners of the four Hoot limited partnerships. The Company’s interest in the four restaurants increased to the amounts in Note 3.

 

15
 

 

The summarized financial data below includes the South African operations, of which we owned 20% at June 30, 2011 and the Hoot Campbelltown location in Australia, which we owned 49% of at June 30, 2012. The Company acquired majority ownership of the South African operations effective September 30, 2011.

 

   Three Months ended June 30,   Six Months ended June 30, 
   2012 (1)   2011 (2)   2012 (1)   2011 (2) 
Revenue  $767,721   $1,060,304   $1,875,784   $2,018,039 
Gross profit   545,896    691,919    1,327,149    1,332,670 
Recurring expenses   613,952    622,662    1,320,099    1,212,384 
Pre-opening costs   -    -    96,613    - 
Income (loss) from continuing operations   (68,056)   69,257    (89,563)   120,286 
Net income (loss)   (68,056)   69,257    (89,563)   120,286 

  

(1)Represents the Hoot Campbelltown location in Australia.
(2)Represents the South African restaurants prior to acquiring majority interest.

 

The summarized balance sheets for the two locations in Australia of which we owned 49% at June 30, 2012 and December 31, 2011 follows :

 

   2012   2011 
ASSETS          
Current assets  $119,656   $58,975 
Non-current assets   2,573,883    1,646,508 
TOTAL ASSETS  $2,693,539   $1,705,483 
LIABILITIES          
Current liabilities  $522,065   $76,035 
PARTNER'S EQUITY   2,171,474    1,629,448 
TOTAL LIABILITIES AND PARTNERS' EQUITY  $2,693,539   $1,705,483 

 

Hooters S.A., GP - The Company formed CHL to own the Company's 50% general partner interest in Hooters S.A., GP, the general partner of the Hooters' restaurant franchises in South Africa. The initial restaurant opened in December 2009 in Durban, South Africa and operations commenced in January 2010. In the initial restaurant CHL had a 10% interest in restaurant cash flows until the limited partners received payout and a 40% interest in restaurant cash flows after limited partner payout. The second location opened in Johannesburg in June 2010 and a third location opened in Cape Town in June of 2011 with similar structures. Effective September 30, 2011, the Company acquired majority control of the South African operations and began consolidating its operations on October 1, 2011.

 

CHA (Hoot Campbelltown Pty. Ltd and Hoot Surfers Paradise Pty. Ltd.) – CHA entered into a partnership with the current local Hooters franchisee in Australia in which CHA will own 49% and its partner own 51%. The local partner will also manage the restaurants. The first location, Hoot Campbelltown Pty. Ltd. opened in Campbelltown, a suburb of Sydney, in January 2012. A second location, Hoot Surfers Paradise Pty. Ltd., is underway with plans to open prior to the end of 2012.

 

16
 

 

INVESTMENTS ACCOUNTED FOR USING THE COST METHOD

 

Investments at cost consist of the following at June 30, 2012 and December 31, 2011:

 

Chanticleer Investors, LLC  $500,000   $500,000 
Edison Nation LLC (FKA Bouncing Brain Productions)   250,000    250,000 
Chanticleer Investors II   16,598    16,598 
   $766,598   $766,598 

  

Chanticleer Investors LLC - The Company sold 1/2 of its investment in Investors LLC in May 2009 for its cost of $575,000, which reduced its ownership from 23% to 11.5%. Accordingly, in May 2009, the Company discontinued accounting for this investment using the equity method and began to account for the investment using the cost method. In December 2010, the Company sold an additional $75,000 of its investment at cost.

 

On April 18, 2006, the Company formed Investors LLC and sold units for $5,000,000. Investors LLC’s principal asset was a convertible note in the amount of $5,000,000 with Hooters of America, Inc. (“HOA”), collateralized by and convertible into 2% of Hooters common stock. The original note included interest at 6% and was due May 24, 2009. The note was extended until November 24, 2010 and included an increase in the interest rate to 8%.

 

On January 24, 2011, Investors LLC and its three partners combined to form HOA Holdings, LLC ("HOA LLC") and completed the acquisition of Hooters of America, Inc. ("HOA") and Texas Wings, Inc. ("TW"). Together HOA LLC has created an operating company with 161 company-owned locations across sixteen states, or nearly half of all domestic Hooters restaurants and over one-third of the locations worldwide.

 

Investors, LLC had a note receivable in the amount of $5,000,000 from HOA that was repaid at closing. Investors LLC then invested $3,550,000 in HOA LLC (approximately 3%) ($500,000 of which is the Company's share). One of the investors in Investors LLC that owned a $1,750,000 share is a direct investor in HOA LLC and will now carry its ownership in HOA LLC directly. The Company owned approximately 14% of Investors LLC at June 30, 2012. In July 2012, the Company acquired an additional interest of $300,000, at cost, from one of the partners for cash, which increases our ownership to approximately 22.5% of Investors LLC.

 

Based on the current status of this investment, the Company does not consider the investment to be impaired.

 

EE Investors, LLC - On January 26, 2006, we acquired an investment in EE Investors, LLC with cash in the amount of $250,000. We acquired 1,205 units (3.378%) in EE Investors, LLC, whose sole asset is 40% of Edison Nation, LLC (formerly Bouncing Brain Productions, LLC). Edison Nation was formed to provide equity capital for new inventions and help bring them to market. The initial business plan included developing the products and working with manufacturers and marketing organizations to sell the products. This has evolved into a less hands-on program which involves selling products with patents to other larger companies and retaining royalties. Edison Nation has now reached cash flow break-even, and in addition has been retained by a number of companies for which they do product searches to supplement its business. Edison Nation plans to repay the majority of its debt in 2012 and expects to subsequently begin making distributions to its owners. Based on the current status of this investment, the Company does not consider the investment to be impaired.

 

Chanticleer Investors II - The Company paid $16,598 in professional services to form this partnership. Chanticleer Advisors, LLC acts as the managing general partner and receives a management fee based on a percentage of profits. 

 

17
 

 

5.PROPERTY AND EQUIPMENT (RESTATED NOTE 16)

 

Property and equipment consists of the following at June 30, 2012 and December 31, 2011:

 

   2012   2011 
         
Office and computer equipment  $33,525   $32,179 
Furniture and fixtures   47,686    47,686 
Construction in progress   375,000    217,001 
Restaurant furnishings and equipment   1,871,419    1,333,926 
    2,327,630    1,630,792 
Accumulated depreciation   (284,667)   (125,733)
   $2,042,963   $1,505,059 
           
Depreciation expense for the three months ended June 30, 2012 and 2011:  
           
Restaurants  $80,334   $- 
Other   2,335    2,512 
Total  $82,669   $2,512 
           
Depreciation expense for the six months ended June 30, 2012 and 2011:    
           
Restaurants  $154,409   $- 
Other   4,525    5,061 
Total  $158,934   $5,061 

  

Restaurant furnishings and equipment consists of leasehold improvements, and bar, kitchen and restaurant equipment used in our four locations opened as of March 31, 2012. Construction in progress consisted of costs incurred as of June 30, 2012 for our Budapest, Hungary location which we expect to open in late August 2012 and as of December 31, 2011 for our Emperor’s Palace location in Johannesburg, South Africa, which opened in February 2012 and its assets are currently in the restaurant furnishings and equipment line above.

 

Restaurant furnishings and equipment includes capital lease assets of $141,416 with a net book value of $114,706 at June 30, 2012 and capital lease assets of $141,416 with a net book value of $131,544 at December 31, 2011.

 

18
 

 

6.INTANGIBLE ASSETS, NET (RESTATED NOTE 16)

 

GOODWILL

Goodwill arose from the excess paid over the fair value of the net assets acquired for the three operating restaurants effective October 1, 2011 and amounted to $396,487. An evaluation was completed effective December 31, 2011 at which time the Company determined that no impairment was necessary. No change has occurred as of June 30, 2012 which would cause the Company to revise their evaluation.

 

FRANCHISE COST

Franchise cost for the Company’s Hooters restaurants consists of the following at June 30, 2012 and December 31, 2011. The Company is amortizing these costs from the opening of each restaurant for the 20 year term of the franchise agreement with HOA.

 

   2012   2011 
         
Goodwill  $396,487   $396,487 
           
Franchise cost:          
           
South Africa  $345,386   $330,388 
Brazil   135,000    - 
Hungary   105,000    - 
    585,386    330,388 
Accumulated amortization   (13,555)   (5,304)
    571,831    325,084 
Intangible assets, net  $968,318   $721,571 
           
Three months ended June 30, 2012 and 2011:          
           
Amortization expense  $4,492   $- 
           
Six months ended June 30, 2012 and 2011:          
           
Amortization expense  $8,251   $- 

  

19
 

 

7.LONG-TERM DEBT AND NOTES PAYABLE

 

Long-term debt and notes payable are summarized as follows.

 

   June 30,   December 31, 
   2012   2011 
         
$2,000,000 line of credit with a bank, interest at Wall Street Journal Prime +0.5% (minimum of 4.5%) payable monthly; due August 20, 2012; collateralized by a certificate of deposit owned by a shareholder; collateralized by substantially all of the Company's assets and guaranteed by Mr. Pruitt  $-   $1,165,000 
           
Note payable to a bank due in monthly installments of $1,739 including interest at Wall Street Journal Prime + 1% (minimum of 5.5%); remaining balance due August 10, 2013; collateralized by substantially all of the Company's assets and guaranteed by Mr. Pruitt   239,241    242,964 
           
18% convertible notes payable; interest payable quarterly; due on the six-month anniversary of the date issued which range from January 22-June 26, 2012; convertible under the same terms as the subsequent capital raised in connection with a public offering of the Company's securities (all notes and accrued interest were paid off with closing of raise in June 2012, either in cash or common stock)   -    1,625,000 
    239,241    3,032,964 
Notes payable and current portion of long-term debt   7,722    2,796,855 
           
Long-term debt, less current portion  $231,519   $236,109 

  

The Company pays the shareholder whose certificate of deposit is used as collateral on the $2,000,000 line of credit 1% of the outstanding balance on the line of credit monthly. In addition, the Company issued warrants to the shareholder, as described in Note 10.

 

20
 

  

8.bank overdraft and term facilities (restated note 16)

 

Bank overdraft and term facilities at June 30, 2012 and December 31, 2011 are associated with the South African Operations and consist of the following:

 

   June 30,   December 31, 
   2012   2011 
         
Bank overdraft facilities (1)  $251,046   $255,607 
           
Term facility (2)   112,950    112,950 
           
Term facility (3)   204,920    225,371 
    568,916    593,928 
Other current liabilities   352,398    330,607 
Other liabilities  $216,518   $263,321 

 

(1)Bank overdraft facilities are unsecured and have a total maximum facility of approximately $260,000. The interest rate as of June 30, 2012 and December 31, 2011 was 11%. The facilities are reviewed annually and are payable on demand.
(2)Term facility is payable on demand and the facility is secured by certain assets of one of the Company’s shareholders.
(3)The monthly payments of principal and interest of the term facility total approximately $5,300 and have been made currently since October 1, 2011. The interest rate at June 30, 2012 and December 31, 2011 was 10.3%.

 

9.capital lease payable (restated note 16)

 

Capital leases payable at June 30, 2012 and December 31, 2011 is associated with the South African Operations and consists of the following.

 

   June 30,   December 31, 
   2012   2011 
         
Capital lease payable, due in 49 monthly installments of $1,081, including interest at 10%, through April 2016  $44,747   $46,149 
           
Capital lease payable, due in 32 monthly insallments of $800 including interest at 10%, through November 2014   21,151    24,186 
           
Capital lease payable, due in 14 monthly installments of $1,470, including interest at 10%, through May 2013   15,861    23,211 
           
Capital lease payable, due in 36 monthly installments of $1,022, including interest at 10%, through February 2015   31,692    33,897 
Total capital leases payable   113,451    127,443 
Current maturities   39,054    41,590 
Capital leases payable, less current maturities  $74,397   $85,853 

 

The capital leases cover point of sale and other equipment for three of the four restaurants operating at June 30, 2012.

 

21
 

 

 

10.Stockholders’ Equity

 

The Company has 20,000,000 shares of its $0.0001 par value common stock authorized, 3,955,511 shares issued and 3,698,896 shares outstanding at June 30, 2012 and had 200,000,000 shares of its $0.0001 par value common stock authorized, 1,506,061 shares issued and 1,249,446 shares outstanding at December 31, 2011.

 

Effective May 11, 2012, the Company's common stock was reverse split, 1 share for each 2 shares issued, pursuant to approval of a majority of the Company's shareholders. All share references have been adjusted as if the split occurred prior to all periods presented.

  

2012 Transactions

  

On May 8, 2012, the Company issued 5,000 shares of its common stock in exchange for services to be performed over a six month period and valued at $32,400. This is being amortized over six months and in the period ending June 30, 2012, $9,406 has been expensed.

 

EQUITY RAISE

 

The Company filed a Form S-1 Registration Statement under the Securities Act of 1933 which was declared effective on June 21, 2012. The Company issued 2,444,450 units at $4.50 per unit, consisting of one share of Common Stock and one five year redeemable warrant exercisable at $5.00 per share for an issuance value of $11 million (net $7.2 million). The issuance of shares included shares issued upon the conversion of notes payable and accrued interest of approximately $1.9 million and shares issued for the purchase of a percentage of the Hoot SA non-controlling interest of approximately $1.0 million.

 

2011 Transactions

 

On March 30, 2011, the Company issued 412,286 shares of its common stock in exchange for convertible notes payable with a balance of $711,500 and accrued interest of $19,588.

 

On July 28, 2011, the Company issued 10,000 shares of its common stock in exchange for consulting services valued at $21,500.

 

On September 23, 2011, the Company issued 15,000 shares of its common stock in exchange for consulting services to be performed valued at $44,850.

 

On September 23, 2011, the Company issued 2,750 shares of its common stock in exchange for services performed and valued at $8,223.

 

On October 19, 2011, the Company issued 167 shares of its common stock in exchange for cash in the amount of $500.

 

Warrants

 

On January 6, 2011, the Company filed a Form S-1 Registration Statement under the Securities Act of 1933. The Registration Statement was declared effective on July 14, 2011 and registers one Class A Warrant and one Class B Warrant for each common share of the Company issued and outstanding. The warrants have a subscription price of $0.08 which entitles our shareholders to acquire one Class A Warrant which would entitle the holder to acquire one share of our common stock for $5.50 and one Class B Warrant which would entitle the holder to acquire one share of our common stock for $7.00. The warrants have a five year life. At June 30, 2012 and December 31, 2011, the Company had issued 1,097,254 Class A and Class B warrants. Net proceeds from the offering are included in additional paid in capital and are summarized as follows.

 

22
 

 

Proceeds from sales of Class A and Class B warrants  $87,780 
Legal and professional fees incurred for offering   (67,172)
   $20,608 

 

On August 10, 2011, the Company issued two warrants to the shareholder who collateralized the Company's $2,000,000 line of credit discussed in Note 7. The Class A Warrant is for 100,000 shares exercisable at $5.50 per share for 10 years and the Class B Warrant is for 112,500 shares exercisable at $7.00 per share for 10 years. The warrants were valued using Black-Scholes at $906,351. This amount will be amortized to interest expense over the ten year life of the warrants. At June 30, 2012 and December 31, 2011, additional paid-in capital includes $80,565 and $35,247, respectively, in amortization. Interest expense included $35,247 in the last six months of 2011 and $22,659 and $45,318 for the three and six months ended June 30, 2012, respectively.

 

On November 1, 2011, the Company entered into an investor relations consulting agreement. In addition to cash compensation, the consultant is entitled to receive warrants for certain performance goals. These warrants will be accounted for when the goals are accomplished.

 

On March 28, 2012, the Company issued 125,000 and 25,000 five year warrants at $6.50 and $8.00, respectively for consulting services related to the Company’s expansion into Europe. The warrants were valued using Black-Scholes at $518,599. This amount will be amortized to consulting fees (in G&A on consolidated statements of operations) over the five year life of the warrants. At June 30, 2012, additional paid-in capital and consulting expense include $26,745 in amortization for the period since the warrants were issued.

 

On June 21, 2012, the Company issued 2,444,450 five-year redeemable warrants as noted above in the “Equity Raise” section.

 

11.RELATED PARTY TRANSACTIONS

 

Due to related parties

 

The Company has received non-interest bearing loans and advances from related parties. The amounts owed by the Company as of June 30, 2012 and December 31, 2011 are as follows:

 

   2012   2011 
         
Hoot SA I, LLC  $12,690   $15,409 
Chanticleer Foundation, Inc.   10,750    10,750 
Chanticleer Investors, LLC   4,045    4,045 
   $27,485   $30,204 

 

Due from related parties

 

The Company has earned income from and made advances to related parties. The amounts owed to the Company as of June 30, 2012 and December 31, 2011 are as follows:

 

   2012   2011 
         
Chanticleer Investors II, LLC  $3,200   $1,485 
Chanticleer Dividend Fund, Inc.   74,281    74,281 
Hoot SA II, III and IV, LLC's   33,195    825 
   $110,676   $76,591 

 

23
 

 

Management income from affiliates

 

The Company had management income from its affiliates in the three and six months ended June 30, 2012 and 2011, as follows:

 

   Three Months ended June 30,   Six Months ended June 30, 
   2012   2011   2012   2011 
Chanticleer Investors II, LLC   6,698    7,830    6,698    30,726 
North American Energy Resources, Inc.   -    -    -    1,750 
   $6,698   $7,830   $6,698   $32,476 

 

Chanticleer Investors LLC

 

Investors LLC loaned the Company $4,045 at June 30, 2012 and December 31, 2011.

 

Chanticleer Investors II LLC

 

The Company manages Investors II and earned management income of $6,698 and $30,726 in the six months ended June 30, 2012 and 2011, respectively.

 

Chanticleer Dividend Fund, Inc. ("CDF")

 

On November 10, 2010 the Company formed CDF under the general corporation laws of the State of Maryland. CDF filed a registration statement under Form N-2 to register as a non-diversified, closed-end investment company in January 2011. The Company, through Advisors, will have a role in management of CDF when its registration statement becomes effective.

 

Hoot SA, LLC; Hoot SA II, LLC; Hoot SA III, LLC; and Hoot SA IV, LLC

 

The Hoot partnerships were formed to help finance the first four Hooters restaurants in South Africa.

 

Efftec International, Inc. ("Efftec")

 

The Company's CEO became CEO and the sole director of Efftec during 2010 and the Company received 150,000 common shares and an option to acquire 150,000 shares for management services. The shares and option were initially valued at $22,500, based on the trading price of Efftec at the time.

 

North American Energy Resources, Inc. ("NAEY")

 

The Company's CEO became CEO and a director of NAEY during 2010 and the Company received 150,000 common shares for management services. The shares were valued at $10,500, based on the trading price of NAEY at the time. The Company's CEO resigned as CEO of NAEY in December 2010 and remains a director. During June 2011, the Company’s CEO contributed 1,790,440 shares of NAEY to the Company which was valued at $125,331 based on the trading price at the time. Mr. Pruitt did not receive additional compensation as a result of the transfer.

 

Chanticleer Foundation, Inc.

 

Chanticleer Foundation, Inc. is a Donor-Advised Fund whose governing body consists of Mr. Pruitt, a director of the Company and an employee of the Company. The Foundation loaned the Company $10,750 during 2011.

 

24
 

 

Avenel Financial Group, Inc.

 

Avenel Financial Group, Inc. is a company owned by Mr. Pruitt. Advances previously made to the Company were repaid during 2011. Avenel Financial Group, Inc. invested as a limited partner in the South African Hooters locations. Avenel Financial Group, Inc. invested $14,000, $12,500, and $25,000 in the Durban, Johannesburg, and Cape Town locations, respectively, and is entitled to receive approximately 2.0%, 1.5%, and 2.9%, respectively, of the net profits after taxation (“SA Profits”) of each of the locations. As of June 30, 2012, Avenel Financial Group, Inc. has received an aggregate of $6,441 in SA Profits and $49,816 in return of investment under the same terms as the other limited partners.

 

12.SEGMENTS OF BUSINESS

 

The Company is organized into two segments.

 

Management and consulting services ("Management")

The Company provides management and consulting services for small companies which are generally seeking to become publicly traded. The Company also provides management and investment services for Investors LLC, Investors II and other unaffiliated companies.

 

Operation of restaurants ("Restaurants")

At June 30, 2012, the Company has majority ownership of four restaurants and a management company in South Africa. Three of the restaurants and the management company were operating for the entire first quarter of 2012 and the fourth restaurant opened in February 2012. Majority ownership was acquired effective September 30, 2011 and these operations are consolidated with the Company’s other operations since that date. At June 30, 2012, the Company has 49% ownership of two restaurants in Australia, one of which opened in January 2012 and the second is under construction and expected to open by the end of 2012. The operations in Australia will be accounted for using the equity method. The Company has also started activity in Hungary, Brazil and Europe, but operations have not yet commenced.

 

 

Financial information regarding the Company's segments is as follows for the three and six months ended June 30, 2012 and 2011.

 

Three months ended June 30, 2012 (Restated Note 16)

 

   Management   Restaurants   Total 
             
Revenues  $31,698   $1,696,123   $1,727,821 
                
Interest expense  $64,918   $143,184   $208,102 
                
Depreciation and amortization  $2,335   $84,826   $87,161 
                
Profit (loss)  $(577,135)  $(336,168)  $(913,303)
Investments and other             - 
Non-controlling interest             69,687 
             $(843,616)

 

25
 

 

Three months ended June 30, 2011

 

   Management   Restaurants   Total 
             
Revenues  $32,830   $-   $32,830 
                
Interest expense  $3,927   $-   $3,927 
                
Depreciation and amortization  $2,512   $-   $2,512 
                
Profit (loss)  $(233,375)  $6,461   $(226,914)
Investments and other             361 
Non-controlling interest             566 
             $(225,987)

 

26
 

 

Six months ended June 30, 2012 (Restated Note 16)

 

   Management   Restaurants   Total 
             
Revenues  $56,698   $3,083,618   $3,140,316 
                
Interest expense  $137,504   $255,708   $393,212 
                
Depreciation and amortization  $4,525   $162,660   $167,185 
                
Profit (loss)  $(1,024,469)  $(655,136)  $(1,679,605)
Investments and other             - 
Non-controlling interest             132,204 
             $(1,547,401)
                
Assets  $55,155   $3,584,739   $3,639,894 
Cash and cash equivalents             3,568,416 
Investments             1,885,420 
             $9,093,730 
                
Liabilities  $619,553   $1,334,129   $1,953,682 
                
Expenditures for non-current assets  $1,346   $935,493   $936,839 

 

Six months ended June 30, 2011

 

   Management   Restaurants   Total 
             
Revenues  $474,143   $-   $474,143 
                
Interest expense  $22,686   $-   $22,686 
                
Depreciation and amortization  $5,061   $-   $5,061 
                
Profit (loss)  $(32,811)  $11,564   $(21,247)
Investments and other             19,991 
Non-controlling interest             976 
             $(280)
                
Assets  $269,154   $92,536   $361,690 
Cash and cash equivalents             1,871 
Investments             1,192,220 
             $1,555,781 
                
Liabilities  $638,374   $-   $638,374 
                
Expenditures for non-current assets  $-   $-   $- 
                

 

13.COMMITMENTS AND CONTINGENCIES

 

Effective August 1, 2010, the Company extended its office lease agreement for its office for a term of one year with monthly lease payments of $2,100. Since August 1, 2011, the office lease continues at the same rate on a month-to-month basis.

 

The Company leases the land and buildings for its four restaurants in South Africa through its subsidiaries. The leases are for five year terms and include options to extend the terms. We lease our restaurant facilities under “triple net” leases that require us to pay minimum rent, real estate taxes, maintenance costs and insurance premiums and, in some instances, percentage rent based on sales in excess of specified amounts. On May 7, 2012, the Company, through its subsidiary, signed a lease for the Budapest, Hungary location under similar terms to our South Africa restaurants, except the term is for 10 years. On July 1, 2012, the Company signed an office lease agreement for a satellite office in Florida for one year at a monthly rate of $600. Rent obligations at current foreign currency exchange rates for our five restaurants and the Florida satellite office as of June 30 are presented below:

 

27
 

 

2013  $676,963 
2014   725,200 
2015   785,335 
2016   853,933 
thereafter   1,435,978 
 Totals  $4,477,409 

 

Rent expense for the three months ended June 30, 2012 and June 30, 2011 was $149,146 and $6,300, respectively. Rent expense for the three months ended June 30, 2012 for the South African restaurants was $142,621, and is included in the “Restaurant operating expenses” of the Consolidated Statement of Operations. Rent expense for the three months ended June 30, 2012 for the management segment was $6,525, and is included in the “General and administrative expense” of the Consolidated Statement of Operations. Rent expense for the three months ended June 30, 2011 was all for the management segment. Rent expense for the six months ended June 30, 2012 and June 30, 2011 was $286,937 and $12,600, respectively. Rent expense for the six months ended June 30, 2012 for the South African restaurants was $273,887, and is included in the “Restaurant operating expenses” of the Consolidated Statement of Operations. Rent expense for the six months ended June 30, 2012 for the management segment was $13,050, and is included in the “General and administrative expense” of the Consolidated Statement of Operations. Rent expense for the six months ended June 30, 2011 was all for the management segment.

 

14.DISCLOSURES ABOUT FAIR VALUE

 

Assets and liabilities measured at fair value on a recurring basis are summarized in the following tables according to FASB ASC 820 pricing levels.

 

   Fair Value Measurement Using 
       Quoted prices         
       in active   Significant     
       markets of   other   Significant 
       identical   observable   Unobservable 
   Recorded   assets   inputs   Inputs 
   value   (Level 1)   (Level 2)   (Level 3) 
                 
June 30, 2012                    
Assets:                    
Available-for-sale securities  $80,713   $79,213   $1,500   $- 
                     
December 31, 2011                    
Assets:                    
Available-for-sale securities  $318,353   $316,853   $1,500   $- 

 

At June 30, 2012 and December 31, 2011, the Company's available-for-sale equity securities were valued using Level 1 and Level 2 inputs as summarized above. Level 1 inputs are based on unadjusted prices for identical assets in active markets that the Company can access. Level 2 inputs are based on quoted prices for similar assets other than quoted prices in Level 1, quoted prices in markets that are not yet active, or other inputs that are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets.

 

The Company does not have any investments that are measured on a recurring basis using Level 3 inputs.

 

28
 

 

Certain assets are not carried at fair value on a recurring basis, including investments accounted for under the equity and cost methods. Accordingly, such investments are only included in the fair value hierarchy disclosure when the investment is subject to re-measurement at fair value after initial recognition and the resulting re-measurement is reflected in the consolidated financial statements.

 

See Note 4 for further details of the Company's investments.

 

15.SUBSEQUENT EVENTS

 

INCREASE IN INVESTMENT IN CHANTICLEER INVESTORS, LLC

 

On July 12, 2012, the Company purchased one of Chanticleer Investors, LLC partners’ interest of $300,000, at cost, which represented 8.45% of Chanticleer Investors, LLC total investment in HOA of $3,550,000, which represents approximately 3% of HOA. This transaction increased our ownership percentage in Investors LLC from 14.1% to 22.5%.

 

 

16.RESTATEMENT OF 2011 AND 2012 FINANCIAL INFORMATION

 

These condensed consolidated financial statements restate certain items previously reported by the Company for the three and six months ended June 30, 2012 and revise certain items previously reported by the Company in the notes to the consolidated financial statements due to the events described below. For information regarding the restatement of the 2011 year see the Company’s Amended Form 10-K/A filed with the SEC on December 4, 2012.

 

Restated balances for 2012 and 2011 financial information items have been identified with the notation “Restated” where appropriate and applicable.

 

Other than the revising of the previously filed condensed consolidated financial statements relating to the restatement, these notes to the condensed consolidated financial statements speak as of the filing date of the Company’s original Form 10-Q for the six months ended June 30, 2012, filed on August 13, 2012, and these notes to the condensed consolidated financial statements have not been updated to reflect other events occurring subsequent to the original filing date. These notes to the condensed consolidated financial statements should be read in their historical context, except to the extent revised as a result of this restatement.

 

On September 7, 2012, the audit committee of the Company, upon recommendation of the Company’s management determined that the Company’s Consolidated Financial Statements for its fiscal year ended December 31, 2011 as originally filed in the Form 10-K could no longer be relied on. The Company determined that the financial statements of Kiarabrite (Pty) Ltd., Dimaflo (Pty) Ltd., Tundraspex (Pty) Ltd., Civisign (Pty) Ltd., Dimalogix (Pty) Ltd., and Chanticleer & Shaw Foods (Pty) Ltd. (collectively referred to as the “South African Operations”) which are the South African management company and the four entities organized for the stores we operate in South Africa, and the company that owns the HOA franchise rights for the territory of South Africa, were not audited as the Company was led to believe. Accordingly, this Amendment is being filed to include the changes to the financial statements of the South African Operations and its impact on the condensed consolidated financial statements of the Company for the period ended June 30, 2012, as a result of the audit of the South African Operations for the three months ended December 31, 2011 and the subsequent review of the operations for the three and six months ended June 30, 2012.

 

On September 7, 2012, the Company’s South African Chief Financial Officer (“SA CFO”) resigned. It was determined that the SA CFO had committed certain illegal acts, fraud and certain misrepresentations of facts. Due to the SA CFO’s actions, certain taxes were not paid. In addition, the applicable tax forms were not filed during the proper periods. The Company has engaged tax experts to assist in the tax process. The Company also discovered a balance of approximately $96,737 and $42,109 of cash that was misappropriated by the SA CFO as of the end of the second quarter of 2012 and the fourth quarter of 2011 (presented as “other receivable” on the Company’s condensed consolidated balance sheet as of June 30, 2012 and December 31, 2011), and approximately $128,000 in total for the period from October 2011 through September 2012. As of December 10, 2012, approximately $41,000 has been recovered by the Company and payment plans are in place for the remainder.

 

29
 

 

The Company engaged outside South African tax experts in September 2012 to assist with compliance with Value Added Tax (VAT), payroll taxes, and income taxes n South Africa. A voluntary disclosure agreement has been submitted and the Company is awaiting contract from the South African governmental agency.

 

In connection with the acquisition of assets as described in Note 3, the Company believes the purchase and sale with the seller was accomplished in accordance with the laws and regulations of the taxing authorities in South Africa. However, there can be no absolute assurance that the seller has fulfilled its tax and regulatory filing requirements, and whether or not the local authorities could seek to recover any unpaid taxes or other amounts from the Company, its shareholders or others. The Company is not aware of any known obligations for which the Company may be required to settle.

 

The following tables include the condensed consolidated balance sheet as of June 30, 2012, condensed consolidated statement of operations for the three months ended June 30, 2012 and condensed consolidated statements of operations and cash flows for the six months ended June 30, 2012 and include the consolidated amounts previously reported, adjustments reflected in this amended filing, and the restated amounts for 2012.

 

30
 

 

Condensed Consolidated Balance Sheet

 

   June 30, 2012 
   As Previously         
   Reported   Adjustment   As Revised 
ASSETS               
Current assets:               
Cash and cash equivalents  $3,673,005    (104,589)   3,568,416 
Accounts receivable   41,667    36,429    78,096 
Other receivable        96,737    96,737 
Inventory   122,499    17,508    140,007 
Due from related parties   110,676    -    110,676 
Prepaid expenses   125,056    (22,450)   102,606 
TOTAL CURRENT ASSETS   4,072,903    23,635    4,096,538 
Property and equipment, net   3,102,917    (1,059,954)   2,042,963 
Intangible assets, net   769,386    198,932    968,318 
Investments at fair value   80,713    -    80,713 
Other investments   2,077,176    (272,469)   1,804,707 
Deposits and other assets   3,980    96,511    100,491 
TOTAL ASSETS  $10,107,075   $(1,013,345)  $9,093,730 
                
LIABILITIES AND STOCKHOLDERS' EQUITY               
Current liabilities:               
Current maturities of long-term debt and notes payable  $7,722    -    7,722 
Accounts payable anc accrued expenses   592,963    329,955    922,918 
Other current liabilities   332,340    20,058    352,398 
Deferred rent   -    5,573    5,573 
Current maturities of capital leases payable   -    39,054    39,054 
Income taxes payable   62,555    (62,555)   - 
Due to related parties   27,485    -    27,485 
TOTAL CURRENT LIABILITIES   1,023,065    332,085    1,355,150 
Deferred rent   -    76,098    76,098 
Other liabilities   -    216,518    216,518 
Long-term debt and capital leases, less current maturities   231,519    74,397    305,916 
TOTAL LIABILITIES   1,254,584    699,098    1,953,682 
Commitments and contingencies (Note 13)               
                
Stockholders' equity:               
Common stock   396    -    396 
Additional paid in capital   16,509,226    (1,181,546)   15,327,680 
Other comprehensive income (loss)   (194,446)   6,409    (188,037)
Non-controlling interest   398,037    (232,075)   165,962 
Accumulated deficit   (7,334,302)   (305,231)   (7,639,533)
Less treasury stock   (526,420)   -    (526,420)
    8,852,491    (1,712,443)   7,140,048 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY  $10,107,075   $(1,013,345)  $9,093,730 

 

31
 

 

Condensed Consolidated Statement of Operations        
         
   Three Months Ended June 30, 2012 
   As Previously         
   Reported   Adjustments   As Restated 
Revenue:               
Restaurant sales, net  $1,654,829   $41,294   $1,696,123 
Management fee income - non-affiliates   25,000    -    25,000 
Management fee income - affiliates   6,698    -    6,698 
Total revenue   1,686,527    41,294    1,727,821 
Expenses:               
Restaurant cost of sales   606,221    103,391    709,612 
Restaurant operating expenses   711,808    211,482    923,290 
Restaurant pre-opening expenses   25,000    (1,501)   23,499 
General and administrative expense   656,596    (484)   656,112 
Depreciation and amortization   127,087    (39,926)   87,161 
Total expenses   2,126,712    272,962    2,399,674 
Loss from operations   (440,185)   (231,668)   (671,853)
Other income (expense)               
Equity in earnings (losses) of investments   (33,348)   -    (33,348)
Interest expense   (201,550)   (6,552)   (208,102)
Total other income (expense)   (234,898)   (6,552)   (241,450)
Net loss before income taxes   (675,083)   (238,220)   (913,303)
Provision for income taxes   47,327    (47,327)   - 
Net loss before non-controlling interest   (722,410)   (190,893)   (913,303)
Non-controlling interest   (10,971)   80,658    69,687 
Net loss   (733,381)   (110,235)   (843,616)
Other comprehensive income (loss):               
Unrealized gain (loss) on available-for-sale securities   (132,021)   -    (132,021)
(none applies to non-controlling interest)               
Foreign translation losses   (4,193)   11,859    7,666 
Other comprehensive loss  $(869,595)  $(98,376)  $(967,971)
                
Net earnings (loss) per share, basic and diluted  $(0.49)  $(0.07)  $(0.56)
Weighted average shares outstanding   1,502,418    1,502,418    1,502,418 

 

32
 

 

Condensed Consolidated Statement of Operations

 

   Six Months Ended June 30, 2012 
   As Previously         
   Reported   Adjustments   As Restated 
Revenue:               
Restaurant sales, net  $3,003,816   $79,802   $3,083,618 
Management fee income - non-affiliates   50,000    -    50,000 
Management fee income - affiliates   6,698    -    6,698 
Total revenue   3,060,514    79,802    3,140,316 
Expenses:               
Restaurant cost of sales   1,102,770    188,393    1,291,163 
Restaurant operating expenses   1,327,578    365,044    1,692,622 
Restaurant pre-opening expenses   91,120    (26,900)   64,220 
General and administrative expense   1,137,868    29,765    1,167,633 
Depreciation and amortization   235,699    (68,514)   167,185 
Total expenses   3,895,035    487,788    4,382,823 
Loss from operations   (834,521)   (407,986)   (1,242,507)
Other income (expense)               
Equity in earnings (losses) of investments   (43,886)   -    (43,886)
Interest expense   (378,768)   (14,444)   (393,212)
Total other income (expense)   (422,654)   (14,444)   (437,098)
Net loss before income taxes   (1,257,175)   (422,430)   (1,679,605)
Provision for income taxes   51,143    (51,143)   - 
Net loss before non-controlling interest   (1,308,318)   (371,287)   (1,679,605)
Non-controlling interest   6,824    125,380    132,204 
Net loss   (1,301,494)   (245,907)   (1,547,401)
Other comprehensive income (loss):               
Unrealized gain (loss) on available-for-sale securities               
(none applies to non-controlling interest)   (237,639)   -    (237,639)
Foreign translation losses   (5,472)   4,424 )   (1,048)
Other comprehensive loss  $(1,544,605)  $(241,483)  $(1,786,088)
                
Net earnings (loss) per share, basic and diluted  $(0.52)  $(0.10)  $(0.62)
Weighted average shares outstanding   2,498,882    2,498,882    2,498,882 

 

33
 

 

Condensed Consolidated Statement of Cash Flows

 

   Six Months Ended June 30, 2012 
   As Previously         
   Reported   Adjustments   As Restated 
Cash flows from operating activities:               
Net loss  $(1,301,494)  $(245,907)  $(1,547,401)
Adjustments to reconcile net loss to net cash used in operating activities:               
Non-controlling interest   (6,824)   (125,380)   (132,204)
Services rendered in exchange for investment securities   9,406    -    9,406 
Depreciation and amortization   235,699    (68,514)   167,185 
Equity in (earnings) loss of investments   43,886    -    43,886 
Amortization of warrants   72,063    -    72,063 
Bad debt expense   12,315    (12,315)   - 
(Increase) decrease in accounts and other receivables   50,000    (74,010)   (24,010)
(Increase) decrease in prepaid expenses and other assets   170,374    (86,358)   84,016 
(Increase) decrease inventory   (63,233)   28,299    (34,934)
Increase (decrease) in accounts payable and accrued expenses   424,261    141,039    565,300 
Increase (decrease) in income taxes payable   47,947    (47,947)   - 
Advance from related party for working capital   (63,202)   -    (63,202)
Increase (decrease) in deferred revenue and other liabilities   (70,802)   70,802    - 
Increase (decrease) in deferred rent   -    31,284    31,284 
Net cash used by operating activities   (439,604)   (389,007)   (828,611)
                
Cash flows from investing activities:               
Proceeds from non-controlling interest   -    90,000    90,000 
Purchase of investments   (933,948)   29,091    (904,857)
Franchise fees incurred   (312,674)   72,674    (240,000)
Purchase of property and equipment   (816,341)   119,502    (696,839)
Net cash provided (used) by investing activities   (2,062,963)   311,267    (1,751,696)
                
Cash flows from financing activities:               
Proceeds from sale of common stock   7,051,464    -    7,051,464 
Loan proceeds   2,915,000         2,915,000 
Other liabilities   -    (25,012)   (25,012)
Loan and capital lease repayment   (3,942,820)   (13,993)   (3,956,813)
Net cash provided by financing activities   6,023,644    (39,005)   5,984,639 
Effect of exchange rate changes on cash   -    (1,045)   (1,045)
Net increase in cash and cash equivalents   3,521,077    (117,790)   3,403,287 
Cash and cash equivalents, beginning of year   151,928    13,201    165,129 
Cash and cash equivalents, end of year  $3,673,005   $(104,589)  $3,568,416 

 

34
 

 

ITEM 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

FORWARD-LOOKING STATEMENTS

 

Certain statements contained in this report that are not historical fact are "forward-looking statements" as that term is defined in the Private Securities Litigation Reform Act of 1995. The words or phrases "will likely result," "are expected to," "will continue," "is anticipated," "believes," "estimates," "projects" or similar expressions are intended to identify these forward-looking statements. These statements are subject to risks and uncertainties beyond our reasonable control that could cause our actual business and results of operations to differ materially from those reflected in our forward-looking statements. The safe harbor provisions provided in the Securities Litigation Reform Act do not apply to forward-looking statements we make in this report. Forward-looking statements are not guarantees of future performance. Our forward-looking statements are based on trends which we anticipate in our industry and our good faith estimate of the effect on these trends of such factors as industry capacity, product demand and product pricing. The inclusion of projections and other forward-looking statements should not be regarded a representation by us or any other person that we will realize our projections or that any of the forward-looking statements contained in this prospectus will prove to be accurate.

 

Management’s Analysis of Business

 

We have changed our focus recently from managing investments to owning and operating Hooters franchises internationally.  Hooters restaurants are casual beach-themed establishments with sports on television, jukebox music, and the “nearly world famous” Hooters Girls.  The menu consists of spicy chicken wings, seafood, sandwiches and salads.  Each locations menu can vary with the tastes of the locality it is in.  Hooters began in 1983 with its first restaurant in Clearwater, Florida. From the original restaurant and licensee Mr. Robert Brooks, Hooters has become a global brand, with locations in 44 states domestically and over 430 Hooters restaurants worldwide. Besides restaurants, Hooters has also branched out to other areas, including licensing its name to a golf tour and the sale of packaged food in supermarkets.

 

We expect to either own 100% of the Hooters franchise or partner with a local franchisee in the countries we target.   We based this decision on what we believe to be the successful launch of our South African Hooters venture and believe we have aligned partners and operators in various international markets. We are focused on expanding our Hooters operations, and expect to use substantially all the net proceeds from the upcoming offering, in South Africa, Brazil, Hungary, Australia and Europe.

 

Accordingly, we operate in two business segments; Hooters franchise restaurants and our legacy investment management and consulting services businesses.

 

RESTAURANT OPERATIONS

 

The following is a condensed unaudited statement of operations for our restaurant operations for the three and six months ended June 30, 2012, which currently consists of four Hooters locations in South Africa.

 

35
 

 

Three months ended June 30, 2012 (Restated Note 16):

 

    (1)   (2)   (3)   (4)     
    Durban    Johannesburg    CapeTown    Emperors
Palace
    Total
Restaurants
 
Revenues  $301,911   $543,506   $174,202   $676,504   $1,696,123 
Cost of Sales   125,888    210,832    108,448    264,444    709,612 
Gross Profit   176,023    332,674    65,754    412,060    986,511 
                          
Recurring expenses:                         
Operating expenses, including management fees eliminated in consolidation   182,802    338,104    140,961    344,500    1,006,367 
Interest expense   1,591    2,445    8,235    -    12,271 
Depreciation and amortization   12,803    30,739    22,449    18,834    84,825 
Income taxes   -    -    -    -    - 
    197,196    371,288    171,645    363,334    1,103,463 
Net income (loss) before non-recurring expenses   (21,173)   (38,614)   (105,891)   48,726    (116,952)
Pre-opening costs   -    -    -    (1,502)   (1,502)
Net income (loss)  $(21,173)  $(38,614)  $(105,891)  $50,228    (115,450)
                          
Loss from management company not absorbed above                       (8,836)
Total South Africa restaurants                      $(124,286)

 

(1) Durban location opened in December 2009.

(2) Johannesburg location opened in June 2010.

(3) CapeTown location opened in June 2011.

(4) Emperors Palace location opened mid-February 2012.

 

Six months ended June 30, 2012 (Restated Note 16):

 

    (1)   (2)   (3)   (4)     
    Durban    Johannesburg    CapeTown    Emperors
Palace
    Total
Restaurants
 
Revenues  $571,572   $1,058,612   $339,874   $1,113,560   $3,083,618 
Cost of Sales   251,461    413,599    154,509    471,594    1,291,163 
Gross Profit   320,111    645,013    185,365    641,966    1,792,455 
                          
Recurring expenses:                         
Operating expenses, including management fees eliminated in consolidation   362,480    624,826    277,961    577,447    1,842,714 
Interest expense   3,448    5,300    17,281    -    26,029 
Depreciation and amortization   25,606    61,328    44,697    31,030    162,661 
Income taxes   -    -    -    -    - 
    391,534    691,454    339,939    608,477    2,031,404 
Net income (loss) before non-recurring expenses   (71,423)   (46,441)   (154,574)   33,489    (238,949)
Pre-opening costs   -    -    -    39,220    39,220 
Net income (loss)  $(71,423)  $(46,441)  $(154,574)  $(5,731)   (278,169)
                          
Loss from management company not absorbed above                       (55,785)
Total South Africa restaurants                      $(333,954)

 

(1) Durban location opened in December 2009.

(2) Johannesburg location opened in June 2010.

(3) CapeTown location opened in June 2011.

(4) Emperors Palace location opened mid-February 2012

 

We expect net income for the four stores for the remainder of 2012 to continue to improve. The Emperor’s Palace location was our first location opened since we took over operational control, and we expect this location to continue and at its current pace.

 

36
 

 

LIQUIDITY AND CAPITAL RESOURCES

 

Historical information:

 

At June 30, 2012 and December 31, 2011, the Company had current assets of $4,096,538 and $641,963; current liabilities of $1,355,150 and $3,720,486; and a working capital balance (deficit) of $2,741,388 and $(3,078,523), respectively. The Company incurred a loss of $1,547,401 during the six months ended June 30, 2012 and had an unrealized loss from available-for-sale securities of $237,639 and a foreign currency translation loss of $1,048, resulting in a comprehensive loss of $1,786,088.

 

The Company's corporate general and administrative expense averaged approximately $295,000 per quarter during 2011 and has increased to $481,000 in the first quarter of 2012 and $657,000 in the current quarter as we expanded our footprint internationally. Effective October 1, 2011, the Company acquired majority control of the restaurants in South Africa and began consolidating these operations. The Company also will share 49% of the profits in our Hooters location opened in January 2012 in Campbelltown, Australia, a suburb of Sydney and plans to open a second Australia location under the same terms before the end of 2012.

 

The Company has a note with a balance at June 30, 2012 of $239,241 owed to its bank which is due in August 2013 and a line of credit with its bank with a balance at June 30, 2012 of $0 (total available was $2,000,000). The line matures on August 20, 2012. The Company is currently negotiating an extension of the line of credit and terms. All of our prior notes payable and convertible debt were paid in either cash or common stock with the closing of our raise in June 2012.

 

The Company expects to meet its obligations in the remainder of 2012 and the first six months of 2013 with some or all of the following:

 

·The cash proceeds received from the sale of units (consisting of common stock and warrants) in a registered offering declared effective on June 21, 2012 in which the company sold $11 million of units and netted approximately $10.1 million before expenses and approximately $3.6 million after conversion and payment of debt and accrued interest, Hoot SA non-controlling interest, and expenses;

 

·Received $100,000 as an annual fee for its CEO sitting on the Board of Hooters of America and expect to continue to receive this annual fee for the next three years based on the current agreement;

 

·Borrow, if and to the extent available, additional funds on its existing line of credit;

 

·Positive cash flow from our South African restaurant operations.

 

Evaluation of the amounts and certainty of cash flows:

 

The Company plans to use the funding from the S-1 Registration to partially complete its expansion plans in South Africa, Brazil, Australia, Hungary and Europe. The Company has used short-term financing to meet the preliminary requirements of its planned expansion, principally in South Africa and Australia. The Company obtained less than originally contemplated from our offering, which may require the Company to limit its expansion plans. We would use limited partner funding and other sources of capital to the extent necessary to attempt to fund as much of the planned expansion as possible. There can be no assurance that any of this funding will be available when needed.

 

Cash requirements and capital expenditures:

 

In 2012, we expect to open one restaurant in each of the following countries – Australia (in addition to the one already opened in January 2012) and Budapest, Hungary; and plans to secure locations in South Africa and Brazil. The Company expects the total cash requirements for these restaurants to be approximately $3.3 million, of which approximately $1.3 million has been paid as of June 30, 2012.

 

37
 

 

In addition, we expect general and administrative expenses to be approximately $2.0-$2.3 million for 2012.

 

Discussion and analysis of known trends and uncertainties:

 

The world economy has been in a state of flux for some time with the debt problems of a number of countries in Europe, the recent recession in the United States, the significant increase to debt in the United States compounded by continuing to give away more than can reasonably be collected, the slowing economy in China and other factors. It is impossible to forecast what this will mean to our expansion plans in South Africa, Brazil, Australia, Europe and Hungary. We feel that we minimize our risks through investment in different geographical areas.

  

Expected changes in the mix and relative cost of capital resources:

 

Since the middle of 2010, the Company has utilized high cost capital to finance its international growth. The Company has eliminated the majority of this debt with new equity in June 2012 and further, to use this equity and possible additional financing as necessary to complete its expansion plans over the next two years.

 

Other prospective sources for and uses of cash:

 

The Company is seeking to renew its $2,000,000 line of credit which as been repaid as of June 30, 2012 and matures in August 2012. As discussed elsewhere in this Form 10-Q, effective October 1, 2011, the Company acquired majority control of the restaurants in South Africa and began consolidating these operations. Previously all restaurant operations were accounted for using the equity method.

 

Comparison of three months ended June 30, 2012 and 2011

 

Revenue

 

Revenue amounted to $1,727,821 in the three months ended June 30, 2012 and $32,830 in the year earlier period.

 

Restaurant sales, net amounted to $1,696,123 for our four locations in South Africa, one of which opened to the public on February 17, 2012.

 

Revenues for the management business for the three months ended June 30, 2012 amounted to $31,698 and $32,830 in the year earlier period. In the three months ended June 30, 2012 and in the year earlier period, the revenue from non-affiliates of $25,000 represents three months of the Company’s annual payment from HOA of $100,000, which is due in January each year while Mr. Pruitt serves on its board.  In the three months ended June 30, 2012 and in the year earlier period, an accrual of $$6,698 and $7,830, respectively, was recorded for management fees from Investors II.

 

Restaurant cost of sales

 

Restaurant cost of sales amounted to $709,612, or 41.8% of restaurant net sales. We expect the percentage to remain approximately the same in 2012 as we expand our business in South Africa and other countries.

 

Restaurant operating expenses

 

Restaurant operating expenses amounted to $923,290, or 54.4% of restaurant net sales. We expect the percentage of operating expenses to restaurant net sales to decline as we open more Hooters locations, however we have a limited history to be able to forecast a range.

 

38
 

 

Restaurant pre-opening expenses

 

Restaurant pre-opening expenses amounted to $23,499 incurred for the opening of our Hooters location in Budapest, Hungary expected in the third quarter of 2012.

 

General and Administrative Expense (“G&A”)

 

G&A amounted to $656,112 in the three months ended June 30, 2012 and $259,766 in the year earlier period. The more significant components of G&A are summarized as follows:

 

   2012   2011 
         
Professional fees  $54,486   $23,899 
Payroll and benefits   202,340    143,359 
Consulting and investor relation fees   153,046    23,706 
Travel and entertainment   78,775    17,384 
Accounting and auditing   3,900    25,850 
Other G&A   163,565    25,568 
   $656,112   $259,766 

 

G&A costs are expected to range from $550-$650,000 per quarter for the remainder of 2012, with the costs associated with the activities of the restaurant business continuing to grow. Revenue from the restaurants is expected to exceed this increase in expense.

 

Payroll and benefits increased $58,981 in 2012 from 2011 primarily from the addition of restaurant management personnel beginning in the fourth quarter of 2011 and the addition of corporate personnel in the second quarter of 2012.

 

Consulting and investor relations fees increased $129,340 in 2012 from 2011 as the Company engaged experienced personnel to startup our European subsidiary and Brazil operations and to increase the Company’s recognition in the investment arena. Non-cash fees for services were $9,406 and $0 in 2012 and 2011, respectively. Non-cash amortization of warrant expense for services were $25,910 and $0 in 2012 and 2011, respectively.

 

Travel and entertainment increased $61,391 as Company personnel, primarily the CEO and investor relations personnel, traveled to increase our company awareness and lockdown financing and partners for the restaurant locales.

 

Other G&A expense increased $137,997 in 2012 from 2011 primarily related to indirect costs of the capital raise which was completed in June 2012.

 

Depreciation and amortization

 

Depreciation expense for the three months ended June 30, 2012 and 2011 amounted to $82,669 and $2,512, respectively. The restaurant segment for the three months ended June 30, 2012 and 2011 amounted to $80,334 and $0, respectively, and the management business amounted to $2,335 and $2,512, respectively.

 

Amortization expense for the three months ended June 30, 2012 for the restaurant businesses related to franchise fees was $4,492. There was no amortization expense in 2011.

 

39
 

 

OTHER INCOME (EXPENSE)

 

Other income (expense) consisted of the following for the three months ended June 30, 2012 and 2011:

 

   2012   2011 
Other income (expense):          
Equity in earnings (losses) of investments  $(33,348)  $6,461 
Realized gains from sale of investments   -    361 
Interest expense   (208,102)   (3,927)
   $(241,450)  $2,895 

 

Equity in Earnings of Investments

 

Equity in earnings of investments includes our share of earnings from investments in which we own at least 20% and are being accounted for using the equity method. This included losses from the Hoot Campbelltown partnership in 2012 of $33,348, and income from the Hoot SA partnerships in 2011 of $6,461.

 

Interest Expense

 

Interest expense increased by $204,175 in 2012 from 2011 primarily due to the addition in 2011 of a line of credit and convertible notes payable, all of which were paid off at the end of June 2012 with the closing of the Company’s raise. Non-cash amortization of warrant expense for interest amounted to $22,659 and $0 in 2012 and 2011, respectively.

 

Comparison of six months ended June 30, 2012 and 2011

 

Revenue

 

Revenue amounted to $3,140,316 in the six months ended June 30, 2012 and $474,143 in the year earlier period.

 

Restaurant sales, net amounted to $3,083,618 for our four locations in South Africa, one of which opened to the public on February 17, 2012.

 

Revenues for the management business for the six months ended June 30, 2012 amounted to $56,698 and $474,143 in the year earlier period. The cash revenues for the management business in 2011was from a fee of $400,000 received in January 2011 for our services in facilitating the acquisition of HOA and TW plus the accrual of $41,667 for the annual $100,000 fee received in January 2012. In the six months ended June 30, 2012 the cash revenue of $50,000 represents six months of the Company’s annual payment from HOA of $100,000, which is due in January each year while Mr. Pruitt serves on its board.  The Company also recorded an accrual of $30,726 for management fees from Investors II in 2011. Non-cash revenues in the six months ended June 30, 2011 of $1,750 was recognized from the receipt of securities for our services.

 

The fair value of the equity instruments for management fees received was determined based upon the stock prices as of the date we reached an agreement with the third party. The terms of the securities are not subject to adjustment after the measurement date. See Note 4 of the consolidated financial statements for details.

 

Restaurant cost of sales

 

Restaurant cost of sales amounted to $1,291,163, or 41.9% of restaurant net sales. We expect the percentage to remain approximately the same in 2012 as we expand our business in South Africa and other countries.

 

40
 

 

Restaurant operating expenses

 

Restaurant operating expenses amounted to $1,692,622, or 54.9% of restaurant net sales. We expect the percentage of operating expenses to restaurant net sales to decline as we open more Hooters locations, however we have a limited history to be able to forecast a range.

 

Restaurant pre-opening expenses

 

Restaurant pre-opening expenses amounted to $64,220 incurred for the opening of our location at the Emperor’s Palace Casino in Johannesburg, South Africa in February 2012 and the expected opening of our Budapest, Hungary location in the third quarter of 2012.

 

General and Administrative Expense (“G&A”)

 

G&A amounted to $1,167,633 in the six months ended June 30, 2012 and $484,224 in the year earlier period. The more significant components of G&A are summarized as follows:

 

   2012   2011 
         
Professional fees  $114,396   $42,243 
Payroll and benefits   403,606    262,108 
Consulting and investor relation fees   271,643    40,350 
Travel and entertainment   121,741    30,570 
Accounting and auditing   46,600    47,350 
Other G&A   209,647    61,603 
   $1,167,633   $484,224 

 

G&A costs are expected to range from $550-$650,000 per quarter for the remainder of 2012, with the costs associated with the activities of the restaurant business continuing to grow. Revenue from the restaurants is expected to exceed this increase in expense.

 

Payroll and benefits increased $141,498 in 2012 from 2011 primarily from the addition of restaurant management personnel beginning in the fourth quarter of 2011 and the addition of corporate personnel in the second quarter of 2012.

 

Consulting and investor relations fees increased $231,293 in 2012 from 2011 as the Company engaged experienced personnel to startup our European subsidiary and Brazil operations and to increase the Company’s recognition in the investment arena. Non-cash fees for services were $9,406 and $0 in 2012 and 2011, respectively. Non-cash amortization of warrant expense for services were $26,745 and $0 in 2012 and 2011, respectively.

 

Travel and entertainment increased $91,171 as Company personnel, primarily the CEO, traveled to increase our company awareness and lockdown financing and partners for the restaurant locales.

 

Other G&A expense increased $148,044 in 2012 from 2011 primarily related to indirect costs of the capital raise which was completed in June 2012.

 

Depreciation and amortization

 

Depreciation expense for the six months ended June 30, 2012 and 2011 amounted to $158,934 and $5,061, respectively. The restaurant segment for the six months ended June 30, 2012 and 2011 amounted to $154,409 and $0, respectively, and the management business amounted to $4,525 and $5,061, respectively.

 

41
 

 

Amortization expense for the six months ended June 30, 2012 for the restaurant businesses related to franchise fees was $8,251. There was no amortization expense in 2011.

 

OTHER INCOME (EXPENSE)

 

Other income (expense) consisted of the following for the six months ended June 30, 2012 and 2011:

 

   2012   2011 
Other income (expense):          
Equity in earnings (losses) of investments  $(43,886)  $11,564 
Realized gains from sale of investments   -    19,991 
Interest expense   (393,212)   (22,686)
Interest income   -    4,540 
Miscellaneous income   -    476 
   $(437,098)  $13,885 

 

Equity in Earnings of Investments

 

Equity in earnings of investments includes our share of earnings from investments in which we own at least 20% and are being accounted for using the equity method. This included losses from the Hoot Campbelltown partnership in 2012 of $43,886, and income from the Hoot SA partnerships in 2011 of $11,564.

 

Realized Gains from Sale of Investments

 

Realized gains are recorded when investments are sold and include transactions in 2011 from a gain on sales of DineOut.

 

Interest Expense

 

Interest expense increased by $370,526 in 2012 from 2011 primarily due to the addition in 2011 of a line of credit and convertible notes payable, all of which were paid in full in June 2012 with the closing of the Company’s raise. Non-cash amortization of warrant expense for interest amounted to $45,318 and $0 in 2012 and 2011, respectively.

 

Interest Income

 

Interest income in 2012 decreased $4,540 as 2011 includes earnings from Investors for one month, compared to 2012 which had none.

 

42
 

 

Item 3:QUANTITATIVE and QUALITATIVE DISCLOSURES ABOUT MARKET RISK

 

Not applicable.

 

Item 4:Controls and Procedures

 

Evaluation of disclosure controls and procedures

 

Under the PCAOB standards, a control deficiency exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent or detect misstatements on a timely basis. A significant deficiency is a deficiency, or a combination of deficiencies, in internal control over financial reporting that is less severe than a material weakness, yet important enough to merit the attention by those responsible for oversight of the company's financial reporting. A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the company's annual or interim financial statements will not be prevented or detected on a timely basis.

 

Under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, we conducted an evaluation of our disclosure controls and procedures, as such term is defined under Rule 13a-15(e) and Rule 15d-15(e) promulgated under the Securities Exchange Act of 1934, as amended (Exchange Act), as of June 30, 2012. Our management has determined that, as of June 30, 2012, the Company's disclosure controls and procedures are ineffective.

 

In connection with the preparation of the its quarterly report for the period ended June 30, 2012, the Company’s management evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our disclosure controls and procedures were ineffective as of June 30, 2012, as a result of the existence of a material weakness in our internal controls over financial reporting related to the Company’s South African subsidiaries.

 

Since September 2012, the Company has made progress in improving its disclosure controls and procedures. The Company has taken, and are taking, the following actions to remediate the remaining material weaknesses in our internal control over financial reporting that existed at that date: (i) appointed a new South African CFO; (ii) improve segregation of duties; and (iii) adopt sufficient written policies and procedures for accounting and financial reporting.

 

The Company continues to strive to improve processes to enable them to provide complete and accurate public disclosure. Management believes they will not be able to conclude that the Company’s disclosure controls and procedures are effective until the material weaknesses have been fully remediated.

 

To address the material weaknesses listed above, management performed analyses and post-closing procedures designed to ensure the Company’s condensed consolidated financial statements were prepared in accordance with U.S. GAAP. These procedures included documentation and testing of processes, data validation procedures from the systems into the general ledger, testing of systems, validation of results, disclosure review, and other analytics. As a result, management believes the condensed consolidated financial statements included in this report fairly present, in all material respects, our financial position, results of operations and cash flows for the period ended June 30, 2012.

 

Changes in internal control over financial reporting

 

There have been no significant changes in internal controls or in other factors that could significantly affect these controls during the quarter ended June 30, 2012, including any corrective actions with regard to significant deficiencies and material weaknesses.

 

43
 

 

PART II – OTHER INFORMATION

 

ITEM 1:LEGAL PROCEEDINGS

 

Not applicable.

 

ITEM 1A:RISK FACTORS

 

Not applicable.

 

ITEM 2:UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

 

The Company issued 5,000 unregistered common stock shares on May 8, 2012 for services. The shares were sold pursuant to an exemption from registration under Section 4(2) promulgated under the Securities Act of 1933, as amended.

 

ITEM 3:DEFAULTS UPON SENIOR SECURITIES

 

Not applicable.

 

ITEM 4:SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

 

Not applicable.

 

ITEM 5:OTHER INFORMATION

 

None.

 

ITEM 6:EXHIBITS

 

The following exhibits are filed with this report on Form 10-Q/A.

 

Exhibit 31.1 Certification pursuant to 18 U.S.C. Section 1350
  Section 302 of the Sarbanes-Oxley Act of 2002
   
Exhibit 32.1 Certification pursuant to 18 U.S.C. Section 1350
  Section 906 of the Sarbanes-Oxley Act of 2002

 

44
 

 

SIGNATURE

 

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.

 

    CHANTICLEER HOLDINGS, INC.
       
Date: December 19, 2012 By: /s/ Michael D. Pruitt  
    Michael D. Pruitt,
    Chief Executive Officer
       
Date: December 19, 2012 By: /s/ Eric S. Lederer  
    Eric S. Lederer,
    Chief Financial Officer

 

45