Driveitaway Holdings, Inc. - Quarter Report: 2018 December (Form 10-Q)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
x Quarterly Report Pursuant To Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended December 31, 2018
o Transition Report Under Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from __________ to __________
Commission File Number: 000-52883
CREATIVE LEARNING CORPORATION
(Exact name of registrant as specified in its charter)
Delaware | 20-4456503 | |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) |
701 Market St., Suite 113
St. Augustine, FL 32095
(Address of principal executive offices, including Zip Code)
(904) 824-3133
(Issuer’s telephone number, including area code)
_______________________________________________
(Former name or former address if changed since last report)
Check whether the issuer (1) filed all reports required to be filed by section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that 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 o
Indicate by check mark whether the registrant has submitted every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No o
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a small reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “non-accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer | o | Accelerated filer | o |
Non-accelerated filer | x | Smaller reporting company | x |
Emerging growth company o
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes o No x
State the number of shares outstanding of each of the issuer’s classes of common equity, as of the latest practicable date: 13,354,261 shares of common stock as of November 21, 2019.
1 |
CREATIVE LEARNING CORPORATION
FORM 10Q
Quarter Ended December 31, 2018
TABLE OF CONTENTS
2 |
Unless the context otherwise requires, when we use the words the “Company,” “Creative Learning,” “we,” “us,” “our” or “our Company” in this Form 10-Q, we are referring to Creative Learning Corporation, a Delaware corporation, and its subsidiaries.
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (the “Report” or the “Form 10-Q”) includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These forward-looking statements can be identified by the use of forward-looking terminology, including the words “believes,” “estimates,” “anticipates,” “expects,” “intends,” “plans,” “may,” “will,” “potential,” “projects,” “predicts,” “continue,” or “should,” or, in each case, their negative or other variations or comparable terminology. There can be no assurance that actual results will not materially differ from expectations. You should read statements that contain these words carefully because they:
· | discuss future expectations; |
· | contain projections of future results of operations or financial condition; or |
· | state other forward-looking information. |
We believe it is important to communicate our expectations to our stockholders. However, there may be events in the future that we are not able to accurately predict or over which we have no control. The risk factors and cautionary language discussed in this Form 10-Q and in our Form 10-K for the year ended September 30, 2018 provide examples of risks, uncertainties and events that may cause actual results to differ materially from the expectations described by us in our forward-looking statements, including among other things:
· | the operating and financial results of and our relationships with our franchisees; |
· | actions taken by our franchisees that may harm our business; |
· | incidents that may impair the value of our brand; |
· | our failure to successfully implement our growth strategy; |
· | changing economic conditions; |
· | our need for additional financing; |
· | risks associated with our franchisees; |
· | litigation and regulatory issues; and |
· | our failure to comply with current or future laws or regulations. |
You should not place undue reliance on these forward-looking statements, which speak only as of the date of this Form 10-Q. Forward-looking statements involve known and unknown risks and uncertainties that may cause our actual future results to differ materially from those projected or contemplated in the forward-looking statements.
All forward-looking statements included herein attributable to us or any person acting on our behalf are expressly qualified in their entirety by the cautionary statements contained or referred to above. Except to the extent required by applicable laws and regulations, we undertake no obligation to update these forward-looking statements to reflect events or circumstances after the date of this Form 10-Q or to reflect the occurrence of unanticipated events. You should be aware that the occurrence of the events described in the “Risk Factors” section and elsewhere in this Form 10-Q could have a material adverse effect on us.
3 |
PART I
December 31, | September 30, | |||||||
2018 (Unaudited) | 2018 | |||||||
Current Assets: | ||||||||
Cash | $ | 137,525 | $ | 80,693 | ||||
Restricted Cash (marketing fund) | 559 | 22,505 | ||||||
Accounts receivable, less allowance for doubtful | ||||||||
accounts of approximately $838,000 and $938,000, respectively | 342,079 | 194,835 | ||||||
Prepaid commission expense | 301,081 | — | ||||||
Prepaid expense | 15,279 | 29,725 | ||||||
Assets held for sale | — | 43,178 | ||||||
Notes receivables - current portion, less allowance for doubtful | ||||||||
accounts of approximately $91,000 and $91,000, respectively | 15,000 | 11,955 | ||||||
Total Current Assets | 811,523 | 382,891 | ||||||
Prepaid commission expense - net of current portion | 1,585,325 | — | ||||||
Notes receivables - net of current portion | — | 3,045 | ||||||
Property and equipment, net of accumulated depreciation | ||||||||
of approximately $303,000 and $273,000, respectively | 460,354 | 357,930 | ||||||
Intangible assets | — | — | ||||||
Deposits | 1,425 | 1,425 | ||||||
Total Assets | $ | 2,858,627 | $ | 745,291 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current Liabilities: | ||||||||
Accounts payable | $ | 156,672 | $ | 161,011 | ||||
Deferred revenue | 1,138,437 | — | ||||||
Accrued liabilities | 12,121 | 14,605 | ||||||
Accrued marketing fund | 71,078 | 97,334 | ||||||
Total Current Liabilities | 1,378,308 | 272,950 | ||||||
Deferred revenue - net of current portion | 4,743,113 | — | ||||||
Total Liabilities | 6,121,421 | 272,950 | ||||||
Commitments and Contingencies (Note 6) | — | — | ||||||
Stockholders' Equity (Deficit) | ||||||||
Preferred stock, $.0001 par value; 10,000,000 shares authorized; | ||||||||
-0- shares issued and outstanding | — | — | ||||||
Common stock, $.0001 par value; 50,000,000 shares authorized | ||||||||
12,075,875 shares issued and 12,010,775 shares outstanding as of December 31, 2018 and September 30, 2018 | 1,207 | 1,207 | ||||||
Additional paid in capital | 2,897,285 | 2,897,285 | ||||||
Treasury Stock 65,100 shares, at cost | (34,626 | ) | (34,626 | ) | ||||
Accumulated Deficit | (6,126,660 | ) | (2,391,525 | ) | ||||
Total Stockholders' Equity | (3,262,794 | ) | 472,341 | |||||
Total Liabilities and Stockholders' Equity (Deficit) | $ | 2,858,627 | $ | 745,291 |
The accompanying notes are an integral part of the condensed consolidated financial statements.
4 |
CREATIVE LEARNING CORPORATION
Condensed Consolidated Statements of Operations (Unaudited)
For the three months ended | ||||||||
December 31, | December 31, | |||||||
2018 | 2017 | |||||||
REVENUES | ||||||||
Royalties fees | $ | 557,596 | $ | 547,937 | ||||
Advertising fund revenue | 545,203 | — | ||||||
Initial franchise fees | 744,672 | 48,900 | ||||||
Merchandise sales | 1,838 | — | ||||||
TOTAL REVENUES | 1,849,309 | 596,837 | ||||||
OPERATING EXPENSES | ||||||||
Salaries and payroll taxes and stock-based compensation | 207,948 | 188,484 | ||||||
Professional, legal and consulting fees | 124,271 | 277,012 | ||||||
Bad debt expense | 5,159 | 69,859 | ||||||
Other general and administrative expenses | 64,267 | 116,474 | ||||||
Franchise commissions | 201,400 | 15,558 | ||||||
Franchise training and expenses | 12,861 | 16,502 | ||||||
Depreciation | 20,318 | 12,315 | ||||||
Advertising | 552,309 | 2,757 | ||||||
Office expense | 3,502 | 3,709 | ||||||
TOTAL OPERATING EXPENSES | 1,192,035 | 702,670 | ||||||
OPERATING INCOME/(LOSS) | 657,274 | (105,833 | ) | |||||
OTHER INCOME | 41,266 | 179 | ||||||
INCOME/(LOSS) BEFORE INCOME TAXES | 698,540 | (105,654 | ) | |||||
PROVISION FOR INCOME TAXES | — | — | ||||||
NET INCOME/(LOSS) | $ | 698,540 | $ | (105,654 | ) | |||
NET INCOME/(LOSS) PER SHARE | ||||||||
Basic and diluted | $ | 0.06 | $ | (0.01 | ) | |||
Basic and diluted weighted average number of common | ||||||||
shares outstanding | 12,010,775 | 12,010,775 |
The accompanying notes are an integral part of the condensed consolidated financial statements.
5 |
Creative Learning Corporation
Condensed Consolidated Statement of Changes in Stockholders' Equity/Deficit (Unaudited)
For the three months ended December 31, 2018 | ||||||||||||||||||||||||||||
Treasury Stock | Common stock | Additional | Total | |||||||||||||||||||||||||
Paid-in | Accumulated | Stockholder's | ||||||||||||||||||||||||||
Shares | Value | Shares | Amount | Capital | Deficit | Equity/Deficit | ||||||||||||||||||||||
Balance, September 30, 2018 | (65,100 | ) | (34,626 | ) | 12,075,875 | 1,207 | 2,897,285 | (2,391,525 | ) | 472,341 | ||||||||||||||||||
Net income | — | — | — | — | — | 698,540 | 698,540 | |||||||||||||||||||||
Adoption of ASC 606 | — | — | — | — | — | (4,433,675 | ) | (4,433,675 | ) | |||||||||||||||||||
Balance, December 31, 2018 | (65,100 | ) | $ | (34,626 | ) | 12,075,875 | $ | 1,207 | $ | 2,897,285 | $ | (6,126,660 | ) | $ | (3,262,794 | ) | ||||||||||||
For the three months ended December 31, 2017 | ||||||||||||||||||||||||||||
Treasury Stock | Common stock | Additional | Total | |||||||||||||||||||||||||
Paid-in | Accumulated | Stockholder's | ||||||||||||||||||||||||||
Shares | Value | Shares | Amount | Capital | Deficit | Equity/Deficit | ||||||||||||||||||||||
Balance September 30, 2017 | (65,100 | ) | $ | (34,626 | ) | 12,075,875 | $ | 1,207 | $ | 2,895,285 | $ | (2,172,692 | ) | $ | 689,174 | |||||||||||||
Net loss | — | — | — | — | — | (105,654 | ) | (105,654 | ) | |||||||||||||||||||
Stock-based compensation | — | — | — | — | 2,000 | — | 2,000 | |||||||||||||||||||||
Balance, December 31, 2017 | (65,100 | ) | $ | (34,626 | ) | 12,075,875 | $ | 1,207 | $ | 2,897,285 | $ | (2,278,346 | ) | $ | 585,520 |
The accompanying notes are an integral part of the condensed consolidated financial statements.
6 |
CREATIVE LEARNING CORPORATION
Condensed Consolidated Statements of Cash Flows (Unaudited)
For the three months ended | ||||||||
December 31, | ||||||||
2018 | 2017 | |||||||
Cash flows from operating activities: | ||||||||
Net Income/(Loss) | $ | 698,540 | $ | (105,654 | ) | |||
Retained Earnings adjustment for 606 | (4,433,675 | ) | — | |||||
Adjustments to reconcile net loss to net cash provided by/(used in) operating activities: | ||||||||
Depreciation | 20,318 | 12,315 | ||||||
Gain on sale of assets held for sale | (42,775 | ) | — | |||||
Bad debt expense | 5,159 | 69,859 | ||||||
Stock based compensation | — | 2,000 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (152,403 | ) | (123,200 | ) | ||||
Prepaid expenses | 29,358 | 15,831 | ||||||
Prepaid commission expense | (1,886,406 | ) | — | |||||
Deposits | — | 13,628 | ||||||
Accounts payable | (19,251 | ) | 129,800 | |||||
Accrued liabilities | (2,484 | ) | (26,657 | ) | ||||
Deferred Revenue | 5,881,550 | — | ||||||
Accrued marketing fund | (26,256 | ) | (15,818 | ) | ||||
Net cash provided by (used in) operating activities | 71,675 | (27,896 | ) | |||||
Cash flows from investing activities: | ||||||||
Acquisition of property and equipment | (122,576 | ) | (34,492 | ) | ||||
Sale of assets held for sale | 85,787 | — | ||||||
(Issuance)/Collection of Notes receivable | — | 3,260 | ||||||
Net cash used in investing activities | (36,789 | ) | (31,232 | ) | ||||
Cash flows from financing activities: | ||||||||
Net cash provided by financing activities | — | — | ||||||
Net change in cash, cash equivalents and restricted cash | 34,886 | (59,128 | ) | |||||
Cash, cash equivalents and restricted cash at beginning of period | 103,198 | 213,950 | ||||||
Cash, cash equivalents and restricted cash at end of period | $ | 138,084 | $ | 154,822 | ||||
Noncash financing activity: | ||||||||
Financed Insurance | $ | 14,912 | $ | — |
The accompanying notes are an integral part of the condensed consolidated financial statements.
7 |
CREATIVE LEARNING CORPORATION
Notes to Financial Statements
(1) Nature of Organization, Operations and Summary of Significant Accounting Policies:
Nature of Organization
Creative Learning Corporation (the “Company”) operates wholly owned subsidiaries, BFK Franchise Co., LLC (“BFK”) and SF Franchise Company, LLC (“SF”), under the trade names Bricks 4 Kidz® and Sew Fun Studios™ respectively, that offer children's enrichment and education franchises. As of December 31, 2018, BFK franchisees operated in 526 territories in 41 states and 45 countries.
Basis of Presentation
The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States for interim financial information, with the instructions to Form 10-Q and with Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required for complete financial statements. In the opinion of management, these consolidated financial statements contain all normal recurring adjustments considered necessary for a fair presentation of the Company’s results for the interim periods that have been included. The results for the three months ended December 31, 2018 are not necessarily indicative of the results to be expected for the full year. These statements should be read in conjunction with the Company’s audited consolidated financial statements and management’s discussion and analysis included in the Company’s annual report on Form 10-K for the year ended September 30, 2018.
Related Parties
The Company has been involved in transactions with related parties. A party is considered to be related to the Company if the party directly or indirectly or through one or more intermediaries, controls, is controlled by, or is under common control with the Company. Related parties also include principal owners of the Company, its management, members of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests. A party which can significantly influence the management or operating policies of the transacting parties or if it has an ownership interest in one of the transacting parties and can significantly influence the other to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests is also a related party.
Use of Estimates
The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of financial statements and the reported amounts of revenues and expenses during the reporting period. The more significant estimates and assumptions made by management include allowance for doubtful accounts, the valuation allowance for deferred tax assets, depreciation of property and equipment, amortization of intangible assets, recoverability of long-lived assets and fair market value of equity instruments. Actual results could differ from those estimates as the current economic environment has increased the degree of uncertainty inherent in these estimates and assumptions.
Restricted Cash
The Company had restricted cash of approximately $600 and $23,000 at December 31, 2018 and September 30, 2018, respectively, associated with marketing funds collected from the franchisees. Per the franchise agreements a marketing fund of 2% of franchisees gross cash receipts is collected and held to be spent on the promotion of the brand. Any cash collected by the Company for marketing funds is held in a separate bank account and any balance at period end is presented as “restricted cash” and “accrued marketing fund” on the balance sheet. See Note 4 for additional information.
8 |
Accounts and Note Receivables
The Company reviews accounts and notes receivable periodically for collectability, establishes an allowance for doubtful accounts, and records bad debt expense when deemed necessary. The Company records an allowance for doubtful accounts and notes that is based on historical trends, customer knowledge, any known disputes, and the aging of the accounts receivable balances combined with management’s estimate of future potential recoverability. Receivables and notes are written off against the allowance after all attempts to collect a receivable have failed. The Company believes its allowance for doubtful accounts at December 31, 2018 and September 30, 2018 are adequate, but actual write-offs could exceed the recorded allowance.
Property, Equipment and Depreciation
Property and equipment are stated at cost. Depreciation is calculated using the straight-line method over the estimated useful lives of the related assets, which range from three to forty years. Expenditures for additions and improvements are capitalized, while repairs and maintenance costs are expensed as incurred. The cost and related accumulated depreciation of property and equipment sold or otherwise disposed of are removed from the accounts and any gain or loss is recorded in the year of disposal.
Fixed Assets | Useful Life |
Equipment | 5 years |
Furniture and Fixtures | 5 years |
Property Improvements | 15-40 years |
Software | 3 years |
Long-Lived Assets
The Company’s long-lived assets consist of property and equipment, and intangible assets. The Company tests for impairment losses on long-lived assets used in operations whenever events or changes in circumstances indicate that the carrying amount of the asset may not be recoverable. Recoverability of an asset to be held and used is measured by a comparison of the carrying amount of an asset to the future undiscounted cash flows expected to be generated by the asset. If such asset is considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset exceeds its fair value. Impairment evaluations involve management’s estimates of asset useful lives and future cash flows. Actual useful lives and cash flows could be different from those estimated by management which could have a material effect on our reporting results and financial positions. Fair value is determined through various valuation techniques including discounted cash flow models, quoted market values and third-party independent appraisals, as considered necessary.
Fair Value of Financial Instruments
The carrying amounts of cash, accounts receivable, and accounts payable approximate fair value because of the relative short-term maturity of these items and current payment expected. These fair value estimates are subjective in nature and involve uncertainties and matters of significant judgment, and therefore cannot be determined with precision. Changes in assumptions could significantly affect these estimates. The Company does not hold or issue financial instruments for trading purposes, nor does it utilize derivative instruments. Notes receivable are recorded at par value less allowance for doubtful accounts. The carrying amount is consistent with fair value based upon similar notes issued to other franchisees.
ASC 825, Financial Instruments, clarifies that fair value is an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. It also requires disclosure about how fair value is determined for assets and liabilities and establishes a hierarchy for which these assets and liabilities must be grouped, based on significant levels of inputs as follows:
Level 1: | Quoted prices in active markets for identical assets or liabilities. |
Level 2: | Quoted prices in active markets for similar assets and liabilities and inputs that are observable for the asset or liability. |
9 |
Level 3: | Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions. |
The determination of where assets and liabilities fall within this hierarchy is based upon the lowest level of input that is significant to the fair value measurement.
The carrying value of financial assets and liabilities recorded at fair value is measured on a recurring or nonrecurring basis. Financial assets and liabilities measured on a non-recurring basis are those that are adjusted to fair value when a significant event occurs. The Company had no financial assets or liabilities carried and measured on a recurring basis during the reporting periods. Financial assets and liabilities measured on a recurring basis are those that are adjusted to fair value each time a financial statement is prepared
Revenue Recognition
Revenue is recognized when a company satisfies a performance obligation by transferring a promised good or service to a customer. The Company generates all its revenue from contracts with customers. The Company’s franchise agreements enter the parties into a ten year term and include performance obligations as follows: protected territory designation, access to proprietary manuals and handbooks, initial training and on-going assistance, consulting, promotion of goodwill, administration of marketing fund, marketing and promotion items, initial advertising program development assistance, company website access, Franchise Management Tool access, lessons and model plans, project kits, Duplo bricks, frames stop motion animation software, and use of the franchisor’s intellectual property (IP) (e.g., trade name – Bricks for Kidz). Additionally, the contract permits the franchisee to renew the contract for an additional ten-year term for a fee. The following is a description of principal activities from which the Company generates its revenue.
Initial Franchise Fee - Since the Company’s franchises are primarily a mobile concept and do not require finding locations or construction, the franchisees can begin operations as soon as they complete training. The franchise fees are fully collectible and nonrefundable as of the date of the signing of the franchise agreement. The initial franchise fee is recognized as deferred revenue on a straight line basis over the ten-year period as the performance obligations are met over the contract term. The Company adopted the new revenue standard (Topic 606) on October 1, 2018 for contracts with remaining performance obligations as of October 1, 2018. Comparative information from prior year periods has not been adjusted and continue to be reported under the accounting standards in effect for those periods under Topic 605. The adoption of the new guidance changed the timing of recognition of franchise sales and franchise renewal revenue and related commissions paid on franchise sales, as discussed further in Note 7.
The activity in the Company’s deferred revenue for initial franchise fee is included in “Deferred revenue” and “Deferred revenue, net of current portion” on the Condensed Consolidated Balance Sheets, and consists of the following :
Balance at beginning of period | New billings (a) |
Revenue recognized (b) | Balance
at end of period | |
Period Ended December 31, 2018 |
- |
6,626,222 |
(744,672) | 5,881,550 |
(a) | New billings not related to ASC 606 implementation was $115,100 for the three month period ended December 31, 2018. |
(b) | Revenue recognized not related to ASC 606 implementation for new billings was $2,734 for the three month period ended December 31, 2018. |
Commissions paid on initial franchise sales are recognized as an asset and amortized over the contract life of the franchise agreement. The activity in the Company’s capitalized contract costs for commissions consist of the following:
10 |
Balance at beginning of period | Additions to Contract cost for new activity (a) |
Revenue recognized (b) | Balance
at end of period | |
Period Ended December 31, 2018 |
- |
2,087,806 |
(201,400) | 1,886,406 |
(a) | Additions to contract cost for new activity not related to ASC 606 implementation was $10,359 for the three month period ended December 31, 2018. |
(b) | Expense recognized not related to ASC 606 implementation for new activity was $253 for the three month period ended December 31, 2018. |
Advertising Fund Revenue - Per the terms of the franchise agreements, the Company collects 2% of franchisee’s monthly gross revenues each month, due on the third day of the following month, for a marketing fund, managed by the Company, to allocate towards national branding of the Company’s concepts to benefit the franchisees. This revenue is recognized on a monthly basis. Upon adoption of FASB 606 on October 1, 2018, the Company began presenting these revenues on a gross revenue basis on its statement of operations as per FASB ASC 606-10-55-39.
The activity in the Company’s accrued marketing fund for advertising fund revenue accounts consists of the following:
Balance at beginning of period | New billings (a) |
Revenue recognized (b) | Balance
at end of period | |
Period Ended December 31, 2018 |
97,334 |
516,500 |
(542,72) | 5,881,550 |
(a) | New billings recognized related to the beginning balance was $4,188 for the three month period ended December 31, 2018 not related to ASC 606 implementation. |
(b) | Expense recognized related to the beginning balance was $30,444 for the three month period ended December 31, 2018 not related to ASC 606 implementation. |
Royalties - Royalties are calculated per franchise, based on a flat fee structure and are recognized as earned on a monthly basis.
Merchandise Revenue – Merchandise revenue is made up of Lego kits and fees for the use of Company email.
Advertising Costs
Advertising costs for the operating company are expensed as incurred. The Company incurred advertising costs for the quarters ended December 31, 2018 and 2017 of approximately $7,100 and $3,000, respectively. Advertising costs of approximately $545,000 were paid out of the marketing fund on behalf of the franchisees and were expensed when funds were received from franchisees. See Note 7.
Income Taxes
The provision for income taxes and deferred income taxes are determined using the asset and liability method. Deferred tax assets and liabilities are determined based on temporary differences between the financial carrying amounts and the tax basis of assets and liabilities using enacted tax rates in effect in the years in which the temporary differences are expected to reverse. On a periodic basis, the Company assesses the probability that its net deferred tax assets, if any, will be recovered. If after evaluating all of the positive and negative evidence, a conclusion is made that it is more likely than not that some portion or all of the net deferred tax assets will not be recovered, a valuation allowance is provided by a charge to tax expense to reserve the portion of the deferred tax assets which are not expected to be realized. Given previous recurring losses, the Company cannot conclude that it is more likely than not that such assets will be realized, therefore a full valuation allowance has been recorded during the three months ended December 31, 2018.
11 |
The Company reviews its filing positions for all open tax years in all U.S. federal and state jurisdictions where the Company is required to file.
When there are uncertainties related to potential income tax benefits, in order to qualify for recognition, the position the Company takes has to have at least a “more likely than not” chance of being sustained (based on the position’s technical merits) upon challenge by the respective authorities. The term “more likely than not” means a likelihood of more than 50 percent. Otherwise, the Company may not recognize any of the potential tax benefit associated with the position. The Company recognizes a benefit for a tax position that meets the “more likely than not” criterion at the largest amount of tax benefit that is greater than 50 percent likely of being realized upon its effective resolution. Unrecognized tax benefits involve management’s judgment regarding the likelihood of the benefit being sustained with the ultimate realization being dependent on generating sufficient taxable income in future years. The final resolution of uncertain tax positions could result in adjustments to recorded amounts and may affect our results of operations, financial position and cash flows.
The Company’s policy is to recognize interest and/or penalties related to income tax matters in income tax expense. The Company had no accrual for interest or penalties at December 31, 2018 and September 30, 2018, respectively, and has not recognized interest and/or penalties during the three months ended December 31, 2017, since there are no material unrecognized tax benefits. Management believes no material change to the amount of unrecognized tax benefits will occur within the next twelve months.
The tax years subject to examination by major tax jurisdictions include the years 2014 and forward by the U.S. Internal Revenue Service.
Net earnings (loss) per share
Basic earnings per share are computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period. Diluted earnings (loss) per share reflect the potential dilution that could occur if stock options or other contracts to issue common stock were exercised or converted during the period. Dilutive securities having an anti-dilutive effect on diluted earnings per share are excluded from the calculation.
Stock-based compensation
The Company accounts for employee stock awards for services based on the grant date fair value of the instrument issued, and those issued to non-employees are recorded based on the grant date fair value of the consideration received or the fair value of the equity instrument, whichever is more reliably measurable. Stock awards are expensed over the service period.
Recent accounting pronouncements
In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2014-09, Revenue from Contracts with Customers (“Topic 606”) and has since issued various amendments which provide additional clarification and implementation guidance on Topic 606. This guidance establishes principles for recognizing revenue upon the transfer of promised goods or services to customers, in an amount that reflects the expected consideration received in exchange for those goods or services. The Company adopted this new guidance effective the first day of fiscal 2018 using the modified retrospective transition method and applied Topic 606 to those contracts which were not completed as of October 1, 2018.
The Company recognized the cumulative effect of initially applying the new revenue standard as an adjustment to the opening balance of accumulated deficit at the beginning of fiscal 2018. In performing its analysis, the Company reflected the aggregate effect of all modifications when identifying the satisfied and unsatisfied performance obligations, determining the transaction price, and allocating the transaction price. Comparative information from prior year periods has not been adjusted and continue to be reported under the accounting standards in effect for those periods under “Revenue Recognition” (“Topic 605”). Refer to Note 7 for further disclosure of the impact of the new guidance.
12 |
In February 2016, the FASB issued ASU No. 2016-02, “Leases”, which requires lessees to recognize a right-to-use asset and a lease obligation for all leases. Lessees are permitted to make an accounting policy election to not recognize an asset and liability for leases with a term of twelve months or less. Additional qualitative and quantitative disclosures, including significant judgments made by management, will be required. The new standard will become effective for the Company beginning with the first quarter 2020 and requires a modified retrospective transition approach and includes a number of practical expedients. Early adoption of the standard is permitted. The Company is currently evaluating the impact the adoption of this accounting guidance will have on the consolidated financial statements.
In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows (Topic 230): Restricted Cash (“ASU 2016-18”), which requires that entities show the changes in total cash, cash equivalents, restricted cash and restricted cash equivalents in the statement of cash flows. We adopted ASU 2016-18 on October 1, 2018, and such adoption did not have a material impact on our financial statements.
(2) Related Party Transactions
On December 29th and 31st, 2017, the Company entered into two separate line of credit agreements in the amount of $50,000 each with two members of the Company’s Board of Directors. These agreements were intended to provide liquidity in the event the Company needed access to such. The agreements are payable upon demand, have an initial term of 5 years and bear interest at market rates. As of December 31, 2018, no amounts were outstanding on these lines of credit.
(3) Notes and Other Receivables
At December 31, 2018 and September 30, 2018, respectively, the Company held certain notes receivable totaling approximately $15,000 and $15,000 respectively, net of allowances, for extended payment terms of franchise fees. The notes receivable are non-interest bearing with monthly payments, payable within one year. The Company analyzes the collectability of all receivables and reserves accordingly.
(4) Accrued Marketing Fund
Per the terms of the franchise agreements, the Company collects 2% of franchisee’s gross revenues for a marketing fund, managed by the Company, to allocate towards national branding of the Company’s concepts to benefit the franchisees.
All marketing fund fees net of expenses were accounted for as a liability on the balance sheet prior to adoption of FASB ASC 606 on October 1, 2018. Upon adoption of FASB 606 on October 1, 2018, the Company presents these revenues on a gross revenue basis on its statement of operations. Any unused funds at the end of the period are recorded as accrued marketing fees (see Note 7).
(5) Stock-Based Compensation
On December 29th and 31st, 2017, the Company granted 14,286 shares to Directors and Officers of the Company. These shares were issued in conjunction with the issuance of lines of credit from the two directors. The fair value of the shares on the date of grant were $2,000 and the shares vested immediately. The Company expensed $2,000 in connection with the grant during the quarter ended December 31, 2017. No stock-based compensation was granted during the quarter ended December 31, 2018.
13 |
(6) Commitments and Contingencies
Lease Commitments
Rent expense was approximately $11,000 and $5,000, respectively, for the three months ended December 31, 2018 and 2017. There are no lease commitments with terms greater than one year.
Litigation
The Company is subject to litigation claims arising in the ordinary course of business. The Company believes that it has adequately accrued for legal matters in accordance with the requirements of GAAP. The Company records litigation accruals for legal matters which are both probable and estimable and for related legal costs as incurred. The Company does not reduce these liabilities for potential insurance or third-party recoveries.
On October 2, 2015, the Company filed suit in the state court in St. John’s County, Florida, Case No. CA 15-1076, against its former Chief Executive Officer Brian Pappas, Christine Pappas, its former Human Resources officer, and an independent company controlled by Mr. Pappas named Franventures, LLC (“Franventures”). The lawsuit seeks return of company emails and other electronic materials in the possession of the defendants, company control over the process by which the company’s documents are identified, and a court judgment that the property is the Company’s. Mr. and Mrs. Pappas have returned certain company documents that they have identified, but other issues remain. On December 11, 2017, Brian Pappas filed a counterclaim alleging the Company is required to indemnify him for a multitude of matters. The Company denies the allegation and is actively litigating this matter.
In a separate suit, filed on March 7, 2016 in the state court in St. John’s County, Florida (Case No. CA 16-236), Franventures, LLC (“FV”) alleged that it is due an unstated amount of money from the Company pursuant to a contract the Company had previously terminated. On June 23, 2016, the Company filed a counterclaim against Franventures, which also included a complaint against former Chairman of the Board and Chief Executive Officer Brian Pappas. The counterclaim seeks redress for losses and expenditures caused by alleged fraud, conversion of company assets, and breaches of fiduciary duty that the Company alleges that defendants perpetrated upon CLC, including assertions regarding actions by Brian Pappas that the Company alleges occurred while Mr. Pappas was serving as the Chief Executive Officer of CLC and as a member of its board of directors. This case is being actively litigated by the Company.
On October 27, 2016, Brian Pappas filed a motion to amend the complaint to add a claim alleging that the Company slandered him by virtue of a press release issued on or about August 1, 2016, in which the Company reported to shareholders on steps it had taken and improvements it had implemented. The motion has still not been ruled upon by the Court. If Mr. Pappas does amend his complaint, the Company will vigorously defend the proposed claim.
On February 24, 2017, franchisee, Team Kasa, LLC, along with its three owners, filed suit in the Eastern District of New York (Case No. 2:17-cv-01074) against former CEO Brian Pappas, and Franventures. The same Plaintiffs also initiated arbitration on the same issues (American Arbitration Association, Case No. 01-17-0001-1968), alleging the Company is jointly and severally liable for damages resulting from the allegations against Mr. Pappas and Franventures. The Company is contesting the allegations and its liability for any damages.
On November 8, 2017, franchisee, Indy Bricks, LLC, along with its two owners, Ben and Kate Schreiber initiated arbitration against the Company. (American Arbitration Association, Case No. 01-17-0006-8120). Plaintiffs allege breach of contract, fraud, material misrepresentations and omissions, violations of the Indiana Franchise Act, and violations of the Indiana Deceptive Franchise Practices Act. The Company is vigorously contesting the allegations and its liability for any damages.
Management of the Company believes no other such litigation matters involving a reasonably possible chance of loss will, individually or in the aggregate, result in a material adverse effect on the Company's financial condition, results of operations and cash flows.
(7) Revenue Recognition
The Company adopted the new revenue standard (Topic 606) on October 1, 2018. The Company applied the new revenue standard using the modified retrospective transition method. The adoption of the new guidance changed the timing of recognition of franchise sales and franchise renewal revenue and related commissions paid on franchise sales, as discussed below.
14 |
Franchise sales is comprised of revenue from the sale or renewal of franchises. The Company previously recognized revenue at the time of sale. Under the new revenue standard, the franchise sale initial fees are considered to be a part of the license of symbolic intellectual property, which is now recognized over the contractual term of the franchise agreement, which is typically 10 years. Correspondingly, the commissions related to franchise sales are recorded as an asset (the current portion in “Commission expense” on the balance sheet, and long- term portion in “Commission expense - net of current portion”) on the balance sheet, and are recognized over the contractual term of the franchise agreement in “Commission Expense” on the statement of operations. Previously, such commissions were expensed as incurred.
The following tables summarize the impacts of the new revenue standard adoption on the Company’s financial statements :
Consolidated Balance Sheet | |||
Impact of Changes in Accounting Policies | |||
As of December 31, 2018 | |||
As previously reported | Adjustments | As Adjusted | |
Commission Expense | - | 301,081 | 301,081 |
Commission Expense - net of current portion | - | 1,585,325 | 1,585,325 |
Deferred Revenue | - | 1,138,437 | 1,138,437 |
Deferred Revenue - net of current portion | - | 4,743,113 | 4,743,113 |
Accrued Marketing Fund | 97,334 | (26,256) | 71,078 |
Accumulated Deficit | (2,391,525) | (4,433,675) | (6,825,200) |
Consolidated Statement of Income | |||
Impact of Changes in Accounting Policies | |||
As of December 31, 2018 | |||
As previously reported | Adjustments | As Adjusted | |
Franchise Fees | - | 744,672 | 744,672 |
Advertising Fund Revenue | - | 545,203 | 545,203 |
Franchise consulting and commissions | - | 201,400 | 201,400 |
Advertising Expense | - | 545,203 | 545,203 |
Income before income taxes | - | 543,272 | 543,272 |
Net Income | - | 543,272 | 543,272 |
Consolidated Statement of Cash Flows | |||
Impact of Changes in Accounting Policies | |||
As of December 31, 2018 | |||
As previously reported | Adjustments | As Adjusted | |
Net Income | - | 543,272 | 543,272 |
Commission expense | - | (1,886,406) | (1,886,406) |
Deferred revenue | - | 5,881,550 | 5,881,550 |
15 |
Advertising Fund Revenue - Per the terms of the franchise agreements, the Company collects 2% of franchisee’s gross revenues for a marketing fund, managed by the Company, to allocate towards national branding of the Company’s concepts to benefit the franchisees. Upon adoption of FASB 606 on October 1, 2018, the Company began presenting these expended revenues on a gross revenue basis on its statement of operations as per FASB ASC 606-10-55-39.
Royalties
- Royalties are calculated per franchise and are recognized on a flat fee schedule as per the Franchise Agreements. These fees
are recognized as earned on a monthly basis as per FASB ASC 606-10-55-65.
Transaction Price Allocated to the Remaining Performance Obligations
The following table includes estimated revenue by year, excluding certain other immaterial items, expected to be recognized in the future related to performance obligations that are unsatisfied (or partially unsatisfied) at the end of the reporting period:
December
31, 2020 |
December
31, 2021 |
December
31, 2022 |
December
31, 2023 |
December
31, 2024 and thereafter | |
Initial Franchise Fees | 1,138,437 | 1,120,700 | 1,076,459 | 975,358 | 1,570,596 |
(8) Sale of Condominium
On November 14, 2018, the Company completed the sale of its condominium held for sale for proceeds of approximately $86,000 and recorded a gain of approximately $43,000, which represented the excess of the proceeds over the carrying value on that date.
(9) Subsequent Events
On March 27, 2019, the Company issued 13,265 shares of common stock to the former President of the Company due to a calculation error in relation to her terminated employment agreement. All equity compensation relating to this agreement was properly fully recognized during the year ended September 30, 2017.
On June 24, 2019, the Company entered into a business venture with BPL Enterprises for Brickz4Schoolz (BPL) to form Bricks4Schoolz, LLC, a company that will deliver curriculum to Elementary and Middle School students which serves to help further children’s academic performance and reduce anxiety in Mathematics and Sciences. The Company will provide access to its curriculum, manuals and training materials. BPL will develop digital delivery systems, market and act as manager. The Company will receive twelve percent (12%) royalty from all gross sales generated by Bricks4Schoolz, LLC. The Company did not provide any capital contributions to the venture.
On July 9, 2019 the Company completed the sale of a condominium conference space listed for sale for proceeds of $60,000 and recorded a gain of approximately $22,000 which represented the excess of the proceeds over the carrying value on that date.
Effective, September 30, 2019, Blake Furlow resigned as Chief Executive Officer of the Company. Mr. Furlow will remain a Director of the Company. Mr. Furlow will receive severance of $30,000 pursuant to the terms of a Severance. In connection with the obligations of his former employment agreement, the Company issued an aggregate of 573,176 shares of Common Stock to Mr. Furlow.
On November 14, 2019, in connection with their service on the Board of Directors for fiscal years 2017, 2018 and 2019, the Company issued (i) 99,362, (ii) 272,472,(iii) 112,739 and (iv) 272,472 shares of Common Stock to Blake Furlow, Gary Herman, Bart Mitchell and JoyAnn Kenny-Charlton, respectively as well as a total of $85,041.
The issuances of Common Stock described above were issued pursuant to the exemption contained in Section 4(2) of the Securities Act of 1933, as amended.
Effective September 30, 2019, Bart Mitchell, the Company’s Chief Financial Officer, was appointed Chief Executive Officer of the Company. In connection with this appointment, Mr. Mitchell entered into an Employment Agreement with the Company as of October 1, 2019 for the term of one year. In addition to cash compensation, he will receive stock grants valued at lesser of $15,000 or 200,000 Shares of Common Stock on the last day of the completed year of employment. Mr. Mitchell will continue to serve as a member of the Board of Directors of the Company, but will no longer serve as the Company’s Chief Financial Officer.
Effective October 1, 2019, Robert Boyd was appointed Chief Accounting Officer of the Company. Mr. Boyd and the Company entered into a one-year employment agreement.
On October 30, 2019 the Company completed the sale of a condominium conference space listed for sale for proceeds of approximately $99,000.
16 |
Item 2. Management's Discussion and Analysis of Financial Condition and Plan of Operation
Overview
Creative Learning Corporation, operating under the trade names of Bricks 4 Kidz® and Sew Fun Studios®, offers educational and enrichment programs to children ages 3 to 13+ through its franchisees. The Company’s business model is to sell franchise territories and collect a one-time franchise fee and subsequent monthly royalty fees from each territory. Through the Company’s franchise business model, which includes a proprietary curriculum and marketing strategy plus a proprietary franchise management tool, the Company provides a wide variety of programs designed to enhance students’ problem solving and critical thinking skills. At December 31, 2018, the Company had 526 Bricks 4 Kidz® and Sew Fun Studios® franchise territories, 31 Bricks 4 Kidz® master franchises, and 124 Bricks 4 Kidz® sub-franchises operating in 45 countries.
1st Quarter 2018 Highlights
The Company experienced an increase in new franchise sales revenue primarily due to more franchise sales in the period ended December 31, 2018. There were 4 domestic and -0- international sales during the 1st quarter ended December 31, 2018 as compared to 1 domestic and -0- international sales during the quarter ended December 31, 2017. The increase in franchise sales during the quarter ending December 31, 2018 was also increased by approximately $742,000 as a result of recognizing revenue on prior year initial franchise fees during the quarter as a result of applying the modified retrospective approach of adopting FASB ASC 606 during the quarter.
In addition, advertising fund revenue increased approximately $512,000 due to application of the new adoption of FASB ASC 606 during the quarter.
Operating Expenses increased to approximately $1,192,000 in the quarter ended December 31, 2018 from approximately $703,000 in the quarter ended December 31, 2017, or $489,000, primarily due to the increase in franchise commissions and advertising expense as a result of applying the modified retrospective approach of adopting FASB ASC 606 during the quarter for the amortization of previously expensed commissions related to franchise sales and advertising for franchises. This increase was partially offset by a decrease in professional fees and legal settlements due to less legal activity and a more streamlined approach to handling legal issues.
The net income for the quarter ended December 31, 2018 was $698,540 as compared to a loss of $105,654 in the quarter ended December 31, 2017.
Liquidity and Capital Resources
The Company’s primary source of liquidity is cash generated through operations. The Company has currently temporarily suspended domestic franchise offers and sales of Bricks 4 Kidz® and Sew Fun Studios® franchises in compliance with FTC Franchise Rule, Section 436.7(a) due to delay in completion of the Company’s fiscal year 2018 consolidated audited financial statements. In turn, this delayed completion of the Company’s 2018 and 2019 FDDs for the Bricks 4 Kidz® and Sew Fun Studios® franchise offerings
The Company is dependent upon both franchise sales and royalty fees to continue current business operations and liquidity.
Cash funds are used for ongoing operating expenses, the purchase of equipment, property improvement, and software development. During the quarters ended December 31, 2018 and 2017, the Company purchased property and equipment totaling approximately $123,000 and $34,000.
On November 14, 2018, the Company completed the sale of its condominium held for sale for proceeds of approximately $86,000 and recorded a gain of approximately $43,000, which represented the excess of the proceeds over the carrying value on that date.
17 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Not applicable to us as a smaller reporting company.
Item 4. Controls and Procedures
As of the end of the period covered by this report (the “Evaluation Date”), we carried out an evaluation regarding the three months ended December 31, 2018, under the supervision and with the participation of our management, including our Chief Operating Officer and Chief Financial Officer of the effectiveness of the design and operation of our disclosure controls and procedures pursuant to Rule 13a-15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Based upon this evaluation, our management concluded that, as of the Evaluation Date, our disclosure controls and procedures were not effective to provide reasonable assurance that information required to be disclosed in the reports that are filed or submitted under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified by the Securities and Exchange Commission’s rules and forms and that our disclosure controls and procedures are designed to ensure that information required to be disclosed in the reports that we file or submit under the Exchange Act is accumulated and communicated to our management including our Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure.
Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that the Company’s disclosure controls and procedures will detect or uncover every situation involving the failure of persons within the Company to disclose material information otherwise required to be set forth in the Company’s periodic reports.
The Company’s management is also responsible for establishing and maintaining adequate internal control over financial reporting to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. As of the Evaluation Date, no changes in the Company’s internal control over financial reporting occurred that have materially affected or are reasonably likely to materially affect, the Company’s internal control over financial reporting.
In our 2018 Annual Report on Form 10-K, the Company concluded internal controls over financial reporting were not effective on September 30, 2018.
18 |
Item 1. Legal Proceedings
There
is no new litigation or changes to matters currently outstanding as of the 10-K filed with the SEC for the year ended September
30, 2018.
Item 1A. Risk Factors
For information regarding factors that could affect the Company's results of operations, financial condition and liquidity, see the risk factors discussed under Part II, Item 1A of CLC's most recent annual report on Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
None
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
None
19 |
Exhibits
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
20 |
SIGNATURES
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.
CREATIVE LEARNING CORPORATION | |||
Dated: November 22, 2019 | By: | /s/ Robert Boyd | |
Robert Boyd | |||
Chief Accounting Officer (Principal Financial Officer) |
CREATIVE LEARNING CORPORATION | ||
Dated: November 22, 2019 | By: | /s/ Bart J. Mitchell |
Bart J. Mitchell, | ||
Chief Executive Officer, Board Member (Principal Executive Officer) |
21 |
EXHIBIT INDEX
101.INS | XBRL Instance Document | |
101.SCH | XBRL Taxonomy Extension Schema Document | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document |
22 |