FORM 10-Q

U.S. SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

(Mark One)

☒

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~May~~August 31, 2022

☐

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________________ to ________________

Commission file number: 0-31555

BAB, Inc.

(Name of small business issuer in its charter)

Delaware

36-4389547

(State or other jurisdiction of incorporation or

organization)

(I.R.S. Employer Identification No.)

500 Lake Cook Road, Suite 475, Deerfield, Illinois 60015

(Address of principal executive offices) (Zip Code)

Issuer's telephone number (847) 948-7520

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock	BABB	OTCQB

Indicate by checkmark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the preceding 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 ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically 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 such files). Yes ☒ No ☐

Indicate by checkmark whether the registrant is a large accelerated filer, accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer ☐ Smaller reporting company ☒ Emerging growth company ☐

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. Yes ☐ No ☒

As of ~~July~~October 13, 2022 BAB, Inc. had: 7,263,508 shares of Common Stock outstanding.

TABLE OF CONTENTS

PART I	FINANCIAL INFORMATION	3

Item 1.	Financial Statements	3

Item 2	Management's Discussion and Analysis of Financial Condition and Results of Operations	1516

Item 3	Quantitative and Qualitative Disclosures About Market Risk	1920

Item 4	Controls and Procedures	1920

PART II	OTHER INFORMATION	1920

Item 1.	Legal Proceedings	1920

Item 2	Unregistered Sales of Equity Securities and Use of Proceeds	1920

Item 3	Defaults Upon Senior Securities	1920

Item 4	Mine Safety Disclosures	1920

Item 5	Other Information	1920

Item 6	Exhibits	2021

SIGNATURE		2122

		May 31, 2022			November 30, 2021				August 31, 2022			November 30, 2021
		(unaudited)			(audited)				(unaudited)			(audited)
ASSETS
Current Assets	Current Assets
Cash	Cash	$	1,451,214		$	1,462,026		Cash	$	1,543,815		$	1,462,026
Restricted cash	Restricted cash		707,311			596,132		Restricted cash		844,041			596,132
Receivables	Receivables
Trade accounts and notes receivable (net of allowance for doubtful accounts of $12,850 in 2022 and $13,878 in 2021 )			81,913			91,306
Trade accounts and notes receivable (net of allowance for doubtful accounts of $11,134 in 2022 and $13,878 in 2021 )								Trade accounts and notes receivable (net of allowance for doubtful accounts of $11,134 in 2022 and $13,878 in 2021 )		47,035			91,306
Marketing fund contributions receivable from franchisees and stores	Marketing fund contributions receivable from franchisees and stores		29,877			26,086		Marketing fund contributions receivable from franchisees and stores		12,912			26,086
Lease receivable								Lease receivable		5,697			-
Prepaid expenses and other current assets	Prepaid expenses and other current assets		87,260			88,315		Prepaid expenses and other current assets		134,879			88,315
Total Current Assets	Total Current Assets		2,357,575			2,263,865		Total Current Assets		2,588,379			2,263,865

Property, plant and equipment (net of accumulated depreciation of $159,414 in 2022 and $158,666 in 2021)	Property, plant and equipment (net of accumulated depreciation of $159,414 in 2022 and $158,666 in 2021)		0			748		Property, plant and equipment (net of accumulated depreciation of $159,414 in 2022 and $158,666 in 2021)		-			748
Deposit on equipment			41,700			0
Lease receivable								Lease receivable		39,881			-
Trademarks	Trademarks		461,445			461,445		Trademarks		461,445			461,445
Goodwill	Goodwill		1,493,771			1,493,771		Goodwill		1,493,771			1,493,771
Definite lived intangible assets (net of accumulated amortization of $133,811 in 2022 and $131,042 in 2021)	Definite lived intangible assets (net of accumulated amortization of $133,811 in 2022 and $131,042 in 2021)		20,818			22,664		Definite lived intangible assets (net of accumulated amortization of $133,811 in 2022 and $131,042 in 2021)		19,895			22,664
Operating lease right of use	Operating lease right of use		173,222			217,648		Operating lease right of use		150,569			217,648
Total Noncurrent Assets	Total Noncurrent Assets		2,190,956			2,196,276		Total Noncurrent Assets		2,165,561			2,196,276
Total Assets	Total Assets	$	4,548,531		$	4,460,141		Total Assets	$	4,753,940		$	4,460,141

LIABILITIES AND STOCKHOLDERS' EQUITY	LIABILITIES AND STOCKHOLDERS' EQUITY
Current Liabilities	Current Liabilities
Accounts payable	Accounts payable	$	7,797		$	2,064		Accounts payable	$	4,915		$	2,064
Income tax payable	Income tax payable		25,564			14,223		Income tax payable		50,810			14,223
Accrued expenses and other current liabilities	Accrued expenses and other current liabilities		265,186			316,544		Accrued expenses and other current liabilities		299,020			316,544
Unexpended marketing fund contributions	Unexpended marketing fund contributions		731,675			620,535		Unexpended marketing fund contributions		836,448			620,535
Deferred franchise fee revenue	Deferred franchise fee revenue		31,282			34,545		Deferred franchise fee revenue		18,811			34,545
Deferred licensing revenue	Deferred licensing revenue		14,583			3,571		Deferred licensing revenue		6,190			3,571
Current portion operating lease liability	Current portion operating lease liability		110,106			106,392		Current portion operating lease liability		111,987			106,392
Total Current Liabilities	Total Current Liabilities		1,186,193			1,097,874		Total Current Liabilities		1,328,181			1,097,874

Long-term Liabilities (net of current portion)	Long-term Liabilities (net of current portion)
Operating lease liability	Operating lease liability		97,602			153,702		Operating lease liability		69,088			153,702
Deferred franchise revenue	Deferred franchise revenue		121,991			110,557		Deferred franchise revenue		122,205			110,557
Deferred tax liability	Deferred tax liability		197,614			164,114		Deferred tax liability		197,614			164,114
Deferred licensing revenue	Deferred licensing revenue		0			298		Deferred licensing revenue		-			298
Total Long-term Liabilities	Total Long-term Liabilities		417,207			428,671		Total Long-term Liabilities		388,907			428,671

Total Liabilities	Total Liabilities	$	1,603,400		$	1,526,545		Total Liabilities	$	1,717,088		$	1,526,545

Stockholders' Equity
Preferred shares -$.001 par value; 4,000,000 authorized; 0 shares outstanding as of May 31, 2022 and November 30, 2021			0			0
Preferred shares -$.001 par value; 1,000,000 Series A authorized; 0 shares outstanding as of May 31, 2022 and November 30, 2021			0			0
Common stock -$.001 par value; 15,000,000 shares authorized; 8,466,953 shares issued and 7,263,508 shares outstanding as of May 31, 2022 and November 30, 2021			13,508,257			13,508,257
Stockholders’ Equity
Preferred shares -$.001 par value; 4,000,000 authorized; no shares outstanding as of August 31, 2022 and November 30, 2021								Preferred shares -$.001 par value; 4,000,000 authorized; no shares outstanding as of August 31, 2022 and November 30, 2021		-			-
Preferred shares -$.001 par value; 1,000,000 Series A authorized; no shares outstanding as of August 31, 2022 and November 30, 2021								Preferred shares -$.001 par value; 1,000,000 Series A authorized; no shares outstanding as of August 31, 2022 and November 30, 2021		-			-
Common stock -$.001 par value; 15,000,000 shares authorized; 8,466,953 shares issued and 7,263,508 shares outstanding as of August 31, 2022 and November 30, 2021								Common stock -$.001 par value; 15,000,000 shares authorized; 8,466,953 shares issued and 7,263,508 shares outstanding as of August 31, 2022 and November 30, 2021		13,508,257			13,508,257
Additional paid-in capital	Additional paid-in capital		987,034			987,034		Additional paid-in capital		987,034			987,034
Treasury stock	Treasury stock		(222,781	)		(222,781	)	Treasury stock		(222,781	)		(222,781	)
Accumulated deficit	Accumulated deficit		(11,327,379	)		(11,338,914	)	Accumulated deficit		(11,235,658	)		(11,338,914	)
Total Stockholders' Equity	Total Stockholders' Equity		2,945,131			2,933,596		Total Stockholders' Equity		3,036,852			2,933,596
Total Liabilities and Stockholders' Equity	Total Liabilities and Stockholders' Equity	$	4,548,531		$	4,460,141		Total Liabilities and Stockholders' Equity	$	4,753,940		$	4,460,141

For the Three Months and ~~Six~~Nine Months Ended ~~May~~August 31, 2022 and ~~May~~August 31, 2021

	Three months ended May 31,				Six months ended May 31,				Three months ended August 31,				Nine months ended August 31,
	2022		2021		2022		2021		2022		2021		2022		2021
REVENUES
Royalty fees from franchised stores	$	465,491	$	420,726	$	879,712	$	767,386	$	481,833	$	454,814	$	1,361,545	$	1,222,200
Franchise Fees		9,102		9,172		18,079		26,011		15,882		4,274		33,961		30,285
Licensing fees and other income		73,729		68,435		144,072		226,365		97,172		66,052		241,244		292,417
Marketing fund revenue		276,110		250,486		520,845		451,962		287,402		263,613		808,279		715,575

Total Revenues		824,432		748,819		1,562,708		1,471,724		882,289		788,753		2,445,029		2,260,477

OPERATING EXPENSES
Selling, general and administrative expenses:
Payroll and payroll-related expenses		253,502		230,725		489,631		440,495		229,434		206,897		719,065		647,392
Occupancy		33,303		34,644		66,885		69,350		34,694		31,650		101,579		101,000
Advertising and promotion		5,153		1,619		8,486		3,187		671		6,999		9,157		10,186
Professional service fees		19,616		22,353		63,901		80,390		17,784		12,301		81,685		92,691
Travel		5,855		365		7,672		1,392		2,785		1,040		10,457		2,432
Employee benefit expenses		35,732		31,896		77,860		69,894		33,315		25,998		111,175		95,892
Depreciation and amortization		1,284		1,119		2,594		2,333		923		1,373		3,517		3,706
Marketing fund expenses		276,110		250,486		520,845		451,962		287,402		263,613		808,279		715,575
Other		61,928		53,444		104,316		93,586		46,333		40,698		150,649		134,284
Total Operating Expenses		692,483		626,651		1,342,190		1,212,589		653,341		590,569		1,995,563		1,803,158
Income from operations		131,949		122,168		220,518		259,135		228,948		198,184		449,466		457,319
Interest income		58		111		129		234		153		98		282		332
Loan forgiveness		0		0		0		228,155		-		-		-		228,155
Income before provision for income taxes		132,007		122,279		220,647		487,524		229,101		198,282		449,748		685,806
Provision for income taxes
Current tax expense		21,591		7,500		30,341		18,500		64,746		13,020		95,087		31,520
Deferred tax		16,500		28,000		33,500		49,000		-		52,500		33,500		101,500
Net Income	$	93,916	$	86,779	$	156,806	$	420,024	$	164,355	$	132,762	$	321,161	$	552,786

Net Income per share - Basic and Diluted	$	0.01	$	0.01	$	0.02	$	0.06	$	0.02	$	0.02	$	0.04	$	0.08

Weighted average shares outstanding - Basic and diluted		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508
Cash distributions declared per share	$	0.01	$	0.01	$	0.02	$	0.02	$	0.01	$	0.01	$	0.03	$	0.03

	May 31, 2022			May 31, 2021			August 31, 2022			August 31, 2021
Operating activities
Net Income	$	156,806		$	420,024		$	321,161		$	552,786
Adjustments to reconcile net income to cash flows provided by operating activities:
Depreciation and amortization		2,594			2,333			3,517			3,706
Deferred tax expense		33,500			49,000			33,500			101,500
Provision for uncollectible accounts, net of recoveries		(1,028	)		(1,226	)		(2,744	)		(1,851	)
Noncash lease expense		49,656			49,656			74,484			74,483
Sales-type lease income								(5,319	)
Loan forgiveness		0			(228,155	)		-			(228,155	)
Changes in:
Trade accounts receivable and notes receivable		10,421			(1,019	)		48,456			(13,562	)
Marketing fund contributions receivable		(3,791	)		(6,868	)		13,174			(10,522	)
Prepaid expenses and other		1,053			28,360			(88,263	)		(11,940	)
Accounts payable		(8,490	)		(264	)		(11,372	)		(6,535	)
Accrued liabilities		(25,793	)		(5,916	)		33,285			34,102
Unexpended marketing fund contributions		111,140			95,928			215,913			187,716
Deferred revenue		18,885			(11,921	)		(1,765	)		(2,278	)
Operating lease liability		(57,616	)		(56,291	)		(86,424	)		(84,436	)
Net Cash Provided by Operating Activities		287,337			333,641			547,603			595,014

Investing activities
Purchase of equipment		(41,700	)		0			-			(2,525	)
Net Cash Used In Investing Activities		(41,700	)		0			-			(2,525	)

Financing activities
Cash distributions/dividends		(145,270	)		(145,271	)		(217,905	)		(217,905	)
Net Cash Used In Financing Activities		(145,270	)		(145,271	)		(217,905	)		(217,905	)

Net Increase in Cash and Restricted Cash		100,367			188,370			329,698			374,584
Cash and Restricted Cash - Beginning of Period		2,058,158			1,632,923			2,058,158			1,632,923
Cash and Restricted Cash - End of Period	$	2,158,525		$	1,821,293		$	2,387,856		$	2,007,507


Supplemental disclosure of cash flow information:
Interest paid	$	0		$	0		$	-		$	-
Income taxes paid	$	38,100		$	1,700		$	80,800		$	1,700
Supplemental disclosure of non-cash operating activities:
Net investment in lease receivable							$	47,019		$	-

For the Three and Six Months Ended ~~May~~August 31, 2022 and ~~May~~August 31, 2021

BAB, Inc. (“the Company”) has three wholly owned subsidiaries: BAB Systems, Inc. (“Systems”), BAB Operations, Inc. (“Operations”) and BAB Investments, Inc. (“Investments”). Systems was incorporated on December 2, 1992, and was primarily established to franchise Big Apple Bagels® (“BAB”) specialty bagel retail stores. My Favorite Muffin (“MFM”) was acquired in 1997 and is included as a part of Systems. Brewster’s (“Brewster’s”) was established in 1996 and the coffee is sold in BAB and MFM locations. SweetDuet® (“SD”) frozen yogurt can be added as an additional brand in a BAB location. Operations was formed in 1995, primarily to operate Company-owned stores of which there are currently none. The assets of Jacobs Bros. Bagels (“Jacobs Bros.”) were acquired in 1999, and any branded wholesale business uses this trademark. Investments was incorporated in 2009 to be used for the purpose of acquisitions. To date there have been no acquisitions.

The Company was incorporated under the laws of the State of Delaware on July 12, 2000. The Company currently franchises and licenses bagel and muffin retail units under the BAB, MFM and SD trade names. At ~~May~~August 31, 2022, the Company had 6869 franchise units and 4 licensed units in operation in 2021 states. There ~~are 2 units~~is 1 unit under development. The Company additionally derives income from the sale of its trademark bagels, muffins and coffee through nontraditional channels of distribution including under licensing agreements.

The BAB franchised brand consists of units operating as “Big Apple Bagels®,” featuring daily baked bagels, flavored cream cheeses, premium coffees, gourmet bagel sandwiches and other related products. BAB units are primarily concentrated in the Midwest and Western United States. The MFM brand consists of units operating as “My Favorite Muffin Gourmet Muffin Bakery™” (“MFM Bakery”), featuring a large variety of freshly baked muffins and coffees and units operating as “My Favorite Muffin Your All-Day Bakery Café®” (“MFM Cafe”) featuring these products as well as a variety of specialty bagel sandwiches and related products. The SweetDuet® is a branded self-serve frozen yogurt that can be added as an additional brand in a BAB location. Although the Company doesn't actively market Brewster's stand-alone franchises, Brewster's coffee products are sold in most franchised units.

The Company is leveraging on the natural synergy of distributing muffin products in existing BAB units and, alternatively, bagel products and Brewster's Coffee in existing MFM units. The Company expects to continue to realize efficiencies in servicing the combined base of BAB and MFM franchisees.

The accompanying condensed consolidated financial statements are unaudited. These financial statements have been prepared in accordance with the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been omitted pursuant to such SEC rules and regulations; nevertheless, the Company believes that the disclosures are adequate to make the information presented not misleading. These financial statements and the notes hereto should be read in conjunction with the financial statements and notes thereto included in the Company's Annual Report on Form 10-K for the year ended November 30, 2021 which was filed February 25, 2022. In the opinion of the Company's management, the condensed consolidated financial statements for the unaudited interim period presented include all adjustments, including normal recurring adjustments, necessary to fairly present the results of such interim period and the financial position as of the end of said period. The results of operations for the interim period are not necessarily indicative of the results for the full year.

The accompanying unaudited Condensed Consolidated Financial Statements of BAB, Inc. have been prepared pursuant to generally accepted accounting principles in the United States of America (“U.S. GAAP”) for interim financial information and the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) for Form 10-Q. The consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.

The preparation of the financial statements and accompanying notes are in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reported periods. Actual results could differ from those estimates.

Cash and cash equivalents include cash on hand and demand deposits with banks with original maturities of less than 90 days.

Receivables are carried at original invoice amount less estimates for doubtful accounts. Management determines the allowance for doubtful accounts by reviewing and identifying troubled accounts and by using historical collection experience. A receivable is considered to be past due if any portion of the receivable balance is outstanding 90 days past the due date. Receivables are written off when deemed uncollectible. Recoveries of receivables previously written off are recorded as income when received. Certain receivables have been converted to unsecured interest-bearing notes.

The Company leases restaurant equipment to a certain franchisee under a sales-type lease agreement. Under the terms of the agreement, title to the equipment passes to the customer once all lease payments have been made and a reasonable buy-out fee is paid. The Company retains title or a security interest in the equipment until such time. The sales and cost of sales are recognized at the inception of the lease. The profit or loss on the issuance of the lease is recorded in the period of commencement. The investment in sales-type leases consists of the sum of the minimum lease payments receivable less unearned interest income and, if applicable, estimated executory cost. Minimum lease payments are part of the lease agreement between the Company (as the lessor) and the franchisee (as the lessee). The discount rate implicit in the lease is used to calculate the present value of minimum lease payments. The minimum lease payments consist of the gross lease payments net of executory costs, if any. Unearned interest income is amortized to income over the lease term to produce a constant periodic rate of return on net investment in the lease. While revenue is recognized at the inception of the lease, the cash flow from the sales-type lease occurs over the course of the lease, which results in interest income and reduction of receivables.

Property, equipment and leasehold improvements are stated at cost less accumulated depreciation and amortization. Depreciation is calculated using the straight-line method over the estimated useful lives of the assets. Estimated useful lives are 3 to 7 years for property and equipment and 10 years, or term of lease if less, for leasehold improvements. Maintenance and repairs are charged to expense as incurred. Expenditures that materially extend the useful lives of assets are capitalized.

The Company expenses advertising and promotion costs as incurred. All advertising and promotion costs were related to the Company’s franchise operations.

The company accounts for leases under ASC 842. Lease arrangements are determined at the inception of the contract. Operating leases are included in operating lease right-of-use (“ROU”) assets, other current and long-term operating lease liabilities on the consolidated balance sheets. Finance leases are included in property and equipment, other current liabilities, and other long-term liabilities on the consolidated balance sheets.

Operating lease ROU assets and operating lease liabilities are recognized based on the present value of the future minimum lease payments over the lease term at commencement date. As most leases do not provide an implicit rate, we use an incremental borrowing rate based on the information available at commencement date in determining the present value of future payments. The operating lease ROU asset also includes any lease payments made and excludes lease incentives and initial direct costs incurred. The lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The standard’s main goal is to improve financial reporting by requiring earlier recognition of credit losses on financing receivables and other financial assets in scope, including trade receivables. The amendments in this update broaden the information that an entity must consider in developing its expected credit loss estimate for assets measured either collectively or individually. The guidance in ASU 2016-13 is effective for public companies for fiscal years and for interim periods with those fiscal years beginning after December 15, 2023. The Company will adopt ASU 2019-13 for fiscal year ending November 30, 2024 and the adoption of this guidance is not expected to have any material impact on the Company’s financial position, cash flows or results of operations.

In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes,” which is intended to simplify various aspects related to accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The amendments in ASU 2019-12 are effective for public business entities for fiscal years beginning after December 15, 2023, including interim periods therein. Early adoption of the standard is permitted, including adoption in interim or annual periods for which financial statements have not yet been issued. The Company will adopt ASU 2019-12 for fiscal year ending November 30, 2024 and the adoption of this guidance is not expected to have any material impact on the Company’s financial position, cash flows or results of operations.

Management does not believe that there are any recently issued and effective or not yet effective accounting pronouncements as of ~~May~~August 31, 2022 that would have or are expected to have any significant effect on the Company’s financial position, cash flows or income statement.

The chart below shows the cash and restricted cash within the consolidated statements of cash flows as of ~~May~~August 31, 2022 and ~~May~~August 31, 2021 were as follows:

	May 31, 2022		May 31, 2021		August 31, 2022		August 31, 2021

Cash and cash equivalents	$	1,451,214	$	1,360,173	$	1,543,815	$	1,457,922
Restricted cash		707,311		461,120		844,041		549,585
Total cash and restricted cash	$	2,158,525	$	1,821,293	$	2,387,856	$	2,007,507

The Company sells individual franchises. The franchise agreements typically require the franchisee to pay an initial, non-refundable fee prior to opening the respective location(s), and continuing royalty fees on a weekly basis based upon a percentage of franchisee net sales. The initial term of franchise agreements are typically 10 years. Subject to the Company’s approval, a franchisee may generally renew the franchise agreement upon its expiration. If approved, a franchisee may transfer a franchise agreement to a new or existing franchisee, at which point a transfer fee is typically paid by the current owner which then terminates that franchise agreement. A franchise agreement is signed with the new franchisee with no franchise fee required. If a contract is terminated prior to its term, it is a breach of contract and a penalty is assessed based on a formula reviewed and approved by management. Revenue generated from a contract breach is termed settlement income by the Company and included in licensing fees and other income.

Under the terms of our franchise agreements, the Company typically promises to provide franchise rights, pre-opening services such as blueprints, operational materials, planning and functional training courses, and ongoing services, such as management of the marketing fund. The Company considers certain pre-opening activities and the franchise rights and related ongoing services to represent two separate performance obligations. The franchise fee revenue has been allocated to the two separate performance obligations using a residual approach. The Company has estimated the value of performance obligations related to certain pre-opening activities deemed to be distinct based on cost plus an applicable margin, and assigned the remaining amount of the initial franchise fee to the franchise rights and ongoing services. Revenue allocated to preopening activities is recognized when (or as) these services are performed. Revenue allocated to franchise rights and ongoing services is deferred until the store opens, and recognized on a straight-line basis over the duration of the agreement, as this ensures that revenue recognition aligns with the customer’s access to the franchise right.

Royalty fees from franchised stores represent a 5% fee on net retail and wholesale sales of franchised units. Royalty revenues are recognized on an accrual basis using actual franchise receipts. Generally, franchisees report and remit royalties on a weekly basis. The majority of month-end receipts are recorded on an accrual basis based on actual numbers from reports received from franchisees shortly after the month-end. Estimates are utilized in certain instances where actual numbers have not been received and such estimates are based on the average of the last 10 weeks’ actual reported sales.

Royalty revenue is recognized during the respective franchise agreement based on the royalties earned each period as the underlying franchise store sales occur.

There are two items involving revenue recognition of contracts that require us to make subjective judgments: the determination of which performance obligations are distinct within the context of the overall contract and the estimated stand-alone selling price of each obligation. In instances where our contract includes significant customization or modification services, the customization and modification services are generally combined and recorded as one distinct performance obligation.

The Company sells gift cards to its customers in its retail stores and through its Corporate office. The Company’s gift cards do not have an expiration date and are not redeemable for cash except where required by law. Revenue from gift cards is recognized upon redemption in exchange for product and reported within franchisee store revenue and the royalty and marketing fees are paid and shown in the Condensed Consolidated Statements of Income. Until redemption, outstanding customer balances are recorded as a liability. An obligation is recorded at the time of sale of the gift card and it is included in accrued expenses on the Company’s Condensed Consolidated Balance Sheets.

The liability is reduced when the gift cards are redeemed by a franchise. Although there are no expiration dates for our gift cards, based on our analysis of historical gift card redemption patterns, we can reasonably estimate the amount of gift cards for which redemption is remote, which is referred to as “breakage.” The Company recognizes gift card breakage proportional to actual gift card redemptions on a quarterly basis and the corresponding revenue is included in licensing fees and other revenue. Significant judgments and estimates are required in determining the breakage rate and will be reassessed each quarter.

As part of the Company’s franchise agreements, the franchisee purchases products and supplies from designated vendors. The Company may receive various fees and rebates from the vendors and distributors on product purchases by franchisees. In addition, the Company may collect various initial fees, and those fees are classified as deferred revenue in the balance sheet and straight lined over the life of the contract as deferred revenue in the balance sheet. The Company does not possess control of the products prior to their transfer to the franchisee and products are delivered to franchisees directly from the vendor or their distributors. The Company recognizes the rebates as franchisees purchase products and supplies from vendors or distributors and recognizes the initial fees over the contract life and the fees are reported as licensing fees and other income in the Condensed Consolidated Statements of Income.

Franchise agreements require the franchisee to pay continuing marketing fees on a weekly basis, based on a percentage of franchisee sales. Marketing fees are not paid on franchise wholesale sales. The balance sheet includes marketing fund cash, which is the restricted cash, accounts receivable and unexpended marketing fund contributions. Although the marketing fees are not separate performance obligations distinct from the underlying franchise right, the Company acts as the principal as it is primarily responsible for the fulfillment and control of the marketing services. As a result, the Company records marketing fees in revenues and related marketing fund expenditures in expenses in the Condensed Consolidated Statement of Income. The Company historically presented the net activities of the marketing fund within the balance sheet in the Condensed Consolidated Balance Sheet. While this reclassification impacts the gross amount of reported revenue and expenses the amounts will be offsetting, and there is no impact on net income.

The following table presents disaggregation of revenue from contracts with customers for the three months and ~~six~~nine months ended ~~May~~August 31, 2022 and ~~May~~August 31, 2021:

The balance of contract liabilities includes franchise fees, license fees and vendor payments that have ongoing contract rights and the fees are being straight lined over the contract life. Contract liabilities also include marketing fund balances and gift card liability balances.

					August 31, 2022		November 30, 2021
	May 31, 2022		November 30, 2021
Liabilities
Contract liabilities - current	$	981,737	$	861,615	$	1,045,245	$	861,615
Contract liabilities - long-term		121,991		110,855		122,205		110,855
Total Contract Liabilities	$	1,103,728	$	972,470	$	1,167,450	$	972,470

Transaction price allocated to remaining performance obligations (franchise agreements and license fee agreement) for the year ended November 30:

2022	$	40,875	(a)	0.5	0.25	$	12,089	(a)
2023		20,458		1	1		24,169
2024		19,125		1	1		27,286
2025		18,958		1	1		14,687
2026		14,908		1	1		10,728
Thereafter		53,532		1	1		58,247
Total	$	167,856				$	147,206

Units which are open or under development at ~~May~~August 31, 2022 are as follows:

The following table sets forth the computation of basic and diluted earnings per share:

	For the three months ended:				For the six months ended:				For the three months ended:				For the nine months ended:
	May 31, 2022		May 31, 2021		May 31, 2022		May 31, 2021		August 31, 2022		August 31, 2021		August 31, 2022		August 31, 2021
Numerator:
Net income available to common shareholders	$	93,916	$	86,779	$	156,806	$	420,024
Net income available to common stockholders									$	164,355	$	132,762	$	321,161	$	552,786

Denominator:
Weighted average outstanding shares
Basic and diluted common stock		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508		7,263,508
Earnings per Share - Basic	$	0.01	$	0.01	$	0.02	$	0.06	$	0.02	$	0.02	$	0.04	$	0.08

Accounting Standard Codification (“ASC”) 350 “Goodwill and Other Intangible Assets” requires that assets with indefinite lives no longer be amortized, but instead be subject to annual impairment tests.

Following the guidelines contained in ASC 350, the Company tests goodwill and intangible assets that are not subject to amortization for impairment annually or more frequently if events or circumstances indicate that impairment is possible. The Company has elected to conduct its annual test during the first quarter. During the quarter ended February 28, 2022 and February 28, 2021, management qualitatively assessed goodwill to determine whether testing was necessary. Factors that management considers in this assessment include macroeconomic conditions, industry and market considerations, overall financial performance (both current and projected), changes in management and strategy, and changes in the composition and carrying amounts of net assets. If this qualitative assessment indicates that it is more likely than not that the fair value of a reporting unit is less than it’s carrying value, a quantitative assessment is then performed. Based on the qualitative analysis conducted during the quarter, management does not believe that an impairment existed at February 28, 2022 and 2021. Management reviewed the assessment as of ~~May~~August 31, 2022 and there were no material changes.

The Company leases restaurant equipment to a certain franchise under a sales-type lease agreement. The lease agreement does not contain any non-lease components. The lease term is for a period of seven years, beginning June 1, 2022 and ending June 1, 2029. The lease requires weekly payments of $121 for a total 365 payments, and a final optional buy-out payment of $4,800, which management believes estimates residual value. At August 31, 2022, management does not believe the unguaranteed residual asset value of $4,800 to be impaired.

During the quarter ended August 31, 2022, the Company recorded revenue from the sale of the lease of $5,319. The income is included in Licensing fees and other income on the Consolidated Statements of Income for the three and nine months ended August 31, 2022. The Company also recorded interest income of $130.

The sales lease is included in the balance sheet at the current value of the lease payments at a 1.25% discount rate, which reflects the rate implicit in the lease agreement.

The Company rents its office under an operating lease which requires it to pay base rent, real estate taxes, insurance and general repairs and maintenance. A lease was signed in June of 2018, effective October 1, 2018, expiring on March 31, 2024 with an option to renew for a 5-year period. A six-month rent abatement and tenant allowance was provided in the lease, with any unused portion to be applied to base rent. The unused portion was determined to be $21,300. The renewal option has not been included in the measurement of the lease liability.

Monthly rent expense is recognized on a straight-line basis over the term of the lease. At ~~May~~August 31, 2022 the remaining lease term was 2118 months. The operating lease is included in the balance sheet at the present value of the lease payments at a 5.25% discount rate. The discount rate was considered to be an estimate of the Company’s incremental borrowing rate.

Gross future minimum annual rental commitments as of ~~May~~August 31, 2022 are as follows:

On May 1, 2020, BAB Systems, Inc. received loan proceeds of $228,155 from Lake Forest Bank and Trust Company, N.A., pursuant to the Paycheck Protection Program (the “PPP”) under Division A, Title 1 of the CARES Act, which was enacted March 27, 2020.

On December 9, 2020 the PPP loan in the amount of $228,155 and related accrued interest was forgiven by the Small Business Administration (“SBA”). The amount forgiven is recognized as loan forgiveness income during the first quarter ended February 28, 2021.

For the ~~six~~nine months ended ~~May~~August 31, 2022 the Company recorded deferred taxes of $33,500 and current tax expense of ~~$30,341~~$95,087 for an effective tax rate of ~~28.9%~~28.6% compared to ~~$18,500~~$31,520 of current tax expense and ~~$49,000~~$101,500 of deferred tax expense for the six months ended ~~May~~August 31, 2021 for an effective tax rate of ~~13.8%~~19.4%. The reduction in the 2021 effective tax rate relates to the nontaxable Paycheck Protection Program loan forgiveness in December 2020 of approximately $228,000.

On September 9, 2022 the Board of Directors declared a $0.01 distribution/dividend per share to stockholders of record as of September 28, 2022, payable October 20, 2022. On June 3, 2022 the Board of Directors declared a $0.01 distribution/dividend per share to stockholders of record as of June 22, 2022, ~~payable~~paid July 11, 2022. On March 7, 2022 the Board of Directors declared a $0.01 cash distribution/dividend per share to stockholders of record as of March 29, 2022, paid April 18, 2022. On December 06, 2021 the Board of Directors declared a $0.01 cash distribution/dividend per share to stockholders of record as of December 22, 2021, paid January 11, 2022.

On January 27, 2021 the Board of Directors declared a $0.01 quarterly cash distribution/dividend per share to stockholders of record as of February 10, 2021 and paid February 24, 2021. On March 17, 2021 the Board of Directors declared a $0.01 cash distribution/dividend per share to stockholders of record as of April 1, 2021, paid April 22, 2021. On June 3, 2021 the Board of Directors declared a $0.01 cash distribution/dividend per share to stockholders of record as of June 21, 2021, paid July 12, 2021. On September 10, 2021 the Board of Directors declared a $0.01 cash distribution/dividend per share to stockholders of record as of September 27, 2021, paid October 18, 2021.

On May 6, 2013, the Board of Directors (“Board”) of BAB, Inc. authorized and declared a dividend distribution of one right for each outstanding share of the common stock of BAB, Inc. to stockholders of record at the close of business on May 13, 2013. Each right entitles the registered holder to purchase from the Company one one-thousandth of a share of the Series A Participating Preferred Stock of the Company at an exercise price of $0.90 per one-thousandth of a Preferred Share, subject to adjustment. The complete terms of the Rights are set forth in a Preferred Shares Rights Agreement, dated May 6, 2013, between the Company and IST Shareholder Services, as rights agent.

The Board adopted the Rights Agreement to protect stockholders from coercive or otherwise unfair takeover tactics. In general terms, it works by imposing a significant penalty upon any person or group that acquires 15% (or 20% in the case of certain institutional investors who report their holdings on Schedule 13G) or more of the Common Shares without the approval of the Board. As a result, the overall effect of the Rights Agreement and the issuance of the Rights may be to render more difficult a merger, tender or exchange offer or other business combination involving the Company that is not approved by the Board. However, neither the Rights Agreement nor the Rights should interfere with any merger, tender or exchange offer or other business combination approved by the Board.

Full details about the Rights Plan are contained in a Form 8-K filed by the Company with the U.S. Securities and Exchange Commission on May 7, 2013.

On June 18, 2014 an amendment to the Preferred Shares Rights Agreement was filed appointing American Stock Transfer & Trust Company, LLC as successor to Illinois Stock Transfer Company. All original rights and provisions remain unchanged. On August 18, 2015 an amendment was filed to the Preferred Shares Rights Agreement changing the final expiration date to mean the fifth anniversary of the date of the original agreement. All other original rights and provisions remain the same. On May 22, 2017 an amendment was filed extending the final expiration date to mean the seventh anniversary date of the original agreement. All other original rights and provisions remain the same. On February 22, 2019 an amendment was filed extending the final expiration date to mean the ninth anniversary date of the original agreement. All other original rights and provisions remain the same. On March 4, 2021 an amendment was filed extending the final expiration date to mean the eleventh anniversary date of the original agreement. All other original rights and provisions remain the same.

Certain statements contained in Management's Discussion and Analysis of Financial Condition and Results of Operations, including statements regarding the development of the Company's business, the markets for the Company's products, anticipated capital expenditures, and the effects of completed and proposed acquisitions, and other statements contained herein regarding matters that are not historical facts, are forward-looking statements as is within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Because such statements include risks and uncertainties, actual results could differ materially from those expressed or implied by such forward-looking statements as set forth in this report, the Company's Annual Report on Form 10-K and other reports that the Company files with the Securities and Exchange Commission. Certain risks and uncertainties are wholly or partially outside the control of the Company and its management, including its ability to attract new franchisees; the continued success of current franchisees; the effects of competition on franchisees and consumer acceptance of the Company's products in new and existing markets; fluctuation in development and operating costs; brand awareness; availability and terms of capital; adverse publicity; acceptance of new product offerings; availability of locations and terms of sites for store development; food, labor and employee benefit costs; changes in government regulation (including increases in the minimum wage); regional economic and weather conditions; the hiring, training, and retention of skilled corporate and restaurant management; and the integration and assimilation of acquired concepts. Accordingly, readers are cautioned not to place undue reliance on these forward-looking statements, which reflect management's analysis only as of the date hereof. The Company undertakes no obligation to publicly release the results of any revision to these forward-looking statements which may be made to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events.

There are 6869 franchised and 4 licensed units at ~~May~~August 31, 2022 compared to 7071 franchised and 3 licensed units at ~~May~~August 31, 2021. System-wide revenues for the ~~six~~nine months ended ~~May~~August 31, 2022 were ~~$18.3~~$28.3 million and ~~May~~August 31, 2021 was ~~$15.6~~$25.5 million.

The Company's revenues are derived primarily from the ongoing royalties paid to the Company by its franchisees and receipt of initial franchise fees. Additionally, the Company derives revenue from the sale of licensed products (My Favorite Muffin mix, Big Apple Bagels cream cheese and Brewster's coffee), and through nontraditional channels of distribution.

Royalty fees represent a 5% fee on net retail and wholesale sales of franchised units. Royalty revenues are recognized on an accrual basis using actual franchise receipts. Generally, franchisees report and remit royalties on a weekly basis. The majority of month-end receipts are recorded on an accrual basis based on actual numbers from reports received from franchisees shortly after the month-end. Estimates are utilized in certain instances where actual numbers have not been received and such estimates are based on the average of the last 10 weeks’ actual reported sales.

The Company earns licensing fees from the sale of BAB branded products, which includes coffee, cream cheese, muffin mix and frozen bagels from a third-party commercial bakery, to the franchised and licensed units.

As of ~~May~~August 31, 2022, the Company employed 12 full-time employees at the Corporate office. The employees are responsible for corporate management and oversight, accounting, advertising and franchising. None of the Company's employees are subject to any collective bargaining agreements and management considers its relations with its employees to be good.

Three Months Ended ~~May~~August 31, 2022 versus Three Months Ended ~~May~~August 31, 2021

For the three months ended ~~May~~August 31, 2022 and ~~May~~August 31, 2021, the Company reported net income of ~~$94,000~~$164,000 and ~~$87,000,~~$133,000, respectively. Total revenue of ~~$824,000~~$882,000 increased ~~$75,000,~~$93,000, or ~~10%~~11.8%, for the three months ended ~~May~~August 31, 2022, as compared to total revenue of ~~$749,000~~$789,000 for the three months ended ~~May~~August 31, 2021.

Royalty fee revenue of ~~$465,000,~~$482,000, for the quarter ended ~~May~~August 31, 2022, increased ~~$44,000,~~$27,000, or ~~10.5%~~5.9%, from the ~~$421,000~~$455,000 for quarter ended ~~May~~August 31, 2021. InThe increase in royalties for the quarter ended August 31, 2022 compared to the quarter ended August 31, 2021, ~~there~~ was primarily due to franchisees’ continued increase in usage of online ordering and delivery services in their areas, combined with the fact that COVID-19 still had some ~~slight COVID-19 concerns for~~impact on restaurant ~~patrons which is reflected in~~patronage during the ~~lower royalty sales volume.~~summer of 2021.

Franchise fee revenue ~~were $9,000,~~was $16,000, for the ~~quarters~~quarter ended ~~May~~August 31, 2022 and $4,000 for 2021. ~~Second~~In the third quarter ~~for both years included~~2022 there was one store opened and one transfer ~~and monthly franchise fee amortization.~~

compared to no store openings or transfers in 2021. Licensing fee and other income of ~~$74,000,~~$97,000, for the quarter ended ~~May~~August 31, 2022, increased ~~$6,000~~$31,000 or ~~8.8%~~47.0% from ~~$68,000~~$66,000 for same quarter 2021.

Marketing Fund revenues of ~~$276,000,~~$287,000, for the quarter ended ~~May~~August 31, 2022, increased ~~$25,000,~~$23,000, or ~~10.0%~~8.7% from ~~$251,000~~$264,000 for the quarter ended ~~May~~August 31, 2021. The primary reason Marketing Fund revenue increased in 2022 is that store revenues increased in 2022.

Total operating expenses of ~~$692,000,~~$653,000, for the quarter ended ~~May~~August 31, 2022, increased ~~$65,000,~~$62,000, or ~~10.4%~~10.5% from ~~$627,000~~$591,000 for the quarter ended ~~May~~August 31, 2021. The increase was primarily related to an increase in Marketing Fund expenses of ~~$25,000,~~$23,000, payroll expense of ~~$23,000,~~$22,000, employee benefit expense of ~~$4,000,~~$7,000, travel expense of ~~$6,000,~~$2,000, franchise development of ~~$5,000~~$8,000, occupancy expense of $3,000 and ~~advertising and promotion~~professional services of ~~$3,000,~~$6,000, offset by a decrease in advertising and promotion of $6,000 and general operating expenses of ~~$1,000.~~$2,000.

For the three months ended ~~May~~August 31, 2022 the provision for income tax was ~~$38,000,~~$65,000, compared to ~~$35,000~~$66,000 for the three months ending ~~May~~August 31, 2021.

Earnings per share, as reported for basic and diluted outstanding shares for the quarters was ~~$0.01~~$0.02 for quarters ended ~~May~~August 2022 and 2021.

~~Six~~Nine Months Ended ~~May~~August 31, 2022 versus ~~Six~~Nine Months Ended ~~May~~August 31, 2021

For the ~~six~~nine months ended ~~May~~August 31, 2022 and ~~May~~August 31, 2021, the Company reported net income of ~~$157,000~~$321,000 and ~~$420,000,~~$553,000, respectively. Total revenue of ~~$1,563,000~~$2,445,000 increased ~~$91,000,~~$185,000, or ~~6.2%~~8.2%, for the ~~six~~nine months ended ~~May~~August 31, 2022, as compared to total revenue of ~~$1,472,000~~$2,260,000 for the ~~six~~nine months ended ~~May~~August 31, 2021.

Royalty fee revenue of ~~$880,000,~~$1,362,000, for the ~~six~~nine months ended ~~May~~August 31, 2022, increased ~~$113,000,~~$140,000, or ~~14.7%~~11.5%, from the ~~$767,000~~$1,222,000 for ~~six~~nine months ended ~~May~~August 31, 2021. ~~In 2021 there~~The increase in royalties for the nine months ended August 31, 2022 was primarily due to franchisees’ continued increase in usage of online ordering and delivery services in their areas, combined with the fact that COVID-19 still had some ~~slight COVID-19 concerns for~~impact on restaurant ~~patrons which is reflected~~patronage during the same period in ~~the lower royalty sales volume.~~2021.

Franchise fee revenues of ~~$18,000,~~$34,000, for the ~~six~~nine months ended ~~May~~August 31, 2022, decreased ~~$8,000,~~$4,000, or ~~30.8%~~13.3%, from the ~~$26,000~~$30,000 for the ~~six~~nine months ended ~~May~~August 31, 2021. The ~~$8,000~~$4,000 decrease was driven by several factors. For the ~~six month~~nine-month period ended ~~May~~August 31, 2022, in addition to the normal franchise fee amortization, the Company recorded revenue for ~~two~~three store ~~transfers.~~transfers and one store opening. For the ~~six~~nine months ended ~~May~~August 31, 2021, the Company had one store transfer and recognized additional franchise fee amortization of ~~$12,000~~$14,000 related to a store that closed prior to the end of its ~~ten year~~ten-year franchise ~~agreement, and revenue related to one store transfer.~~agreement.

Licensing fee and other income of ~~$144,000,~~$241,000, for the ~~six~~nine months ended ~~May~~August 31, 2022, decreased ~~$82,000~~$51,000 or ~~36.3%~~17.5% from ~~$226,000~~$292,000 for same period 2021. For the ~~six~~nine months ended ~~May~~August 31, 2022 there was ~~a $79,000~~an $83,000 decrease in settlement income because a store closed and paid settlement fee to close, there was a ~~$3,000~~$4,000 decrease in Sign Shop revenue, offset by an increase of $31,000 in license and ~~a $1,000 decrease in~~ nontraditional revenue, and an increase in lease income of $5,000 in 2022 compared to same period 2021.

Marketing Fund revenues of ~~$521,000,~~$808,000, for the ~~six~~nine months ended ~~May~~August 31, 2022, increased ~~$69,000,~~$92,000, or ~~15.3%~~12.8% from ~~$452,000~~$716,000 for the ~~six~~nine months ended ~~May~~August 31, 2021. The primary reason Marketing Fund revenue increased for the ~~six~~nine months of 2022 were increased store revenues in 2022. In 2021 there was still some slight COVID-19 concerns for restaurant patrons which is reflected in the lower royalty sales volume.

Total operating expenses of ~~$1,342,000,~~$1,996,000, for the ~~six~~nine months ended ~~May~~August 31, 2022, increased ~~$129,000,~~$193,000, or ~~10.6%~~10.7% from ~~$1,213,000~~$1,803,000 for the same period 2021. The increase was primarily related to an increase in Marketing Fund expenses of ~~$68,000,~~$92,000, a ~~$50,000~~$72,000 increase in salaries with an additional Business Consultant and a salary increase January 2022 for all employees, ~~$9,000~~a $15,000 increase in employee benefits, an $8,000 increase in travel and an increase in franchise development ~~a $6,000 increase in travel, an $8,000 increase in employee benefits and a $5,000 increase in advertising in 2022 compared to same period 2021.~~of $18,000. This was offset by ~~a $17,000~~an $11,000 decrease in professional ~~fees consisting of legal~~services and ~~accounting fees~~a $1,000 decrease in ~~2022 compared to same period 2021.~~advertising and promotion.

For the ~~six~~nine months ended ~~May~~August 31, 2022 the provision for income tax was ~~$64,000~~$129,000 compared to a ~~$68,000~~$133,000 income tax provision for the ~~six~~nine months ending ~~May~~August 31, 2021. In 2022 deferred taxes were ~~$17,000~~$34,000 versus 2021 of ~~$49,000~~$102,000 in deferred taxes. The federal and state effective tax rate used to compute income tax expense is a federal rate of 21% and a state rate of 7.11%, which is net of the federal tax effect.

In fiscal 2021, the Company’s income included the $228,000 of forgiveness, but it is excluded from federal and state tax calculations as a permanent difference, thereby reducing the federal and state effective rate from the customary effective tax rate used to compute income tax expense.

Earnings per share, as reported for basic and diluted outstanding shares for the ~~six~~nine months ended ~~May~~August 2022 and 2021 were ~~$0.02~~$0.04 and ~~$0.06,~~$0.08, respectively. In 2021 the Paycheck Protection Program loan forgiveness accounted for $0.03 of the ~~$0.06~~$0.08 earnings per share.

At ~~May~~August 31, 2022, the Company had working capital of ~~$1,171,000~~$1,260,000 and unrestricted cash of ~~$1,451,000.~~$1,544,000. At ~~May~~August 31, 2021 the Company had working capital of ~~$1,050,000~~$1,172,000 and unrestricted cash of ~~$1,360,000.~~$1,458,000.

During the ~~six~~nine months ended ~~May~~August 31, 2022, the Company had net income of ~~$157,000~~$321,000 and operating activities provided cash of ~~$287,000.~~$548,000. The principal adjustments to reconcile the net income to cash provided by operating activities for the ~~six~~nine months ending ~~May~~August 31, 2022 was depreciation and amortization of ~~$3,000,~~$4,000, deferred tax expense of $34,000 and noncash lease expense of ~~50,000,~~74,000, less the recovery of uncollectible accounts of ~~$1,000.~~$3,000 and $5,000 in sales-type lease income. In addition, changes in operating assets and liabilities increased cash by ~~$45,000.~~$123,000. During the ~~six~~nine months ended ~~May~~August 31, 2021, the Company had net income of ~~$420,000~~$553,000 and operating activities provided cash of ~~$334,000.~~$595,000. The principal adjustments to reconcile the net income to cash provided by operating activities for the ~~six~~nine months ending ~~May~~August 31, 2021 was depreciation and amortization of ~~$2,000,~~$4,000, deferred tax expense of ~~$49,000~~$102,000 and noncash lease expense of ~~$50,000,~~$74,000, less PPP loan forgiveness of $228,000 and the recovery of uncollectible accounts of ~~$1,000.~~$2,000. In addition, changes in operating assets and liabilities increased cash by ~~$42,000.~~$93,000.

The Company had ~~investing activities of $42,000 for an equipment deposit for the six months ended May 31, 2022 and~~ no investing activity in 2022 compared to $3,000 for the same period 2021.

Cash distributions/dividends used ~~$145,000~~$218,000 in financing activities for the ~~six~~nine months ending ~~May~~August 31, 2022 and 2021.

The Company continues to monitor any possibly re-occurring impact of the Coronavirus variants on its operations when determining the future cash distribution/dividend payments. It is the Company’s intent that future cash distributions/dividend payments will be considered after reviewing profitability expectations and financing needs and will be declared at the discretion of the Board of Directors. The Company will continue to analyze its ability to pay cash distributions/dividends on a quarterly basis. For fiscal 2022 a $0.01 cash distribution has been declared for the first and second and third quarters.

Determination of whether distributions are considered a cash distribution, cash dividend or combination of the two will not be made until after December 31, 2022, as the classification or combination is dependent upon the Company’s earnings and profits for tax purposes for its fiscal year ending November 30, 2022.

In December 2019, the FASB issued ASU 2019-12, “Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes,” which is intended to simplify various aspects related to accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. The amendments in ASU 2019-12 are effective for public business entities for fiscal years beginning after December 15, 2023, including interim periods therein. Early adoption of the standard is permitted, including adoption in interim or annual periods for which financial statements have not yet been issued. The Company will adopt ASU 2019~~2019~~--1212 for fiscal year ending November 30, 2024 and the adoption of this guidance is not expected to have any material impact on the Company’s financial position, cash flows or results of operations.

The Company has identified other significant accounting policies that, as a result of the judgments, uncertainties, uniqueness and complexities of the underlying accounting standards and operations involved could result in material changes to its financial condition or results of operations under different conditions or using different assumptions. The Company's most critical accounting policies are related to revenue recognition, valuation of long-lived and intangible assets, deferred tax assets and the related valuation allowance. Details regarding the Company's use of these policies and the related estimates are described in the Company's Annual Report on Form 10-K for the fiscal year ended November 30, 2021, filed with the Securities and Exchange Commission on February 25, 2022.

Our management, with the participation of both our Chief Executive Officer and Chief Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) under the Securities and Exchange Act of 1934, as amended (the “Exchange Act”), as of the end of the period covered by this report. Based on such evaluation, both our Chief Executive Officer and Chief Financial Officer have concluded that, as of ~~May~~August 31, 2022 our disclosure controls and procedures are effective (i) to ensure that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms and (ii) to ensure that information required to be disclosed by us in the reports that we submit under the Exchange Act is accumulated and communicated to our management, including our executive and financial officers, or persons performing similar functions, as appropriate, to allow timely decisions regarding required disclosure.

There have been no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15(d)-15(f) under the Exchange Act) during the ~~six~~nine months of fiscal year 2022 to which this report relates that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

The Company is in compliance with Section 404 of the Sarbanes-Oxley Act of 2002 (the “Act”).

We may be subject to various legal proceedings and claims, either asserted or unasserted, which arise in the ordinary course of business. While the outcome of such proceedings or claims cannot be predicted with certainty, management does not believe that the outcome of any of such proceedings or claims will have a material effect on our financial position. We know of no pending or threatened proceeding or claim to which we are or will be a party.

Amendment No. 5 to the Company’s Preferred Shares Rights Agreement dated May 6, 2013 was filed on March 8, 2021. The amendment revises the definition of “Final Expiration Date” to mean the eleventh anniversary of the date of the Preferred Shares Rights Agreement.

In accordance with the requirements of the Exchange Act, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	For three months ended May 31, 2022		For three months ended May 31, 2021		For six months ended May 31, 2022		For six months ended May 31, 2021


Sign Shop revenue	$	3,205	$	3,617	$	3,296	$	6,619
Settlement revenue		10,000		0		16,750		95,308
Total revenue at a point in time		13,205		3,617		20,046		101,927
Revenue recognized over time
Royalty revenue		465,491		420,726		879,712		767,386
Franchise fees		9,102		9,172		18,079		26,011
License fees		4,378		1,375		8,756		8,125
Gift card revenue		357		1,396		2,560		2,956
Nontraditional revenue		55,789		62,047		112,710		113,357
Marketing fund revenue		276,110		250,486		520,845		451,962
Total revenue over time		811,227		745,202		1,542,662		1,369,797
Grand total	$	824,432	$	748,819	$	1,562,708	$	1,471,724

	For three months ended August 31, 2022		For three months ended August 31, 2021		For nine months ended August 31, 2022		For nine months ended August 31, 2021
Revenue recognized at a point in time
Sign Shop revenue	$	-	$	1,182	$	3,296	$	7,801
Settlement revenue		-		4,200		16,750		99,508
Lease income		5,319		-		5,319		-
Total revenue at a point in time		5,319		5,382		25,365		107,309
Revenue recognized over time
Royalty revenue		481,833		454,814		1,361,545		1,222,200
Franchise fees		15,882		4,274		33,961		30,285
License fees		4,609		1,375		13,365		9,500
Gift card revenue		952		590		3,512		3,546
Nontraditional revenue		86,292		58,705		199,002		172,062
Marketing fund revenue		287,402		263,613		808,279		715,575
Total revenue over time		876,970		783,371		2,419,664		2,153,168
Grand total	$	882,289	$	788,753	$	2,445,029	$	2,260,477

	May 31, 2022			November 30, 2021
Contracts at beginning of period	$	972,470		$	697,763

Revenue Recognized during period		(593,477	)		(1,063,614	)
Additions during period		724,735			1,338,321
Contracts at end of period	$	1,103,728		$	972,470

	August 31, 2022			November 30, 2022
Contracts at beginning of period	$	972,470		$	697,763
Revenue Recognized during period		(890,692	)		(1,063,614	)
Additions during period		1,085,672			1,338,321
Contracts at end of period	$	1,167,450		$	972,470

	Undiscounted Rent Payments
Year Ending November 30:
2022		1,450
2023		6,283
2024		6,283
2025		6,283
2026		6,283
thereafter		20,750
Total Undiscounted Lease Payments		47,332

Unamortized interest income		(1,754	)
Lease receivable, net	$	45,578

Short-term lease receivable	$	5,697
Long-term lease receivable		39,881
Total lease receivable	$	45,578

	May 31, 2022		May 31, 2021
Stores open:
Franchisee-owned stores		68		70
Licensed Units		4		3
		72		73

Unopened stores with Franchise Agreements		2		2

Total operating units and units with Franchise Agreements		74		75

INDEX NUMBER		DESCRIPTION

3.1		Articles of Incorporation (See Form 10-KSB for year ended November 30, 2006 filed February 28, 2007)

3.2		Bylaws of the Company (See Form 10-KSB for year ended November 30, 2006 filed February 28, 2007)

4.1		Preferred Shares Rights Agreement (See Form 8-K filed May 7, 2013)

4.2		Preferred Shares Rights Agreement Amendment No. 1 (See Form 8-K filed June 18, 2014)

4.3		Preferred Shares Rights Agreement Amendment No. 2 (See Form 8-K filed August 18, 2015)

4.4		Preferred Shares Rights Agreement Amendment No. 3 (See Form 8-K filed May 22, 2017)

4.5		Preferred Shares Rights Agreement Amendment No. 4 (See Form 8-K filed February 22, 2019)

4.6		Preferred Shares Rights Agreement Amendment No. 5 (See Form 8-K filed March 8, 2021)

21.1		List of Subsidiaries of the Company

31.1, 31.2		Section 302 of the Sarbanes-Oxley Act of 2002

32.1, 32.2		Section 906 of the Sarbanes-Oxley Act of 2002

101.INS		Inline XBRL Instance Document (the Instance Document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document)

101.SCH		Inline XBRL Taxonomy Extension Schema

101.CAL		Inline XBRL Taxonomy Extension Calculation

101.DEF		Inline XBRL Taxonomy Extension Definition

101.LAB		Inline XBRL Taxonomy Extension Labels

101.PRE		Inline XBRL Taxonomy Extension Presentation

104		Cover Page Interactive Data File ~~(Formatted~~(formatted as Inline XBRL and contained in Exhibit 101)

Dated: ~~July~~October 13, 2022		/s/ Geraldine Conn
		Geraldine Conn
		Chief Financial Officer