CABARET ROYALE CORP/
10QSB/A, 1997-03-11
EATING PLACES
Previous: BENCHMARQ MICROELECTRONICS INC, DEF 14A, 1997-03-11
Next: WAVEPHORE INC, 10-K/A, 1997-03-11



                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                  FORM 10-QSB/A

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


For the Quarter Ended                      Commission File Number 33-39263-NY
September 30, 1995


                           CABARET ROYALE CORPORATION
             (Exact name of registrant as specified in its charter)


Delaware                                                           22-2993070
(State or other jurisdiction                                 (I.R.S. Employer
of incorporation or organization)                         Identification No.)



                              10723 COMPOSITE DRIVE
                               DALLAS, TEXAS 75220
                                 (214) 350-2161
                          (Principal Executive Offices)
                          -----------------------------





Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding  12 months or for such  shorter  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    [  ]

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock as of the latest practicable date.

COMMON STOCK, PAR VALUE $0.001                                7,348,574 SHARES
- ------------------------------                                ----------------
Class                                        Outstanding at September 30, 1995


                All currencies stated herein are in U.S. Dollars


<PAGE>





                           CABARET ROYALE CORPORATION

                                  FORM 10-QSB/A

                                      INDEX


                                                                           Page
                                                                           ----

PART I - FINANCIAL INFORMATION
- ------------------------------


ITEM 1.           FINANCIAL STATEMENTS

Consolidated Condensed Balance Sheets
   September, 1995 and December 31, 1994                                       3

Consolidated Condensed Statements of operations:
    Three Months Ended September 30, 1995 and 1994                             5

Consolidated Condensed Statements of operations:
    Nine Months Ended September 30, 1995 and 1994                              6

Consolidated Condensed Statements of Cash Flows
    Nine Months Ended September 30, 1995 and 1994                              7

Notes to Consolidated Condensed Financial Statements                           8


ITEM 2.           MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS               12


PART II - OTHER INFORMATION AND SIGNATURES
- ------------------------------------------

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K


SIGNATURES










                                       -2-

<PAGE>





                           CABARET ROYALE CORPORATION

                                  FORM 10-QSB/A


PART I - FINANCIAL INFORMATION

ITEM 1.  CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

                      Consolidated Condensed Balance Sheets

                    September 30, 1995 and December 31, 1994


                                     ASSETS
                                     ------

                                                 September 30,      December 31,
                                                        1995              1994
                                                 (Unaudited)
Current assets:
  Cash and cash equivalents                      $   (17,523)       $      --
   Federal Income Tax Refund                            --                3,409
  Accounts receivable:
    Affiliates                                       176,324            131,809
    Employees                                          2,656               --
                                                 ============       -----------

         Total current assets                        161,457            135,218
                                                 -----------        -----------

Property and equipment:
  Land and improvements                              770,948            770,948
  Building and improvements                        3,738,394          3,738,394
  Furniture and equipment                          1,373,766          1,381,005
                                                 -----------        -----------

                                                   5,883,108          5,890,347

  Less accumulated depreciation                   (1,852,839)        (1,669,212)
                                                 -----------        -----------

  Net Property and equipment                       4,030,269          4,221,135

Other assets                                           3,198             18,644
                                                 -----------        -----------



         Total other assets                      $ 4,194,924        $ 4,374,997
                                                 -----------        -----------



                                       -3-

<PAGE>



                           CABARET ROYALE CORPORATION

                  Consolidated Condensed Balance Sheet (Cont.)

                    September 30, 1995 and December 31, 1994


                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------

                                                   September 30,    December 31,
                                                       1995              1994
                                                   (Unaudited)
Current liabilities:
   Bank overdraft                                          --       $    69,412
  Accounts payable                                  $    87,099         121,684
  Accrued expenses:
     Interest payable                                   371,014         214,535
     Other accrued expenses                             296,253          87,298
 Management fees payable                                  3,700            --
 Security Deposits                                        2,000            --
 Bridge financing notes payable                       2,835,010       2,835,000
 Other notes payable                                     35,518          79,634
 Current portion of long-term debt
   And Capital Lease Obligations                         63,541          67,490
  Federal Income taxes payable                           (3,409)           --   
                                                    -----------     -----------

         Total current liabilities                  $ 3,690,726     $ 3,475,053
                                                    -----------     -----------

Net liabilities of CAT Entertainment,
 A discontinued operation                                  --         3,793,409

Notes payable and capital lease obligations,
 Net of current portion                               1,524,656       1,434,849
                                                    -----------     -----------

Stockholders' equity:
  Common stock; $.001 par; 60,000,000
   shares authorized, 7,298,854 outstanding               7,299           7,299
Additional paid-in capital                            5,308,572       5,308,572
 Retained earnings (deficit)                         (9,644,185)     (9,644,185)
 Year-to-Date Net Income                              3,307,856            --
                                                    -----------     -----------

         Total stockholders' equity(deficit)         (1,020,458)     (4,328,314)
                                                    -----------     -----------

Total Liabilities and Capital                       $ 4,194,924     $ 4,374,997
                                                    ===========     ===========


          See accompanying notes to consolidated financial statements.

                                       -4-

<PAGE>


<TABLE>
<CAPTION>

                           CABARET ROYALE CORPORATION

                        Consolidated Statements of Income

                                                                    Three Months Ended                      Nine Months Ended
                                                                       September 30,                          September 30,
                                                                  1995              1994                 1995                1994
Revenues:
<S>                                                         <C>                     <C>                 <C>                 <C>    
     Operating sales                                               --           $   462,223                --             1,435,191
      Rental income                                         $   110,129             231,701             343,998             722,314
     Franchise fees                                              34,770             110,113              99,525             113,905
                                                            -----------         -----------         -----------         -----------

                                                            $   144,899         $   195,037         $   443,523         $ 2,271,410
                                                            -----------         -----------         -----------         -----------

Operating costs and expenses:
     Cost of sales                                                 --                99,202                --               341,704
     Operating expenses                                         153,495             530,924             455,263           1,710,752
     General and administrative
       expenses                                                    --               383,523                --             1,214,630
     Depreciation and
       amortization                                              67,774             702,174             203,324            1,686,19
                                                            -----------         -----------         -----------         -----------
                                                                221,269           1,715,823             658,587           4,953,285
                                                            -----------         -----------         -----------         -----------

Operating income (loss)                                         (76,370)           (911,786)           (215,065)         (2,681,875)

Other income (expenses):
     Interest/misc. income                                         --                22,015               1,727              23,190
      Gain on sale of Fixed Assets                                 --                  --                11,151                --
     Interest/debt conversion
       expenses                                                (110,384)           (139,432)           (261,295)           (457,563)
                                                            -----------         -----------         -----------         -----------

Net income (loss) before
  provision for income taxes                                   (186,754)         (1,029,203)           (489,238)         (3,116,248)
Discontinued Operations
   Gain on Disposal of CAT                                       (3,146)               --             3,797,094                --
Provision (benefit)  for
  income taxes (Note 6)                                            --                  --                  --               (10,985)

                                                            -----------         -----------         -----------         -----------
Net income (loss)                                           $  (189,900)        $(1,029,203)        $ 3,307,856         $(3,105,263)

Pro forma income (loss)
  per share  (Note 3)                                       $     (0.03)        $     (0.15)        $     (0.04)        $     (0.44)
                                                            ===========         ===========         ===========         ===========

Pro forma weighted average
  shares outstanding (Note 3)                                 7,348,574           6,980,529           7,348,574           6,980,529
                                                            ===========         ===========         ===========         ===========
</TABLE>



          See accompanying notes to consolidated financial statements.

                                       -5-

<PAGE>


<TABLE>
<CAPTION>

                           CABARET ROYALE CORPORATION

            Consolidated Statement of Changes in Stockholders' Equity

                               September 30, 1995



                                                              Common stock
                                                              ------------
                                                         Number                        Additional                         Total
                                                          of                           paid-in         Retained        stockholders'
                                                       shares           Amount         capital    earnings (deficit)     equity
                                                       ------           ------         -------    ------------------     ------

<S>                                                    <C>                 <C>         <C>             <C>             <C>         
Balance at December 31, 1994                           7,348,574           7,299       5,308,572       (9,644,185)     $(4,328,314)


Net income (loss)                                            --              --              --          3,307,856        3,307,856

                                                                       
                                                       ----------       ----------     ----------      ----------       ----------

Balance at September 30,1995                            7,348,574           7,299       5,308,572       (6,336,329)      (1,020,458)



</TABLE>









          See accompanying notes to consolidated financial statements.

                                      -6-

<PAGE>
<TABLE>
<CAPTION>



                           CABARET ROYALE CORPORATION

                      Consolidated Statements of Cash Flows

                                                                                                            Nine months ended
                                                                                                       1995                 1994
                                                                                                  ------------          ----------

Cash flows from operating activities:
<S>                                                                                            <C>                      <C>         
     Net Income(loss)                                                                          $  (489,238)             $(3,105,263)
     Noncash revenues, expenses, gains, and
        losses included in net income(loss):
         Loan origination expense                                                                     --                    115,000
         Debt conversion expense                                                                      --                     75,000
         Depreciation and amortization                                                             203,324                1,686,199
         Gain on sale of fixed assets                                                              (11,151)                    --
     Changes in assets and liabilities:
         Accounts receivable                                                                       (28,635)                 (70,416)
         Inventories                                                                                  --                    (41,995)
         Other assets                                                                                 --                     (9,123)
            Prepaid expenses                                                                         1,811                     --
         Accounts payable                                                                          (34,585)                 571,534
         Accrued expenses                                                                          214,655                  277,556
         Interest payable                                                                          156,478                     --
         Other notes payable                                                                       (44,106)                    --
         Federal income taxes payable                                                                 --                    (10,985)
                                                                                                                        -----------

Net cash provided (used in) by operating activities                                                (31,449)                (512,493)

Gain from discontinued operations                                                                3,797,094                     --
 Net adjustments to reconcile gain from
   Discontinued  operations  to  cash  received                                                 (3,811,945)                    --
   From  discontinuedoperations:

Net cash used in discontinued operations                                                           (14,851)                    --

Net cash used in investing activities:
     Purchase of leasehold improvements                                                               --                 (2,391,100)
     Payment of rent arrearages                                                                       --                   (141,000)
                                                                                                                        -----------

Net cash used in investing activities                                                                 --                 (2,532,100)

Net cash provided by (used in) financing activities:
     Payment of mortgages and notes payable                                                           --                    (91,599)
     Proceeds from bridge loan                                                                        --                  2,835,010
     Proceeds from new borrowings                                                                  150,000                     --
     Loans from stockholders                                                                          --                    266,000
                                                                                                                        -----------
      Payment on long term debt                                                                     51,812                     --

Net cash provided by (used in) financing activities                                                 98,188                3,009,411

Net increase (decrease) in cash and cash equivalents                                                51,888                  (35,182)

Cash and cash equivalents at beginning of period                                                   (69,412)                  39,319
                                                                                               -----------              -----------

Cash and cash equivalents at end of period                                                     $   (17,523)             $     4,137
                                                                                               ===========              ===========

Supplemental information:
      Interest paid                                                                            $   118,039              $    78,645
                                                                                               ===========              ===========
</TABLE>

          See accompanying notes to consolidated financial statements.

                                       -7-

<PAGE>


                           CABARET ROYALE CORPORATION

                   Notes to Consolidated Financial Statements

1.       CONSOLIDATED FINANCIAL STATEMENTS

     The consolidated financial statements included herein have been prepared by
the Company and are  unaudited.  Certain  information  and footnote  disclosures
normally included in financial  statements prepared in accordance with generally
accepted  accounting  principles  have been  condensed  or  omitted.  Management
believes the disclosures are adequate to prevent the financial  information from
being  misleading  and  believes all  adjustments  deemed  necessary  for a fair
presentation of the consolidated  financial  position and operating  results for
the interim period have been reflected.  Consolidated  operating results through
September 30, 1995, are not necessarily  indicative of operating results for the
year ending December 31, 1995.


2.       ORGANIZATION AND BUSINESS OPERATIONS

     On September 30, 1993,  Walhill  Partners,  Ltd.  (Walhill) was acquired by
Exceptional Enterprises Inc. (Exceptional).  After the acquisition,  Exceptional
changed  its name to Cabaret  Royale  Corporation  (the  Company).  Walhill  was
originally  formed for the purpose of owning a restaurant,  bar and cabaret club
in Dallas,  Texas.  Exceptional  had been an  inactive  company  whose stock was
registered under the Securities Exchange Act of 1933.

     The  acquisition of Walhill by  Exceptional  was accounted for as a reverse
acquisition. Under the reverse acquisition, Walhill was effectively the acquiror
of Exceptional.  Therefore,  the accompanying  consolidated financial statements
are those of Walhill for all periods presented,  adjusted to reflect the reverse
acquisition.  As part of that  adjustment,  partners' net capital in Walhill was
allocated  between  common  stock,   additional   paid-in-capital  and  retained
earnings.

     During 1993 and 1994,  the  Company's  operations  consisted of leasing the
Dallas  facility to an affiliated  company,  operating under the name of Cabaret
Royale. On February 24, 1994, the Company acquired the outstanding  common stock
of an entity which owned leasehold improvements in a leased facility in New York
City. The acquisition was made through a wholly owned subsidiary of the Company.
On March 14, 1994, the facility opened and began operating as a restaurant,  bar
and  cabaret  club.  During the first  quarter of 1994,  the  Company  issued an
aggregate of  $2,655,000 in 8%  convertible  subordinated  notes.  An additional
$180,010 in 8% convertible  subordinated notes were issued during the second and
third  quarters  of  1994.  Proceeds  from the  notes  were  primarily  used for
improvements in the New York facility.

     On  December   23,   1995,   the  Company   sold  its  major   asset,   the
restaurant/bar/nightclub  facility  located at 10723  Composite  Drive,  Dallas,
Texas,  to AAI  Investments,  Inc.,  a  Florida  corporation,  and  vacated  the
referenced premises on December 30, 1995. The Company's other assets,  including
a franchise operation in Mexico City, Mexico were unaffected.


3.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     PRINCIPLES OF CONSOLIDATION - The consolidated financial statements include
the accounts of Cabaret  Royale  Corporation  and its wholly  owned  subsidiary.
Intercompany accounts and transactions have been eliminated in consolidation.


                                       -8-

<PAGE>


                           CABARET ROYALE CORPORATION

                   Notes to Consolidated Financial Statements


3.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

     PROPERTY, EQUIPMENT, DEPRECIATION AND AMORTIZATION - Property and equipment
are  stated  at  cost.  Depreciation  and  amortization  are  computed  over the
estimated  useful lives of the assets,  primarily on a  straight-line  basis for
financial statement purposes,  as follows:  

                                        Years 
                                        ----- 

Buildings and improvement               31.5
Furniture and equipment                  5-7

     OTHER  ASSETS - Other  assets are stated at cost and consist  primarily  of
deferred costs,  loan origination  fees,  deposits and goodwill.  Deferred costs
include costs related to site selections for future facilities. Costs related to
abandoned future facilities and general facility selection costs which cannot be
identified with specific locations are charged to operations.

     Loan  origination  fees of $115,000  related to the issuance of convertible
subordinated  notes,  were amortized  using the interest method between April 1,
1994 and August 31,  1994,  the  maturity  date of the notes.  Interest  expense
charged to  operations  for the nine month period ended  September  30, 1994 was
$115,000.

     Goodwill  represents the aggregate excess of the cost of companies acquired
over the fair  value of their net  assets at dates of  acquisition  and is being
amortized  on the  straight  line  method  over  two  years  from  the  date  of
acquisition.  Amortization  expense  charged  to  operations  for the nine month
period ended September 30, 1994 and 1993 was $578,382 and -0-, respectively.

     INCOME TAXES - Concurrent with the acquisition by Exceptional,  the Company
adopted  Statement  of  Financial  Accounting  Standards  No.  109  (SFAS  109),
"Accounting for Income Taxes." SFAS 109 requires an asset and liability approach
to financial  accounting for income taxes. In the event differences  between the
financial  reporting  basis  and the  tax  basis  of the  Company's  assets  and
liabilities  result in deferred tax assets,  SFAS 109 requires an  evaluation of
the probability of being able to realize the future  benefits  indicated by such
assets.  A valuation  allowance is provided for a portion or all of the deferred
tax assets  when there is an  uncertainty  regarding  the  Company's  ability to
recognize the benefits of the assets in future years.

     INCOME  (LOSS) PER SHARE - Income (loss) per share are computed by dividing
the net income (loss) by the pro forma weighted  average number of common shares
outstanding,  plus common stock equivalents.  Common stock equivalents represent
warrants  with an exercise  price  below fair market  value for any of the years
presented  (see Note 7). The income (loss) per share  calculations  were made as
though the Exceptional acquisition took place on January 1, 1993.

                                      -9-

<PAGE>


                           CABARET ROYALE CORPORATION

                   Notes to Consolidated Financial Statements


4.       CONVERTIBLE DEBT

     During  1994,  the  Company  borrowed  an  aggregate  of  $2,835,010  of 8%
convertible  subordinated  notes.  The notes and related  accrued  interest were
payable on August 31, 1994.  These notes are currently in default.  Each note is
convertible, at the option of the holder, into Class A common stock at the price
then  offered by the Company in any private or public  offering.  In  connection
with the issuance of the  convertible  subordinated  notes,  the Company  issued
2,835,010  warrants to purchase  Class A common stock,  exercisable at $2.50 per
share.  The  warrants  provide that if the related note is not repaid by May 31,
1994, the number of shares  subject to warrants  doubles.  The warrants  further
provide that if the related  note is not repaid by July 31,  1994,  the exercise
price decreases to $1.25 a share.  The warrants expire three years from the date
of issuance. (See Note 7 for total balance of warrants outstanding.)


5.       NEW YORK ACQUISITION

     On February 24, 1994, the Company acquired the outstanding common stock
of an  entity  which  owned  leasehold  improvements,  furniture,  fixtures  and
equipment  in a leased  facility  in New York  City.  As  consideration  for the
acquisition,  the  Company  issued  2,400,000  shares  of Class A common  stock,
1,000,000  warrants  to  purchase  Class A common  stock  at  $2.50 a share  and
1,000,000  warrants  to  purchase  Class A common  stock  at $5.00 a share.  The
warrants are subject, under certain circumstances,  to adjustments corresponding
to those in the convertible  note warrants  described above. The warrants expire
two years from the date of issuance.  (See Note 7 for total  balance of warrants
outstanding.)  The following sets forth assets acquired and liabilities  assumed
in the acquisition:

Assets:
     Inventory                                                        $    3,879
     Property and equipment                                            3,493,647
     Goodwill                                                          4,933,860
     Other assets                                                        308,194
                                                                      ----------

                                                                      $8,739,580
                                                                      ==========

Liabilities:
     Accounts payable                                                 $  724,651
     Notes payable                                                     5,014,929
                                                                      ----------
                                                                       5,739,580
Common stock                                                           3,000,000
                                                                       ---------


                                                                      $8,739,580
                                                                      ==========



                                      -10-

<PAGE>


                           CABARET ROYALE CORPORATION

                   Notes to Consolidated Financial Statements

6.   INCOME TAXES

   Prior to September 30, 1993 and the acquisition by Exceptional, the Company
was organized as a limited  partnership.  As a limited  partnership,  income and
losses  were  reported  in the income tax  returns of the  individual  partners.
Accordingly,  no  provision  was made for income  taxes  related to  partnership
operations.


7.   COMMON STOCK WARRANTS

     At June  30,  1994,  the  Company  had  10,470,020  common  stock  warrants
outstanding.  Each  warrant is  currently  exercisable  for one share of Class A
common stock at prices  ranging  between  $1.00 and $2.50 a share.  The warrants
expire between February 1996 and July 1998.


8.   RELATED PARTY TRANSACTIONS

     Effective  April 1, 1994, the lease with an affiliated  company was amended
to increase the rent from 16% to 21% of its  adjusted  gross  receipts  (minimum
$30,000 per month).  This was to compensate the Company for management  advisory
services and use of the trademark. This lease was terminated as part of the sale
of the Dallas facility and is no longer in effect.


9.   COMMITMENTS AND CONTINGENCIES

     An  affiliate  of the  Company,  which was the former  lessee of the Dallas
facility,  is the defendant in a lawsuit filed in Federal  district court by the
U.S.  Department of Labor.  The lawsuit claims certain  independent  contractors
were  employees of such  affiliate,  rather than  independent  contractors.  The
lawsuit was  vigorously  defended by such  affiliate;  however,  the defense was
unsuccesful. Further, the Internal Revenue Service (IRS) informed such affiliate
that, if the lawsuit was successful, the IRS will pursue a claim for payroll tax
arrearages.  Although the Company is not a party to the above mentioned lawsuit,
the results of the suit could  negatively  impact the  operations  of the Dallas
facility and the collectibility of related rental income.

     The  Company was  notified by the State of New York of a $41,000  sales tax
assessment  against the New York facility (see Note 5). This assessment  relates
to operations by the previous owner and has been settled for $322.


10.  NON CASH INVESTING AND FINANCING TRANSACTIONS

     On February 24, 1994, the Company made a non-cash  acquisition of a company
which held a lease and owned leasehold improvements in a New York City facility.
The Company issued as  consideration  for the  acquisition,  2,400,000 shares of
Class A common stock and 2,000,000 warrants to purchase Class A common stock.

                                      -11-

<PAGE>




On April 1, 1994,  the Company  made a non-cash  conversion  of debt and accrued
interest to 51,358 shares of Class A Common Stock.

Item 2. Management's discussion and analysis of financial conditions and results
        of operations

INTRODUCTION  - During 1994,  the primary effort of the Company will be to bring
to full  operational  status the New York City  facility,  the newly  franchised
Mexico  City  facility,  and  the  location  and  evaluation  of  potential  new
facilities for expansion. The acquisition of the New York City facility occurred
on  February  24,  1994 and  began  operations  on  March  14,  1994.  Extensive
advertising was run during the first several weeks of operations, the benefit of
which was seen in the second  quarter of 1994 and has  continued to be evidenced
during  the third  quarter of 1994.  Since the  acquisition  was of an  existing
corporation,  the  Company  is  currently  in the  process of  streamlining  the
operations to conform to operating  policies and procedures  currently in use at
the Dallas facility, resulting in reduced operating costs in the future. The New
York facility was placed in bankruptcy in January 1995 and was administered as a
"no-asset"  Chapter 7. The franchised  facility in Mexico City opened on May 23,
1994. Sales have been better than budgeted and should continue to be higher than
initially projected by the Company.

RESULTS OF OPERATIONS - The following table sets forth the percentages which the
items  in the  statements  of  operations  bear  to  revenues  for  each  period
presented:

<TABLE>
<CAPTION>


                                                                                     Period ended September 30,
                                                                                         1995            1994
                                                                                         ----            ----
Revenues:
<S>                                                                                        <C>            <C> 
     Operating sales                                                                        -             63.2
     Rental income                                                                         77.6           31.8
     Franchise fees                                                                        22.4            5.0.
                                                                                           ----           ----
                                                                                          100.0%         100.0%
Operating costs and expenses:
     Cost of sales                                                                          -             15.0
     Operating expenses                                                                   102.6           75.
     General and administrative                                                             -             53.5
     Depreciation and amortization                                                         45.9           74.2
                                                                                           ----           ----
Total Operating Expenses                                                                 (148.5)        (218.0)

Operating income (loss)                                                                   (48.5)        (118.0)

Other Income (expense):
   Interest income                                                                          0.0            1.0
   Interest expense                                                                       (64.7)         (20.1)
                                                                                                          ----
   Other income                                                                             2.9            --

Other income (expense)                                                                    (61.8)          19.1

Net Income(loss) from continuing operations                                               110.3)         (98.1)

Income (loss) before provision for income taxes                                             --           (137.1)

Benefit for income taxes                                                                    --              0.4

Gain on Disposal of CAT                                                                   865.1            --
   Net Income(loss) from Discontinued Operations                                          856.1            --

Net income (loss)                                                                         745.8%        (1367%)
                                                                                          ======         =====
</TABLE>

                                      -12-

<PAGE>







September 30, 1995 compared to September 30, 1994
- -------------------------------------------------

REVENUES  - The  facility  in New  York  City  contributed  operating  sales  of
$1,435,191  through  the third  quarter  of 1994.  Rent  income  from the Dallas
facility for the nine months ended  September 30, 1994  increased  $114,761,  or
18.9%,  compared  with the same period for the nine months ended  September  30,
1993.  This increase was due to a slight  improvement in economic  conditions of
the Dallas  market  area and a 5% increase  in the rent  percent  charged to the
lessee  of the  Dallas  facility,  effective  April 1, for  management  advisory
services and use of the  trademark.  The 5%  franchise  fee from the facility in
Mexico  City  resulted  in $113,905  for the first four and  one-half  months of
operations.

COST OF SALES - Cost of sales were the result of  continuing  operations  of the
New York City facility.


OPERATING  EXPENSES - Operating  expenses  consist of salaries,  payroll  taxes,
supplies, utilities,  advertising and other expenses associated with the opening
and operation of the New York City facility.

GENERAL  AND  ADMINISTRATIVE  EXPENSES  - General  and  administrative  expenses
increased  $1,192,964,  or  550.6%,  due  primarily  to the marked  increase  in
executive  salaries and professional  services related to the acquisition of the
new facility in New York,  investigating  sources of additional equity financing
and reporting requirements as a public company.

BAD DEBT EXPENSE - The bad debt expense was due to the write off of a receivable
from the previous operating company which became insolvent in 1993.

DEPRECIATION  AND  AMORTIZATION - The increase in depreciation  and amortization
expense of  $$1,512,008,  or 868.0%,  was due primarily to the  amortization  of
goodwill associated with the acquisition of the New York City facility.

INTEREST/MISCELLANEOUS  INCOME - Interest/miscellaneous income increased $10,055
or 76.6%  due to a refund of a license  fee for the New York City  facility  and
video income for the rental of the Dallas facility for location filming.

INTEREST/DEBT  CONVERSION EXPENSES - Interest/debt conversion expenses increased
$314,172,  or 219.1% for the nine months,  due to the  assumption  of additional
liabilities  associated with the transfer of assets from the previous  operating
company of the Dallas  facility.  In  addition,  warrants to purchase  shares of
Class A Common  Stock of the  Company  valued at $.025  each  were  issued to an
individual  assisting  with  the  raising  of funds by the  Company  through  8%
Convertible  Subordinated  Notes.  The write off of loan  origination  fees also
contributed to the increase.

PROVISION  (BENEFIT) FOR INCOME TAXES - A tax benefit of $10,985  relates to net
operating  losses  carried  back to taxes  incurred in the last quarter of 1993.
Prior to the Exceptional acquisition,  income or losses of Walhill were reported
in the income tax returns of the individual partners.  Accordingly, no provision
was made for income taxes relating to those operations.

                                      -13-

<PAGE>



NET INCOME (LOSS) - The September 30, 1994 net loss of $2,230,964, a decrease in
net income of $1,993,206,  was due primarily to the  acquisition and start up of
the New York City facility.

LIQUIDITY  AND  CAPITAL  RESOURCES - The  Company  has  operated  with a working
capital  deficiency  during the first three  quarters  of the year and  received
short  term  loans  from  shareholders  to bridge  the cash flow  deficit  until
additional equity financing can be obtained.

The Company will continue to move forward with plans to open other facilities in
other cities and will be seeking to raise capital to finance any such expansion.
The acquisition of the New York City facility was accomplished  through issuance
of shares of Class A common stock and warrants to purchase Class A common stock,
in exchange for the stock of the entity owning the New York City  facility.  The
Company loaned  $2,000,000  which was used by that entity for renovations to the
New York City facility.  Funds for the renovation  loan came from  borrowings of
$2,685,000 by 8% convertible  subordinated notes of the Company. Those notes are
currently in default.  Any additional  equity  financing  raised will be used to
retire  these  notes.  The  Company  borrowed an  additional  $150,010 of the 8%
convertible subordinated notes to complete renovations to the New York facility.

A franchised  Mexico City facility had a soft opening on May 17, 1994 and opened
for regular  business on May 23, 1994.  The first year franchise fees will be 5%
of gross revenues and subsequent years will be a variable  percentage,  not less
than 5% of gross revenues.

                                      -14-

<PAGE>



Part II - Other Information
Exhibits and Reports on Form 8-K
- --------------------------------

  (a)  Exhibits - None

  (b)  Form 8-K's filed: - none

                                      -15-

<PAGE>



                                    SIGNATURE

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereupon duly authorized.

                           CABARET ROYALE CORPORATION



September 30, 1995

                                    /s/ Salah Izzedin
                                    -----------------

                                    Salah Izzedin
                                    President

                                      -17-


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission