CABARET ROYALE CORP/
10QSB/A, 1997-03-07
EATING PLACES
Previous: BRAZILIAN INVESTMENT FUND INC, N-30D, 1997-03-07
Next: OUTBACK STEAKHOUSE INC, PRE 14A, 1997-03-07



                       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
March 31, 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 [  ]                No  [X]

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 March 31, 1995





<PAGE>




                           CABARET ROYALE CORPORATION

                                  FORM 10-QSB/A

                                      INDEX

                                                                            Page
                                                                            ----

PART I - FINANCIAL INFORMATION


ITEM 1.           FINANCIAL STATEMENTS

                  Consolidated Condensed Balance Sheets -
                     March 31, 1995 and December 31, 1994                      3

                  Consolidated Condensed Statements of Operations -
                      Three Months Ended March 31, 1995 and 1994               5

                  Consolidated Condensed Statement of Changes in
                      Stockholders' Equity  - Three Months Ended
                      March 31, 1995                                           6

                  Consolidated Condensed Statements of Cash Flows -
                      Three Months Ended March 31, 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

                      March 31, 1995 and December 31, 1994


                                     ASSETS

                                                     MARCH       DECEMBER 31,
                                                     1995            1994
                                                   (Unaudited)
<TABLE>
<CAPTION>

Current assets:
<S>                                              <C>                      <C>      
  Cash and cash equivalents                      $   (25,527)             $      --
 Federal Income Tax Refund                             3,409
Accounts receivable:
    Affiliates                                       132,301                  131,809

    Employees                                          1,165
    Prepaid Insurance, Auto                            1,207

         Total current assets                        109,145                  135,218
                                                 -----------              -----------


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

                                                   5,890,347

  Less accumulated depreciation                   (1,726,380)              (1,669,212)
                                                 -----------              -----------

  Net Property and equipment                        4,156,72                4,221,135

  Other assets, net of accumulated
   amortization of $22,726                            12,288                   18,644
                                                 -----------              -----------


                                                 $ 4,278,162              $ 4,374,997
                                                 ===========              ===========
</TABLE>


                                       -3-
<PAGE>



                           CABARET ROYALE CORPORATION

                  Consolidated Condensed Balance Sheet (Cont.)

                      March 31, 1995 and December 31, 1994


                       LIABILITIES AND STOCKHOLDERS' EQUIT

                                                     MARCH       DECEMBER 31,
                                                     1995            1994
                                                   (Unaudited)

Current liabilities:
Bank Overdraft                                  $    69,412
 Accounts payable                                   143,592    $   121,684
  Accrued expenses:
    Interest payable                                270,459        214,535
    Other accrued expenses                          189,215         87,298
 Federal Income taxes payable                        (3,409)
 Bridge Financing Notes payable                   2,835,010      2,835,000
 Other Notes Payable                                 80,585         79,634
 Current Portion of Long term debt and
   Capital Lease Obligation                          63,541         67,490

         Total current liabilities                3,475,053

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


Notes payable and capital lease obligations,
   net of current portion                         1,413,063      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                         08,572      5,308,572
  Retained earnings  (deficit)                    9,644,185      9,644,185
  Year-to-Date Net Income                         3,614,420           --

         Total stockholders' equity (deficit)      (713,893)    (4,328,314)
                                                  -----------    ----------

                                                 $ 4,278,162    $4,374,997
                                                 ===========    ==========

          See accompanying notes to consolidated financial statements.



                                       -4-

<PAGE>



                           CABARET ROYALE CORPORATION

                 Consolidated Condensed Statements of Operations

                                                        Three months ended
                                                            March 31,
                                                        ------------------
                                                       1995            1994
                                                       ----            ----
                                                     (Unaudited)     (Unaudited)

Revenues:
  Rental income                                          127,942    $   224,491
  Franchise Fees                                          30,934
  Operating sales                                        259,517
                                                     -----------    -----------

                                                         158,875        484,008
                                                     -----------    -----------

Operating costs and expenses:
  Cost of sales                                             --           71,354
  Operating expenses                                     197,106        461,450
  General and administrative expenses                       --          308,429
  Depreciation and amortization                           67,774        283,767
                                                     -----------    -----------

                                                         264,880      1,125,000
                                                     -----------    -----------

Operating income (loss)                                 (106,004)      (640,992)
                                                     -----------    -----------

Other income (expenses):
  Interest income                                                           676

  Miscellaneous Income                                     1,719
 Gain on sale of Fixed Assets                             11,151
 Interest/debt conversion expenses                       (94,928)      (154,578)
                                                     -----------    -----------


                                                         (82,058)      (153,902)
                                                     -----------    -----------

Income (loss) before provision
  for income taxes                                      (188,062)      (794,894)
Discontunued Operation Gain on Disposal of CAT         3,802,482
Provision (benefit) for income taxes (Note 6)          _________        (10,985)
                                                                    -----------

Net income (loss)                                    $ 3,614,420    $  (783,909)
                                                     ===========    ===========



Income (loss) per share  (Note 3)                    $      (.49)   $      (.14)
                                                     ===========    ===========

Weighted average shares outstanding (Note 3)           7,348,574      5,796,977
                                                     ===========    ===========

     See accompanying notes to consolidated condensed financial statements.


                                       -5-
<PAGE>
                                       


                           CABARET ROYALE CORPORATION

      Consolidated Condensed Statements of Changes in Stockholders' Equity

                                 March 31, 1995
                                   (Unaudited)
<TABLE>
<CAPTION>

                                     Common stock
                                     ------------
                                Number              Additional                    Total
                                  of                 paid-in       Retained     stockholders'
                                shares    Amount     capital       earnings        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)                   --       --           --       3,614,420      3,614,420
                               ---------   ------   ----------   -----------    -----------


Balance at March 31, 1995      7,348,574   $7,299   $5,308,572   $(6,029,765)   $  (713,894)
                               =========   ======   ==========   ===========    ===========
</TABLE>
 

      See accompanying notes to consolidated condensed financial statements.


                                       -6-
<PAGE>
                                      

                           CABARET ROYALE CORPORATION

                 Consolidated Condensed Statements of Cash Flows

                                                           Three months ended
                                                              March 31,
                                                           ------------------
                                                          1995             1994
                                                          ----             ----
                                                      (Unaudited)
<TABLE>
<CAPTION>
Cash flows from operating activities:
<S>                                                    <C>            <C>         
  Net income (loss)                                    $  (188,062)   $  (783,909)
  Non cash revenues, expenses, gains and
    losses included in net income (loss):
    Debt conversion expense                                   --           75,000
    Depreciation and amortization                           67,775        283,767
    Gain on sale of fixed assets                           (11,151)          --
    Changes in assets and liabilities:
      Accounts receivable                                   16,879       (118,280)
       Inventory                                              --          (25,287)
      Other assets                                            --          (73,689)
      Prepaid expenses                                         603           --
      Accounts payable                                      21,908        465,168
      Accrued expenses                                     101,916         231,54
       Interest payable                                     55,923           --
       Other Notes payable                                     961           --
      Federal income taxes payable                         (10,985)
                                                       -----------    -----------

Net cash provided by operating activities                   66,752         43,333
                                                       -----------    -----------

Gain from discontinued operations                        3,802,482           --
   Net adjustments to reconcile gain from
       discontinued operations to cash received
        from discontinued operations:                   (3,811,945)          --

Net cash used in discontinued operations                    (9,463)          --

Net cash used in investing activities:
  Purchase of leasehold improvements                          --       (2,341,423)
   Payment of rent arrearage                                  --         (141,000)

Net cash used in investing activities                         --       (2,482,423)
                                                                      -----------

Net cash provided by (used in) financing activities:
  Payment of mortgages and notes payable                      --          (29,302)
  Proceeds from bridge loan                                   --        2,655,000

Payment on long term debt                                  (13,405)          --

Net cash provided by (used in) financing activities         13,405      2,625,698
                                                       -----------    -----------
</TABLE>



                                       -7-
<PAGE>

<TABLE>
<CAPTION>
                                                           Three months ended
                                                              March 31,
                                                           ------------------
                                                          1995             1994
                                                          ----             ----
                                                      (Unaudited)

Net increase (decrease) in cash
<S>                                                 <C>                      <C>    
 and cash equivalents                               43,884                   186,608

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


Cash and cash equivalents - end of period         $(25,527)                  225,927
                                                   ========                  =======


Supplemental information:
  Interest paid                                    $39,005              $     40,049
                                                    ======                ==========
</TABLE>

     See accompanying notes to consolidated condensed financial statements.



                                       -8-
<PAGE>




                           CABARET ROYALE CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

1.       CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

         The consolidated  condensed  financial  statements included herein have
been prepared by the Company and are unaudited. Certain information and footnote
disclosures normally include 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  March 31, 1995,  are not  necessarily  indicative of operating
results for the year ending December 31, 1995.

         While the Company believes that the disclosures  presented are adequate
to make the  information  not  misleading,  it is suggested that these condensed
financial  statements  be read in  conjunction  with the  annual  report on Form
10-KSB filed with the Securities and Exchange Commission on May 6, 1994.

         The December 31, 1993 Consolidated  Condensed Balance Sheet and related
notes thereto were derived from the December 31, 1993 audited  Balance Sheet and
Notes to the  financial  statements.  On February 16, 1994 (except for note 8 to
those  financial  statements  which  is as of April  15,  1994),  the  Company's
auditors  issued  an  unqualified  opinion  including  certain  explanatory  and
emphasis paragraphs on the fairness of those financial statements.

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 .

                                       -9-
<PAGE>


                           CABARET ROYALE CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)

                  Organization and business operations (cont.)

         During the first  quarter of 1994,  the Company  issued an aggregate of
$2,655,000 in 8% convertible  subordinated  notes.  Proceeds from the notes were
partially 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.  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.

         PROPERTY,  EQUIPMENT,  DEPRECIATION  AN  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 
                                     ----- 

         Building and improvements   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 $190,000 related to the issuance of $2,655,000
in  convertible  subordinated  notes,  are being  amortized on the straight line
basis between April 1, 1994 and August 31, 1994, the maturity date of the notes.

         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 three month
period ended March 31, 1994 and 1993 was $79,348 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.


                                       -10-
<PAGE>


                           CABARET ROYALE CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)



3.       SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT.)

         Pro forma  income  taxes  assume  SFAS 109 was adopted as of January 1,
1993 and that the  Company  operated  as a taxable  corporation  for all periods
represented (See Note 6).

         INCOME  (LOSS)  PER SHARE - Income  (loss)  per share are  computed  by
dividing the net income (loss) by the 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.

4.       CONVERTIBLE DEBT

         During the first  quarter of 1994,  the Company  borrowed an  aggregate
$2,655,000 on 8% convertible  subordinated  notes. The notes and related accrued
interest are payable on August 31, 1994. 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  2,655,000  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.

5.       COMMON STOCK WARRANTS

         At March 31, 1994,  the Company had  5,455,000  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.

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.

         Pro forma  income  taxes give effect to  corporate  taxes as though the
Company were taxed as a corporation  under the provisions of SFAS 109 during all
operating periods reflected.


                                       -11-
<PAGE>



                           CABARET ROYALE CORPORATION
                   Notes to Consolidated Financial Statements
                                   (Unaudited)




7.       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, valued
at $3,000,000,  and 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.

     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
                                                                      ==========
8.       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  arrearage.  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.


9.       SUBSEQUENT EVENTS

         On April 15, 1994,  the Company  entered into an agreement  wherein the
February 24, 1994  acquisition of the New York City facility (see Note 5) can be
rescinded by the seller within a 90-day  period.  If  rescinded,  in addition to
other consideration to the Company, the Company would be refunded  approximately
$2,000,000 which could be used to repay outstanding debt.


                                       -12-
<PAGE>




10.      NON CASH INVESTING AND FINANCING ACTIVITIES

         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.



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 evaluation of other expansion facilities and related business
opportunities.  The  acquisition  of the New  York  City  facility  occurred  on
February  24,  1994  and  began  operations  on  March  14,  1994.   Substantial
advertising  costs were incurred  during the first several weeks of  operations,
the  benefit of which  should be evident in  succeeding  quarters  of 1994.  The
Company is  streamlining  operations of the New York City facility to conform to
operating policies and procedures currently in use at the Dallas facility,  with
the objective of reducing  operating  costs. The New York facility was placed in
bankruptcy  in  January  1995 and was  administered  as a  "no-asset"  Chapter 7
bankruptcy.

         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:

                                                              Period ended
                                                                March 31,
                                                           1994            1995
                                                           ----            ----
Revenues:
 Rental income                                               46.4%        81.0%
 Mexico Franchise Fees                                         --         19.0%
  Operating sales                                            53.6           --
                                                            -----       ------
                                                            100.0        100.0%
Operating costs and expenses:
  Cost of sales                                              14.7           --
  Operating expenses                                         95.3        124.7
  General and administrative
   expenses                                                  63.7           --


  Depreciation and amortization                              58.6         42.0
                                                            -----       ------
  Operating income (loss)                                   (132.3)      (66.7)

Other Income(expense)
  Interest income                                              .1           --
  Interest expense                                             --        (59.8)
  Other income                                                 --          8.1
  Other income(expense)                                        --        (51.7)
                                                            -----       ------
  Interest/debt conversion
    expenses                                                (31.9)          --
Income (loss) before provision
  for income taxes                                          (164.1)         --

Provision (benefit) for income taxes (note 6)                 2.3           --
                                                            -----       ------
Net Income (Loss) from continuing Operations                (118.4)
                                                            -----       ------

Gain on Disposal of CAT                                        --       2393.4
 Net Income (Loss) from Discontinued
      Operations                                               --       2392.4

Net Income (Loss)                                           (161.8)%    2275.0%
                                                            =====       ======

                                      -13-
<PAGE>




         March 31, 1994 Compared To March 31, 1993
         -----------------------------------------

         Revenues
         --------

         Rent income from the Dallas  facility  for the three months ended March
31, 1994 increased $8,670, or 4.0%,  compared with the same period for the three
months ended March 31,  1993.  This  increase  was due  primarily to an improved
Dallas economy. The New York City facility, after opening on March 14, 1994, has
generated operating sales of $259,517.

         Cost of sales
         -------------

         Cost of sales were the  result of newly  opened  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 $301,291, or 422.1%, due
primarily  to an  increase  in  corporate  executive  salaries  and the  cost of
professional  services,  in part related to the acquisition of the New York City
facility.

         Depreciation and amortization
         -----------------------------

         The increase in depreciation and amortization  expense of $226,987,  or
399.8%,  was due primarily to the transfer of assets from the previous operating
company of the Dallas  facility  to the  Company  in  partial  settlement  of an
outstanding  receivable  from that  operating  company at December 31, 1992. The
property and equipment  transferred  had a net book value totaling  $695,674 and
included equipment under capital leases. In association with that transfer,  the
Company assumed capital lease  obligations and a note payable totaling  $159,482
and  $18,755,  respectively.   Amortization  of  goodwill  associated  with  the
acquisition of the New York City facility also contributed to the increase.


                                       -14-
<PAGE>
                                      



         Interest income
         ---------------

         Interest income arising from a receivable  from the previous  operating
company of the Dallas facility  decreased  $5,933, or 89.9%, as a result of that
company's insolvency.

         Interest/debt conversion expenses
         ---------------------------------

         Interest/debt conversion expenses increased $101,777, or 192.8%, due to
the assumption of additional  liabilities associated with the transfer of assets
from the previous operating company of the Dallas facility.  In addition,  stock
warrants were issued as an  inducement  for a creditor of the Company to convert
certain debt into shares of Class A common stock of the Company.

         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.

         Net income (loss)
         -----------------

         The March 31,  1994 net loss of  $659,009,  a decrease in net income of
$764,720, 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 quarter of the year but continues to have positive cash flows and does not
anticipate any problems meeting current liabilities.

         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 $2,655,000 by 8% convertible  subordinated  notes of the
Company.  Those notes will either be  converted  to Class A common  stock of the
Company or refinanced before the maturity date of August 31, 1994.

         On April 15,  1994,  the Company  entered  into an  agreement  with the
previous  owner of the entity  owning the New York City facility to allow him to
repurchase such entity.  That agreement  requires payment of $2,000,000 in cash,
less some expenses paid directly on behalf of the Company, and the return of the
2,400,000  shares of Class A common stock of the Company and 2,000,000  warrants
to  purchase  Class  A  common  stock  of the  Company  issued  in the  original
acquisition  agreement.  If the  repurchase is not  completed,  the Company will
continue to own and operate the New York City facility.




                                       -15-
<PAGE>



         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.



PART II - OTHER INFORMATION

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K
         --------------------------------

  (a)  Exhibits - None

  (b)  Form 8-K's filed:
             January 27, 1994                        Related to the  acquisition
                                                     of CAT Entertainment  Corp.
                                                     (the    New    York    City
                                                     facility), the amendment of
                                                     certificate              of
                                                     incorporation  to  increase
                                                     authorized stock and divide
                                                     such   into   classes   and
                                                     resignation    of    Joanne
                                                     Bertolini as a director.


                                       -16-
<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



March 31, 1995


                                        /s/ Salah Izzedin
                                        --------------------------
                                            Salah Izzedin
                                            Chief Executive Officer,
                                            Chairman of the Board
                                            of Directors, and President

                                       -17-





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