XML 20 R10.htm IDEA: XBRL DOCUMENT
v3.22.2.2

ACQUISITIONS | 9 Months Ended
--- | ---
Sep. 30, 2022
Business Combination and Asset Acquisition [Abstract] |
ACQUISITIONS | NOTE 3 – ACQUISITIONS SuperFit Foods Acquisition On March 25, 2021, the Company entered into an asset purchase agreement with SuperFit Foods, LLC, a Florida limited liability company and SuperFit Foods, LLC, a Nevada limited liability company (the “SuperFit Acquisition”). The purchase price of the assets and rights was $1,150,000. The purchase price was payable as follows: $500,000 that was paid at closing, of which $25,000 was released from an escrow account held by our attorney, and $625,000 paid in 268,240 shares of common stock. The remaining $25,000, which was to be issued in the Company’s common stock, was forfeited as the Company and former owner agreed that not all obligations were met. The Company acquired the following assets as part of the purchase agreement, adjusted for purchase accounting adjustments to reflect the fair value of the net assets acquired during 2021: SCHEDULE OF ASSETS ACQUIRED IN BUSINESS COMBINATIONS
Furniture and equipment |  | $ | 82,000 |
Vehicles |  |  | 55,000 |
Tradename |  |  | 45,000 |
Customer list |  |  | 140,000 |
Domain name |  |  | 125,000 |
Proprietary Recipes |  |  | 160,000 |
Non-compete agreement |  |  | 260,000 |
Intangible assets, net |  |  | 260,000 |
Goodwill |  |  | 258,000 |
Total assets acquired |  | $ | 1,125,000 |
The adjustment to the estimate identifiable net assets acquired resulted in a corresponding $25,000 decrease in estimated goodwill due to the Company having no further obligation to issue the $25,000 shares of common stock as mentioned above. MUSCLE MAKER, INC. AND SUBSIDIARIES Notes to Unaudited Condensed Consolidated Financial Statements NOTE 3 – ACQUISITIONS, continued SuperFit Foods Acquisition, continued The unaudited pro-forma financial information in the table below summarizes the condensed consolidated results of operations of the Company and SuperFit Foods, LLC as though the acquisition had occurred as of January 1, 2021. The pro forma financial information as presented below is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of the earliest period presented, nor does it intend to be a projection of future results. SCHEDULE OF BUSINESS ACQUISITION PRO FORMA INFORMATION
|  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
|  | Pro Forma |  |  | Pro Forma |
|  | (Unaudited) |  |  | (Unaudited) |
|  | For the Three Months Ended |  |  | For the Nine Months Ended |
|  | September 30, |  |  | September 30, |
|  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
Revenues |  | $ | 2,823,559 |  |  | $ | 3,301,679 |  |  | $ | 8,673,401 |  |  | $ | 7,876,672 |
Restaurant operating expenses |  |  | 2,710,547 |  |  |  | 3,390,442 |  |  |  | 8,834,772 |  |  |  | 8,508,874 |
Total cost and expenses |  |  | 4,785,269 |  |  |  | 4,921,156 |  |  |  | 14,360,505 |  |  |  | 15,487,578 |
Loss from Operations |  |  | (1,961,710 | ) |  |  | (1,619,477 | ) |  |  | (5,687,104 | ) |  |  | (7,610,906 | )
Pokemoto Acquisition On May 14, 2021, the Company entered into Membership Interest Purchase Agreement with the members (the (“Poke Sellers”) of PKM Stamford, LLC, Poke Co., LLC, LB Holdings LLC, and TNB Holdings, LLC, each a Connecticut limited liability company (collectively, the “Poke Entities”) pursuant to which the Company acquired all of the issued and outstanding membership interest of the Poke Entities in consideration of $4,000,000 in cash and $730,000 payable in the form of a promissory note (the “Poke Note”). In a related transaction, on May 14, 2021, the Company and the Poke Sellers entered into a Membership Interest Exchange Agreement pursuant to which the Company acquired Poke Co Holdings LLC, GLL Enterprises, LLC, and TNB Holdings II, LLC, each a Connecticut limited liability company in exchange for shares of common stock of the Company valued at $1,250,000. The Company issued 880,282 shares of common stock of the Company on May 14, 2021. The price per share was determined by using the 10-day trading average preceding the date of closing. The closing occurred on May 14, 2021. As of the date of the acquisition Pokemoto operated a total of 14 locations, six Company-owned restaurants and eight franchised restaurants, in four states, offering up chef-driven contemporary flavors with fresh delectable and healthy ingredients such as Atlantic salmon, sushi-grade tuna, fresh mango, roasted cashews and black caviar tobiko that appeals to foodies, health enthusiasts, and sushi-lovers everywhere. MUSCLE MAKER, INC. AND SUBSIDIARIES Notes to Unaudited Condensed Consolidated Financial Statements NOTE 3 – ACQUISITIONS, continued Pokemoto Acquisition, continued The Company acquired the following assets as part of the purchase agreement, adjusted for purchase accounting adjustments to reflect our estimate of the fair value of the net assets acquired during 2022: SCHEDULE OF ASSETS AND LIABILITIES ACQUIRED IN BUSINESS COMBINATIONS
Purchase Price |  | $ | 5,980,000 |
Assets |  |  |  |
Cash |  | $ | 1,184,610 |
Accounts Receivables |  |  | - |
Inventory |  |  | 19,500 |
Property and Equipment |  |  | 297,529 |
Intangible assets, net |  |  | 4,560,000 |
Operating lease right-of-use assets, net |  |  | 719,941 |
Security deposits and other assets |  |  | 35,580 |
Total assets acquired |  | $ | 6,817,160 |
Liabilities |  |  |  |
Accounts payable and accrued expenses |  | $ | 296,224 |
Other notes payable |  |  | 1,462,453 |
Deferred revenue |  |  | 125,624 |
Operating lease liability |  |  | 751,258 |
Total liabilities acquired |  | $ | 2,635,559 |
Fair value of identifiable net assets acquired |  |  | 4,181,601 |
Goodwill |  | $ | 1,798,399 |
Identifiable intangible assets acquired include the following: SCHEDULE OF IDENTIFIABLE INTANGIBLE ASSETS
|  | Fair Value |  |  | Weighted average amortization period |
Tradename |  | $ | 175,000 |  |  |  | 5.00 |
Franchise License |  |  | 2,775,000 |  |  |  | 10.00 |
Proprietary Recipes |  |  | 1,130,000 |  |  |  | 7.00 |
Non-Compete |  |  | 480,000 |  |  |  | 2.00 |
|  | $ | 4,560,000 |  |  |  | 8.22 |
MUSCLE MAKER, INC. AND SUBSIDIARIES Notes to Unaudited Condensed Consolidated Financial Statements Pokemoto Acquisition, continued The unaudited pro-forma financial information in the table below summarizes the condensed consolidated results of operations of the Company and Pokemoto, LLC as though the acquisition had occurred as of January 1, 2021. The pro forma financial information as presented below is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisition had taken place at the beginning of the earliest period presented, nor does it intend to be a projection of future results. SCHEDULE OF BUSINESS ACQUISITION PRO FORMA INFORMATION
|  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
|  | Pro Forma |  |  | Pro Forma |
|  | (Unaudited) |  |  | (Unaudited) |
|  | For the Three Months Ended |  |  | For the Nine Months Ended |
|  | September 30, |  |  | September 30, |
|  | 2022 |  |  | 2021 |  |  | 2022 |  |  | 2021 |
Revenues |  | $ | 2,823,559 |  |  | $ | 3,301,679 |  |  | $ | 8,673,401 |  |  | $ | 8,666,004 |
Restaurant operating expenses |  |  | 2,710,547 |  |  |  | 3,390,442 |  |  |  | 8,834,772 |  |  |  | 8,919,110 |
Total cost and expenses |  |  | 4,785,269 |  |  |  | 4,921,156 |  |  |  | 14,360,505 |  |  |  | 16,170,438 |
Loss from Operations |  |  | (1,961,710 | ) |  |  | (1,619,477 | ) |  |  | (5,687,104 | ) |  |  | (7,504,434 | )

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI https://asc.fasb.org/topic&trid=2303972 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -SubTopic 20 -Section 50 -Paragraph 5 -Subparagraph (b) -URI https://asc.fasb.org/extlink&oid=128092470&loc=d3e4946-128472 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration