[10-Q] Yoshiharu Global Co. Quarterly Earnings Report
Yoshiharu Global Co. (YOSH) reported interim consolidated results and balance sheet details for the six months ended June 30, 2025, in this Form 10-Q. The company recorded a net loss of $1,082,978 for the period and presents consolidated assets including goodwill of $1,985,645. Inventory and property, plant and equipment are material balance sheet components, and operating lease liabilities are significant at approximately $6.47 million (less current portion). The company maintains a $1.0 million bank line of credit at 5.35% and outstanding bank notes and EIDL loans aggregated across multiple facilities. During the period the company completed acquisitions funded by a mix of cash, a $600,000 promissory note and convertible instruments; related-party promissory balances are disclosed at $600,000. Subsequent events include a 4-for-1 forward stock split and a secured convertible note issuance for aggregate gross proceeds of $4.4 million restricted for real estate acquisitions.
Yoshiharu Global Co. (YOSH) ha comunicato i risultati consolidati intermedi e i dettagli dello stato patrimoniale per i sei mesi chiusi al 30 giugno 2025 nel presente Modulo 10-Q. La società ha registrato una perdita netta di $1.082.978 nel periodo e presenta attività consolidate, comprensive dell'avviamento, pari a $1.985.645. Rimanenze e immobilizzazioni materiali sono componenti rilevanti dello stato patrimoniale, mentre le passività per leasing operativi sono significative, attestandosi a circa $6,47 milioni (quota non corrente). La società dispone di una linea di credito bancaria di $1,0 milione al 5,35% e di pagherò bancari e prestiti EIDL in essere distribuiti su più strutture. Nel periodo sono state completate acquisizioni finanziate con una combinazione di liquidità, un pagherò da $600.000 e strumenti convertibili; i saldi dei pagherò con parti correlate sono esposti per $600.000. Tra gli eventi successivi figurano uno split azionario in avanti 4-per-1 e l'emissione di un pagherò convertibile garantito per proventi lordi complessivi di $4,4 milioni destinati a operazioni immobiliari.
Yoshiharu Global Co. (YOSH) informó resultados consolidados interinos y detalles del balance para los seis meses terminados el 30 de junio de 2025 en este Formulario 10-Q. La compañía registró una pérdida neta de $1,082,978 en el período y presenta activos consolidados, incluido el fondo de comercio, por $1,985,645. El inventario y las propiedades, planta y equipo son componentes importantes del balance, y las obligaciones por arrendamientos operativos son significativas, aproximadamente $6.47 millones (porción no corriente). La empresa mantiene una línea de crédito bancaria de $1.0 millón al 5.35% y cuentas pendientes de pagarés bancarios y préstamos EIDL agregados en varias entidades. Durante el período se completaron adquisiciones financiadas con una mezcla de efectivo, un pagaré de $600,000 y instrumentos convertibles; los saldos de pagarés con partes relacionadas se revelan en $600,000. Eventos posteriores incluyen un desdoblamiento de acciones 4 por 1 hacia adelante y la emisión de un pagaré convertible garantizado por ingresos brutos agregados de $4.4 millones restringidos para adquisiciones de bienes raíces.
Yoshiharu Global Co.(YOSH)는 본 10-Q 서식을 통해 2025년 6월 30일로 종료된 6개월간의 중간 연결 실적 및 대차대조표 세부 내역을 보고했습니다. 회사는 해당 기간 순손실 $1,082,978을 기록했으며, 영업권을 포함한 연결자산은 $1,985,645로 계상되어 있습니다. 재고자산과 유형자산이 대차대조표에서 주요 구성항목이며, 영업리스 부채는 비유동분 기준 약 $6.47백만으로 상당합니다. 회사는 연 5.35% 조건의 $1.0백만 은행 신용한도를 보유하고 있으며, 여러 기관에 걸쳐 미지급 은행어음 및 EIDL 대출이 존재합니다. 기간 중 현금, $600,000 약속어음 및 전환성 증권을 혼합하여 인수거래를 완료했으며, 특수관계자 약속어음 잔액은 $600,000으로 공시되어 있습니다. 이후 이벤트로는 주식 4대1 분할(앞으로)과 부동산 취득을 위해 제한된 총 $4.4백만의 총수익을 마련한 담보 전환사채 발행이 포함됩니다.
Yoshiharu Global Co. (YOSH) a publié, dans ce formulaire 10‑Q, les résultats consolidés intermédiaires et les informations du bilan pour les six mois clos le 30 juin 2025. La société a enregistré une perte nette de $1,082,978 pour la période et présente des actifs consolidés, y compris le goodwill, de $1,985,645. Les stocks et les immobilisations corporelles constituent des postes significatifs du bilan, et les dettes liées aux contrats de location opérationnelle sont importantes, soit environ $6,47 millions (part non courante). La société dispose d'une ligne de crédit bancaire de $1,0 million au taux de 5,35% et de billets bancaires et prêts EIDL en cours répartis sur plusieurs structures. Au cours de la période, des acquisitions ont été réalisées et financées par une combinaison de liquidités, un billet à ordre de $600,000 et des instruments convertibles ; les soldes des billets à ordre envers des parties liées sont divulgués pour $600,000. Les événements postérieurs comprennent une division d'actions 4 pour 1 en avant et l'émission d'un billet convertible garanti pour produit brut total de $4,4 millions affecté à des acquisitions immobilières.
Yoshiharu Global Co. (YOSH) legte in diesem Formblatt 10-Q die vorläufigen konsolidierten Ergebnisse und Bilanzangaben für die sechs Monate zum 30. Juni 2025 vor. Das Unternehmen verzeichnete für den Zeitraum einen Nettoverlust von $1.082.978 und weist konsolidierte Vermögenswerte einschließlich Firmenwert in Höhe von $1.985.645 aus. Vorräte sowie Sachanlagen sind wesentliche Bilanzbestandteile, und die Verbindlichkeiten aus Operating-Leases sind mit rund $6,47 Mio. (ohne kurzfristigen Anteil) erheblich. Das Unternehmen unterhält eine Bankkreditlinie von $1,0 Mio. zu 5,35% und hat ausstehende Bankwechsel und EIDL-Darlehen über mehrere Einrichtungen aggregiert. Im Berichtszeitraum wurden Übernahmen abgeschlossen, die mit einer Mischung aus Barmitteln, einem Schuldschein über $600.000 und wandelbaren Instrumenten finanziert wurden; Schuldscheinsalden mit verbundenen Parteien werden mit $600.000 angegeben. Nachtragsereignisse umfassen einen 4‑für‑1 Forward-Aktiensplit und die Emission eines besicherten wandelbaren Schuldscheins mit aggregierten Bruttoerlösen von $4,4 Mio., die für Immobilientransaktionen gebunden sind.
- Secured $4.4M convertible financing restricted for real estate acquisitions, improving targeted liquidity for strategic initiatives
- Maintained $1.0M line of credit that was fully available and secured by a CD, supporting working capital needs
- Acquisitions accounted with identifiable intangibles and goodwill, indicating clear purchase accounting and integration planning
- Net loss of $1,082,978 for the six months ended June 30, 2025, indicating continued unprofitability
- Significant operating lease liabilities (~$6.47M) and multiple bank notes payable increase fixed obligations and leverage
- Reliance on convertible and related-party financing introduces dilution risk and potential governance concerns
Insights
TL;DR: Ongoing losses and material lease and debt obligations; recent convertible financing aims to fund strategic shift into real estate.
The company shows continued operating losses with a reported net loss of $1,082,978 for six months ended June 30, 2025, while carrying sizeable operating lease liabilities (~$6.47M) and multiple bank notes payable. Goodwill of $1.99M and intangible assets with scheduled amortization indicate recent acquisitions. Liquidity was supported by a $1.0M secured line of credit and subsequent convertible note financing of $4.4M designated for real estate purchases. These items suggest capital intensity and integration risks from acquisitions, with financing terms (convertible note, warrants, related-party promissory instruments) dilutive or encumbering if converted or secured.
TL;DR: Acquisition-related goodwill and purchase accounting dominate balance sheet; financing structure is mixed with purchase consideration in notes and convertible instruments.
Purchase price allocation shows goodwill of $1,985,645 and identifiable intangible assets (~$531,051), reflecting asset acquisitions and expected synergies. Consideration included cash, a $600,000 promissory note and a $1.2M convertible note that was repaid or converted. Subsequent secured convertible financing of $4.4M tied to real estate investments indicates a strategic pivot and increases encumbrances on acquired property via a subordinated lien and profit-participation clauses, which will affect future exit economics.
Yoshiharu Global Co. (YOSH) ha comunicato i risultati consolidati intermedi e i dettagli dello stato patrimoniale per i sei mesi chiusi al 30 giugno 2025 nel presente Modulo 10-Q. La società ha registrato una perdita netta di $1.082.978 nel periodo e presenta attività consolidate, comprensive dell'avviamento, pari a $1.985.645. Rimanenze e immobilizzazioni materiali sono componenti rilevanti dello stato patrimoniale, mentre le passività per leasing operativi sono significative, attestandosi a circa $6,47 milioni (quota non corrente). La società dispone di una linea di credito bancaria di $1,0 milione al 5,35% e di pagherò bancari e prestiti EIDL in essere distribuiti su più strutture. Nel periodo sono state completate acquisizioni finanziate con una combinazione di liquidità, un pagherò da $600.000 e strumenti convertibili; i saldi dei pagherò con parti correlate sono esposti per $600.000. Tra gli eventi successivi figurano uno split azionario in avanti 4-per-1 e l'emissione di un pagherò convertibile garantito per proventi lordi complessivi di $4,4 milioni destinati a operazioni immobiliari.
Yoshiharu Global Co. (YOSH) informó resultados consolidados interinos y detalles del balance para los seis meses terminados el 30 de junio de 2025 en este Formulario 10-Q. La compañía registró una pérdida neta de $1,082,978 en el período y presenta activos consolidados, incluido el fondo de comercio, por $1,985,645. El inventario y las propiedades, planta y equipo son componentes importantes del balance, y las obligaciones por arrendamientos operativos son significativas, aproximadamente $6.47 millones (porción no corriente). La empresa mantiene una línea de crédito bancaria de $1.0 millón al 5.35% y cuentas pendientes de pagarés bancarios y préstamos EIDL agregados en varias entidades. Durante el período se completaron adquisiciones financiadas con una mezcla de efectivo, un pagaré de $600,000 y instrumentos convertibles; los saldos de pagarés con partes relacionadas se revelan en $600,000. Eventos posteriores incluyen un desdoblamiento de acciones 4 por 1 hacia adelante y la emisión de un pagaré convertible garantizado por ingresos brutos agregados de $4.4 millones restringidos para adquisiciones de bienes raíces.
Yoshiharu Global Co.(YOSH)는 본 10-Q 서식을 통해 2025년 6월 30일로 종료된 6개월간의 중간 연결 실적 및 대차대조표 세부 내역을 보고했습니다. 회사는 해당 기간 순손실 $1,082,978을 기록했으며, 영업권을 포함한 연결자산은 $1,985,645로 계상되어 있습니다. 재고자산과 유형자산이 대차대조표에서 주요 구성항목이며, 영업리스 부채는 비유동분 기준 약 $6.47백만으로 상당합니다. 회사는 연 5.35% 조건의 $1.0백만 은행 신용한도를 보유하고 있으며, 여러 기관에 걸쳐 미지급 은행어음 및 EIDL 대출이 존재합니다. 기간 중 현금, $600,000 약속어음 및 전환성 증권을 혼합하여 인수거래를 완료했으며, 특수관계자 약속어음 잔액은 $600,000으로 공시되어 있습니다. 이후 이벤트로는 주식 4대1 분할(앞으로)과 부동산 취득을 위해 제한된 총 $4.4백만의 총수익을 마련한 담보 전환사채 발행이 포함됩니다.
Yoshiharu Global Co. (YOSH) a publié, dans ce formulaire 10‑Q, les résultats consolidés intermédiaires et les informations du bilan pour les six mois clos le 30 juin 2025. La société a enregistré une perte nette de $1,082,978 pour la période et présente des actifs consolidés, y compris le goodwill, de $1,985,645. Les stocks et les immobilisations corporelles constituent des postes significatifs du bilan, et les dettes liées aux contrats de location opérationnelle sont importantes, soit environ $6,47 millions (part non courante). La société dispose d'une ligne de crédit bancaire de $1,0 million au taux de 5,35% et de billets bancaires et prêts EIDL en cours répartis sur plusieurs structures. Au cours de la période, des acquisitions ont été réalisées et financées par une combinaison de liquidités, un billet à ordre de $600,000 et des instruments convertibles ; les soldes des billets à ordre envers des parties liées sont divulgués pour $600,000. Les événements postérieurs comprennent une division d'actions 4 pour 1 en avant et l'émission d'un billet convertible garanti pour produit brut total de $4,4 millions affecté à des acquisitions immobilières.
Yoshiharu Global Co. (YOSH) legte in diesem Formblatt 10-Q die vorläufigen konsolidierten Ergebnisse und Bilanzangaben für die sechs Monate zum 30. Juni 2025 vor. Das Unternehmen verzeichnete für den Zeitraum einen Nettoverlust von $1.082.978 und weist konsolidierte Vermögenswerte einschließlich Firmenwert in Höhe von $1.985.645 aus. Vorräte sowie Sachanlagen sind wesentliche Bilanzbestandteile, und die Verbindlichkeiten aus Operating-Leases sind mit rund $6,47 Mio. (ohne kurzfristigen Anteil) erheblich. Das Unternehmen unterhält eine Bankkreditlinie von $1,0 Mio. zu 5,35% und hat ausstehende Bankwechsel und EIDL-Darlehen über mehrere Einrichtungen aggregiert. Im Berichtszeitraum wurden Übernahmen abgeschlossen, die mit einer Mischung aus Barmitteln, einem Schuldschein über $600.000 und wandelbaren Instrumenten finanziert wurden; Schuldscheinsalden mit verbundenen Parteien werden mit $600.000 angegeben. Nachtragsereignisse umfassen einen 4‑für‑1 Forward-Aktiensplit und die Emission eines besicherten wandelbaren Schuldscheins mit aggregierten Bruttoerlösen von $4,4 Mio., die für Immobilientransaktionen gebunden sind.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
(Mark One)
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For
the quarterly period ended
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from __________ to ___________
Commission
File Number:
| (Exact name of Registrant as specified in its charter) |
| 5812 | ||||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) |
(Address, including zip code, and telephone number, including
area code, of Registrant’s principal executive offices)
N/A
(Former name, former address and former fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
The
(Nasdaq Capital Market) |
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. ☒
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). ☒
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| ☒ | Smaller reporting company | ||
| Emerging growth company |
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). ☐ Yes
The
registrant had
TABLE OF CONTENTS
| PART I FINANCIAL INFORMATION | 1 | |
| Item 1 | Unaudited Consolidated Financial Statements | 1 |
| Consolidated Balance Sheets as of June 30, 2025 (unaudited) and December 31, 2024 | 1 | |
| Unaudited Consolidated Statements of Operations for the Six Months Ended June 30, 2025 and 2024 | 2 | |
| Unaudited Consolidated Statements of Stockholders’ Equity for the Three and Six Months Ended June 30, 2025 and 2024 | 3 | |
| Unaudited Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2025 and 2024 | 4 | |
| Notes to Unaudited Consolidated Financial Statements | 5 | |
| Item 2 | Management’s Discussion and Analysis of Financial Condition and Results of Operations | 23 |
| Item 3 | Quantitative and Qualitative Disclosures About Market Risk | 32 |
| Item 4 | Controls and Procedures | 32 |
| PART II OTHER INFORMATION | 33 | |
| Item 1 | Legal Proceedings | 33 |
| Item 2 | Unregistered Sales of Equity Securities and Use of Proceeds | 33 |
| Item 6 | Exhibits | 33 |
| Signature | 34 | |
| i |
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are based on our management’s beliefs and assumptions and on information currently available to management, and which statements involve substantial risk and uncertainties. All statements contained in this Quarterly Report on Form 10-Q other than statements of historical fact, including statements regarding our future operating results and financial position, our business strategy and plans, market growth and trends, and objectives for future operations such as our ability to achieve in excess of 100% annual unit growth rate over the next three to five years, our hope to generate future comparable restaurant sales growth, our plan to drive high profitability, and our intention to heighten brand awareness are forward-looking statements. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential,” or “continue” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions.
These risks and uncertainties include, among other things, the risk that we may not be able to successfully implement our growth strategy if we are unable to identify appropriate sites for restaurant locations, expand in existing and new markets, obtain favorable lease terms, attract guests to our restaurants or hire and retain personnel; the risk that we may not be able to maintain or improve our comparable restaurant sales growth; that the restaurant industry is a highly competitive industry with many competitors; that our limited number of restaurants, the significant expense associated with opening new restaurants, and the unit volumes of our new restaurants makes us susceptible to significant fluctuations in our results of operations; that we have incurred operating losses and may not be profitable in the future; the risk that our plans to maintain and increase liquidity may not be successful; that we depend on our senior management team and other key employees, and the loss of one or more key personnel or an inability to attract, hire, integrate and retain highly skilled personnel could have an adverse effect on our business, financial condition or results of operations; that our operating results and growth strategies will be closely tied to the success of our future franchise partners and we will have limited control with respect to their operations; the risk that we may face negative publicity or damage to our reputation, which could arise from concerns regarding food safety and foodborne illness or other matters; that minimum wage increases and mandated employee benefits could cause a significant increase in our labor costs; that events or circumstances could cause the termination or limitation of our rights to certain intellectual property critical to our business that is licensed from Yoshiharu Holdings Co., or that we could face infringements on our intellectual property rights and be unable to protect our brand name, trademarks and other intellectual property rights; that challenging economic conditions may affect our business by adversely impacting numerous items that include, but are not limited to: consumer confidence and discretionary spending, the future cost and availability of credit and the operations of our third-party vendors and other service providers; the risk that we, or our point of sale and restaurant management platform partners, may fail to secure guests’ confidential, personally identifiable, debit card or credit card information or other private data relating to our employees or us; and the impact of the COVID-19 pandemic, or a similar public health threat, on global capital and financial markets, general economic conditions in the United States, and our business and operations.
You should not rely upon forward-looking statements as predictions of future events. We have based the forward-looking statements contained in this Quarterly Report on Form 10-Q primarily on our current expectations and projections about future events and trends that we believe may affect our business, financial condition, results of operations, and prospects. The outcome of the events described in these forward-looking statements is subject to risks, uncertainties, and other factors described elsewhere in this Quarterly Report on Form 10-Q and in the section titled “Risk Factors” in the Company’s recently filed registration statement on Form S-1 (File No. 333-262330). We undertake no obligation to update any forward-looking statements after the date of this Quarterly Report on Form 10-Q or to conform such statements to actual results or revised expectations, except as required by law.
| ii |
PART I—FINANCIAL INFORMATION
Item 1. Financial Statements.
Yoshiharu Global Co.
Unaudited Consolidated Balance Sheets
| (Unaudited) | (Unaudited) | |||||||
| June 30, | December 31, | |||||||
| As of | 2025 | 2024 | ||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash | $ | $ | ||||||
| Accounts receivable | ||||||||
| Inventories | ||||||||
Loan receivable from related party | - | |||||||
| Total current assets | ||||||||
| Non-Current Assets: | ||||||||
| Property and equipment, net | ||||||||
| Operating lease right-of-use asset, net | ||||||||
| Intangible asset | ||||||||
| Goodwill | ||||||||
| Investment | - | |||||||
| Other assets | ||||||||
| Total non-current assets | ||||||||
| Total assets | $ | $ | ||||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable and accrued expenses | $ | |||||||
| Line of Credit | ||||||||
| Current portion of operating lease liabilities | ||||||||
| Current portion of bank notes payables | ||||||||
| Current portion of loan payable, EIDL | ||||||||
| Loans payable to financial institutions | - | |||||||
| Due to related party | ||||||||
| Other payables | ||||||||
| Total current liabilities | ||||||||
| Operating lease liabilities, less current portion | ||||||||
| Bank notes payables, less current portion | ||||||||
| Loan payable, EIDL, less current portion | ||||||||
| Notes payable to related party | ||||||||
| Convertible notes to related party | - | |||||||
| Total liabilities | ||||||||
| Commitments and contingencies | - | - | ||||||
| Stockholders’ Equity | ||||||||
| Class A Common Stock - $ | ||||||||
| Class B Common Stock - $ | ||||||||
| Common Stock, value | ||||||||
| Additional paid-in-capital | ||||||||
| Warrant subscription receivable | ( | ) | - | |||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Total stockholders’ equity | ||||||||
| Total liabilities and stockholders’ equity | $ | $ | ||||||
See accompanying notes to unaudited consolidated financial statements.
| 1 |
Yoshiharu Global Co.
Unaudited Consolidated Statements of Operations
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| (Unaudited) | (Unaudited) | |||||||||||||||
For
the Six months ended | For the three months ended June 30 | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue: | ||||||||||||||||
| Food and beverage | $ | $ | ||||||||||||||
| Total revenue | $ | |||||||||||||||
| Restaurant operating expenses: | ||||||||||||||||
| Food, beverages and supplies | ||||||||||||||||
| Labor | ||||||||||||||||
| Rent and utilities | ||||||||||||||||
| Delivery and service fees | ||||||||||||||||
| Depreciation | ||||||||||||||||
| Total restaurant operating expenses | ||||||||||||||||
| Net restaurant operating income (loss) | ( | ) | ( | ) | ||||||||||||
| Operating expenses: | ||||||||||||||||
| General and administrative | ||||||||||||||||
| Related party compensation | - | |||||||||||||||
| Advertising and marketing | ||||||||||||||||
| Total operating expenses | ||||||||||||||||
| Loss from operations | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other income (expense): | ||||||||||||||||
| Other income | ||||||||||||||||
| Interest | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Total other income | ( | ) | ( | ) | ||||||||||||
| Loss before income taxes | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Income tax provision | - | - | ||||||||||||||
| Net loss | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Loss per share: | ||||||||||||||||
| Basic and diluted | ( | ) | $ | ( | ) | ( | ) | ( | ) | |||||||
| Weighted average number of common shares outstanding: | ||||||||||||||||
| Basic and diluted | ||||||||||||||||
See accompanying notes to unaudited consolidated financial statements.
| 2 |
Yoshiharu Global Co.
Unaudited Consolidated Statements of Stockholders’ Equity (Deficit)
| Shares | Amount | Shares | Amount | Capital | Receivable | Deficit | Equity | |||||||||||||||||||||||||
| Class A Shares | Class B Shares | Additional Paid-In | Warrant subscription | Accumulated | Total Stockholders’ | |||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Capital | Receivable | Deficit | Equity | |||||||||||||||||||||||||
| Balance at December 31, 2024 | $ | $ | $ | - | $ | ( | ) | $ | | |||||||||||||||||||||||
| Issuance of Class A Common Stock | - | - | - | - | ||||||||||||||||||||||||||||
| Issuance of warrants | - | - | - | - | ( | ) | - | |||||||||||||||||||||||||
| Net loss | - | - | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||
| Balance at March 31, 2025 (unaudited) | ( | ) | ( | ) | ||||||||||||||||||||||||||||
| Issuance of Class A Common Stock | - | - | - | - | ||||||||||||||||||||||||||||
| Net Loss | - | - | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||||||
| Balance at June 30, 2025 (unaudited) | $ | $ | $ | ( | ) | $ | ( | ) | $ | |||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||
| Class A Shares | Class B Shares | Additional Paid-In | Accumulated | Total Stockholders’ | ||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Capital | Deficit | Equity | ||||||||||||||||||||||
| Balance at December 31, 2023 | $ | $ | $ | - | $ | ( | ) | $ | | |||||||||||||||||||
| Issuance of Class A Common Stock | - | - | - | |||||||||||||||||||||||||
| Not loss | - | - | - | - | - | - | - | - | ||||||||||||||||||||
| Balance at March 31, 2024 (unaudited) | - | - | ( | ) | ||||||||||||||||||||||||
| Balance | - | - | ( | ) | ||||||||||||||||||||||||
| Net loss | - | - | - | - | - | - | ( | ) | ( | ) | ||||||||||||||||||
| Balance at June 30, 2024 (unaudited) | $ | $ | $ | - | $ | ( | ) | $ | ||||||||||||||||||||
| Balance | $ | $ | $ | - | $ | ( | ) | $ | ||||||||||||||||||||
See accompanying notes to unaudited consolidated financial statements.
| 3 |
Yoshiharu Global Co.
Unaudited Consolidated Statements of Cash Flows
| 2025 | 2024 | |||||||
| (Unaudited) | ||||||||
| For the Six months ended June 30 | ||||||||
| 2025 | 2024 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation | ||||||||
| Amortization | ||||||||
| Gain on disposal of fixed asset | ( | ) | - | |||||
| Changes in assets and liabilities: | ||||||||
| Accounts Receivable | ( | ) | ( | ) | ||||
| Inventories | ( | ) | ( | ) | ||||
| Other assets | ||||||||
| Accounts payable and accrued expenses | ||||||||
| Due to related party | ||||||||
| Other payables | ( | ) | - | |||||
| Net cash used in operating activities | ( | ) | ||||||
| Cash flows from investing activities: | ||||||||
| Purchases of property and equipment | ( | ) | ( | ) | ||||
| Loan provided under loan receivable from related party | ( | ) | - | |||||
| Amounts provided on investments | ( | ) | - | |||||
| Acquisition of LV entities | - | ( | ) | |||||
| Net cash used in investing activities | ( | ) | ( | ) | ||||
| Cash flows from financing activities: | ||||||||
| Proceeds from borrowings | - | |||||||
| Proceeds from borrowings from acquisition of LV entities | - | |||||||
| Repayments on bank notes payables | ( | ) | ( | ) | ||||
| Repayments on EIDL loan payable | ( | ) | - | |||||
| Repayments of convertible note | ( | ) | - | |||||
| Repayment of loan payable to financial institutions | ( | ) | ( | ) | ||||
| Proceeds from sale of common shares and warrants | ||||||||
| Net cash provided by financing activities | ||||||||
| Net (decrease) increase in cash | ( | ) | ||||||
| Cash – beginning of period | ||||||||
| Cash – end of period | $ | |||||||
| Supplemental disclosures of non-cash financing activities: | ||||||||
| Note Payable to related party | $ | - | $ | |||||
| Convertible notes to related party | $ | - | $ | |||||
| Conversion of due to related party to common stock | $ | $ | - | |||||
| Supplemental disclosures of cash flow information | ||||||||
| Cash paid during the periods for: | ||||||||
| Interest | $ | $ | ||||||
| Income taxes | $ | $ | ||||||
See accompanying notes to unaudited consolidated financial statements.
| 4 |
YOSHIHARU GLOBAL CO.
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
1. NATURE OF OPERATIONS
Yoshiharu Global Co. (“Yoshiharu”) was incorporated in the State of Delaware on December 9, 2021. Yoshiharu has the following wholly owned subsidiaries:
SCHEDULE OF WHOLLY OWNED SUBSIDIARIES
| Name | Date of Formation | Description of Business | ||
The Company owns several restaurants specializing in Japanese ramen and other Japanese cuisines. The Company offers a variety of Japanese ramens, rice bowls, and appetizers. Unless otherwise stated or the context otherwise requires, the terms “Yoshiharu” “we,” “us,” “our” and the “Company” refer collectively to Yoshiharu and, where appropriate, its subsidiaries.
Prior
to September 30, 2021, the Yoshiharu business (the “Business”) consisted of the first seven separate entities listed above
(collectively, the “Entities”), each wholly owned by James Chae (“Mr. Chae”), and each holding one (1) store,
except for JJ, which held two stores and the Business’s intellectual property (the “IP”). Effective October 2021, JJ
transferred the IP to Mr. Chae. Effective October 2021, Mr. Chae contributed
On
December 9, 2021, Yoshiharu completed a share exchange agreement whereby Mr. Chae, the sole stockholder of Holdings, received
On
November 22, 2023, the Company filed a Certificate of Amendment (the “Certificate of Amendment”) to the Company’s Amended
and Restated Certificate of Incorporation to effect a reverse stock split of its issued Class A common stock and Class B common stock
together with the Class A common stock, “Common Stock”), in the ratio of
No
fractional shares were issued as a result of the Reverse Stock Split. Instead, any fractional shares that would have resulted from the
Reverse Stock Split were rounded up to the next whole number. As a result, total of
| 5 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation and Consolidation
The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles (“GAAP”) as promulgated in the United States of America. The consolidated financial statements include Yoshiharu and its wholly owned subsidiaries instead in Note 1 above as of June 30, 2025 and December 31, 2024 and for the three and six months ended June 30, 2025 and 2024. All intercompany accounts, transactions, and profits have been eliminated upon consolidation.
Reverse Stock Split
On
July 18, 2025, the Company’s Board of Directors approved and announced a
YLV Acquisition
On
June 12, 2024, the Company consummated the acquisition of assets of three restaurant entities (Jjanga, HJH, and Aku) for an aggregate
$
Use of Estimates and Assumptions
The preparation of consolidated financial statements in conformity with GAAP requires the Company to make estimates and assumptions that affect the amounts reported in our consolidated financial statements and the accompanying notes. Such estimates include accounts receivables, accrued liabilities, income taxes, long-lived assets, and deferred tax valuation allowances. These estimates generally involve complex issues and require management to make judgments, involve analysis of historical and future trends that can require extended periods of time to resolve, and are subject to change from period to period. In all cases, actual results could differ materially from estimates.
Marketing
Marketing
costs are charged to expense as incurred. Marketing costs were approximately $
Delivery Fees Charged by Delivery Service Providers
The Company’s customers may order online through third party service providers such as Uber Eats, Door Dash, and others. These third-party service providers charge delivery and order fees to the Company. Such fees are expensed when incurred. Delivery fees are included in delivery and service fees in the accompanying consolidated statements of operations.
Revenue Recognition
The Company recognizes revenue in accordance with ASC 606, Revenue from Contracts with Customers. The Company’s net revenue primarily consists of revenues from food and beverage sales. Revenues from the sale of food items by Company-owned restaurants are recognized as Company sales when a customer receives the food that they purchased, which is when our obligation to perform is satisfied. The timing and amount of revenue recognized related to Company sales was not impacted by the adoption of ASC 606.
| 6 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Inventories
Inventories, which are stated at the lower of cost or net realizable value, consist primarily of perishable food items and supplies. Cost is determined using the first-in, first out method.
Segment Reporting
ASC
280, Segment Reporting, requires public companies to report financial and descriptive information about their reportable operating segments.
The Company identifies its operating segments based on how executive decision makers internally evaluates separate financial information,
business activities and management responsibility. Accordingly, the Company has
Property and Equipment
Property and equipment are stated at cost less accumulated depreciation and amortization. Major improvements are capitalized, and minor replacements, maintenance and repairs are charged to expense as incurred. Depreciation and amortization are calculated on the straight-line basis over the estimated useful lives of the assets. Leasehold improvements are amortized over the shorter of the estimated useful life or the lease term of the related asset. The estimated useful lives are as follows:
SCHEDULE OF PROPERTY AND EQUIPMENT ESTIMATED USEFUL LIVES
| Furniture and equipment | ||
| Leasehold improvements | Shorter of estimated useful life or term of lease | |
| Vehicle |
Goodwill and Intangible Assets
Goodwill
and certain intangible assets were recorded in connection with the YLV asset acquisition in April 2024, and were accounted for in accordance
with ASC 805, “Business Combinations.” Goodwill represents the excess of the purchase price over the fair value of the tangible
and intangible net assets acquired. Intangible assets are recorded at their fair value at the date of acquisition. Goodwill and other
intangible assets are accounted for in accordance with ASC 350, “Goodwill and Other Intangible Assets.” Goodwill and other
intangible assets are tested for impairment at least annually and any related impairment losses are recognized in earnings when identified.
Income Taxes
The
accounting standard on accounting for uncertainty in income taxes addresses the determination of whether tax benefits claimed or expected
to be claimed on a tax return should be recorded in the financial statements. Under that guidance, the Company may recognize the tax
benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by taxing
authorities based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position
are measured based on the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement. The Company
had
Impairment of Long-Lived Assets
When circumstances, such as adverse market conditions, indicate that the carrying value of a long-lived asset may be impaired, the Company performs an analysis to review the recoverability of the asset’s carrying value, which includes estimating the undiscounted cash flows (excluding interest charges) from the expected future operations of the asset. These estimates consider factors such as expected future operating income, operating trends and prospects, as well as the effects of demand, competition and other factors. If the analysis indicates that the carrying value is not recoverable from future cash flows, an impairment loss is recognized to the extent that the carrying value exceeds the estimated fair value. Any impairment losses are recorded as operating expenses, which reduce net income.
| 7 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
Fair Value of Financial Instruments
The Company utilizes ASC 820-10, Fair Value Measurement and Disclosure, for valuing financial assets and liabilities measured on a recurring basis. Fair value is defined as the exit price, or the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants as of the measurement date. The guidance also establishes a hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs market participants would use in valuing the asset or liability and are developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the factors market participants would use in valuing the asset or liability. The guidance establishes three levels of inputs that may be used to measure fair value:
Level 1. Observable inputs such as quoted prices in active markets;
Level 2. Inputs, other than the quoted prices in active markets, that are observable either directly or indirectly; and
Level 3. Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
The Company’s financial instruments consisted of cash, operating lease right-of-use assets, net, accounts payable and accrued expenses, notes payables, and operating lease liabilities. The estimated fair value of cash, operating lease right-of-use assets, net, and notes payables approximate its carrying amount due to the short maturity of these instruments.
Leases
In accordance with ASC 842, Leases, the Company determines whether an arrangement contains a lease at inception. A lease is a contract that provides the right to control an identified asset for a period of time in exchange for consideration. For identified leases, the Company determines whether it should be classified as an operating or finance lease. Operating leases are recorded in the balance sheet as: right-of-use asset (“ROU asset”) and operating lease liability. An ROU asset represents the Company’s right to use an underlying asset for the lease term and an operating lease liability represents the Company’s obligation to make lease payments arising from the lease. ROU assets and operating lease liabilities are recognized at the commencement date of the lease and measured based on the present value of lease payments over the lease term. The ROU asset also includes deferred rent liabilities. The Company’s lease arrangements generally do not provide an implicit interest rate. As a result, in such situations the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The Company includes options to extend or terminate the lease when it is reasonably certain that it will exercise that option in the measurement of its ROU asset and operating lease liability. Lease expense for the operating lease is recognized on a straight-line basis over the lease term. The Company has a lease agreement with lease and non-lease components, which are accounted for as a single lease component.
Recent Accounting Pronouncements
The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and does not believe the future adoption of any such pronouncements may be expected to cause a material impact on our financial statements.
| 8 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
3. ACQUISITION UNDER ASSET PURCHASE
On June 12, 2024, the Company consummated the closing of the transactions contemplated by an Asset Purchase Agreement (“APA”) with Mr. Jihyuck Hwang (“Seller”)(see Note 9 Related Party Transactions) via the Company’s wholly owned subsidiary, Yoshiharu Las Vegas (“YLV”). The APA provided for the purchase of specific assets of the three restaurant businesses, including inventory, security deposits, fixed assets and lease assignment effective as of April 20, 2024. The Company considered the guidance in ASC 805, Business Combinations, and determined the transaction was an asset acquisition. The three restaurants consist of one Japanese ramen restaurant, and two Izakaya style restaurants offering sushi & steak along with Japanese ramen.
The condensed consolidated financial statements include the results of the YLV from the date of acquisition. The purchase price has been allocated based on estimated fair values as of the acquisition date. The purchase price was allocated as follows:
SCHEDULE OF PURCHASE PRICE ALLOCATED
| Preliminary Purchase Price | April 20, 2024 | |||
| Cash | $ | |||
| Promissory note to Seller | ||||
| Bank notes payables | ||||
| Convertible note to Seller | ||||
| Total purchase price | $ | |||
| Preliminary Purchase Price Allocation | ||||
| Fixed assets | $ | |||
| Inventory and other assets | ||||
| Operating lease right-of-use asset, net | ||||
| Goodwill | ||||
| Intangible assets | ||||
| Operating lease liabilities | ( | ) | ||
| Acquired assets, net | $ | |||
The purchase price allocation has been prepared on a preliminary basis based on the information that was available to the Company at the time the condensed consolidated financial statements were prepared, and revisions to the preliminary purchase price allocation may result as additional information becomes available.
In determining the purchase price allocation, management considered, among other factors, the Company’s intention to use the acquired assets. The intangible assets are being amortized based upon the pattern in which the economic benefits of the intangible assets are being utilized, with no expected residual value.
On
March 6, 2025, the Company borrowed $
4. LOAN RECEIVABLE FROM RELATED PARTY
On
April 2, 2025, the Company provided a loan to GKFB Corp, a related party, in the amount of $
5. INVESTMENT
On
April 25, 2025, the Company entered into an investment agreement with Wealthrail, Inc. for an amount of $
Under the terms of the agreement, the Company’s return on investment is based on the net proceeds realized from the resale of the subject property. Net proceeds are determined as the gross resale price of the property, reduced by the initial purchase cost, construction and renovation costs, agent commissions, property taxes, and other directly attributable costs of the project. The resulting net profit, if any, shall be distributed equally between Wealthrail and the Company on a 50:50 basis.
As
of June 30, 2025,
6. INTANGIBLE ASSETS
Intangible assets consisted of the following:
SCHEDULE OF INTANGIBLE ASSETS
| Life | Average Remaining Life | June 30, 2025 | December 31, 2024 | |||||||||
| Brand & non-compete | $ | $ | ||||||||||
| Less – accumulated amortization | ( | ) | ( | ) | ||||||||
| Total intangible assets, net | $ | $ | ||||||||||
| 9 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
6. INTANGIBLE ASSETS (Continued)
Estimated future amortization of intangible assets is as follows:
SCHEDULE OF ESTIMATED FUTURE AMORTIZATION OF INTANGIBLE ASSETS
| Years ending December 31, | Amount | |||
| 2025 for six months remaining | $ | |||
| 2026 | ||||
| 2027 | ||||
| 2028 | ||||
| 2029 | ||||
| Thereafter | ||||
| Total | $ | |||
Amortization
expense on intangible assets amounted to $
7. PROPERTY AND EQUIPMENT
Property and equipment consisted of the following:
SCHEDULE OF PROPERTY AND EQUIPMENT
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Leasehold Improvement | $ | $ | ||||||
| Furniture and equipment | ||||||||
| Vehicle | ||||||||
| Total property and equipment | ||||||||
| Accumulated depreciation | ( | ) | ( | ) | ||||
| Total property and equipment, net | $ | $ | ||||||
Total
depreciation was $
8. OTHER ASSETS
Other assets consisted of the following:
SCHEDULE OF OTHER ASSETS
| June 30 | December 31, | |||||||
| 2025 | 2024 | |||||||
| Security deposits | $ | $ | ||||||
| Tenant improvement receivable | - | |||||||
| Loan to Won Zo Whittier | ||||||||
| Others | ||||||||
| Total other assets | $ | $ | ||||||
9. LINE OF CREDIT
The
Company has a $
| 10 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
10. BANK NOTES PAYABLES
SCHEDULE OF BANK NOTES PAYABLE
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| November 27, 2018 ($ | $ | $ | ||||||
| September 14, 2021 ($ | ||||||||
| April 22, 2022 ($ | - | |||||||
| May 22, 2023 ($ | ||||||||
| May 22, 2023 ($ | ||||||||
| May 22, 2023 ($ | ||||||||
| September 13, 2023 ($ | ||||||||
| September 13, 2023 ($ | ||||||||
| March 22, 2024 ($ | ||||||||
| March 22, 2024 ($ | ||||||||
| December 20, 2024 ($ | ||||||||
| January 30, 2024 ($ | ||||||||
| June 4, 2024 ($ | ||||||||
| Total bank notes payables | ||||||||
| Less - current portion | ( | ) | ( | ) | ||||
| Total bank notes payables, less current portion | $ | $ | ||||||
The following table provides future minimum payments as of June 30, 2025:
SCHEDULE OF FUTURE MINIMUM PAYMENTS
| For the years ended | Amount | |||
| 2025 (remaining six months) | $ | |||
| 2026 | ||||
| 2027 | ||||
| 2028 | ||||
| 2029 | ||||
| Thereafter | - | |||
| Total | $ | |||
November 27, 2018 – $780,000 – Global JJ Group, Inc.
On
November 27, 2018, Global JJ Group, Inc. (the “JJ”) executed the standard loan documents required for securing a loan of
$
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
| 11 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
10. BANK NOTES PAYABLES (Continued)
September 14, 2021 – $197,000 – Global CC Group, Inc.
On
September 14, 2021, the CC executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
April 22, 2022– $195,000 – Yoshiharu Cerritos.
On
April 22, 2022, Yoshiharu Cerritos (the “YC”) executed loan documents for an SBA loan of $
On
March 11, 2025, the Company completed the sale of its Cerritos store. In connection with the closing, the Company used sale proceeds
to repay the entire outstanding loan balance. As a result,
May 22, 2023– $138,000 – Global BB Group, Inc.
On
May 22, 2023, Global BB Group, Inc. (the “BB”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
May 22, 2023– $196,000 – Global CC Group, Inc.
On
May 22, 2023, Global CC Group, Inc. (the “CC”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
May 22, 2023– $178,000 – Global DD Group, Inc.
On
May 22, 2023, Global DD Group, Inc. (the “DD”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
| 12 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
10. BANK NOTES PAYABLES (Continued)
September 13, 2023– $150,000 – Yoshiharu Garden Grove
On
September 13, 2023, Yoshiharu Garden Grove (the “YG”) executed the standard loan documents required for securing a loan of
$
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
September 13, 2023– $150,000 – Yoshiharu Laguna
On
September 13, 2023, Yoshiharu Laguna (the “YL”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
March 22, 2024– $150,000 – Yoshiharu Menifee
On
March,22, 2024, Yoshiharu Menifee (the “YM”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
March 22, 2024– $150,000 – Yoshiharu San Clemente
On
March,22, 2024, Yoshiharu San Clemente (the “YCT”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
December 20, 2024– $250,000 – Yoshiharu Ontario
On
December,20, 2024, Yoshiharu Ontario (the “YO”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
January 30, 2024– $650,000 – Yoshiharu
On
January 30, 2024, Yoshiharu Global Co. (the “Yoshiharu”) executed the standard loan documents required for securing a loan
of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
June 4, 2024– $900,000 – Yoshiharu Las Vegas
On
June 4, 2024, Yoshiharu Las Vegas (the “YLV”) executed the standard loan documents required for securing a loan of $
Pursuant
to that certain Loan Authorization and Agreement, interest accrues at a variable rate that is subject to change from time to time based
on changes in an independent index which is the Prime Rate as published in the Wall Street Journal per annum and will accrue only on
funds actually advanced from the date of each advance. The loan requires a payment of $
| 13 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
11. LOAN PAYABLES, EIDL
SCHEDULE OF LOAN PAYABLES - EIDL
| June 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| June 13, 2020 ($ | $ | $ | ||||||
| June 13, 2020 ($ | ||||||||
| July 15, 2020 ($ | ||||||||
| Total loans payables, EIDL | ||||||||
| Less - current portion | ( | ) | ( | ) | ||||
| Total loans payables, EIDL, less current portion | $ | $ | ||||||
The following table provides future minimum payments as of June 30, 2025:
SCHEDULE OF FUTURE MINIMUM PAYMENT
| For the years ended | Amount | |||
| 2025 (remaining nine months) | $ | |||
| 2026 | ||||
| 2027 | ||||
| 2028 | ||||
| 2029 | ||||
| Thereafter | ||||
| Total | $ | |||
June 13, 2020 – $150,000 – Global AA Group, Inc.
On June 13, 2020, Global AA Group, Inc. (the “AA”) executed the standard loan documents required for securing a loan (the “EIDL Loan”) from the SBA under its Economic Injury Disaster Loan (“EIDL”) assistance program in light of the impact of the COVID-19 pandemic on the AA’s business.
Pursuant
to that certain Loan Authorization and Agreement, the AA borrowed an aggregate principal amount of the AA EIDL Loan of $
In connection therewith, the AA executed (i) a loan for the benefit of the SBA, which contains customary events of default and (ii) a security agreement, granting the SBA a security interest in all tangible and intangible personal property of the AA, which also contains customary events of default.
June 13, 2020 – $150,000 – Global BB Group, Inc.
On June 13, 2020, Global BB Group, Inc. (the “BB”) executed the standard loan documents required for securing an EIDL loan (the “BB EIDL Loan”) from the SBA in light of the impact of the COVID-19 pandemic on the BB’s business.
| 14 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
11. LOAN PAYABLES, EIDL (Continued)
Pursuant
to that certain Loan Authorization and Agreement, the BB borrowed an aggregate principal amount of the BB EIDL Loan of $
In connection therewith, the BB executed (i) a loan for the benefit of the SBA, which contains customary events of default and (ii) a security agreement, granting the SBA a security interest in all tangible and intangible personal property of the BB, which also contains customary events of default.
July 15, 2020 – $150,000 – Global JJ Group, Inc.
On July 15, 2020, Global JJ Group, Inc. (the “JJ”) executed the standard loan documents required for securing an EIDL loan (the “JJ EIDL Loan”) from the SBA in light of the impact of the COVID-19 pandemic on the JJ’s business.
Pursuant
to that certain Loan Authorization and Agreement, the JJ borrowed an aggregate principal amount of the JJ EIDL Loan of $
| 15 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
12. LOANS PAYABLE TO FINANCIAL INSTITUTIONS
Loans payable to financial institutions consist of the following:
SCHEDULE OF LOANS PAYABLE FINANCIAL INSTITUTIONS
| June 30, 2025 | December 31, 2024 | |||||||
| November 21, 2023 ($ | $ | - | $ | |||||
13. CONVERTIBLE NOTE TO RELATED PARTY
On
June 12, 2024, the Company issued convertible note to a related party. The convertible note, maturing one year from closing, accrues
14. RELATED PARTY TRANSACTIONS
The Company had the following related party transactions:
| ● | Due
to related party – From time to time, the Company loaned money to APIIS Financial Group, a company owned by James Chae,
who is also the majority stockholder and CEO of the Company. The balance is non-interest bearing and due on demand. As of June 30,
2025 and December 31, 2024, the balance was $ | |
| ● | Related
party compensation - For the three months ended June 30, 2025 and 2024, the compensation to James Chae was $ | |
| ● | Notes
payable and Convertible notes to related party –. On June 12, 2024, the Company consummated the acquisition of certain
assets in three Las Vegas restaurants from Mr. Jihyuck Hwang. Total acquisition cost was $ | |
| Interest
expense was $ |
| 16 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
15. INCOME TAX
Total income tax (benefit) expense consists of the following:
SCHEDULE OF INCOME TAX (BENEFIT) EXPENSE
| For the Six Months Ended June 30, | 2025 | 2024 | ||||||
| Current provision (benefit): | ||||||||
| Federal | $ | - | $ | - | ||||
| State | ||||||||
| Total current provision (benefit) | ||||||||
| Deferred provision (benefit): | ||||||||
| Federal | - | - | ||||||
| State | - | - | ||||||
| Total deferred provision (benefit) | - | - | ||||||
| Total tax provision (benefit) | $ | $ | ||||||
A reconciliation of the Company’s effective tax rate to the statutory federal rate is as follows:
SCHEDULE OF RECONCILIATION EFFECTIVE TAX RATE TO THE STATUTORY FEDERAL RATE
| June 30, | 2025 | 2024 | ||||||
| Statutory federal rate | % | % | ||||||
| State income taxes net of federal income tax benefit and others | % | % | ||||||
| Permanent differences for tax purposes and others | - | % | - | % | ||||
| Change in valuation allowance | - | % | - | % | ||||
| Effective tax rate | % | % | ||||||
| 17 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
15. INCOME TAX (Continued)
The
income tax benefit differs from the amount computed by applying the U.S. federal statutory tax rate of
SCHEDULE OF INCOME TAX BENEFIT DIFFERS FROM AMOUNT COMPUTED
| June 30, 2025 | December 31, 2024 | |||||||
| Deferred tax assets: | ||||||||
| Net operating loss | $ | $ | ||||||
| Other temporary differences | - | - | ||||||
| Total deferred tax assets | ||||||||
| Less – valuation allowance | ( | ) | ( | ) | ||||
| Total deferred tax assets, net of valuation allowance | $ | - | $ | - | ||||
Deferred income taxes reflect the temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. The components of deferred tax assets and liabilities are as follows:
As
of December 31, 2024, the Company had available net operating loss carryovers of approximately $
The
Company files income tax returns in the U.S. federal jurisdiction and California and is subject to income tax examinations by federal
tax authorities for tax year ended 2019 and later and subject to California authorities for tax year ended 2018 and later. The Company
currently is not under examination by any tax authority. The Company’s policy is to record interest and penalties on uncertain
tax positions as income tax expense. As of June 30, 2025 and December 31, 2024, the Company has
As
of June 30, 2025, the Company had cumulative net operating loss carryforwards for federal tax purposes of approximately $
16. COMMITMENTS AND CONTINGENCIES
Commitments
Operating lease right-of-use (“ROU”) assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. ROU assets represent our right to use an underlying asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. Generally, the implicit rate of interest in arrangements is not readily determinable and the Company utilizes its incremental borrowing rate in determining the present value of lease payments. The Company’s incremental borrowing rate is a hypothetical rate based on its understanding of what its credit rating would be. The operating lease ROU asset includes any lease payments made and excludes lease incentives. Our variable lease payments primarily consist of maintenance and other operating expenses from our real estate leases. Variable lease payments are excluded from the ROU assets and lease liabilities and are recognized in the period in which the obligation for those payments is incurred. Our lease terms may include options to extend or terminate the lease when it is reasonably certain that we will exercise that option. Lease expense for minimum lease payments is recognized on a straight-line basis over the lease term.
The Company has lease agreements with lease and non-lease components. The Company has elected to account for these lease and non-lease components as a single lease component.
| 18 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
16. COMMITMENTS AND CONTINGENCIES (Continued)
In accordance with ASC 842, the components of lease expense were as follows:
SCHEDULE OF OPERATING LEASE EXPENSE
| For the Six months ended | 2025 | 2024 | ||||||
| June 30, | ||||||||
| For the Six months ended | 2025 | 2024 | ||||||
| Operating lease expense | $ | $ | ||||||
| Total lease expense | $ | $ | ||||||
In accordance with ASC 842, other information related to leases was as follows:
SCHEDULE OF OTHER INFORMATION RELATED TO OPERATING LEASES
| For the Six months ended | 2025 | 2024 | ||||||
| Operating cash flows from operating leases | $ | $ | ||||||
| Cash paid for amounts included in the measurement of lease liabilities | $ | $ | ||||||
| Weighted-average remaining lease term—operating leases | ||||||||
| Weighted-average discount rate—operating leases | % | |||||||
SCHEDULE OF FUTURE MINIMUM LEASE PAYMENTS
| Operating | ||||
| Year ending: | Lease | |||
| 2025 (remaining six months) | $ | |||
| 2026 | ||||
| 2027 | ||||
| 2028 | ||||
| 2029 | ||||
| Thereafter | ||||
| Total undiscounted cash flows | $ | |||
| Reconciliation of lease liabilities: | ||||
| Weighted-average remaining lease terms | ||||
| Weighted-average discount rate | % | |||
| Present values | $ | |||
| Lease liabilities—current | ||||
| Lease liabilities—long-term | ||||
| Lease liabilities—total | $ | |||
| Difference between undiscounted and discounted cash flows | $ | |||
| 19 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
17. STOCKHOLDERS’ EQUITY
Class A Common Stock
The
Company has authorization to issue and have outstanding at any one time
See Note 1 and Note 8 above for details regarding the issuance and redemption of shares of the Company’s class A common stock to and from James Chae, the Company’s majority stockholder, in December 2021.
In
December 2021, the Company received subscriptions for the sale of
In
September 2022, the Company consummated its initial public offering (the “IPO”) of
Immediately
prior to the IPO, the Company issued
The
Company also granted the underwriters a 45-day option to purchase up to
On
November 22, 2023, the Company filed the Certificate of Amendment to the Company’s Amended and Restated Certificate of Incorporation
to effect the Reverse Stock Split of its issued Common Stock in the ratio of
No
fractional shares were issued as a result of the Reverse Stock Split. Instead, any fractional shares that would have resulted from the
Reverse Stock Split were rounded up to the next whole number. As a result, a total of
| 20 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
17. STOCKHOLDERS’ EQUITY (Continued)
On
January 9, 2024, Yoshiharu Global Co. issued
On April 18, 2024, the Company amended the Securities Purchase Agreement with Alumni Capital LP to extended the commitment period ending on the earlier of (i) December 31, 2024, or (ii) the date on which the Investor shall have purchased Securities pursuant to the Securities Purchase Agreement for an aggregate purchase price of the commitment amount.
On
November 20, 2024, the Company issued
On
January 6, 2025, the Company issued and sold to Crom Structured Opportunities Fund I, LP, a Delaware limited partnership (“Crom”)
a 10% OID promissory note in the aggregate principal amount of $
On
March 12, 2025, the Company entered into a private placement securities subscription agreement (the “GM Private Placement Agreement”)
with Good Mood Studio, Inc. (“Good Mood Studio”) pursuant to which Good Mood Studio purchased $
On
March 12, 2025, the Company entered into a private placement securities subscription agreement (the “BOF Private Placement Agreement”)
with Blue Ocean Fund (“Blue Ocean Fund”) pursuant to which Blue Ocean Fund purchased $
On
March 12, 2025, the Company entered into a private placement securities subscription agreement (the “GLF Private Placement Agreement”)
with Green Light Fund (“Green Light Fund”) pursuant to which Green Light Fund purchased $
On
March 17, 2025, the Company entered into securities subscription agreements (the “Subscription Agreements”) with certain
investors pursuant to which the investors purchased an aggregate of
On
March 24, 2025, the Company entered into securities subscription agreements (the “Subscription Agreements”) with certain
investors pursuant to which the investors agreed to cancel indebtedness in an aggregate amount of $
On
March 25, 2025, the Company entered into Subscription Agreements with certain investors pursuant to which the investors agreed to pay
$
| 21 |
NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
17. STOCKHOLDERS’ EQUITY (DEFICIT) (Continued)
Class B Common Stock
The
Company has authorization to issue and have outstanding at any one time
The holders of class B common stock are entitled to dividends as declared by the Company’s Board of Directors from time to time at the same rate per share as the class A common stock.
The holders of the class B common stock have the following conversion rights with respect to the class B common stock into shares of class A common stock:
| ● | all
of the shares of class B common stock will automatically convert into class A common stock on a one-for-one basis upon the earlier
of (A) the date such shares cease to be beneficially owned by James Chae and (B) 5:00 p.m. Pacific Time on the date that James Chae
ceases to beneficially own at least | |
| ● | at the election of the holder of class B common stock, any share of class B common stock may be voluntarily converted into one share of class A common stock. |
Immediately
prior to the IPO in September 2022, the Company exchanged
On
November 22, 2023, the Company filed the Certificate of Amendment to the Company’s Amended and Restated Certificate of Incorporation
to effect the Reverse Stock Split of its issued Class B common stock in the ratio of
18. EARNINGS PER SHARE
The
Company calculates earnings per share in accordance with FASB ASC 260, Earnings Per Share, which requires a dual presentation of basic
and diluted earnings per share. Basic earnings per share are computed using the weighted average number of shares outstanding during
the fiscal year. The Company did
19. SUBSEQUENT EVENTS
The Company evaluated all events or transactions that occurred after June 30, 2025 up through the date the consolidated financial statements were available to be issued. Based upon the evaluation, except as disclosed below or within the footnotes, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure in the consolidated financial statements except as follows:
| ● | Forward Stock Split - On July 18, 2025, the Company’s
Board of Directors approved and announced a |
| ● | Convertible Note Issuance - On July 29, 2025, the Company entered
into a Secured Convertible Note Purchase Agreement with an institutional investor for aggregate gross proceeds of $ |
| ● | Proposed Corporate Name Change - On July 15, 2025, the Company announced its intention to change its corporate name from Yoshiharu Global Co. to Vestand, Inc. to reflect a strategic transition into real estate investment and digital asset initiatives. The name change is subject to the completion of required corporate and regulatory approvals |
| 22 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
You should read the following discussion and analysis of our financial condition and results of operations together with our unaudited consolidated financial statements and the related notes and other financial information included elsewhere in this Quarterly Report on Form 10-Q and with our audited consolidated financial statements included in our Annual Report on Form 10-K for the year ending December 31, 2024. As discussed in the section titled “Note Regarding Forward-Looking Statements,” the following discussion and analysis contains forward-looking statements that involve risks and uncertainties, as well as assumptions that, if they never materialize or prove incorrect, could cause our results to differ materially from those expressed or implied by such forward-looking statements. Factors that could cause or contribute to these differences include, but are not limited to, those identified below and those discussed in the section titled “Risk Factors” in our Annual Report on Form 10-K for the year ending December 31, 2024.
Overview of Yoshiharu
Yoshiharu is a fast-growing Japanese restaurant operator and was borne out of the idea of introducing the modernized Japanese dining experience to customers all over the world. Specializing in Japanese ramen, Yoshiharu gained recognition as a leading ramen restaurant in Southern California within six months of our 2016 debut and has continued to expand our top-notch restaurant service across Southern California, currently owning and operating 15 restaurant stores with an additional 2 restaurant stores under construction/development/acquisition as of June 30, 2025.
We take pride in our warm, hearty, smooth, and rich bone broth, which is slowly boiled for over 12 hours. Customers can taste and experience supreme quality and deep flavors. Combining the broth with the fresh, savory, and highest-quality ingredients, Yoshiharu serves the perfect, ideal ramen, as well as offers customers a wide variety of sushi rolls, bento menu and other favorite Japanese cuisine. Our acclaimed signature Tonkotsu Black Ramen has become a customer favorite with its slow cooked pork bone broth and freshly made, tender chashu (braised pork belly).
Our mission is to bring our Japanese ramen and cuisine to the mainstream, by providing a meal that customers find comforting. Since the inception of the business, we have been making our own ramen broth and other key ingredients such as pork chashu and flavored eggs from scratch, whereby upholding the quality and taste of our foods, including the signature texture and deep, rich flavor of our handcrafted broth. Moreover, we believe that slowly cooking the bone broth makes it high in collagen and rich in nutrients. Yoshiharu also strives to present food that is not only healthy, but also affordable. We feed, entertain and delight our customers, with our active kitchens and bustling dining rooms providing happy hours, student and senior discounts, and special holiday events. As a result of our vision, customers can comfortably enjoy our food in a friendly and welcoming atmosphere.
We operate in a large and rapidly growing market. We believe the consumer appetite for Asian cuisine is widespread across many demographics and grants us the opportunity to expand in both existing and new U.S. markets, as well as internationally.
| 23 |
Our Growth Strategies
Pursue New Restaurant Development.
We have pursued a disciplined new corporate owned growth strategy. Having expanded our concept and operating model across varying restaurant sizes and geographies, we plan to leverage our expertise opening new restaurants to fill in existing markets and expand into new geographies. While we currently aim to achieve in excess of 100% annual unit growth rate over the next three to five years, we cannot predict the time period of which we can achieve any level of restaurant growth or whether we will achieve this level of growth at all. Our ability to achieve new restaurant growth is impacted by a number of risks and uncertainties beyond our control, including but not limited to landlord delays; competition in existing and new markets, including competition for restaurant sites; and the lack of development and overall decrease in commercial real estate due to macroeconomic decline. We believe there is a significant opportunity to employ this strategy to open additional restaurants in our existing markets and in new markets with similar demographics and retail environments.
Deliver Consistent Comparable Restaurant Sales Growth.
We have achieved positive comparable restaurant sales growth in recent periods. We believe we will be able to generate future comparable restaurant sales growth by growing traffic through increased brand awareness, consistent delivery of a satisfying dining experience, new menu offerings, and restaurant renovations. We will continue to manage our menu and pricing as part of our overall strategy to drive traffic and increase average check. We are also exploring initiatives to grow sales of alcoholic beverages at our restaurants, including the potential of a larger format restaurant with a sake bar concept. In addition to the strategies stated above, we expect to initiate sales of franchises in 2025.
Increase Profitability.
We have invested in our infrastructure and personnel, which we believe positions us to continue to scale our business operations. As we continue to grow, we expect to drive higher profitability both at a restaurant-level and corporate-level by taking advantage of our increasing buying power with suppliers and leveraging our existing support infrastructure. Additionally, we believe we will be able to optimize labor costs at existing restaurants as our restaurant base matures and AUV’s increase. We believe that as our restaurant base grows, our general and administrative costs will increase at a slower rate than our sales.
Heighten Brand Awareness.
We intend to continue to pursue targeted local marketing efforts and plan to increase our investment in advertising. We also are exploring the development of instant ramen noodles which we would distribute through retail channels. We intend to explore partnerships with grocery retailers to provide small-format Yoshiharu kiosks in stores to promote a limited selection of Yoshiharu cuisine.
Experienced Management Team Dedicated to Growth.
Our team is led by experienced and passionate senior management who are committed to our mission. We are led by our Chief Executive Officer, James Chae. Mr. Chae founded Yoshiharu in 2016 and leads a team of talented professionals with deep financial, operational, culinary, and real estate experience.
| 24 |
Components of Our Results of Operations
Revenues. Revenues represent sales of food and beverages in restaurants. Restaurant sales in a given period are directly impacted by the number of restaurants we operate and comparable restaurant sales growth.
Food and beverage. Food and beverage costs are variable in nature, change with sales volume and are influenced by menu mix and subject to increases or decreases based on fluctuations in commodity costs. Other important factors causing fluctuations in food and beverage costs include seasonality and restaurant-level management of food waste. Food and beverage costs are a substantial expense and are expected to grow proportionally as our sales grow.
Labor. Labor includes all restaurant-level management and hourly labor costs, including wages, employee benefits and payroll taxes. Similar to the food and beverage costs that we incur, labor and related expenses are expected to grow proportionally as our sales increase. Factors that influence fluctuations in our labor and related expenses include minimum wage and payroll tax legislation, the frequency and severity of workers’ compensation claims, healthcare costs and the performance of our restaurants.
Rent and utilities. Rent and utilities include rent for all restaurant locations and related taxes.
Depreciation and amortization expenses. Depreciation and amortization expenses are periodic non-cash charges that consist of depreciation of fixed assets, including equipment and capitalized leasehold improvements. Depreciation is determined using the straight-line method over the assets’ estimated useful lives, ranging from three to ten years.
Delivery and service fees. The Company’s customers may order online through third party service providers such as Uber Eats, Door Dash, Grubhub and others. These third-party service providers charge delivery and order fees to the Company.
General and administrative expenses. General and administrative expenses include expenses associated with corporate and regional supervision functions that support the operations of existing restaurants and development of new restaurants, including compensation and benefits, travel expenses, stock-based compensation expenses for corporate-level employees, legal and professional fees, marketing costs, information systems, corporate office rent and other related corporate costs. General and administrative expenses are expected to grow as our sales grows, including incremental legal, accounting, insurance and other expenses incurred as a public company.
Advertising and marketing expenses. Advertising and marketing expenses include expenses associated with marketing campaigns and periodic advertising. Advertising and marketing expenses are expected to grow leading up to the planned openings of restaurant locations and is expected to stabilize as an average by location as our sales grow.
Interest expense. Interest expense includes non-cash charges related to our capital lease obligations and bank notes payable.
Income tax provision (benefit). Provision for income taxes represents federal, state and local current and deferred income tax expense.
| 25 |
Results of Operations
Six months ended June 30, 2025 Compared to Six months ended June 30, 2024
The following table presents selected comparative results of operations from our unaudited financial statements for the six months ended June 30, 2025, compared to six months ended June 30, 2024. Our financial results for these periods are not necessarily indicative of the financial results that we will achieve in future periods. Certain totals for the table below may not sum to 100% due to rounding.
| For the Six months ended June 30 | Increase /(Decrease) | |||||||||||||||
| 2025 | 2024 | $ | $ | |||||||||||||
| Total revenue | 7,200,729 | 6,137,005 | $ | 1,063,724 | 17.33 | % | ||||||||||
| Restaurant operating expenses: | ||||||||||||||||
| Food, beverages and supplies | 2,269,553 | 1,508,572 | 760,981 | 50.44 | % | |||||||||||
| Labor | 3,329,120 | 2,780,661 | 548,459 | 19.72 | % | |||||||||||
| Rent and utilities | 1,133,500 | 769,296 | 364,204 | 47.34 | % | |||||||||||
| Delivery and service fees | 306,724 | 280,916 | 25,808 | 9.19 | % | |||||||||||
| Depreciation | 478,605 | 350,327 | 128,278 | 36.62 | % | |||||||||||
| Total restaurant operating expenses | 7,517,502 | 5,689,772 | 1,827,730 | 32.12 | % | |||||||||||
| Net restaurant operating income | (316,773 | ) | 447,233 | (764,006 | ) | -170.83 | % | |||||||||
| Operating expenses: | ||||||||||||||||
| General and administrative | 2,531,310 | 2,012,054 | 519,256 | 25.81 | % | |||||||||||
| Related party compensation | 42,154 | 95,879 | (53,725 | ) | -56.03 | % | ||||||||||
| Advertising and marketing | 85,933 | 58,564 | 27,369 | 46.73 | % | |||||||||||
| Total operating expenses | 2,659,397 | 2,166,497 | 492,900 | 22.75 | % | |||||||||||
| Loss from operations | (2,976,170 | ) | (1,719,264 | ) | (1,256,906 | ) | 73.11 | % | ||||||||
| Other income (expense): | ||||||||||||||||
| Other income | 800,106 | 12,207 | 787,899 | 6454.49 | % | |||||||||||
| Interest | (435,868 | ) | (252,126 | ) | (183,742 | ) | 72.88 | % | ||||||||
| Total other income | 364,238 | (239,919 | ) | 604,157 | -251.82 | % | ||||||||||
| Loss before income taxes | (2,611,932 | ) | (1,959,183 | ) | (652,749 | ) | 33.32 | % | ||||||||
| Income tax provision | 16,925 | 21,838 | (4,913 | ) | -22.50 | % | ||||||||||
| Net loss | (2,628,857 | ) | (1,981,021 | ) | (647,836 | ) | 32.70 | % | ||||||||
Revenues Revenue were $7.2 million for the six months ended June 30, 2025, compared to $6.1 million for the six months ended June 30, 2024, an increase of approximately $1.1 million, or 17.3%. This increase was primarily attributable to the acquisition of three restaurants in Las Vegas during the second quarter of 2025, which contributed incremental sales to the period.
Food, beverage and supplies. Food, beverage and supplies costs were approximately $2.3 million for the six months ended June 30, 2025, compared to $1.5 million for the six months ended June 30, 2024, representing an increase of approximately $761 thousand, or 50.4%. The increase in costs for the six-month period was primarily attributable to higher sales from the three newly acquired restaurants in Las Vegas, as well as a general increase in food material costs compared to the prior year. As a percentage of sales, food, beverage and supply costs increased to 31.5% in the six months ended June 30, 2025, compared to 24.6% in the six months ended June 30, 2024. The higher percentage of sales was primarily driven by inflationary pressures in food input costs.
| 26 |
Labor. Labor expense was $3.33 million for the six months ended June 30, 2025, compared to $2.78 million in the prior year period, an increase of approximately $548 thousand, or 19.7 percent. The increase was primarily attributable to the addition of staffing costs from the three newly acquired Las Vegas restaurants and wage inflation compared to the prior year. As a percentage of revenues, labor expense was 46.2 percent in 2025 compared to 45.3 percent in 2024, remaining relatively consistent despite the expansion.
Rent and utilities. Rent and utilities expense was $1.13 million for the six months ended June 30, 2025, compared to $769 thousand in the prior year period, an increase of approximately $364 thousand, or 47.3 percent. The increase was primarily due to the addition of lease expenses from the three newly acquired Las Vegas restaurants, as well as higher utility costs. As a percentage of revenues, rent and utilities rose to 15.7 percent in 2025 compared to 12.5 percent in 2024, reflecting the impact of new leases and cost inflation.
Delivery and service fees. Delivery and service fees were $307 thousand for the six months ended June 30, 2025, compared to $281 thousand in the prior year period, an increase of approximately $26 thousand, or 9.2%. The increase was primarily attributable to higher overall sales volumes, including contributions from the newly acquired Las Vegas restaurants. As a percentage of revenues, delivery and service fees remained relatively stable at 4.3% in 2025 compared to 4.6% in 2024, indicating consistent cost management despite higher activity levels
Depreciation and amortization expenses. Depreciation and amortization expense was $479 thousand for the six months ended June 30, 2025, compared to $350 thousand in the prior year period, an increase of approximately $129 thousand, or 36.6 percent. The increase was primarily due to depreciation on fixed assets acquired with the three new Las Vegas restaurants, along with ongoing depreciation from capital improvements made in prior periods. As a percentage of revenues, depreciation rose to 6.6 percent in 2025 compared to 5.7 percent in 2024, reflecting a higher asset base following recent expansion.
General and administrative expenses. General and administrative expense was $2.53 million for the six months ended June 30, 2025, compared to $2.01 million in the prior year period, an increase of approximately $519 thousand, or 25.8 percent. The increase was primarily due to higher corporate overhead costs associated with supporting the expanded restaurant base and professional fees. As a percentage of revenues, general and administrative expense was 35.2 percent in 2025 compared to 32.8 percent in 2024, reflecting higher fixed overhead relative to sales growth.
Related party compensation Related party compensation was $42 thousand for the six months ended June 30, 2025, compared to $96 thousand in the prior year period, a decrease of approximately $54 thousand, or 56.0 percent. The decrease was primarily due to reduced compensation paid to James Chae following his resignation as an officer during the current period. As a percentage of revenues, related party compensation declined to 0.6 percent in 2025 from 1.6 percent in 2024, reflecting reduced payments relative to overall sales growth
| 27 |
Liquidity and Capital Resources
On August 21, 2024, we received a notification letter (the “Letter”) from the Nasdaq Listing Qualifications Staff of The Nasdaq Stock Market LLC (“Nasdaq”) notifying the Company that its amount of stockholders’ equity has fallen below the $2,500,000 required minimum for continued listing set forth in Nasdaq Listing Rule 5550(b)(1). On February 18, 2025, we received another notification letter (the “2nd Letter”) from Nasdaq notifying the Company that it has scheduled the Company’s securities for delisting from The Nasdaq Capital Market. Pursuant to the procedures set forth in the Nasdaq Listing Rule 5800 series, we appealed Nasdaq’s determination to a Hearings Panel (the “Panel”) and a hearing request has stayed the suspension of the Company’s securities and the filing of the Form 25-NSE pending the Panel’s decision after a hearing scheduled for April 1, 2025.
Our primary uses of cash are for operational expenditures and capital investments, including new restaurants, costs incurred for restaurant remodels and restaurant fixtures. Historically, our main sources of liquidity have been cash flows from operations, borrowings from banks, and sales of common shares.
On January 5, 2024, we entered into a securities purchase agreement (the “Securities Purchase Agreement”) with Alumni Capital LP, a Delaware limited partnership (“Alumni”) whereby we sold to Alumni 45,000 shares of Class A Common Stock in exchange for $118 thousand on November 20, 2024. This Purchase Agreement terminated on December 31, 2024.
On January 6, 2025, the Company issued and sold to Crom Structured Opportunities Fund I, LP, a Delaware limited partnership (“Crom”) a 10% OID promissory note in the aggregate principal amount of $1,100,000 (the “Note”) for a purchase price of $1,000,000. The Company repaid such Note on March 7, 2025 with the proceeds from a loan made to the Company on or about March 6, 2025. Also on January 6, 2025, we entered into an equity purchase agreement (the “Purchase Agreement”) with Crom (the “Investor”) pursuant to which the Company shall have the right, but not the obligation, to sell to the Investor up to $10,000,000 (the “ELOC Shares”) of the Company’s Class A common stock, $0.0001 par value per share (“Class A Common Stock”). However, we have not yet been able to access capital under this agreement since we must first register shares issuable under the Purchase Agreement, which we may only do after the filing of this Annual Report on Form 10-K.
On March 12, 2025, we entered into private placements with three investors for the sale of Class A common stock at a price of $2.50 per share for gross proceeds of $714,000. However, we are obligated to register those shares and if we fail to do so in accordance with those agreements, we may be forced to repurchase those shares at the price we had sold them for. On March 17, 2025 we sold penny warrants at a price of $2.50 per share for gross proceeds of $1,200,000. We are obligated to register the shares underlying such warrants and if we fail to do so in accordance with those agreements, we may be forced to repurchase those warrants for the price we sold them for.
On March 17, 2025, the Company sold 480,000 warrants for a purchase price of $1,200,000, or $2.50 per share. Each warrant is exercisable for one share of the Company’s Class A common stock pursuant to the terms of a warrant agreement dated as of March 17, 2025. Pursuant to the terms of the Warrant Agreement, in the event that the Company has not obtained stockholder approval, the Company may not issue upon exercise of the Warrants a number of shares of Common Stock, which, when aggregated with any shares of Common Stock issued pursuant to the subscription agreements executed contemporaneously between the Company and other investors or holders of Warrants (whether for Common Stock or Warrants) would equal twenty (20%) percent or more of the Common Stock or twenty (20%) percent or more of the voting power of the Company outstanding before the issuance. The Company is also obligated to file a registration statement to the SEC within thirty (30) calendar days following the filing of this Annual Report on Form 10-K with the SEC. If the Company fails to (i) submit the registration statement within the timeline specified above or if the registration statement is denied, withdrawn or not declared effective by the SEC within one-hundred twenty (120) days from the filing date or (ii) fail to obtain the requisite stockholder approval within 75 days from the date of the Subscription Agreements, the investors will have the option, in their sole discretion, to: (1) with respect to (i), require the Company to assist it in filing for an exemption under Rule 144 or other applicable SEC regulations to remove the transfer restrictions from the Shares, or, if such exemption is unavailable, demand the Company to repurchase the Warrants or underlying shares at the original purchase price; or (2) demand a full refund of the subscription amount, subject to the Company’s financial capability as verified by an independent audit conducted within 15 days of the demand.
| 28 |
On March 25, 2025, the Company entered into Subscription Agreements with certain investors pursuant to which the investors agreed to pay $1,650,000 in aggregate to purchase an aggregate of 660,000 warrants. The Subscription Agreements contain customary representations, warranties, and indemnification provisions and were entered into in reliance on self-certification as an accredited investor pursuant to Regulation D promulgated under the Securities Act. Each warrant is exercisable for one share of the Company’s Class A common stock, par value $0.0001 per share (“Class A Common Stock”), at an exercise price of $0.01 (the “Shares”) pursuant to the terms of warrant agreements dated as of March 24, 2025 (the “Warrant Agreement”). Pursuant to the Subscription Agreements, the Company is obligated to file a registration statement to register these shares with the SEC within thirty (30) calendar days following the filing of this Annual Report on Form 10-K with the SEC. If the Company fails to submit the registration statement within the timeline specified above or if the registration statement is denied, withdrawn or not declared effective by the SEC within one-hundred twenty (120) days from the filing date, Good Mood Studio will have the option, in its sole discretion, to: (1) require the Company to assist it in filing for an exemption under Rule 144 or other applicable SEC regulations to remove the transfer restrictions from the shares, or, if such exemption is unavailable, demand the Company to repurchase the shares at the original purchase price or (2) demand a full refund of the subscription amount subject to the Company’s financial capability as verified by an independent audit conducted within 15 days of the demand.
On March 27, 2025, Nasdaq notified the Company that it had regained compliance with Rule 5550(b)(1). As a result, the hearing scheduled for April 1, 2025 has been cancelled and the Company’s securities will continue to be listed and traded on The Nasdaq Stock Market.
On April 2, 2025, the Company entered into two new securities subscription agreements and amended one securities subscription agreement (the “Subscription Agreements”) with certain investors pursuant to which the investors purchased an aggregate of 400,000 additional warrants for a purchase price of $1,000,000. The Subscription Agreements contain customary representations, warranties, and indemnification provisions and were entered into in reliance on self-certification as an accredited investor pursuant to Regulation D promulgated under the Securities Act. Each warrant is exercisable for one share of the Company’s Class A common stock at an exercise price of $0.01 (the “Shares”) pursuant to the terms of warrant agreements dated as of April 2, 2025 (the “Warrant Agreement”).
On April 9, 2025, Yoshiharu Global Co., a Delaware corporation (the “Company”) entered into two new securities subscription agreements (the “Subscription Agreements”) with certain investors pursuant to which the investors purchased an aggregate of 400,000 additional warrants for an aggregate purchase price of $1,000,000. The Subscription Agreements contain customary representations, warranties, and indemnification provisions and were entered into in reliance on self-certification as an accredited investor pursuant to Regulation D promulgated under the Securities Act. Each warrant is exercisable for one share of the Company’s Class A common stock at an exercise price of $0.01 (the “Shares”) pursuant to the terms of warrant agreements dated as of April 9, 2025 (the “Warrant Agreement”).
| 29 |
Summary of Cash Flows
The following table summarizes our cash flows for the periods presented:
| Six Months Ended June 30, | ||||||||
| 2025 | 2024 | |||||||
| Statement of Cash Flow Data: | ||||||||
| Net cash used in operating activities | $ | (4,586,677 | ) | $ | (373,196 | ) | ||
| Net cash used in investing activities | (32,622 | ) | (356,642 | ) | ||||
| Net cash provided by financing activities | 4,704,802 | 623,250 | ||||||
Cash Flows Used in Operating Activities
Net cash used in operating activities was $4.5 million for the six months ended June 30, 2025, compared to net cash provided of $0.6 million for the six months ended June 30, 2024. The $5.1 million unfavorable variance was primarily attributable to a higher net loss of $2.6 million in the current period, as compared to $2.0 million in the prior year, and significant unfavorable changes in working capital. The most notable working capital changes included an increase in accounts receivable of $0.4 million, reflecting higher sales volumes from the Las Vegas restaurants, an increase in other assets of $1.0 million, and a decrease in accounts payable and accrued expenses of $0.8 million. Additionally, due to related party balances decreased by $39 thousand, further reducing operating cash flows. These outflows were only partially offset by non-cash adjustments of $0.5 million in depreciation and amortization, and a $50 thousand gain on disposal of fixed assets.
The deterioration in operating cash flows compared to the prior year reflects both the expanded operating scale following the Las Vegas acquisitions and the increased working capital requirements associated with supporting higher revenues.
Cash Flows Used in Investing Activities
Net cash used in investing activities was $33 thousand for the six months ended June 30, 2025, compared to $2.2 million for the six months ended June 30, 2024. The decrease in cash used was primarily attributable to the absence of acquisition activity in 2025. In the prior year period, the Company completed the acquisition of the Las Vegas restaurant entities for approximately $1.8 million, in addition to $0.4 million of purchases of property and equipment. In contrast, cash outflows in 2025 were limited to routine purchases of property and equipment of $33 thousand.
Cash Flows Provided by Financing Activities
Net cash provided by financing activities was $4.7 million for the six months ended June 30, 2025, compared to $1.3 million for the six months ended June 30, 2024. The increase was primarily driven by proceeds of $6.4 million from the sale of common shares and warrants in 2025, compared to only $64 thousand raised from equity issuances in the prior year. In addition, the Company received $1.1 million in borrowings in 2025, compared to $0.9 million in 2024.
These inflows were partially offset by repayments of $1.6 million on bank notes payable, $1.2 million on convertible notes, and $34 thousand on loans payable to financial institutions in 2025. By comparison, repayments in 2024 consisted of $372 thousand on bank notes and $298 thousand on loans payable to financial institutions.
| 30 |
Contractual Obligations
The following table presents our commitments and contractual obligations as of June 30, 2025, as well as our long-term obligations:
| Payments due by period as of June 30, 2025 | ||||||||||||||||||||
| Total | 2025(remaining Six months) | 2026-2027 | 2028-2029 | Thereafter | ||||||||||||||||
| Capital lease payments | $ | 9,239,390 | $ | 1,084,225 | $ | 2,706,223 | $ | 2,370,749 | $ | 3,134,813 | ||||||||||
| Bank note payables | 2,785,384 | 1,041,490 | 1,060,900 | 500,380 | - | |||||||||||||||
| EIDL loan payables | 412,639 | 5,513 | 23,115 | 24,912 | 356,380 | |||||||||||||||
| Loans payable to financial institutions | 3,332 | - | - | - | - | |||||||||||||||
| Total contractual obligations | $ | 12,440,745 | $ | 2,131,228 | $ | 3,790,238 | $ | 2,896,041 | $ | 3,491,193 | ||||||||||
Income Taxes
The Company files income tax returns in the U.S. federal and California state jurisdictions.
We are considered a U.S. corporation and a regarded entity for U.S. federal, state and local income taxes. Accordingly, a provision will be recorded for the anticipated tax consequences of our reported results of operations for U.S. federal, state and foreign income taxes.
JOBS Act Accounting Election
We are an “emerging growth company,” as defined in the JOBS Act, and may take advantage of certain exemptions from various public company reporting requirements for up to five years or until we are no longer an emerging growth company, whichever is earlier. The JOBS Act provides that an “emerging growth company” can delay adopting new or revised accounting standards until those standards apply to private companies. We have elected to use this extended transition period under the JOBS Act. Accordingly, our financial statements may not be comparable to the financial statements of public companies that comply with such new or revised accounting standards.
Off Balance Sheet Arrangements
As of June 30, 2025, we did not have any material off-balance sheet arrangements.
Critical Accounting Policies
The preparation of financial statements in conformity with GAAP requires management to utilize estimates and make judgments that affect the reported amounts of assets, liabilities, revenues and expenses and related disclosure of contingent assets and liabilities. These estimates are based on historical experience and on various other assumptions that management believes to be reasonable under the circumstances. The estimates are evaluated by management on an ongoing basis, and the results of these evaluations form a basis for making decisions about the carrying value of assets and liabilities that are not readily apparent from other sources. Although actual results may differ from these estimates under different assumptions or conditions, management believes that the estimates used in the preparation of our financial statements are reasonable. The critical accounting policies affecting our financial reporting are summarized in Note 2 to the financial statements included elsewhere in this Quarterly Report.
Recent Accounting Pronouncements
We have determined that all other issued, but not yet effective accounting pronouncements are inapplicable or insignificant to us and once adopted are not expected to have a material impact on our financial position.
| 31 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
We are a smaller reporting company as defined by 17 C.F.R. 229.10(f)(1) and are not required to provide information under this item.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
As of June 30, 2025, our management, including our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation, management concluded that our disclosure controls and procedures were not fully effective due to the material weaknesses in internal control over financial reporting described below.
Material Weaknesses in Internal Control Over Financial Reporting
As previously disclosed in our Annual Report on Form 10-K for the year ended December 31, 2024, we identified material weaknesses related to (i) an insufficient number of accounting personnel with specialized knowledge of U.S. GAAP and SEC reporting requirements, and (ii) a lack of segregation of duties within our finance and accounting functions.
Remediation Efforts and Progress
During the quarter ended June 30, 2025, we made meaningful progress in addressing these weaknesses:
| ● | We hired additional accounting staff and reassigned certain responsibilities to improve segregation of duties. | |
| ● | We engaged outside accounting consultants with public company reporting expertise to assist with quarterly and annual filings. | |
| ● | We implemented enhanced review and approval procedures for journal entries, reconciliations, and financial reporting. | |
| ● | We initiated the use of new internal control documentation and testing procedures overseen by management and the Audit Committee. |
These measures represent important steps toward strengthening our internal control environment. Although the remediation process is not yet complete and the material weaknesses have not been fully eliminated, management believes the actions taken have already enhanced the reliability of our financial reporting and demonstrate our commitment to strong corporate governance.
Changes in Internal Control Over Financial Reporting
Except as described above, there were no other changes in our internal control over financial reporting during the quarter ended June 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Commitment to Remediation Evaluation of Disclosure Controls and Procedures
As of June 30, 2025, our management, including our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act). Based on this evaluation, management concluded that our disclosure controls and procedures were not fully effective due to the material weaknesses in internal control over financial reporting described below.
| 32 |
PART II—OTHER INFORMATION
Item 1. Legal Proceedings.
In the future, the Company may be subject to various legal proceedings from time to time as part of its business. We and our subsidiaries are not currently a party, nor is our property subject, to any material pending legal proceedings.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
None.
Item 3. Defaults Upon Senior Securities
Not applicable.
Item 4. Mine Safety Disclosures
Not applicable.
Item 5. Other Information
During
the three and six months ended June 30, 2025, none of our directors or officers (as defined in Rule 16a-1(f) of the Exchange Act)
Item 6. Exhibits.
The following exhibits are included herein or incorporated herein by reference :
| 10.1* | Amendment to Securities Purchase Agreement, dated April 18, 2024, by and between the Company and Alumni Capital LP. | |
| 31.1* | Certification of James Chae pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 31.2* | Certification of Soojae Ryan Cho pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | |
| 32.1** | Certification of James Chae pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
| 32.2** | Certification of Soojae Ryan Cho pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | |
| 101.INS* | Inline XBRL Instance Document | |
| 101.SCH* | Inline XBRL Taxonomy Extension Schema Document | |
| 101.CAL* | Inline XBRL Taxonomy Extension Calculation Linkbase Document | |
| 101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
| 101.LAB* | Inline XBRL Taxonomy Extension Label Linkbase Document | |
| 101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
| 104* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
| * | Filed herewith. |
| ** | Furnished herewith. |
| 33 |
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.
| August 19, 2025 | YOSHIHARU GLOBAL CO. | |
| By: | /s/ Jiwon Kim | |
| Name: | Jiwon Kim | |
| Title: | Chairman of the Board of Directors, President and Chief Executive Officer and Principal Executive Officer (Principal Executive Officer) | |
| 34 |
FAQ
What was Yoshiharu Global (YOSH)'s net loss for the six months ended June 30, 2025?
How much goodwill does YOSH carry on its consolidated balance sheet?
What financing did YOSH complete after June 30, 2025?
Does YOSH have a line of credit and what are its terms?
Did the company effect any stock splits or equity restructurings?
