Winmark Corporation Announces Second Quarter Results

Winmark Corporation (Nasdaq: WINA) announced today net income for the quarter ended July 1, 2023 of $10,368,800 or $2.85 per share diluted compared to net income of $9,027,200 or $2.54 per share diluted in 2022.

“Our year-to-date results reflect positive franchisee performance and Winmark’s continued emphasis on providing exceptional operational support,” commented Brett D. Heffes, Chair and Chief Executive Officer.

Winmark — the Resale Company®, is a nationally recognized franchising business focused on sustainability and small-business formation. We champion and guide entrepreneurs interested in operating one of our award winning resale franchises: Plato’s Closet®, Once Upon A Child®, Play It Again Sports®, Style Encore® and Music Go Round®. At July 1, 2023, there were 1,303 franchises in operation and over 2,800 available territories. An additional 70 franchises have been awarded but are not open.

This press release contains forward-looking statements within the meaning of the safe harbor provisions of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), relating to future events or the future financial performance of the Company. Such forward-looking statements are only predictions or statements of intention subject to risks and uncertainties and actual events or results could differ materially from those anticipated. Because actual result may differ, shareholders and prospective investors are cautioned not to place undue reliance on such forward-looking statements.

 

WINMARK CORPORATION

CONDENSED BALANCE SHEETS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

July 1, 2023

 

December 31, 2022

ASSETS

Current Assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

32,321,500

 

 

$

13,615,600

 

Restricted cash

 

 

55,000

 

 

 

65,000

 

Receivables, net

 

 

1,592,500

 

 

 

1,438,600

 

Net investment in leases - current

 

 

90,000

 

 

 

344,900

 

Income tax receivable

 

 

522,500

 

 

 

558,700

 

Inventories

 

 

446,900

 

 

 

770,600

 

Prepaid expenses

 

 

819,700

 

 

 

1,310,400

 

Total current assets

 

 

35,848,100

 

 

 

18,103,800

 

 

 

 

 

 

 

 

Net investment in leases – long-term

 

 

 

 

 

5,400

 

Property and equipment, net

 

 

1,593,400

 

 

 

1,704,600

 

Operating lease right of use asset

 

 

2,580,400

 

 

 

2,716,000

 

Intangible assets, net

 

 

3,171,300

 

 

 

3,348,300

 

Goodwill

 

 

607,500

 

 

 

607,500

 

Other assets

 

 

461,300

 

 

 

429,700

 

Deferred income taxes

 

 

3,392,000

 

 

 

3,540,400

 

 

 

$

47,654,000

 

 

$

30,455,700

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)

Current Liabilities:

 

 

 

 

 

 

Notes payable, net

 

$

4,217,900

 

 

$

4,217,900

 

Accounts payable

 

 

1,638,400

 

 

 

2,122,000

 

Accrued liabilities

 

 

4,269,000

 

 

 

2,611,700

 

Deferred revenue

 

 

1,677,700

 

 

 

1,643,900

 

Total current liabilities

 

 

11,803,000

 

 

 

10,595,500

 

Long-Term Liabilities:

 

 

 

 

 

 

Line of Credit/Term Loan

 

 

30,000,000

 

 

 

30,000,000

 

Notes payable, net

 

 

36,957,700

 

 

 

39,066,700

 

Deferred revenue

 

 

7,338,300

 

 

 

6,974,200

 

Operating lease liabilities

 

 

4,013,200

 

 

 

4,287,000

 

Other liabilities

 

 

1,154,900

 

 

 

1,164,400

 

Total long-term liabilities

 

 

79,464,100

 

 

 

81,492,300

 

Shareholders’ Equity (Deficit):

 

 

 

 

 

 

Common stock, no par, 10,000,000 shares authorized,

3,485,036 and 3,459,673 shares issued and outstanding

 

 

5,723,600

 

 

 

1,806,700

 

Retained earnings (accumulated deficit)

 

 

(49,336,700

)

 

 

(63,438,800

)

Total shareholders’ equity (deficit)

 

 

(43,613,100

)

 

 

(61,632,100

)

 

 

$

47,654,000

 

 

$

30,455,700

 

 

WINMARK CORPORATION

CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Six Months Ended

 

 

July 1, 2023

 

June 25, 2022

 

July 1, 2023

 

June 25, 2022

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Royalties

 

$

17,105,800

 

 

$

15,981,300

 

 

$

33,853,500

 

 

$

31,371,400

 

Leasing income

 

 

1,019,800

 

 

 

1,212,000

 

 

 

2,656,800

 

 

 

4,083,700

 

Merchandise sales

 

 

1,328,100

 

 

 

1,027,200

 

 

 

2,604,100

 

 

 

1,941,500

 

Franchise fees

 

 

420,700

 

 

 

391,500

 

 

 

798,900

 

 

 

812,100

 

Other

 

 

487,800

 

 

 

458,800

 

 

 

972,500

 

 

 

911,900

 

Total revenue

 

 

20,362,200

 

 

 

19,070,800

 

 

 

40,885,800

 

 

 

39,120,600

 

Cost of merchandise sold

 

 

1,247,800

 

 

 

970,200

 

 

 

2,435,100

 

 

 

1,834,700

 

Leasing expense

 

 

54,300

 

 

 

299,600

 

 

 

370,700

 

 

 

515,600

 

Provision for credit losses

 

 

(700

)

 

 

(15,700

)

 

 

(5,300

)

 

 

(24,600

)

Selling, general and administrative expenses

 

 

5,810,000

 

 

 

5,461,600

 

 

 

12,446,100

 

 

 

11,001,600

 

Income from operations

 

 

13,250,800

 

 

 

12,355,100

 

 

 

25,639,200

 

 

 

25,793,300

 

Interest expense

 

 

(779,100

)

 

 

(712,000

)

 

 

(1,576,700

)

 

 

(1,225,100

)

Interest and other income (expense)

 

 

292,300

 

 

 

(13,800

)

 

 

418,000

 

 

 

(14,700

)

Income before income taxes

 

 

12,764,000

 

 

 

11,629,300

 

 

 

24,480,500

 

 

 

24,553,500

 

Provision for income taxes

 

 

(2,395,200

)

 

 

(2,602,100

)

 

 

(5,169,000

)

 

 

(5,673,800

)

Net income

 

$

10,368,800

 

 

$

9,027,200

 

 

$

19,311,500

 

 

$

18,879,700

 

Earnings per share - basic

 

$

2.98

 

 

$

2.61

 

 

$

5.57

 

 

$

5.35

 

Earnings per share - diluted

 

$

2.85

 

 

$

2.54

 

 

$

5.34

 

 

$

5.19

 

Weighted average shares outstanding - basic

 

 

3,478,628

 

 

 

3,463,886

 

 

 

3,469,675

 

 

 

3,530,902

 

Weighted average shares outstanding - diluted

 

 

3,634,688

 

 

 

3,559,231

 

 

 

3,614,462

 

 

 

3,637,772

 

 

WINMARK CORPORATION

CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

July 1, 2023

 

June 25, 2022

OPERATING ACTIVITIES:

 

 

 

 

 

 

Net income

 

$

19,311,500

 

 

$

18,879,700

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

385,100

 

 

 

219,400

 

Provision for credit losses

 

 

(5,300

)

 

 

(24,600

)

Compensation expense related to stock options

 

 

942,000

 

 

 

771,400

 

Deferred income taxes

 

 

148,400

 

 

 

(185,400

)

Operating lease right of use asset amortization

 

 

135,600

 

 

 

122,200

 

Tax benefits on exercised stock options

 

 

832,300

 

 

 

348,000

 

Change in operating assets and liabilities:

 

 

 

 

 

 

Receivables

 

 

(153,900

)

 

 

(218,400

)

Principal collections on lease receivables

 

 

499,800

 

 

 

1,636,100

 

Income tax receivable/payable

 

 

(796,100

)

 

 

(549,500

)

Inventories

 

 

323,700

 

 

 

(278,200

)

Prepaid expenses

 

 

490,700

 

 

 

147,600

 

Other assets

 

 

(31,600

)

 

 

(2,200

)

Accounts payable

 

 

(483,600

)

 

 

(209,700

)

Accrued and other liabilities

 

 

1,390,000

 

 

 

2,213,500

 

Rents received in advance and security deposits

 

 

(234,200

)

 

 

(472,700

)

Deferred revenue

 

 

397,900

 

 

 

(28,200

)

Net cash provided by operating activities

 

 

23,152,300

 

 

 

22,369,000

 

INVESTING ACTIVITIES:

 

 

 

 

 

 

Purchase of property and equipment

 

 

(96,900

)

 

 

(43,000

)

Reacquired franchise rights

 

 

 

 

 

(3,540,000

)

Net cash used for investing activities

 

 

(96,900

)

 

 

(3,583,000

)

FINANCING ACTIVITIES:

 

 

 

 

 

 

Proceeds from borrowings on line of credit/term loan

 

 

 

 

 

33,700,000

 

Payments on line of credit/term loan

 

 

 

 

 

(3,700,000

)

Payments on notes payable

 

 

(2,125,000

)

 

 

(2,125,000

)

Repurchases of common stock

 

 

 

 

 

(47,847,500

)

Proceeds from exercises of stock options

 

 

2,974,900

 

 

 

2,553,700

 

Dividends paid

 

 

(5,209,400

)

 

 

(4,052,600

)

Net cash used for financing activities

 

 

(4,359,500

)

 

 

(21,471,400

)

NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH

 

 

18,695,900

 

 

 

(2,685,400

)

Cash, cash equivalents and restricted cash, beginning of period

 

 

13,680,600

 

 

 

11,437,000

 

Cash, cash equivalents and restricted cash, end of period

 

$

32,376,500

 

 

$

8,751,600

 

SUPPLEMENTAL DISCLOSURES:

 

 

 

 

 

 

Cash paid for interest

 

$

1,563,800

 

 

$

1,108,100

 

Cash paid for income taxes

 

$

4,984,600

 

 

$

6,060,800

 

 

 

 

 

 

 

 

The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Condensed Balance Sheets to the total of the same amounts shown above:

 

 

Six Months Ended

 

 

July 1, 2023

 

June 25, 2022

Cash and cash equivalents

 

$

32,321,500

 

 

$

8,696,600

 

Restricted cash

 

 

55,000

 

 

 

55,000

 

Total cash, cash equivalents and restricted cash

 

$

32,376,500

 

 

$

8,751,600

 

 

Contacts

Anthony D. Ishaug

763/520-8500

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.