Winmark Corporation (Nasdaq: WINA) announced today net income for the quarter ended September 28, 2024 of $11,120,700 or $3.03 per share diluted compared to net income of $11,149,800 or $3.05 per share diluted in 2023. For the nine months ended September 28, 2024, net income was $30,371,200 or $8.29 per share diluted compared to net income of $30,461,300 or $8.40 per share diluted for the same period last year. Results during the quarter and nine months were impacted by the Company’s decision in May 2021 to run-off its leasing portfolio.
Winmark -- the Resale Company®, is a nationally recognized franchisor 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 September 28, 2024, there were 1,343 franchises in operation and over 2,800 available territories. An additional 82 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)
|
|
|
|
|
|
|
||
|
|
September 28, 2024 |
|
December 30, 2023 |
||||
ASSETS |
||||||||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
37,197,000 |
|
|
$ |
13,361,500 |
|
Restricted cash |
|
|
90,000 |
|
|
|
25,000 |
|
Receivables, net |
|
|
1,602,200 |
|
|
|
1,475,300 |
|
Net investment in leases - current |
|
|
— |
|
|
|
75,100 |
|
Income tax receivable |
|
|
— |
|
|
|
31,400 |
|
Inventories |
|
|
441,800 |
|
|
|
386,100 |
|
Prepaid expenses |
|
|
1,171,600 |
|
|
|
1,392,100 |
|
Total current assets |
|
|
40,502,600 |
|
|
|
16,746,500 |
|
|
|
|
|
|
|
|
||
Property and equipment, net |
|
|
1,519,000 |
|
|
|
1,669,800 |
|
Operating lease right of use asset |
|
|
2,197,600 |
|
|
|
2,425,900 |
|
Intangible assets, net |
|
|
2,728,800 |
|
|
|
2,994,300 |
|
Goodwill |
|
|
607,500 |
|
|
|
607,500 |
|
Other assets |
|
|
478,400 |
|
|
|
471,300 |
|
Deferred income taxes |
|
|
3,917,300 |
|
|
|
4,052,400 |
|
|
|
$ |
51,951,200 |
|
|
$ |
28,967,700 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) |
||||||||
Current Liabilities: |
|
|
|
|
|
|
||
Notes payable, net |
|
$ |
3,472,100 |
|
|
$ |
4,217,900 |
|
Accounts payable |
|
|
1,600,700 |
|
|
|
1,719,400 |
|
Income tax payable |
|
|
30,400 |
|
|
|
— |
|
Accrued liabilities |
|
|
3,776,100 |
|
|
|
2,858,200 |
|
Deferred revenue |
|
|
1,670,100 |
|
|
|
1,666,100 |
|
Total current liabilities |
|
|
10,549,400 |
|
|
|
10,461,600 |
|
Long-Term Liabilities: |
|
|
|
|
|
|
||
Line of credit/Term loan |
|
|
30,000,000 |
|
|
|
30,000,000 |
|
Notes payable, net |
|
|
32,431,200 |
|
|
|
34,848,800 |
|
Deferred revenue |
|
|
8,028,600 |
|
|
|
7,657,500 |
|
Operating lease liabilities |
|
|
3,260,100 |
|
|
|
3,715,800 |
|
Other liabilities |
|
|
1,425,800 |
|
|
|
1,440,100 |
|
Total long-term liabilities |
|
|
75,145,700 |
|
|
|
77,662,200 |
|
Shareholders’ Equity (Deficit): |
|
|
|
|
|
|
||
Common stock, no par, 10,000,000 shares authorized,
|
|
|
11,941,900 |
|
|
|
7,768,800 |
|
Retained earnings (accumulated deficit) |
|
|
(45,685,800 |
) |
|
|
(66,924,900 |
) |
Total shareholders’ equity (deficit) |
|
|
(33,743,900 |
) |
|
|
(59,156,100 |
) |
|
|
$ |
51,951,200 |
|
|
$ |
28,967,700 |
|
WINMARK CORPORATION
CONDENSED STATEMENTS OF OPERATIONS
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||||||
|
|
September 28, 2024 |
|
September 30, 2023 |
|
September 28, 2024 |
|
September 30, 2023 |
|
||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Royalties |
|
$ |
19,512,500 |
|
|
$ |
19,210,000 |
|
|
$ |
54,555,700 |
|
|
$ |
53,063,400 |
|
|
Leasing income |
|
|
316,200 |
|
|
|
1,291,900 |
|
|
|
1,677,400 |
|
|
|
3,948,700 |
|
|
Merchandise sales |
|
|
702,500 |
|
|
|
997,800 |
|
|
|
2,738,500 |
|
|
|
3,601,900 |
|
|
Franchise fees |
|
|
451,200 |
|
|
|
334,400 |
|
|
|
1,182,700 |
|
|
|
1,133,400 |
|
|
Other |
|
|
528,500 |
|
|
|
483,700 |
|
|
|
1,586,800 |
|
|
|
1,456,200 |
|
|
Total revenue |
|
|
21,510,900 |
|
|
|
22,317,800 |
|
|
|
61,741,100 |
|
|
|
63,203,600 |
|
|
Cost of merchandise sold |
|
|
662,500 |
|
|
|
935,400 |
|
|
|
2,562,600 |
|
|
|
3,370,500 |
|
|
Leasing expense |
|
|
— |
|
|
|
11,000 |
|
|
|
36,600 |
|
|
|
381,700 |
|
|
Provision for credit losses |
|
|
— |
|
|
|
700 |
|
|
|
(1,500 |
) |
|
|
(4,600 |
) |
|
Selling, general and administrative expenses |
|
|
5,919,800 |
|
|
|
6,248,200 |
|
|
|
18,979,000 |
|
|
|
18,694,300 |
|
|
Income from operations |
|
|
14,928,600 |
|
|
|
15,122,500 |
|
|
|
40,164,400 |
|
|
|
40,761,700 |
|
|
Interest expense |
|
|
(704,100 |
) |
|
|
(763,100 |
) |
|
|
(2,163,300 |
) |
|
|
(2,339,800 |
) |
|
Interest and other income |
|
|
386,400 |
|
|
|
385,400 |
|
|
|
855,200 |
|
|
|
803,400 |
|
|
Income before income taxes |
|
|
14,610,900 |
|
|
|
14,744,800 |
|
|
|
38,856,300 |
|
|
|
39,225,300 |
|
|
Provision for income taxes |
|
|
(3,490,200 |
) |
|
|
(3,595,000 |
) |
|
|
(8,485,100 |
) |
|
|
(8,764,000 |
) |
|
Net income |
|
$ |
11,120,700 |
|
|
$ |
11,149,800 |
|
|
$ |
30,371,200 |
|
|
$ |
30,461,300 |
|
|
Earnings per share - basic |
|
$ |
3.16 |
|
|
$ |
3.20 |
|
|
$ |
8.65 |
|
|
$ |
8.77 |
|
|
Earnings per share - diluted |
|
$ |
3.03 |
|
|
$ |
3.05 |
|
|
$ |
8.29 |
|
|
$ |
8.40 |
|
|
Weighted average shares outstanding - basic |
|
|
3,520,334 |
|
|
|
3,485,852 |
|
|
|
3,510,461 |
|
|
|
3,475,066 |
|
|
Weighted average shares outstanding - diluted |
|
|
3,671,121 |
|
|
|
3,653,730 |
|
|
|
3,663,309 |
|
|
|
3,627,550 |
|
|
WINMARK CORPORATION
CONDENSED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|
|
|
|
|
|
|
||
|
|
Nine Months Ended |
|
||||||
|
|
September 28, 2024 |
|
September 30, 2023 |
|
||||
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
||
Net income |
|
$ |
30,371,200 |
|
|
$ |
30,461,300 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||
Depreciation of property and equipment |
|
|
345,600 |
|
|
|
313,400 |
|
|
Amortization of intangible assets |
|
|
265,500 |
|
|
|
265,500 |
|
|
Provision for credit losses |
|
|
(1,500 |
) |
|
|
(4,600 |
) |
|
Compensation expense related to stock options |
|
|
1,458,200 |
|
|
|
1,451,000 |
|
|
Deferred income taxes |
|
|
135,100 |
|
|
|
148,400 |
|
|
Operating lease right of use asset amortization |
|
|
228,200 |
|
|
|
206,000 |
|
|
Tax benefits on exercised stock options |
|
|
943,300 |
|
|
|
839,000 |
|
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
||
Receivables |
|
|
(126,900 |
) |
|
|
(265,400 |
) |
|
Principal collections on lease receivables |
|
|
104,700 |
|
|
|
485,200 |
|
|
Income tax receivable/payable |
|
|
(881,600 |
) |
|
|
(281,500 |
) |
|
Inventories |
|
|
(55,700 |
) |
|
|
479,700 |
|
|
Prepaid expenses |
|
|
220,500 |
|
|
|
215,300 |
|
|
Other assets |
|
|
(7,200 |
) |
|
|
(38,000 |
) |
|
Accounts payable |
|
|
(118,700 |
) |
|
|
(427,100 |
) |
|
Accrued and other liabilities |
|
|
472,200 |
|
|
|
1,021,600 |
|
|
Rents received in advance and security deposits |
|
|
(28,000 |
) |
|
|
(254,600 |
) |
|
Deferred revenue |
|
|
375,100 |
|
|
|
616,200 |
|
|
Net cash provided by operating activities |
|
|
33,700,000 |
|
|
|
35,231,400 |
|
|
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
||
Purchase of property and equipment |
|
|
(194,900 |
) |
|
|
(284,700 |
) |
|
Net cash used for investing activities |
|
|
(194,900 |
) |
|
|
(284,700 |
) |
|
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
||
Payments on notes payable |
|
|
(3,187,500 |
) |
|
|
(3,187,500 |
) |
|
Proceeds from exercises of stock options |
|
|
2,715,000 |
|
|
|
3,154,200 |
|
|
Dividends paid |
|
|
(9,132,100 |
) |
|
|
(7,997,900 |
) |
|
Net cash used for financing activities |
|
|
(9,604,600 |
) |
|
|
(8,031,200 |
) |
|
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
|
|
23,900,500 |
|
|
|
26,915,500 |
|
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
13,386,500 |
|
|
|
13,680,600 |
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
37,287,000 |
|
|
$ |
40,596,100 |
|
|
SUPPLEMENTAL DISCLOSURES: |
|
|
|
|
|
|
|
||
Cash paid for interest |
|
$ |
2,149,200 |
|
|
$ |
2,309,100 |
|
|
Cash paid for income taxes |
|
$ |
8,281,400 |
|
|
$ |
8,058,100 |
|
|
|
|
|
|
|
|
|
|
||
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: |
|||||||||
|
|
Nine Months Ended |
|
||||||
|
|
September 28, 2024 |
|
September 30, 2023 |
|
||||
Cash and cash equivalents |
|
$ |
37,197,000 |
|
|
$ |
40,556,100 |
|
|
Restricted cash |
|
|
90,000 |
|
|
|
40,000 |
|
|
Total cash, cash equivalents and restricted cash |
|
$ |
37,287,000 |
|
|
$ |
40,596,100 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241015891945/en/
Contacts
Anthony D. Ishaug
763/520-8500
