Winmark Corporation Announces Second Quarter Results
Winmark Corporation (Nasdaq: WINA) reported net income of $9,027,200 or $2.54 per diluted share for the quarter ended June 25, 2022, an increase from $8,937,300 or $2.33 per diluted share in 2021. For the first half of 2022, net income reached $18,879,700 or $5.19 per diluted share, up from $18,248,400 or $4.74 per diluted share last year. The company operates 1,293 franchises with over 2,800 available territories and has awarded 46 more franchises that are not yet opened.
- Increased quarterly net income to $9,027,200 (up from $8,937,300 in 2021).
- Quarterly EPS grew to $2.54 (from $2.33 in 2021).
- Net income for six months rose to $18,879,700 (up from $18,248,400 last year).
- Six-month EPS increased to $5.19 (from $4.74 last year).
- Continued franchise growth with 1,293 operational franchises and 2,800+ available territories.
- None.
“We are pleased with our results for the first half of the year,” commented
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.
CONDENSED BALANCE SHEETS (Unaudited) |
||||||||
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
ASSETS |
||||||||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
8,696,600 |
|
|
$ |
11,407,000 |
|
Restricted cash |
|
|
55,000 |
|
|
|
30,000 |
|
Receivables, net |
|
|
1,321,800 |
|
|
|
1,103,400 |
|
Net investment in leases - current |
|
|
1,870,100 |
|
|
|
2,890,600 |
|
Income tax receivable |
|
|
869,000 |
|
|
|
667,500 |
|
Inventories |
|
|
603,400 |
|
|
|
325,200 |
|
Prepaid expenses |
|
|
861,000 |
|
|
|
1,008,600 |
|
Total current assets |
|
|
14,276,900 |
|
|
|
17,432,300 |
|
|
|
|
|
|
|
|
||
Net investment in leases – long-term |
|
|
111,000 |
|
|
|
229,300 |
|
Property and equipment, net |
|
|
1,815,300 |
|
|
|
1,976,900 |
|
Operating lease right of use asset |
|
|
2,859,800 |
|
|
|
2,982,000 |
|
Intangible assets, net |
|
|
3,525,200 |
|
|
|
— |
|
|
|
|
607,500 |
|
|
|
607,500 |
|
Other assets |
|
|
420,500 |
|
|
|
418,300 |
|
Deferred income taxes |
|
|
3,438,100 |
|
|
|
3,252,700 |
|
|
|
$ |
27,054,300 |
|
|
$ |
26,899,000 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT) |
||||||||
Current Liabilities: |
|
|
|
|
|
|
||
Notes payable, net |
|
$ |
4,217,900 |
|
|
$ |
4,232,600 |
|
Accounts payable |
|
|
1,889,300 |
|
|
|
2,099,000 |
|
Accrued liabilities |
|
|
4,563,100 |
|
|
|
2,001,000 |
|
Deferred revenue |
|
|
1,631,100 |
|
|
|
1,645,000 |
|
Total current liabilities |
|
|
12,301,400 |
|
|
|
9,977,600 |
|
Long-Term Liabilities: |
|
|
|
|
|
|
||
Line of Credit/Term Loan |
|
|
30,000,000 |
|
|
|
— |
|
Notes payable, net |
|
|
41,175,700 |
|
|
|
43,376,400 |
|
Deferred revenue |
|
|
6,849,200 |
|
|
|
6,863,500 |
|
Operating lease liabilities |
|
|
4,561,500 |
|
|
|
4,810,100 |
|
Other liabilities |
|
|
945,200 |
|
|
|
954,800 |
|
Total long-term liabilities |
|
|
83,531,600 |
|
|
|
56,004,800 |
|
Shareholders’ Equity (Deficit): |
|
|
|
|
|
|
||
Common stock, no par, 10,000,000 shares authorized,
|
|
|
— |
|
|
|
— |
|
Retained earnings (accumulated deficit) |
|
|
(68,778,700 |
) |
|
|
(39,083,400 |
) |
Total shareholders’ equity (deficit) |
|
|
(68,778,700 |
) |
|
|
(39,083,400 |
) |
|
|
$ |
27,054,300 |
|
|
$ |
26,899,000 |
|
CONDENSED STATEMENTS OF OPERATIONS (Unaudited) |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Quarter Ended |
|
Six Months Ended |
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Royalties |
|
$ |
15,981,300 |
|
|
$ |
14,716,500 |
|
|
$ |
31,371,400 |
|
|
$ |
28,765,300 |
|
|
Leasing income |
|
|
1,212,000 |
|
|
|
2,848,600 |
|
|
|
4,083,700 |
|
|
|
6,085,600 |
|
|
Merchandise sales |
|
|
1,027,200 |
|
|
|
683,100 |
|
|
|
1,941,500 |
|
|
|
1,275,500 |
|
|
Franchise fees |
|
|
391,500 |
|
|
|
358,900 |
|
|
|
812,100 |
|
|
|
717,900 |
|
|
Other |
|
|
458,800 |
|
|
|
422,500 |
|
|
|
911,900 |
|
|
|
844,200 |
|
|
Total revenue |
|
|
19,070,800 |
|
|
|
19,029,600 |
|
|
|
39,120,600 |
|
|
|
37,688,500 |
|
|
Cost of merchandise sold |
|
|
970,200 |
|
|
|
647,800 |
|
|
|
1,834,700 |
|
|
|
1,206,600 |
|
|
Leasing expense |
|
|
299,600 |
|
|
|
662,400 |
|
|
|
515,600 |
|
|
|
1,051,900 |
|
|
Provision for credit losses |
|
|
(15,700 |
) |
|
|
(62,700 |
) |
|
|
(24,600 |
) |
|
|
(111,400 |
) |
|
Selling, general and administrative expenses |
|
|
5,461,600 |
|
|
|
5,805,200 |
|
|
|
11,001,600 |
|
|
|
10,907,500 |
|
|
Income from operations |
|
|
12,355,100 |
|
|
|
11,976,900 |
|
|
|
25,793,300 |
|
|
|
24,633,900 |
|
|
Interest expense |
|
|
(712,000 |
) |
|
|
(304,300 |
) |
|
|
(1,225,100 |
) |
|
|
(622,400 |
) |
|
Interest and other income (expense) |
|
|
(13,800 |
) |
|
|
4,900 |
|
|
|
(14,700 |
) |
|
|
11,700 |
|
|
Income before income taxes |
|
|
11,629,300 |
|
|
|
11,677,500 |
|
|
|
24,553,500 |
|
|
|
24,023,200 |
|
|
Provision for income taxes |
|
|
(2,602,100 |
) |
|
|
(2,740,200 |
) |
|
|
(5,673,800 |
) |
|
|
(5,774,800 |
) |
|
Net income |
|
$ |
9,027,200 |
|
|
$ |
8,937,300 |
|
|
$ |
18,879,700 |
|
|
$ |
18,248,400 |
|
|
Earnings per share - basic |
|
$ |
2.61 |
|
|
$ |
2.42 |
|
|
$ |
5.35 |
|
|
$ |
4.91 |
|
|
Earnings per share - diluted |
|
$ |
2.54 |
|
|
$ |
2.33 |
|
|
$ |
5.19 |
|
|
$ |
4.74 |
|
|
Weighted average shares outstanding - basic |
|
|
3,463,886 |
|
|
|
3,693,503 |
|
|
|
3,530,902 |
|
|
|
3,715,088 |
|
|
Weighted average shares outstanding - diluted |
|
|
3,559,231 |
|
|
|
3,830,844 |
|
|
|
3,637,772 |
|
|
|
3,852,534 |
|
|
CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) |
|||||||||
|
|
|
|
|
|
|
|
||
|
|
Six Months Ended |
|
||||||
|
|
|
|
|
|
||||
OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
||
Net income |
|
$ |
18,879,700 |
|
|
$ |
18,248,400 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
219,400 |
|
|
|
223,200 |
|
|
Provision for credit losses |
|
|
(24,600 |
) |
|
|
(111,400 |
) |
|
Compensation expense related to stock options |
|
|
771,400 |
|
|
|
698,100 |
|
|
Deferred income taxes |
|
|
(185,400 |
) |
|
|
(907,400 |
) |
|
Deferred initial direct costs |
|
|
— |
|
|
|
(2,100 |
) |
|
Amortization of deferred initial direct costs |
|
|
— |
|
|
|
16,400 |
|
|
Operating lease right of use asset amortization |
|
|
122,200 |
|
|
|
109,900 |
|
|
Tax benefits on exercised stock options |
|
|
348,000 |
|
|
|
248,900 |
|
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
|
||
Receivables |
|
|
(218,400 |
) |
|
|
405,600 |
|
|
Principal collections on lease receivables |
|
|
1,636,100 |
|
|
|
5,332,200 |
|
|
Income tax receivable/payable |
|
|
(549,500 |
) |
|
|
(722,900 |
) |
|
Inventories |
|
|
(278,200 |
) |
|
|
(222,800 |
) |
|
Prepaid expenses |
|
|
147,600 |
|
|
|
308,000 |
|
|
Other assets |
|
|
(2,200 |
) |
|
|
17,800 |
|
|
Accounts payable |
|
|
(209,700 |
) |
|
|
(311,600 |
) |
|
Accrued and other liabilities |
|
|
2,213,500 |
|
|
|
232,100 |
|
|
Rents received in advance and security deposits |
|
|
(472,700 |
) |
|
|
(317,700 |
) |
|
Deferred revenue |
|
|
(28,200 |
) |
|
|
(120,300 |
) |
|
Net cash provided by operating activities |
|
|
22,369,000 |
|
|
|
23,124,400 |
|
|
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
||
Purchase of property and equipment |
|
|
(43,000 |
) |
|
|
(48,600 |
) |
|
Reacquired franchise rights |
|
|
(3,540,000 |
) |
|
|
— |
|
|
Purchase of equipment for lease contracts |
|
|
— |
|
|
|
(78,200 |
) |
|
Net cash used for investing activities |
|
|
(3,583,000 |
) |
|
|
(126,800 |
) |
|
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
||
Proceeds from borrowings on line of credit |
|
|
33,700,000 |
|
|
|
— |
|
|
Payments on line of credit |
|
|
(3,700,000 |
) |
|
|
— |
|
|
Payments on notes payable |
|
|
(2,125,000 |
) |
|
|
(2,125,000 |
) |
|
Repurchases of common stock |
|
|
(47,847,500 |
) |
|
|
(18,918,200 |
) |
|
Proceeds from exercises of stock options |
|
|
2,553,700 |
|
|
|
1,210,300 |
|
|
Dividends paid |
|
|
(4,052,600 |
) |
|
|
(2,600,400 |
) |
|
Net cash used for financing activities |
|
|
(21,471,400 |
) |
|
|
(22,433,300 |
) |
|
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH |
|
|
(2,685,400 |
) |
|
|
564,300 |
|
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
11,437,000 |
|
|
|
6,684,000 |
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
8,751,600 |
|
|
$ |
7,248,300 |
|
|
SUPPLEMENTAL DISCLOSURES: |
|
|
|
|
|
|
|
||
Cash paid for interest |
|
$ |
1,108,100 |
|
|
$ |
603,700 |
|
|
Cash paid for income taxes |
|
$ |
6,060,800 |
|
|
$ |
7,156,200 |
|
|
|
|
|
|
|
|
|
|
||
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 |
|
||||||
|
|
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
8,696,600 |
|
|
$ |
7,223,300 |
|
|
Restricted cash |
|
|
55,000 |
|
|
|
25,000 |
|
|
Total cash, cash equivalents and restricted cash |
|
$ |
8,751,600 |
|
|
$ |
7,248,300 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220713005603/en/
763/520-8500
Source:
FAQ
What were Winmark Corporation's earnings results for Q2 2022?
How did Winmark's net income compare year-over-year for Q2 2022?
What was Winmark's six-month net income for 2022?
What is the current number of franchises for Winmark Corporation?