Minnesota |
41-1622691 | |
(State or Other Jurisdiction of Incorporation or Organization) |
(I.R.S. Employer Identification
Number) |
Yes: X |
No: |
PART I. |
PAGE | |||
| ||||
Item 1. |
Financial Statements (Unaudited) |
|||
3 | ||||
4 | ||||
5 | ||||
68 | ||||
Item 2. |
815 | |||
Item 3. |
15 | |||
PART II. |
PAGE | |||
| ||||
Items 1 through 5 have been omitted since all items are inapplicable or answers negative. |
||||
Item 6. |
16 | |||
(a.) Exhibits |
||||
99.1 Certification of Chief Executive Officer |
||||
99.2 Certification of Vice President of Financial Services and principal financial and
accounting officer |
||||
(b.) On August 2, 2002, the Company filed an 8-K related to the investment in the
Archivers retail chain. |
September 28, 2002 |
December 29, 2001 | ||||||
ASSETS | |||||||
Current Assets: |
|||||||
Cash and cash equivalents |
$ |
375,500 |
|
$ |
1,053,000 | ||
Short-term investments |
|
6,225,000 |
|
|
2,934,500 | ||
Receivables, less allowance for doubtful accounts of $509,700 and $576,000 |
|
2,879,200 |
|
|
3,308,800 | ||
Inventories |
|
897,300 |
|
|
1,084,100 | ||
Prepaid expenses and other |
|
652,400 |
|
|
667,800 | ||
Deferred income taxes |
|
1,598,000 |
|
|
1,598,000 | ||
|
|
|
|
| |||
Total current assets |
|
12,627,400 |
|
|
10,646,200 | ||
Long-term investment |
|
2,000,000 |
|
|
| ||
Long-term receivables, net |
|
151,400 |
|
|
124,100 | ||
Property and equipment, net |
|
394,200 |
|
|
738,100 | ||
Other assets, net |
|
707,000 |
|
|
780,600 | ||
|
|
|
|
| |||
$ |
15,880,000 |
|
$ |
12,289,000 | |||
|
|
|
|
| |||
LIABILITIES AND SHAREHOLDERS EQUITY | |||||||
Current Liabilities: |
|||||||
Accounts payable |
$ |
1,898,300 |
|
$ |
1,794,700 | ||
Accrued liabilities |
|
2,829,200 |
|
|
2,885,500 | ||
Current maturities of long-term debt |
|
|
|
|
41,500 | ||
Current deferred revenue |
|
583,200 |
|
|
515,600 | ||
|
|
|
|
| |||
Total current liabilities |
|
5,310,700 |
|
|
5,237,300 | ||
Long-term debt, less current maturities |
|
|
|
|
158,000 | ||
Deferred gain on sale of building |
|
135,900 |
|
|
273,300 | ||
Shareholders Equity: |
|||||||
Common stock, no par, 10,000,000 shares authorized, 5,717,197 and 5,383,354 shares issued and outstanding |
|
3,238,300 |
|
|
1,376,000 | ||
Common stock warrants |
|
|
|
|
822,000 | ||
Other comprehensive income (loss) |
|
(85,900 |
) |
|
| ||
Retained earnings |
|
7,281,000 |
|
|
4,422,400 | ||
|
|
|
|
| |||
Total shareholders equity |
|
10,433,400 |
|
|
6,620,400 | ||
|
|
|
|
| |||
$ |
15,880,000 |
|
$ |
12,289,000 | |||
|
|
|
|
|
Three Months Ended |
Nine Months Ended |
|||||||||||||||
September 28, 2002 |
September 29, 2001 |
September 28, 2002 |
September 29, 2001 |
|||||||||||||
REVENUE: |
||||||||||||||||
Merchandise sales |
$ |
3,689,200 |
|
$ |
4,805,700 |
|
$ |
12,106,800 |
|
$ |
14,625,900 |
| ||||
Royalties |
|
3,950,900 |
|
|
3,906,300 |
|
|
12,422,000 |
|
|
11,801,300 |
| ||||
Franchise fees |
|
337,500 |
|
|
210,500 |
|
|
595,000 |
|
|
518,000 |
| ||||
Other |
|
207,700 |
|
|
211,800 |
|
|
607,500 |
|
|
583,400 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Total revenue |
|
8,185,300 |
|
|
9,134,300 |
|
|
25,731,300 |
|
|
27,528,600 |
| ||||
COST OF MERCHANDISE SOLD |
|
2,859,300 |
|
|
3,948,400 |
|
|
9,776,100 |
|
|
12,210,300 |
| ||||
SELLING, GENERAL AND ADMINISTRATIVE EXPENSES |
|
3,617,700 |
|
|
3,564,800 |
|
|
11,366,100 |
|
|
11,397,400 |
| ||||
GAIN ON SALE OF COMPUTER RENAISSANCE |
|
|
|
|
879,000 |
|
|
|
|
|
1,112,300 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income from operations |
|
1,708,300 |
|
|
2,500,100 |
|
|
4,589,100 |
|
|
5,033,200 |
| ||||
INTEREST INCOME |
|
69,900 |
|
|
68,400 |
|
|
202,700 |
|
|
241,000 |
| ||||
INTEREST EXPENSE |
|
(13,700 |
) |
|
(511,400 |
) |
|
(40,600 |
) |
|
(988,800 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Income before income taxes |
|
1,764,500 |
|
|
2,057,100 |
|
|
4,751,200 |
|
|
4,285,400 |
| ||||
PROVISION FOR INCOME TAXES |
|
(705,800 |
) |
|
(806,400 |
) |
|
(1,892,600 |
) |
|
(1,679,900 |
) | ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME |
$ |
1,058,700 |
|
$ |
1,250,700 |
|
$ |
2,858,600 |
|
$ |
2,605,500 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME PER COMMON SHARE BASIC |
$ |
.19 |
|
$ |
.23 |
|
$ |
.52 |
|
$ |
.48 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
WEIGHTED AVERAGE SHARES OUTSTANDING BASIC |
|
5,664,647 |
|
|
5,392,254 |
|
|
5,517,103 |
|
|
5,390,314 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
NET INCOME PER COMMON SHARE DILUTED |
$ |
.17 |
|
$ |
.21 |
|
$ |
.47 |
|
$ |
.46 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
WEIGHTED AVERAGE SHARES OUTSTANDING DILUTED |
|
6,178,645 |
|
|
5,859,162 |
|
|
6,046,884 |
|
|
5,654,659 |
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
||||||||
September 28, 2002 |
September 29, 2001 |
|||||||
OPERATING ACTIVITIES: |
||||||||
Net income |
$ |
2,858,600 |
|
$ |
2,605,500 |
| ||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
447,400 |
|
|
724,100 |
| ||
Deferred gain on building sale |
|
(137,400 |
) |
|
(137,400 |
) | ||
Deferred financing cost |
|
34,400 |
|
|
505,700 |
| ||
Change in operating assets and liabilities: |
||||||||
Receivables |
|
402,300 |
|
|
2,489,000 |
| ||
Inventories |
|
186,800 |
|
|
212,400 |
| ||
Prepaid expenses and other |
|
72,700 |
|
|
(49,100 |
) | ||
Accounts payable |
|
103,600 |
|
|
(434,200 |
) | ||
Accrued liabilities |
|
(56,300 |
) |
|
1,015,400 |
| ||
Deferred franchise fee revenue |
|
67,600 |
|
|
(64,900 |
) | ||
|
|
|
|
|
| |||
Net cash provided by operating activities |
|
3,979,700 |
|
|
6,866,500 |
| ||
|
|
|
|
|
| |||
INVESTING ACTIVITIES: |
||||||||
Purchase of investments |
|
(5,433,700 |
) |
|
|
| ||
Purchase of property and equipment |
|
(64,300 |
) |
|
(46,800 |
) | ||
|
|
|
|
|
| |||
Net cash used for investing activities |
|
(5,498,000 |
) |
|
(46,800 |
) | ||
|
|
|
|
|
| |||
FINANCING ACTIVITIES: |
||||||||
Payments on long-term debt |
|
(199,500 |
) |
|
(5,281,900 |
) | ||
Proceeds from stock option/warrant exercises |
|
1,040,300 |
|
|
22,900 |
| ||
|
|
|
|
|
| |||
Net cash provided by (used for) financing activities |
|
840,800 |
|
|
(5,259,000 |
) | ||
|
|
|
|
|
| |||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
|
(677,500 |
) |
|
1,560,700 |
| ||
Cash and cash equivalents, beginning of period |
|
1,053,000 |
|
|
2,005,100 |
| ||
|
|
|
|
|
| |||
Cash and cash equivalents, end of period |
$ |
375,500 |
|
$ |
3,565,800 |
| ||
|
|
|
|
|
| |||
SUPPLEMENTAL DISCLOSURES: |
||||||||
Cash paid for interest |
$ |
20,500 |
|
$ |
513,700 |
| ||
|
|
|
|
|
| |||
Cash paid for income taxes |
$ |
1,297,300 |
|
$ |
1,073,500 |
| ||
|
|
|
|
|
|
Three Months Ended |
Nine Months Ended | |||||||||||
September 28, 2002 |
September 29, 2001 |
September 28, 2002 |
September 29, 2001 | |||||||||
Net income as reported |
$ |
1,058,700 |
$ |
1,250,700 |
$ |
2,858,600 |
$ |
2,605,500 | ||||
Add back: Goodwill amortization (net of tax) |
|
|
|
5,800 |
|
|
|
17,400 | ||||
|
|
|
|
|
|
|
| |||||
Adjusted net income |
$ |
1,058,700 |
$ |
1,256,500 |
$ |
2,858,600 |
$ |
2,622,900 | ||||
|
|
|
|
|
|
|
| |||||
Basic net income per share: |
||||||||||||
Reported net income |
$ |
.19 |
$ |
.23 |
$ |
.52 |
$ |
.48 | ||||
Goodwill amortization |
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
| |||||
Adjusted net income |
$ |
.19 |
$ |
.23 |
$ |
.52 |
$ |
.48 | ||||
|
|
|
|
|
|
|
| |||||
Diluted net income per share: |
||||||||||||
Reported net income |
$ |
.17 |
$ |
.21 |
$ |
.47 |
$ |
.46 | ||||
Goodwill amortization |
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
| |||||
Adjusted net income |
$ |
.17 |
$ |
.21 |
$ |
.47 |
$ |
.46 | ||||
|
|
|
|
|
|
|
|
TOTAL 6/29/02 |
OPENED |
CLOSED |
TOTAL 9/28/02 | ||||||
Play It Again Sports® |
|||||||||
Franchised Stores US and Canada Other |
468 24 |
2 0 |
(11 (1 |
) ) |
459 23 | ||||
Once Upon A Child® |
|||||||||
Franchised Stores US and Canada Corporate |
226 1 |
2 0 |
(4 0 |
) |
224 1 | ||||
Music Go Round® |
|||||||||
Franchised Stores US Corporate |
55 6 |
0 0 |
(5 0 |
) |
50 6 | ||||
Platos Closet® |
|||||||||
Franchised StoresUS Corporate |
58 1 |
14 0 |
0 0 |
|
72 1 | ||||
|
|
|
|
| |||||
Total |
839 |
18 |
(21 |
) |
836 | ||||
|
|
|
|
|
TOTAL 12/29/01 |
OPENED |
CLOSED |
TOTAL 9/28/02 | ||||||
Play It Again Sports® |
|||||||||
Franchised Stores US and Canada Other |
478 24 |
4 0 |
(23 (1 |
) ) |
459 23 | ||||
|
|
|
|
| |||||
Once Upon A Child® |
|||||||||
Franchised Stores US and Canada Corporate |
229 1 |
6 0 |
(11 0 |
) |
224 1 | ||||
Music Go Round® |
|||||||||
Franchised Stores US Corporate |
57 6 |
0 0 |
(7 0 |
) |
50 6 | ||||
Platos Closet® |
|||||||||
Franchised Stores US Corporate |
45 1 |
27 0 |
0 0 |
|
72 1 | ||||
|
|
|
|
| |||||
Total |
841 |
37 |
(42 |
) |
836 | ||||
|
|
|
|
|
Three Months Ended |
Nine Months Ended |
|||||||||||
September 28, 2002 |
September 29, 2001 |
September 28, 2002 |
September 29, 2001 |
|||||||||
Revenue: |
||||||||||||
Merchandise sales |
45.1 |
% |
52.6 |
% |
47.0 |
% |
53.1 |
% | ||||
Royalties |
48.3 |
|
42.8 |
|
48.3 |
|
42.9 |
| ||||
Franchise fees |
4.1 |
|
2.3 |
|
2.3 |
|
1.9 |
| ||||
Other |
2.5 |
|
2.3 |
|
2.4 |
|
2.1 |
| ||||
|
|
|
|
|
|
|
| |||||
Total revenues |
100.0 |
% |
100.0 |
% |
100.0 |
% |
100.0 |
% | ||||
Cost of merchandise sold |
34.9 |
|
43.2 |
|
38.0 |
|
44.4 |
| ||||
Selling, general and administrative expenses |
44.2 |
|
39.0 |
|
44.2 |
|
41.4 |
| ||||
Gain on sale of Computer Renaissance® |
0.0 |
|
9.6 |
|
0.0 |
|
4.1 |
| ||||
|
|
|
|
|
|
|
| |||||
Income from operations |
20.9 |
|
27.4 |
|
17.8 |
|
18.3 |
| ||||
Interest and other income, net |
0.6 |
|
(4.9 |
) |
0.6 |
|
(2.7 |
) | ||||
|
|
|
|
|
|
|
| |||||
Income before income taxes |
21.5 |
|
22.5 |
|
18.4 |
|
15.6 |
| ||||
Provision for income taxes |
(8.6 |
) |
(8.8 |
) |
(7.3 |
) |
(6.1 |
) | ||||
|
|
|
|
|
|
|
| |||||
Net income |
12.9 |
% |
13.7 |
% |
11.1 |
% |
9.5 |
% | ||||
|
|
|
|
|
|
|
|
2002 |
2001 | |||||
Buying Group |
$ |
2,222,500 |
$ |
3,298,700 | ||
Retail Sales |
|
1,466,700 |
|
1,507,000 | ||
|
|
|
| |||
Merchandise Sales |
$ |
3,689,200 |
$ |
4,805,700 | ||
|
|
|
|
2002 |
2001 |
|||||
Buying Group |
95.6 |
% |
96.1 |
% | ||
Retail Stores |
50.1 |
|
51.7 |
|
2002 |
2001 | |||||
Buying Group |
$ |
8,027,500 |
$ |
10,313,200 | ||
Retail Sales |
|
4,079,300 |
|
4,312,700 | ||
|
|
|
| |||
Merchandise Sales |
$ |
12,106,800 |
$ |
14,625,900 | ||
|
|
|
|
2002 |
2001 |
|||||
Buying Group |
95.9 |
% |
95.9 |
% | ||
Retail Stores |
51.0 |
|
53.7 |
|
(a.) |
Exhibits |
99.1 |
Certification of Chief Executive Officer. |
99.2 |
Certification of Vice President of Financial Services and principal financial and accounting officer. |
(b.) |
Reports on Form 8-K |
WINMARK CORPORATION | ||||
Date: November 1, 2002 |
By: |
/s/ JOHN L. MORGAN John L. Morgan Chairman of the Board and Chief Executive Officer | ||
Date: November 1, 2002 |
By: |
/s/ PAUL F. KELLY Paul F. Kelly Vice President of Financial Services and principal financial and accounting officer |
1. |
I have reviewed this quarterly report on Form 10-Q of Winmark Corporation; |
2. |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; |
3. |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; |
4. |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: |
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is
made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; |
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly
report (the Evaluation Date); and |
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date; |
5. |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the equivalent function); |
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process,
summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
|
6. |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
|
Dated: November 1, 2002 |
Signature: |
/s/ JOHN L. MORGAN Chief Executive Officer |
1. |
I have reviewed this quarterly report on Form 10-Q of Winmark Corporation; |
2. |
Based on my knowledge, this quarterly report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the
statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this quarterly report; |
3. |
Based on my knowledge, the financial statements, and other financial information included in this quarterly report, fairly present in all material respects the
financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this quarterly report; |
4. |
The registrants other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in
Exchange Act Rules 13a-14 and 15d-14) for the registrant and we have: |
a) |
designed such disclosure controls and procedures to ensure that material information relating to the registrant, including its consolidated subsidiaries, is
made known to us by others within those entities, particularly during the period in which this quarterly report is being prepared; |
b) |
evaluated the effectiveness of the registrants disclosure controls and procedures as of a date within 90 days prior to the filing date of this quarterly
report (the Evaluation Date); and |
c) |
presented in this quarterly report our conclusions about the effectiveness of the disclosure controls and procedures based on our evaluation as of the
Evaluation Date; |
5. |
The registrants other certifying officers and I have disclosed, based on our most recent evaluation, to the registrants auditors and the audit
committee of registrants board of directors (or persons performing the equivalent function); |
a) |
all significant deficiencies in the design or operation of internal controls which could adversely affect the registrants ability to record, process,
summarize and report financial data and have identified for the registrants auditors any material weaknesses in internal controls; and |
b) |
any fraud, whether or not material, that involves management or other employees who have a significant role in the registrants internal controls; and
|
6. |
The registrants other certifying officers and I have indicated in this quarterly report whether or not there were significant changes in internal controls
or in other factors that could significantly affect internal controls subsequent to the date of our most recent evaluation, including any corrective actions with regard to significant deficiencies and material weaknesses.
|
Dated: November 1, 2002 |
Signature: |
/s/ PAUL F. KELLY Vice President of Financial Services (principal financial and accounting officer) |
Exhibit No. |
Description | |
99.1 |
Certification of Chief Executive Officer under Section 906 of the Sarbanes-Oxley Act Of 2002 | |
99.2 |
Certification of Vice President of Financial Services and principal financial and accounting officer under Section 906 of the Sarbanes-Oxley Act Of 2002 |