10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 26, 2022

or

☐ 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: 000-22012

WINMARK CORPORATION

(Exact name of registrant as specified in its charter)

Minnesota	41-1622691
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

605 Highway 169 North, Suite 400, Minneapolis, MN 55441

(Address of principal executive offices) (Zip Code)

(763) 520-8500

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class:	Trading Symbol	Name of each exchange on which registered:
Common Stock, no par value per share	WINA	Nasdaq Global 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.

Yes ☒              No ☐

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).

Yes ☒              No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, 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 ☐ Non-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 ☐              No ☒

Common stock, no par value, 3,478,770 shares outstanding as of April 12, 2022.

WINMARK CORPORATION AND SUBSIDIARIES

INDEX

		PAGE
PART I.	FINANCIAL INFORMATION
Item 1.	Financial Statements (Unaudited)
	CONSOLIDATED CONDENSED BALANCE SHEETS:
	March 26, 2022 and December 25, 2021	3
	CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS:
	Three Months Ended March 26, 2022 and March 27, 2021	4
	CONSOLIDATED CONDENSED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT):
	Three Months Ended March 26, 2022 and March 27, 2021	5
	CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS:
	Three Months Ended March 26, 2022 and March 27, 2021	6
	NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS	7 - 13
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14 - 20
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	20
Item 4.	Controls and Procedures	20
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings	21
Item 1A.	Risk Factors	21
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	21
Item 3.	Defaults Upon Senior Securities	21
Item 4.	Mine Safety Disclosures	21
Item 5.	Other Information	21
Item 6.	Exhibits	21
	SIGNATURES	23

2

PART I.          FINANCIAL INFORMATION

ITEM 1: Financial Statements

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED BALANCE SHEETS

(Unaudited)

	March 26, 2022		December 25, 2021
ASSETS
Current Assets:
Cash and cash equivalents	$	287,500	$	11,407,000
Restricted cash		55,000		30,000
Receivables, less allowance for doubtful accounts of $500 and $600		1,473,300		1,103,400
Net investment in leases - current		2,593,000		2,890,600
Income tax receivable		—		667,500
Inventories		492,300		325,200
Prepaid expenses		985,100		1,008,600
Total current assets		5,886,200		17,432,300
Net investment in leases - long-term		165,000		229,300
Property and equipment, net		1,895,900		1,976,900
Operating lease right of use assets		2,921,700		2,982,000
Goodwill		607,500		607,500
Other assets		428,700		418,300
Deferred income taxes		3,365,900		3,252,700
	$	15,270,900	$	26,899,000
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
Current Liabilities:
Notes payable, net of unamortized debt issuance costs of $17,400 and $17,400	$	4,232,600	$	4,232,600
Accounts payable		1,896,000		2,099,000
Income tax payable		2,374,300		—
Accrued liabilities		2,515,400		2,001,000
Deferred revenue		1,634,400		1,645,000
Total current liabilities		12,652,700		9,977,600
Long-Term Liabilities:
Line of credit		13,600,000		—
Notes payable, net of unamortized debt issuance costs of $56,800 and $61,100		42,318,200		43,376,400
Deferred revenue		6,831,000		6,863,500
Operating lease liabilities		4,686,700		4,810,100
Other liabilities		950,000		954,800
Total long-term liabilities		68,385,900		56,004,800
Shareholders’ Equity (Deficit):
Common stock, no par value, 10,000,000 shares authorized, 3,480,376 and 3,635,806 shares issued and outstanding		—		—
Retained earnings (accumulated deficit)		(65,767,700)		(39,083,400)
Total shareholders’ equity (deficit)		(65,767,700)		(39,083,400)
	$	15,270,900	$	26,899,000

The accompanying notes are an integral part of these financial statements

3

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS

(Unaudited)

	Three Months Ended
	March 26, 2022		March 27, 2021
Revenue:
Royalties	$	15,390,100	$	14,048,800
Leasing income		2,871,700		3,237,000
Merchandise sales		914,300		592,400
Franchise fees		420,600		359,000
Other		453,100		421,700
Total revenue		20,049,800		18,658,900
Cost of merchandise sold		864,500		558,800
Leasing expense		216,000		389,500
Provision for credit losses		(8,900)		(48,700)
Selling, general and administrative expenses		5,540,000		5,102,300
Income from operations		13,438,200		12,657,000
Interest expense		(513,100)		(318,100)
Interest and other income (expense)		(900)		6,800
Income before income taxes		12,924,200		12,345,700
Provision for income taxes		(3,071,700)		(3,034,600)
Net income	$	9,852,500	$	9,311,100
Earnings per share - basic	$	2.74	$	2.49
Earnings per share - diluted	$	2.65	$	2.40
Weighted average shares outstanding - basic		3,597,926		3,736,676
Weighted average shares outstanding - diluted		3,716,322		3,874,227

The accompanying notes are an integral part of these financial statements.

4

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF SHAREHOLDERS’ EQUITY (DEFICIT)

					Retained
					Earnings
	Common Stock			(Accumulated
	Shares	Amount		Deficit)		Total
BALANCE, December 25, 2021	3,635,806	$	—	$	(39,083,400)	$	(39,083,400)
Repurchase of common stock	(164,586)		(1,679,900)		(34,911,500)		(36,591,400)
Stock options exercised	9,156		1,258,300		—		1,258,300
Compensation expense relating to stock options	—		421,600		—		421,600
Cash dividends ($0.45 per share)	—		—		(1,625,300)		(1,625,300)
Comprehensive income (Net income)	—		—		9,852,500		9,852,500
BALANCE, March 26, 2022	3,480,376		—		(65,767,700)		(65,767,700)

					Retained
					Earnings
	Common Stock			(Accumulated
	Shares	Amount		Deficit)		Total
BALANCE, December 26, 2020	3,756,028	$	9,281,800	$	(20,660,500)	$	(11,378,700)
Repurchase of common stock	(58,255)		(9,935,800)		(519,400)		(10,455,200)
Stock options exercised	2,950		268,800		—		268,800
Compensation expense relating to stock options	—		385,200		—		385,200
Cash dividends ($0.25 per share)	—		—		(935,400)		(935,400)
Comprehensive income (Net income)	—		—		9,311,100		9,311,100
BALANCE, March 27, 2021	3,700,723		—		(12,804,200)		(12,804,200)

The accompanying notes are an integral part of these financial statements.

5

WINMARK CORPORATION AND SUBSIDIARIES

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS

(Unaudited)

	Three Months Ended
	March 26, 2022		March 27, 2021
OPERATING ACTIVITIES:
Net income	$	9,852,500	$	9,311,100
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		102,500		113,800
Provision for credit losses		(8,900)		(48,700)
Compensation expense related to stock options		421,600		385,200
Deferred income taxes		(113,200)		(439,900)
Deferred initial direct costs		—		(1,500)
Amortization of deferred initial direct costs		—		10,500
Operating lease right of use asset amortization		60,300		54,200
Tax benefits on exercised stock options		95,300		47,100
Change in operating assets and liabilities:
Receivables		(369,900)		(515,000)
Principal collections on lease receivables		530,500		2,268,700
Income tax receivable/payable		2,946,500		3,333,300
Inventories		(167,100)		(3,600)
Prepaid expenses		23,500		155,300
Other assets		(10,400)		(2,600)
Accounts payable		(203,000)		(370,300)
Accrued and other liabilities		390,500		(532,300)
Rents received in advance and security deposits		(159,700)		(95,400)
Deferred revenue		(43,100)		(84,900)
Net cash provided by operating activities		13,347,900		13,585,000
INVESTING ACTIVITIES:
Purchase of property and equipment		(21,500)		(34,300)
Purchase of equipment for lease contracts		—		(65,500)
Net cash used for investing activities		(21,500)		(99,800)
FINANCING ACTIVITIES:
Proceeds from borrowings on line of credit		15,600,000		—
Payments on line of credit		(2,000,000)		—
Payments on notes payable		(1,062,500)		(1,062,500)
Repurchases of common stock		(36,591,400)		(10,455,200)
Proceeds from exercises of stock options		1,258,300		268,800
Dividends paid		(1,625,300)		(935,400)
Net cash used for financing activities		(24,420,900)		(12,184,300)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH		(11,094,500)		1,300,900
Cash, cash equivalents and restricted cash, beginning of period		11,437,000		6,684,000
Cash, cash equivalents and restricted cash, end of period	$	342,500	$	7,984,900
SUPPLEMENTAL DISCLOSURES:
Cash paid for interest	$	490,500	$	309,200
Cash paid for income taxes	$	143,100	$	94,100
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the Consolidated Condensed Balance Sheets to the total of the same amounts shown above:
	Three Months Ended
	March 26, 2022		March 27, 2021
Cash and cash equivalents	$	287,500	$	7,959,900
Restricted cash		55,000		25,000
Total cash, cash equivalents and restricted cash	$	342,500	$	7,984,900

The accompanying notes are an integral part of these financial statements.

6

WINMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1. Management’s Interim Financial Statement Representation:

The accompanying consolidated condensed financial statements have been prepared by Winmark Corporation and subsidiaries (the Company), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. The Company has a 52/53 week year which ends on the last Saturday in December. The information in the consolidated condensed financial statements includes normal recurring adjustments and reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of such financial statements. The consolidated condensed financial statements and notes are presented in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions for Form 10-Q, and therefore do not contain certain information included in the Company’s annual consolidated financial statements and notes. This report should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s latest Annual Report on Form 10-K.

Revenues and operating results for the three months ended March 26, 2022 are not necessarily indicative of the results to be expected for the full year.

Reclassifications

Certain reclassifications of previously reported amounts have been made to conform to the current year presentation. Such reclassifications did not impact net income or shareholders’ equity (deficit) as previously reported.

2. Organization and Business:

The Company offers licenses to operate franchises using the service marks Plato’s Closet®, Once Upon A Child®, Play It Again Sports®, Style Encore® and Music Go Round®. The Company also operates a middle market equipment leasing business under the Winmark Capital® mark.

3. Contract Liabilities:

The Company’s contract liabilities for its franchise revenues consist of deferred revenue associated with franchise fees and software license fees. The table below presents the activity of the current and noncurrent deferred franchise revenue during the first three months of 2022 and 2021, respectively:

	March 26, 2022		March 27, 2021
Balance at beginning of period	$	8,508,500	$	8,708,300
Franchise and software license fees collected from franchisees, excluding amount earned as revenue during the period		458,000		355,700
Fees earned that were included in the balance at the beginning of the period		(501,100)		(440,600)
Balance at end of period	$	8,465,400	$	8,623,400

The following table illustrates future estimated revenue to be recognized for the remainder of 2022 and full fiscal years thereafter related to performance obligations that are unsatisfied (or partially unsatisfied) as of March 26, 2022.

Contract Liabilities expected to be recognized in	Amount
2022	$	1,202,300
2023		1,504,000
2024		1,306,200
2025		1,089,900
2026		885,400
Thereafter		2,477,600
	$	8,465,400

7

4. Fair Value Measurements:

The Company defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  The Company uses three levels of inputs to measure fair value:

● Level 1 – quoted prices in active markets for identical assets and liabilities.

● Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities.

● Level 3 – unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.

Due to their nature, the carrying value of cash equivalents, receivables, payables and debt obligations approximates fair value.

5. Investment in Leasing Operations:

In May 2021, the Company made the decision to no longer solicit new leasing customers and will pursue an orderly run-off for its leasing portfolio.

Investment in leasing operations consists of the following:

	March 26, 2022		December 25, 2021
Direct financing and sales-type leases:
Minimum lease payments receivable	$	3,019,600	$	3,387,500
Estimated unguaranteed residual value of equipment		1,069,600		1,316,100
Unearned lease income, net of initial direct costs deferred		(360,400)		(418,100)
Security deposits		(962,700)		(1,122,500)
Total investment in direct financing and sales-type leases		2,766,100		3,163,000
Allowance for credit losses		(56,100)		(63,600)
Net investment in direct financing and sales-type leases		2,710,000		3,099,400
Operating leases:
Operating lease assets		407,100		626,200
Less accumulated depreciation and amortization		(359,100)		(605,700)
Net investment in operating leases		48,000		20,500
Total net investment in leasing operations	$	2,758,000	$	3,119,900

As of March 26, 2022, the $2.8 million total net investment in leases consists of $2.6 million classified as current and $0.2 million classified as long-term. As of December 25, 2021, the $3.1 million total net investment in leases consists of $2.9 million classified as current and $0.2 million classified as long-term.

As of March 26, 2022, there were no customers with leased assets greater than 10% of the Company’s total assets.

Future minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred, is as follows for the remainder of fiscal 2022 and the full fiscal years thereafter as of March 26, 2022:

	Direct Financing and Sales-Type Leases
	Minimum Lease		Income
Fiscal Year	Payments Receivable		Amortization
2022		2,516,000		329,400
2023		500,100		30,900
2024		3,500		100
	$	3,019,600	$	360,400

8

The activity in the allowance for credit losses for leasing operations during the first three months of 2021 and 2020, respectively, is as follows:

	March 26, 2022		March 27, 2021
Balance at beginning of period	$	63,600	$	270,200
Provisions charged to expense		(8,900)		(48,700)
Recoveries		1,400		—
Balance at end of period	$	56,100	$	221,500

The Company’s investment in direct financing and sales-type leases (“Investment In Leases”) and allowance for credit losses by loss evaluation methodology are as follows:

	March 26, 2022				December 25, 2021
	Investment		Allowance for		Investment		Allowance for
	In Leases		Credit Losses		In Leases		Credit Losses
Collectively evaluated for loss potential	$	2,766,100	$	56,100	$	3,163,000	$	63,600
Individually evaluated for loss potential		—		—		—		—
Total	$	2,766,100	$	56,100	$	3,163,000	$	63,600

The Company’s key credit quality indicator for its investment in direct financing and sales-type leases is the status of the lease, defined as accruing or non-accrual. Leases that are accruing income are considered to have a lower risk of loss. Non-accrual leases are those that the Company believes have a higher risk of loss. The following table sets forth information regarding the Company’s accruing and non-accrual leases. Delinquent balances are determined based on the contractual terms of the lease.

	March 26, 2022
	0-60 Days		61-90 Days		Over 90 Days
	Delinquent		Delinquent		Delinquent and
	and Accruing		and Accruing		Accruing		Non-Accrual		Total
Total investment in leases	$	2,766,100	$	—	$	—	$	—	$	2,766,100

	December 25, 2021
	0-60 Days		61-90 Days		Over 90 Days
	Delinquent		Delinquent		Delinquent and
	and Accruing		and Accruing		Accruing		Non-Accrual		Total
Total investment in leases	$	3,163,000	$	—	$	—	$	—	$	3,163,000

The Company leases high-technology and other business-essential equipment to its leasing customers. Upon expiration of the initial term or extended lease term, depending on the structure of the lease, the customer may return the equipment, renew the lease for an additional term, or purchase the equipment. Due to the uncertainty of such outcome at the end of the lease term, the lease as recorded at commencement represents only the current terms of the agreement. As a lessor, the Company’s leases do not contain non-lease components. The residual values reflect the estimated amounts to be received at lease termination from sales or other dispositions of leased equipment to unrelated parties. The leased equipment residual values are based on the Company’s best estimate. The Company’s risk management strategy for its residual value includes the contractual obligations of its customers to maintain, service, and insure the leased equipment, the use of third party remarketers as well as the analytical review of historical asset dispositions.

Leasing income as presented on the Consolidated Condensed Statements of Operations consists of the following:

	Three Months Ended		Three Months Ended
	March 26, 2022		March 27, 2021
Interest income on direct financing and sales-type leases	$	278,500	$	619,700
Selling profit (loss) at commencement of sales-type leases		1,263,200		1,073,700
Operating lease income		381,800		484,300
Income on sales of equipment under lease		603,400		745,600
Other		344,800		313,700
Leasing income	$	2,871,700	$	3,237,000

9

6. Earnings Per Share:

The following table sets forth the presentation of shares outstanding used in the calculation of basic and diluted earnings per share (“EPS”):

	Three Months Ended
	March 26, 2022	March 27, 2021
Denominator for basic EPS — weighted average common shares	3,597,926	3,736,676
Dilutive shares associated with option plans	118,396	137,551
Denominator for diluted EPS — weighted average common shares and dilutive potential common shares	3,716,322	3,874,227
Options excluded from EPS calculation — anti-dilutive	11,883	6,987

7. Shareholders’ Equity (Deficit):

Dividends

On January 26, 2022, the Company’s Board of Directors approved the payment of a $0.45 per share quarterly cash dividend to shareholders of record at the close of business on February 9, 2022, which was paid on March 1, 2022.

Repurchase of Common Stock

In the first three months of 2022, the Company repurchased 164,586 shares of its common stock. Under the Board of Directors’ authorization, as of March 26, 2022, the Company has the ability to repurchase an additional 140,179 shares of its common stock. Repurchases may be made from time to time at prevailing prices, subject to certain restrictions on volume, pricing and timing.

Stock Option Plans and Stock-Based Compensation

Stock option activity under the Company’s option plans as of March 26, 2022 was as follows:

				Weighted Average
				Remaining
	Number of	Weighted Average		Contractual Life
	Shares	Exercise Price		(years)		Intrinsic Value
Outstanding, December 25, 2021	355,621	$	146.03	6.32	$	39,320,600
Granted	1,500		212.18
Exercised	(9,156)		137.43
Outstanding, March 26, 2022	347,965	$	146.54	6.09	$	28,959,900
Exercisable, March 26, 2022	212,610	$	113.96	4.48	$	23,874,000

The fair value of options granted under the Option Plans during the first three months of 2022 and 2021 were estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions and results:

	Three Months Ended
	March 26, 2022			March 27, 2021
Risk free interest rate		1.88	%		0.64	%
Expected life (years)		6			6
Expected volatility		26.64	%		25.05	%
Dividend yield		4.21	%		2.77	%
Option fair value	$	33.92		$	30.02

All unexercised options at March 26, 2022 have an exercise price equal to the fair market value on the date of the grant.

Compensation expense of $421,600 and $385,200 relating to the vested portion of the fair value of stock options granted was expensed to “Selling, General and Administrative Expenses” in the first three months of 2022 and 2021, respectively. As of March 26, 2022, the Company had $3.6 million of total unrecognized compensation expense related to stock options that is expected to be recognized over the remaining weighted average vesting period of approximately 2.6 years.

10

8. Debt:

Line of Credit

As of March 26, 2022, there was $13.6 million in borrowings outstanding under the Company’s revolving credit facility with CIBC Bank USA (the “Line of Credit”), bearing interest at 3.50%, leaving $11.4 million available for additional borrowings.

The Line of Credit has been and will continue to be used for general corporate purposes. The Line of Credit is secured by a lien against substantially all of the Company’s assets, contains customary financial conditions and covenants, and requires maintenance of minimum levels of debt service coverage and maximum levels of leverage (all as defined within the Line of Credit). As of March 26, 2022, the Company was in compliance with all of its financial covenants. (See Note 11 – “Subsequent Events”).

Notes Payable

As of March 26, 2022, the Company had aggregate principal outstanding of $46.6 million under its Note Agreement (“the Note Agreement”) with PGIM, Inc. (formerly Prudential Investment Management, Inc.) its affiliates and managed accounts (collectively, “Prudential”); consisting of $9.7 million in principal outstanding from the $25.0 million Series A notes issued in May 2015, $6.9 million in principal outstanding from the $12.5 million Series B notes issued in August 2017 and $30.0 million in principal outstanding from the $30.0 million Series C notes issued in September 2021.

The final maturity of the Series A and Series B notes is 10 years from the issuance date. The final maturity of the Series C notes is 7 years from the issuance date. For the Series A notes, interest at a rate of 5.50% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $500,000 quarterly for the first five years, and $750,000 quarterly thereafter until the principal is paid in full. For the Series B notes, interest at a rate of 5.10% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $312,500 quarterly until the principal is paid in full. For the Series C notes, interest at a rate of 3.18% per annum on the outstanding principal balance is payable quarterly until the principal is paid in full. The Series A, Series B and Series C notes may be prepaid, at the option of the Company, in whole or in part (in a minimum amount of $1.0 million), but prepayments require payment of a Yield Maintenance Amount, as defined in the Note Agreement.

The Company’s obligations under the Note Agreement are secured by a lien against substantially all of the Company’s assets (as the notes rank pari passu with the Line of Credit), and the Note Agreement contains customary financial conditions and covenants, and requires maintenance of minimum levels of fixed charge coverage and maximum levels of leverage (all as defined within the Note Agreement). As of March 26, 2022, the Company was in compliance with all of its financial covenants. (See Note 11 – “Subsequent Events”).

In connection with the Note Agreement, the Company incurred debt issuance costs, of which unamortized amounts are presented as a direct deduction from the carrying amount of the related liability.

9. Operating Leases:

As of March 26, 2022, the Company leases its Minnesota corporate headquarters in a facility with an operating lease that expires in December 2029. The remaining lease term for this lease is 7.75 years and the discount rate is 5.5%. The Company recognized $303,700 and $300,900 of operating lease costs for the periods ended March 26, 2022 and March 27, 2021, respectively.

Maturities of operating lease liabilities is as follows for the remainder of fiscal 2022 and full fiscal years thereafter as of March 26, 2022:

Operating Lease Liabilities expected to be recognized in	Amount
2022	$	558,900
2023		763,300
2024		784,400
2025		806,000
2026		828,200
Thereafter		2,624,300
Total lease payments		6,365,100
Less imputed interest		(1,188,200)
Present value of lease liabilities	$	5,176,900

11

Of the $5.2 million operating lease liability outstanding at March 26, 2022, $0.5 million is included in Accrued liabilities in the Current liabilities section of the Consolidated Condensed Balance Sheets.

Supplemental cash flow information related to our operating leases is as follows for the period ended March 26, 2022:

	Three Months Ended
	March 26, 2022		March 27, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flow outflow from operating leases	$	184,100	$	179,100

10. Segment Reporting:

The Company currently has two reportable business segments, franchising and leasing. The franchising segment franchises value-oriented retail store concepts that buy, sell and trade merchandise. The leasing segment includes the Company’s equipment leasing business. Segment reporting is intended to give financial statement users a better view of how the Company manages and evaluates its businesses. The Company’s internal management reporting is the basis for the information disclosed for its business segments and includes allocation of shared-service costs. Segment assets are those that are directly used in or identified with segment operations, including cash, restricted cash, accounts receivable, prepaid expenses, inventory, property and equipment, investment in leasing operations and goodwill. Unallocated assets include corporate cash and cash equivalents, current and deferred tax amounts, operating lease right of use assets and other corporate assets. Inter-segment balances and transactions have been eliminated. The following tables summarize financial information by segment and provide a reconciliation of segment contribution to operating income:

	Three Months Ended
	March 26, 2022		March 27, 2021
Revenue:
Franchising	$	17,178,100	$	15,421,900
Leasing		2,871,700		3,237,000
Total revenue	$	20,049,800	$	18,658,900
Reconciliation to operating income:
Franchising segment contribution	$	11,200,700	$	10,724,500
Leasing segment contribution		2,237,500		1,932,500
Total operating income	$	13,438,200	$	12,657,000
Depreciation and amortization:
Franchising	$	67,500	$	65,900
Leasing		35,000		47,900
Total depreciation and amortization	$	102,500	$	113,800

	As of
	March 26, 2022		December 25, 2021
Identifiable assets:
Franchising	$	4,181,900	$	4,907,800
Leasing		3,198,500		3,600,500
Unallocated		7,890,500		18,390,700
Total	$	15,270,900	$	26,899,000

12

11. Subsequent Events:

On April 12, 2022, the Line of Credit was amended to, among other things:

● Provide for a new $30.0 million delayed draw term facility, with available draws summarized as follows:

o The Company may draw up to five (5) loans over a period of 18 months, each draw having a principal amount not less than $3.0 million (or higher integral multiples of $1.0 million), with aggregate draws outstanding not to exceed $30.0 million;

o The final maturity of all drawn loans of April 12, 2029, with all payments of principal due on such date;

o Interest at a rate to be determined at the time of each draw, payable monthly in arrears on the outstanding aggregate principal balance.

● Decrease the aggregate commitments for revolving loans from $25.0 million to $20.0 million;

● Extend the termination date for revolving loans from August 31, 2024 to April 12, 2027;

● Remove the borrowing base covenant restriction for revolving loans;

● Replace LIBOR with SOFR as an interest rate option in connection with borrowings on revolving loans and adjust the definition of and reduce the applicable margin to reflect such replacement;

● Amend the fixed charge coverage ratio definition to exclude principal payments on non-amortizing term loans that are refinanced with proceeds from permitted debt (as defined within the amendment);

● Permit the Company to issue additional term notes under a new Private Shelf Agreement with Prudential (as described below).

Upon closing on the amendment to the Line of Credit, the Company completed a $15.0 million draw on the delayed draw term loan at a rate of 4.60%, the proceeds of which were used to pay down all amounts outstanding on the revolving portion of the Line of Credit and increase the Company’s cash balances.

On April 12, 2022, the Company entered into a Private Shelf Agreement (the “Shelf Agreement”) with Prudential, summarized as follows:

● For a period three years from entry into the Shelf Agreement, subject to certain customary conditions, the Company may offer and Prudential may purchase from the Company privately negotiated senior notes (“Shelf Notes”) in the aggregate principal amount up to (i) $100.0 million, less (ii) the aggregate principal amount of notes outstanding at such point (including notes outstanding under the existing Prudential Note Agreement, which at April 12, 2022 totaled $46.6 million);

● Each Shelf Note issued will have an average life and maturity of no more than 12.5 years from the date of original issuance, with interest payable at a rate per annum determined at the time of each issuance;

● The Shelf Notes will be secured by all of the Company’s assets and the Shelf Notes will rank pari passu with the Company’s obligations to the lenders under the amended Line of Credit and the amended Note Agreement;

● The Shelf Notes may be prepaid, at the option of the Company, in whole or in part (in a minimum amount of $1 million), but prepayments will require payment of a Yield Maintenance Amount (as defined within the Shelf Agreement);

● The Shelf Agreement contains customary affirmative covenants and negative covenants that are substantially the same as those contained in the amended Line of Credit and amended Note Agreement.

On April 12, 2022, the Note Agreement was amended to, among other things:

● Permit the Company to incur the obligations described in and conform to the changes made by the Company’s entry into the amendments to the Line of Credit described above;

● Permit the Company to incur the obligations described in and conform to the changes made by the Company’s entry into the Shelf Agreement.

13

ITEM 2: Management’s Discussion and Analysis of Financial Condition and Results of Operations

COVID-19 Pandemic

The emergence of the coronavirus (COVID-19) and new variants of the virus around the world, and particularly in the United States and Canada, continues to present significant risks to the Company, not all of which the Company is able to fully evaluate or even to foresee at the current time. The pandemic affected the Company’s financial results and business operations in the Company’s first fiscal quarters ended March 26, 2022 and March 27, 2021, and economic and health conditions in the United States and across most of the globe have continued to change since the beginning of the pandemic. Notably, a number of the Company’s franchised store locations were temporarily closed to in-store consumer activities from time to time due to various restrictions. Such temporary store closings may reoccur and customer traffic may continue to be impacted depending on the duration and severity of the pandemic, the length of time it takes for normal economic and operating conditions to resume, additional governmental actions that may be taken and/or re-imposition of restrictions that have been imposed to date, and numerous other uncertainties.

Even as governmental restrictions may be relaxed and markets reopen, the ongoing economic impacts and health concerns associated with the pandemic may continue to affect consumer behavior, spending levels and shopping preferences. Changes in consumer purchasing patterns may increase demand at our franchised stores in one quarter, resulting in decreased demand in subsequent quarters. We continue to see shifts in product and channel preferences as markets move through varying stages of restrictions and re-opening at different times. In addition, we continue to see an increase in demand in the e-commerce channel and any failure to capitalize on this demand could adversely affect our franchised stores ability to maintain and grow sales and erode our competitive position.

Due to the above circumstances and as described generally in this Form 10-Q, the Company’s results of operations for the three-month period ended March 26, 2022 are not necessarily indicative of the results to be expected for the full fiscal year. Management cannot predict the full impact of the pandemic on the Company’s management and employees, its franchisees or leasing customers nor to economic conditions generally, including the effects on consumer spending. The ultimate extent of the effects of the pandemic on the Company is highly uncertain and will depend on future developments, and such effects could exist for an extended period of time even after the pandemic might end.

Overview

We are a franchising business focused on sustainability and small business formation. As of March 26, 2022, we had 1,276 resale franchises operating under the Plato’s Closet, Once Upon A Child, Play It Again Sports, Style Encore and Music Go Round brands. Our franchise business is not capital intensive and is designed to generate consistent, recurring revenue and strong operating margins.

The financial criteria that management closely tracks to evaluate current business operations and future prospects include royalties and selling, general and administrative expenses.

Our most significant source of franchising revenue is royalties received from our franchisees. During the first three months of 2022, our royalties increased $1.3 million or 9.5% compared to the first three months of 2021.

Management continually monitors the level and timing of selling, general and administrative expenses. The major components of selling, general and administrative expenses include salaries, wages and benefits, advertising, travel, occupancy, legal and professional fees. During the first three months of 2022, selling, general and administrative expenses increased $0.4 million, or 8.6% compared to the first three months of 2021.

14

Management also monitors several nonfinancial factors in evaluating the current business operations and future prospects including franchise openings and closings and franchise renewals. The following is a summary of our franchising activity for the first three months ended March 26, 2022:

					AVAILABLE
	TOTAL			TOTAL	FOR	COMPLETED
	12/25/2021	OPENED	CLOSED	3/26/2022	RENEWAL	RENEWALS
Plato’s Closet
Franchises - US and Canada	489	5	—	494	8	8
Once Upon A Child
Franchises - US and Canada	401	3	(1)	403	21	21
Play It Again Sports
Franchises - US and Canada	273	—	(1)	272	15	15
Style Encore						.
Franchises - US and Canada	71	1	(2)	70	—	—
Music Go Round
Franchises - US	37	—	—	37	—	—
Total Franchised Stores	1,271	9	(4)	1,276	44	44

Renewal activity is a key focus area for management. Our franchisees sign 10-year agreements with us. The renewal of existing franchise agreements as they approach their expiration is an indicator that management monitors to determine the health of our business and the preservation of future royalties. During the first three months of 2022, we renewed 44 of the 44 franchise agreements available for renewal.

Our ability to grow our operating income is dependent on our ability to: (i) effectively support our franchise partners so that they produce higher revenues, (ii) open new franchises, and (iii) control our selling, general and administrative expenses.

In May 2021, we made the decision to no longer solicit new leasing customers and will pursue an orderly run-off of our middle-market leasing portfolio, the operations of which constitute our leasing segment. Leasing income net of leasing expense for the first three months of 2022 was $2.7 million compared to $2.8 million in the first three months of 2021. Our leasing portfolio (net investment in leases – current and long-term), was $2.8 million at March 26, 2022 compared to $3.1 million at December 25, 2021. Given the decision to run-off the portfolio, we anticipate that leasing income net of leasing expense and the size of the leasing portfolio will continue to decrease through the run-off period. See Note 5 – “Investment in Leasing Operations” for information regarding the lease portfolio, including future minimum lease payments receivable under lease contracts and the amortization of unearned lease income.

15

Results of Operations

The following table sets forth selected information from our Consolidated Condensed Statements of Operations expressed as a percentage of total revenue:

	Three Months Ended
	March 26, 2022		March 27, 2021
Revenue:
Royalties	76.7	%	75.3	%
Leasing income	14.3		17.3
Merchandise sales	4.6		3.2
Franchise fees	2.1		1.9
Other	2.3		2.3
Total revenue	100.0		100.0
Cost of merchandise sold	(4.3)		(3.0)
Leasing expense	(1.1)		(2.1)
Provision for credit losses	—		0.2
Selling, general and administrative expenses	(27.6)		(27.3)
Income from operations	67.0		67.8
Interest expense	(2.6)		(1.7)
Interest and other income (expense)	—		—
Income before income taxes	64.4		66.1
Provision for income taxes	(15.3)		(16.2)
Net income	49.1	%	49.9	%

Comparison of Three Months Ended March 26, 2022 to Three Months Ended March 27, 2021

Revenue

Revenues for the quarter ended March 26, 2022 totaled $20.0 million compared to $18.7 million for the comparable period in 2021.

Royalties and Franchise Fees

Royalties increased to $15.4 million for the first three months of 2022 from $14.0 million for the first three months of 2021, a 9.5% increase. The increase is primarily from higher franchisee retail sales and from having additional franchise stores in the first three months of 2022 compared to the same period in 2021.

Franchise fees of $0.4 million for the first three months of 2022 were comparable to $0.4 million for the first three months of 2021.

Leasing Income

Leasing income decreased to $2.9 million for the first quarter of 2022 compared to $3.2 million for the same period in 2021. The decrease is primarily due to a lower level of equipment sales to customers and lower levels of interest income from the smaller lease portfolio when compared to the same period last year.

Merchandise Sales

Merchandise sales include the sale of product to franchisees either through our Computer Support Center or through the Play It Again Sports buying group (together, “Direct Franchisee Sales”). Direct Franchisee Sales increased to $0.9 million for the first quarter of 2022 compared to $0.6 million in the same period of 2021. The increase is primarily due to an increase in technology purchases by our franchisees.

16

Cost of Merchandise Sold

Cost of merchandise sold includes in-bound freight and the cost of merchandise associated with Direct Franchisee Sales. Cost of merchandise sold increased to $0.9 million for the first quarter of 2022 compared to $0.6 million in the same period of 2021. The increase was primarily due to an increase in Direct Franchisee Sales discussed above. Cost of merchandise sold as a percentage of Direct Franchisee Sales for the first quarter of 2022 and 2021 was 94.6% and 94.3%, respectively.

Leasing Expense

Leasing expense decreased to $0.2 million for the first quarter of 2022 compared to $0.4 million for the first quarter of 2021. The decrease was primarily due to a decrease in the associated cost of equipment sales to customers discussed above.

Selling, General and Administrative

Selling, general and administrative expenses increased 8.6% to $5.5 million in the first quarter of 2022 from $5.1 million in the same period of 2021. The increase was primarily due to increases in advertising related expenses and conference and travel expenses.

Interest Expense

Interest expense increased to $0.5 million for the first quarter of 2022 compared to $0.3 million for the first quarter of 2021. The increase is primarily due to higher average corporate borrowings when compared to the same period last year.

Income Taxes

The provision for income taxes was calculated at an effective rate of 23.8% and 24.6% for the first quarter of 2022 and 2021, respectively. The decrease is primarily due to a decrease in state taxes and higher tax benefits on the exercise of stock options.

Segment Comparison of Three Months Ended March 26, 2022 to Three Months Ended March 27, 2021

Franchising Segment Operating Income

The franchising segment’s operating income for the first quarter of 2022 increased by $0.5 million to $11.2 million from $10.7 million for the first quarter of 2021. The increase in segment contribution was due to increased royalty revenues, partially offset by an increase in selling, general and administrative expenses.

Leasing Segment Operating Income

The leasing segment’s operating income for the first quarter of 2022 increased by $0.3 million to $2.2 million from $1.9 million for the first quarter of 2021. The increase in segment contribution was due to a decrease in selling, general and administrative expenses.

Liquidity and Capital Resources

Our primary sources of liquidity have historically been cash flow from operations and borrowings. The components of the consolidated condensed statements of operations that reduce our net income but do not affect our liquidity include non-cash items for depreciation and compensation expense related to stock options.

We ended the first quarter of 2022 with $0.3 million in cash, cash equivalents and restricted cash compared to $8.0 million in cash, cash equivalents and restricted cash at the end of the first quarter of 2021.

Operating activities provided $13.3 million of cash during the first three months of 2022, comparable to $13.6 million provided during the first three months of last year.

Investing activities used $21,500 of cash during the first three months of 2022. The 2022 activities consisted of the purchase of property and equipment.

17

Financing activities used $24.4 million of cash during the first three months of 2022. Our most significant financing activities during the first three months of 2022 consisted of $36.6 million to repurchase 164,586 shares of our common stock, payments on notes payable of $1.1 million and $1.6 million for the payment of dividends; partially offset by $13.6 million in net borrowing on our line of credit and $1.3 million of proceeds from exercise of stock options. (See Note 7 — “Shareholders’ Equity (Deficit) and Note 8 – “Debt”).

As of March 26, 2022, our borrowing availability under our Line of Credit was $25.0 million (the lesser of the borrowing base or the aggregate line of credit). There was $13.6 million in borrowings outstanding at March 26, 2022 under the Line of Credit bearing interest at 3.50%, leaving $11.4 million available for additional borrowings.

The Line of Credit has been and will continue to be used for general corporate purposes. The Line of Credit is secured by a lien against substantially all of our assets, contains customary financial conditions and covenants, and requires maintenance of minimum levels of debt service coverage and maximum levels of leverage (all as defined within the Line of Credit).

As of March 26, 2022, we had aggregate principal outstanding of $46.6 million under our Note Agreement with Prudential consisting of $9.7 million in principal outstanding from the $25.0 million Series A notes issued in May 2015, $6.9 million in principal outstanding from the $12.5 million Series B notes issued in August 2017 and $30.0 million in principal outstanding from the $30.0 million Series C notes issued on September 2021.

The final maturity of the Series A and Series B notes is 10 years from the issuance date. The final maturity of the Series C notes is 7 years from the issuance date. For the Series A notes, interest at a rate of 5.50% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $500,000 quarterly for the first five years, and $750,000 quarterly thereafter until the principal is paid in full. For the Series B notes, interest at a rate of 5.10% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $312,500 quarterly until the principal is paid in full. For the Series C notes, interest at a rate of 3.18% per annum on the outstanding principal balance is payable quarterly until the principal is paid in full. The Series A, Series B and Series C notes may be prepaid, at our option, in whole or in part (in a minimum amount of $1.0 million), but prepayments require payment of a Yield Maintenance Amount, as defined in the Note Agreement.

Our obligations under the Note Agreement are secured by a lien against substantially all of our assets, and the Note Agreement contains customary financial conditions and covenants, and requires maintenance of minimum levels of fixed charge coverage and maximum levels of leverage (all as defined within the Note Agreement).

As of March 26, 2022, we were in compliance with all of the financial covenants under the Line of Credit and Note Agreement.

On April 12, 2022, the Line of Credit was amended to, among other things:

● Provide for a new $30.0 million delayed draw term facility, with available draws summarized as follows:

o We may draw up to five (5) loans over a period of 18 months, each draw having a principal amount not less than $3.0 million (or higher integral multiples of $1.0 million), with aggregate draws outstanding not to exceed $30.0 million;

o The final maturity of all drawn loans of April 12, 2029, with all payments of principal due on such date;

o Interest at a rate to be determined at the time of each draw, payable monthly in arrears on the outstanding aggregate principal balance.

● Decrease the aggregate commitments for revolving loans from $25.0 million to $20.0 million;

● Extend the termination date for revolving loans from August 31, 2024 to April 12, 2027;

● Remove the borrowing base covenant restriction for revolving loans;

● Replace LIBOR with SOFR as an interest rate option in connection with borrowings on revolving loans and adjust the definition of and reduce the applicable margin to reflect such replacement;

● Amend the fixed charge coverage ratio definition to exclude principal payments on non-amortizing term loans that are refinanced with proceeds from permitted debt (as defined within the amendment);

● Permit us to issue additional term notes under a new Private Shelf Agreement with Prudential (as described below).

18

The foregoing discussion is a summary of the amendment to the Line of Credit and is qualified in its entirety by reference to the full text of the amendment, which is referenced by exhibit to this 10-Q and included as Exhibit 10.1 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 13, 2022.

Upon closing on the amendment to the Line of Credit, we completed a $15.0 million draw on the delayed draw term loan at a rate of 4.60%, the proceeds of which were used to pay down all amounts outstanding on the revolving portion of the Line of Credit and increase our cash balances.

On April 12, 2022, we entered into a Private Shelf Agreement (the “Shelf Agreement”) with Prudential, summarized as follows:

● For a period three years from entry into the Shelf Agreement, subject to certain customary conditions, we may offer and Prudential may purchase from us privately negotiated senior notes (“Shelf Notes”) in the aggregate principal amount up to (i) $100.0 million, less (ii) the aggregate principal amount of notes outstanding at such point (including notes outstanding under the existing Prudential Note Agreement, which at April 12, 2022 totaled $46.6 million);

● Each Shelf Note issued will have an average life and maturity of no more than 12.5 years from the date of original issuance, with interest payable at a rate per annum determined at the time of each issuance;

● The Shelf Notes will be secured by all of our assets and the Shelf Notes will rank pari passu with our obligations to the lenders under the amended Line of Credit and the amended Note Agreement;

● The Shelf Notes may be prepaid, at our option, in whole or in part (in a minimum amount of $1 million), but prepayments will require payment of a Yield Maintenance Amount (as defined within the Shelf Agreement);

● The Shelf Agreement contains customary affirmative covenants and negative covenants that are substantially the same as those contained in the amended Line of Credit and amended Note Agreement.

The foregoing discussion is a summary of the Shelf Agreement and is qualified in its entirety by reference to the full text of the agreement, which is referenced by exhibit to this 10-Q and included as Exhibit 10.3 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 13, 2022.

On April 12, 2022, the Note Agreement was amended to, among other things:

● Permit us to incur the obligations described in and conform to the changes made by our entry into the amendments to the Line of Credit described above;

● Permit us to incur the obligations described in and conform to the changes made by our entry into the Shelf Agreement.

The foregoing discussion is a summary of the amendment to the Note Agreement and is qualified in its entirety by reference to the full text of the amendment, which is referenced by exhibit to this 10-Q and included as Exhibit 10.4 to the Current Report on Form 8-K filed with the Securities and Exchange Commission on April 13, 2022.

We expect to generate the cash necessary to pay our expenses and to pay the principal and interest on our outstanding debt from cash flows provided by operating activities and by opportunistically using other means to repay or refinance our obligations as we determine appropriate. Our ability to pay our expenses and meet our debt service obligations depends on our future performance, which may be affected by financial, business, economic, and other factors including the risk factors described under Item 1A of our Form 10-K for the fiscal year ended December 25, 2021 and under Item 1A below. If we do not have enough money to pay our debt service obligations, we may be required to refinance all or part of our existing debt, sell assets, borrow more money or raise equity. In such an event, we may not be able to refinance our debt, sell assets, borrow more money or raise equity on terms acceptable to us or at all. Also, our ability to carry out any of these activities on favorable terms, if at all, may be further impacted by any financial or credit crisis which may limit access to the credit markets and increase our cost of capital.

While significant uncertainty exists as to the full impact of the COVID-19 pandemic on our liquidity and capital resources, as of the date of this report we believe that the combination of our cash on hand, the cash generated from our franchising and leasing businesses and our Line of Credit will be adequate to fund our planned operations through 2022.

19

Critical Accounting Policies

A discussion of our critical accounting policies is contained in our annual report on Form 10-K for the year ended December 25, 2021. There have been no changes to our critical accounting policies from those disclosed on our Form 10-K for the year ended December 25, 2021.

Forward Looking Statements

The statements contained in this Item 2 “Management’s Discussion and Analysis of Financial Condition and Results of Operations” that are not strictly historical fact, including without limitation, specific and overall impacts of the COVID-19 pandemic on the Company’s financial condition or results of operations, the Company’s belief that it will have adequate capital and reserves to meet its current and contingent obligations and operating needs, as well as its disclosures regarding market rate risk are forward looking statements made under the safe harbor provision of the Private Securities Litigation Reform Act. Such statements are based on management’s current expectations as of the date of this Report, but involve risks, uncertainties and other factors that may cause actual results to differ materially from those contemplated by such forward looking statements. Additionally, many of these risks and uncertainties are currently elevated by and may or will continue to be elevated by the COVID-19 pandemic. Investors are cautioned to consider these forward looking statements in light of important factors which may result in material variations between results contemplated by such forward looking statements and actual results and conditions. See the section appearing in our Annual Report on Form 10-K for the fiscal year ended December 25, 2021 entitled “Risk Factors” and Part II, Item 1A in this Report for a more complete discussion of certain factors that may cause the Company’s actual results to differ from those in its forward looking statements. You should not place undue reliance on these forward-looking statements, which speak only as of the date they were made. The Company undertakes no obligation to revise or update publicly any forward-looking statements for any reason.

ITEM 3: Quantitative and Qualitative Disclosures About Market Risk

The Company incurs financial market risk in the form of interest rate risk. Risk can be quantified by measuring the financial impact of a near-term adverse increase in short-term interest rates. At March 26, 2022, the Company had available a $25.0 million line of credit with CIBC Bank USA. The interest rates applicable to this agreement are based on either the bank’s base rate or LIBOR for short-term borrowings (twelve months or less). The Company had $13.6 million of debt outstanding at March 26, 2022 under this line of credit, all of which was in the form of short-term borrowings subject to daily changes in the bank’s base rate. The Company’s earnings would be affected by changes in these short-term interest rates. With the Company’s borrowings at March 26, 2022, a one percent increase in short-term rates would reduce annual pretax earnings by $136,000. The Company had no interest rate derivatives in place at March 26, 2022.

None of the Company’s cash and cash equivalents at March 26, 2022 was invested in money market mutual funds, which are subject to the effects of market fluctuations in interest rates.

Foreign currency transaction gains and losses were not material to the Company’s results of operations for the three months ended March 26, 2022. During fiscal 2021, less than 7% of the Company’s total revenues and 1% of expenses were denominated in a foreign currency. Based upon these revenues and expenses, a 10% increase or decrease in the foreign currency exchange rates would impact annual pretax earnings by approximately $480,000. To date, the Company has not entered into any foreign currency forward exchange contracts or other derivative financial instruments to hedge the effects of adverse fluctuations in foreign currency exchange rates.

ITEM 4: Controls and Procedures

As of the end of the period covered by this report, the Company conducted an evaluation, under the supervision and with the participation of the principal executive officer and principal financial officer, of its disclosure controls and procedures as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”). Based upon, and as of the date of that evaluation, the principal executive officer and principal financial officer concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and that such information is accumulated and communicated to the Company’s management, including its principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure. There was no

20

change in the Company’s internal control over financial reporting during its most recently completed fiscal quarter that has materially affected, or is reasonably likely to materially affect, its internal control over financial reporting.

PART II.          OTHER INFORMATION

ITEM 1: Legal Proceedings

We are not a party to any material litigation and are not aware of any threatened litigation that would have a material adverse effect on our business.

ITEM 1A: Risk Factors

In addition to the other information set forth in this report, including the important information in “Forward-Looking Statements,” you should carefully consider the “Risk Factors” discussed in our Annual Report on Form 10-K for the year ended December 25, 2021.  If any of those factors were to occur, they could materially adversely affect our financial condition or future results, and could cause our actual results to differ materially from those expressed in its forward-looking statements in this report.  We are aware of no material changes to the Risk Factors discussed in our Annual Report on Form 10-K for the year ended December 25, 2021.

ITEM 2: Unregistered Sales of Equity Securities and Use of Proceeds

Purchase of Equity Securities by the Issuer and Affiliated Purchasers

The following table summarized the Company’s common stock repurchase during the first quarter of 2022.

				Total Number of	Maximum Number
				Shares Purchased as	of Shares that may
	Total Number of	Average Price		Part of a Publicly	yet be Purchased
Period	Shares Purchased	Paid Per Share		Announced Plan(1)	Under the Plan(2)
December 26, 2021 to January 29, 2022	11,960	$	220.71	11,960	292,805
January 30, 2022 to February 26, 2022	42,452	$	219.54	42,452	250,353
February 27, 2022 to March 26, 2022	110,174	$	223.57	110,174	140,179

(1) The Board of Directors’ authorization for the repurchase of shares of the Company’s common stock was originally approved in 1995 with no expiration date. The total shares approved for repurchase has been increased by additional Board of Directors’ approvals and as of March 26, 2022 was limited to 5,400,000 shares, of which 140,179 may still be repurchased.

ITEM 3: Defaults Upon Senior Securities

None.

ITEM 4: Mine Safety Disclosures

Not applicable.

ITEM 5: Other Information

All information required to be reported in a report on Form 8-K during the period covered by this Form 10-Q has been reported.

ITEM 6: Exhibits

3.1	Articles of Incorporation, as amended (Exhibit 3.1)(1)
3.2	By-laws, as amended and restated to date (Exhibit 3.2)(2)

21

10.1	Amendment No. 10 to Credit Agreement dated April 12, 2022 (Exhibit 10.1) (3)
10.2	Private Shelf Agreement dated April 12, 2022, among Winmark Corporation and its subsidiaries and PGIM, Inc., its subsidiaries and managed accounts (Exhibit 10.3) (3)
10.3	Amendment No. 6 to Note Agreement dated April 12, 2022 (Exhibit 10.4) (3)
10.4	Amended and Restated Intercreditor and Collateral Agency Agreement dated April 12, 2022 (Exhibit 10.6) (3)
10.5	Omnibus Amendment to Collateral Documents dated April 12, 2022 (Exhibit 10.7) (3)
31.1	Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
31.2	Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
32.1	Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2	Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
101	Interactive Data Files Pursuant to Rule 405 of Regulation S-T: Financial statements from the Quarterly Report on Form 10-Q of Winmark Corporation and Subsidiaries for the quarter ended March 26, 2022, formatted in Inline XBRL: (i) Consolidated Condensed Balance Sheets, (ii) Consolidated Condensed Statements of Operations, (iii) Consolidated Condensed Statements of Shareholders’ Equity (Deficit), (iv) Consolidated Condensed Statements of Cash Flows, and (v) Notes to Consolidated Condensed Financial Statements.
104	The cover page from the Quarterly Report on Form 10-Q of Winmark Corporation and Subsidiaries for the quarter ended March 26, 2022, formatted in Inline XBRL (contained in Exhibit 101).

*Filed Herewith

(1) Incorporated by reference to the specified exhibit to the Registration Statement on Form S-1, effective August 24, 1993 (Reg. No. 333-65108).

(2) Incorporated by reference to the specified exhibit to the Annual Report on Form 10-K for the fiscal year ended December 30, 2006.

(3) Incorporated by reference to the specified exhibit to the Current Report on Form 8-K filed April 13, 2022.

22

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

		WINMARK CORPORATION
Date: April 14, 2022	By:	/s/ Brett D. Heffes
		Brett D. Heffes Chairman of the Board and Chief Executive Officer (principal executive officer)
Date: April 14, 2022	By:	/s/ Anthony D. Ishaug
		Anthony D. Ishaug Executive Vice President Chief Financial Officer and Treasurer (principal financial and accounting officer)

23

EX-31.1

Exhibit 31.1

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Brett D. Heffes, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Winmark Corporation;

2. Based on my knowledge, this 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 report;

3. Based on my knowledge, the financial statements, and other financial information included in this 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 report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:  

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: April 14, 2022	/s/ Brett D. Heffes
	Brett D. Heffes Chairman of the Board and Chief Executive Officer

EX-31.2

Exhibit 31.2

CERTIFICATION PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Anthony D. Ishaug, certify that:

1. I have reviewed this quarterly report on Form 10-Q of Winmark Corporation;

2. Based on my knowledge, this 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 report;

3. Based on my knowledge, the financial statements, and other financial information included in this 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 report;

4. The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:  

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, 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 report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

E
Date: April 14, 2022	Signature:	/s/ Anthony D. Ishaug
		Anthony D. Ishaug Executive Vice President, Chief Financial Officer and Treasurer

EX-32.1

Exhibit 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Winmark Corporation (the “Company”) on Form 10-Q for the quarter ended March 26, 2022 as filed with the Securities and Exchange Commission (the “Report”), I, Brett D. Heffes, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

A signed original of this written statement required by Section 906 has been provided to Winmark Corporation and will be retained by Winmark Corporation and furnished to the Securities and Exchange Commission upon request.

Date: April 14, 2022	/s/ Brett D. Heffes
	Brett D. Heffes Chairman of the Board and Chief Executive Officer

EX-32.2

Exhibit 32.2

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report of Winmark Corporation (the “Company”) on Form 10-Q for the quarter ended March 26, 2022 as filed with the Securities and Exchange Commission (the “Report”), I, Anthony D. Ishaug, Chief Financial Officer and Treasurer of the Company, certify, pursuant to 18 U.S.C. §1350, as adopted pursuant to §906 of the Sarbanes-Oxley Act of 2002, that:

(1)The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.

A signed original of this written statement required by Section 906 has been provided to Winmark Corporation and will be retained by Winmark Corporation and furnished to the Securities and Exchange Commission upon request.

Date: April 14, 2022	/s/ Anthony D. Ishaug
	Anthony D. Ishaug Executive Vice President Chief Financial Officer and Treasurer

XML

Document and Entity Information - shares	3 Months Ended
	Mar. 26, 2022	Apr. 12, 2022
Document and Entity Information
Entity Registrant Name	WINMARK CORPORATION
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Mar. 26, 2022
Document Transition Report	false
Entity File Number	000-22012
Entity Incorporation, State or Country Code	MN
Entity Tax Identification Number	41-1622691
Entity Address, Address Line One	605 Highway 169 North, Suite 400
Entity Address, City or Town	Minneapolis
Entity Address, State or Province	MN
Entity Address, Postal Zip Code	55441
City Area Code	763
Local Phone Number	520-8500
Title of 12(b) Security	Common Stock, no par value per share
Trading Symbol	WINA
Security Exchange Name	NASDAQ
Amendment Flag	false
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Non-accelerated Filer
Entity Small Business	true
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		3,478,770
Current Fiscal Year End Date	--12-31
Entity Central Index Key	0000908315
Document Fiscal Year Focus	2022
Document Fiscal Period Focus	Q1

XML

CONSOLIDATED CONDENSED BALANCE SHEETS - USD ($)	Mar. 26, 2022	Dec. 25, 2021
Current Assets:
Cash and cash equivalents	$ 287,500	$ 11,407,000
Restricted cash	55,000	30,000
Receivables, less allowance for doubtful accounts of $500 and $600	1,473,300	1,103,400
Net investment in leases - current	2,593,000	2,890,600
Income tax receivable		667,500
Inventories	492,300	325,200
Prepaid expenses	985,100	1,008,600
Total current assets	5,886,200	17,432,300
Net investment in leases - long-term	165,000	229,300
Property and equipment, net	1,895,900	1,976,900
Operating lease right of use asset	2,921,700	2,982,000
Goodwill	607,500	607,500
Other assets	428,700	418,300
Deferred income taxes	3,365,900	3,252,700
Total assets	15,270,900	26,899,000
Current Liabilities:
Notes payable, net of unamortized debt issuance costs of $17,400 and $17,400	4,232,600	4,232,600
Accounts payable	1,896,000	2,099,000
Income tax payable	2,374,300
Accrued liabilities	2,515,400	2,001,000
Deferred revenue	1,634,400	1,645,000
Total current liabilities	12,652,700	9,977,600
Long-term Liabilities:
Line of credit	13,600,000
Notes payable, net of unamortized debt issuance costs of $56,800 and $61,100	42,318,200	43,376,400
Deferred revenue	6,831,000	6,863,500
Operating lease liabilities	4,686,700	4,810,100
Other liabilities	950,000	954,800
Total long-term liabilities	68,385,900	56,004,800
Shareholders' Equity (Deficit):
Common stock, no par value, 10,000,000 shares authorized, 3,480,376 and 3,635,806 shares issued and outstanding
Retained earnings (accumulated deficit)	(65,767,700)	(39,083,400)
Total shareholders' equity (deficit)	(65,767,700)	(39,083,400)
Total liabilities and shareholders' equity (deficit)	$ 15,270,900	$ 26,899,000

XML

CONSOLIDATED CONDENSED BALANCE SHEETS (Parenthetical) - USD ($)	Mar. 26, 2022	Dec. 25, 2021
CONSOLIDATED BALANCE SHEETS
Receivables, allowance for doubtful accounts	$ 500	$ 600
Unamortized debt issuance costs - Current	17,400	17,400
Unamortized debt issuance costs - Noncurrent	$ 56,800	$ 61,100
Common stock, par value (in dollars per share)	$ 0	$ 0
Common stock, shares authorized	10,000,000	10,000,000
Common stock, shares issued	3,480,376	3,635,806
Common stock, shares outstanding	3,480,376	3,635,806

XML

CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
Revenue:
Leasing income	$ 2,871,700	$ 3,237,000
Total revenue	20,049,800	18,658,900
Leasing expense	216,000	389,500
Provisions for credit losses	(8,900)	(48,700)
Selling, general and administrative expenses	5,540,000	5,102,300
Income from operations	13,438,200	12,657,000
Interest expense	(513,100)	(318,100)
Interest and other income (expense)	(900)	6,800
Income before income taxes	12,924,200	12,345,700
Provision for income taxes	(3,071,700)	(3,034,600)
Net income	$ 9,852,500	$ 9,311,100
Earnings per share - basic (in dollars per share)	$ 2.74	$ 2.49
Earnings per share - diluted (in dollars per share)	$ 2.65	$ 2.40
Weighted average shares outstanding - basic	3,597,926	3,736,676
Weighted average shares outstanding - diluted	3,716,322	3,874,227
Royalties
Revenue:
Revenue	$ 15,390,100	$ 14,048,800
Merchandise sales
Revenue:
Revenue	914,300	592,400
Cost of merchandise sold	864,500	558,800
Franchise fees
Revenue:
Revenue	420,600	359,000
Other
Revenue:
Revenue	$ 453,100	$ 421,700

XML

CONSOLIDATED CONDENSED STATEMENTS OF SHAREHOLDERS' EQUITY (DEFICIT) - USD ($)	Common Stock	Retained Earnings (Accumulated Deficit).	Total
BALANCE at Dec. 26, 2020	$ 9,281,800	$ (20,660,500)	$ (11,378,700)
BALANCE (in shares) at Dec. 26, 2020	3,756,028
Shareholders' Equity (Deficit)
Repurchase of common stock	$ (9,935,800)	(519,400)	(10,455,200)
Repurchase of common stock (in shares)	(58,255)
Stock options exercised	$ 268,800		268,800
Stock options exercised (in shares)	2,950
Compensation expense relating to stock options	$ 385,200		385,200
Cash dividends		(935,400)	(935,400)
Comprehensive income (Net income)		9,311,100	9,311,100
BALANCE at Mar. 27, 2021		(12,804,200)	(12,804,200)
BALANCE (in shares) at Mar. 27, 2021	3,700,723
BALANCE at Dec. 25, 2021		(39,083,400)	$ (39,083,400)
BALANCE (in shares) at Dec. 25, 2021	3,635,806		3,635,806
Shareholders' Equity (Deficit)
Repurchase of common stock	$ (1,679,900)	(34,911,500)	$ (36,591,400)
Repurchase of common stock (in shares)	(164,586)
Stock options exercised	$ 1,258,300		1,258,300
Stock options exercised (in shares)	9,156
Compensation expense relating to stock options	$ 421,600		421,600
Cash dividends		(1,625,300)	(1,625,300)
Comprehensive income (Net income)		9,852,500	9,852,500
BALANCE at Mar. 26, 2022		$ (65,767,700)	$ (65,767,700)
BALANCE (in shares) at Mar. 26, 2022	3,480,376		3,480,376

XML

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
OPERATING ACTIVITIES:
Net Income	$ 9,852,500	$ 9,311,100
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization	102,500	113,800
Provisions for credit losses	(8,900)	(48,700)
Compensation expense related to stock options	421,600	385,200
Deferred income taxes	(113,200)	(439,900)
Deferred initial direct costs		(1,500)
Amortization of deferred initial direct costs		10,500
Operating lease right of use asset amortization	60,300	54,200
Tax benefits on exercised stock options	95,300	47,100
Change in operating assets and liabilities:
Receivables	(369,900)	(515,000)
Principal collections on lease receivables	530,500	2,268,700
Income tax receivable/payable	2,946,500	3,333,300
Inventories	(167,100)	(3,600)
Prepaid expenses	23,500	155,300
Other assets	(10,400)	(2,600)
Accounts payable	(203,000)	(370,300)
Accrued and other liabilities	390,500	(532,300)
Rents received in advance and security deposits	(159,700)	(95,400)
Deferred revenue	(43,100)	(84,900)
Net cash provided by operating activities	13,347,900	13,585,000
INVESTING ACTIVITIES:
Purchase of property and equipment	(21,500)	(34,300)
Purchase of equipment for lease contracts		(65,500)
Net cash used for investing activities	(21,500)	(99,800)
FINANCING ACTIVITIES:
Proceeds from borrowings on line of credit	15,600,000
Payments on line of credit	(2,000,000)
Payments on notes payable	(1,062,500)	(1,062,500)
Repurchases of common stock	(36,591,400)	(10,455,200)
Proceeds from exercises of stock options	1,258,300	268,800
Dividends paid	(1,625,300)	(935,400)
Net cash used for financing activities	(24,420,900)	(12,184,300)
NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH	(11,094,500)	1,300,900
Cash, cash equivalents and restricted cash, beginning of period	11,437,000	6,684,000
Cash, cash equivalents and restricted cash, end of period	$ 342,500	$ 7,984,900

XML

CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS - Supplemental Disclosures - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
SUPPLEMENTAL DISCLOSURES:
Cash paid for interest	$ 490,500	$ 309,200
Cash paid for income taxes	143,100	94,100
Reconciliation of cash, cash equivalents and restricted cash:
Cash and cash equivalents	287,500	7,959,900
Restricted cash	55,000	25,000
Total cash, cash equivalents and restricted cash	$ 342,500	$ 7,984,900

XML

Management's Interim Financial Statement Representation:

3 Months Ended

Mar. 26, 2022

Management's Interim Financial Statement Representation:

Management's Interim Financial Statement Representation:

WINMARK CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS

1. Management’s Interim Financial Statement Representation:

The accompanying consolidated condensed financial statements have been prepared by Winmark Corporation and subsidiaries (the Company), without audit, pursuant to the rules and regulations of the Securities and Exchange Commission. The Company has a 52/53 week year which ends on the last Saturday in December. The information in the consolidated condensed financial statements includes normal recurring adjustments and reflects all adjustments which are, in the opinion of management, necessary for a fair presentation of such financial statements. The consolidated condensed financial statements and notes are presented in accordance with accounting principles generally accepted in the United States of America for interim financial information and with the instructions for Form 10-Q, and therefore do not contain certain information included in the Company’s annual consolidated financial statements and notes. This report should be read in conjunction with the audited consolidated financial statements and the notes thereto included in the Company’s latest Annual Report on Form 10-K.

Revenues and operating results for the three months ended March 26, 2022 are not necessarily indicative of the results to be expected for the full year.

Reclassifications

Certain reclassifications of previously reported amounts have been made to conform to the current year presentation. Such reclassifications did not impact net income or shareholders’ equity (deficit) as previously reported.

XML

Organization and Business:

3 Months Ended

Mar. 26, 2022

Organization and Business:

Organization and Business:

2. Organization and Business:

The Company offers licenses to operate franchises using the service marks Plato’s Closet®, Once Upon A Child®, Play It Again Sports®, Style Encore® and Music Go Round®. The Company also operates a middle market equipment leasing business under the Winmark Capital® mark.

XML

Contract Liabilities:

3 Months Ended

Mar. 26, 2022

Contract Liabilities:

Contract Liabilities:

3. Contract Liabilities:

The Company’s contract liabilities for its franchise revenues consist of deferred revenue associated with franchise fees and software license fees. The table below presents the activity of the current and noncurrent deferred franchise revenue during the first three months of 2022 and 2021, respectively:

	March 26, 2022		March 27, 2021
Balance at beginning of period	$	8,508,500	$	8,708,300
Franchise and software license fees collected from franchisees, excluding amount earned as revenue during the period		458,000		355,700
Fees earned that were included in the balance at the beginning of the period		(501,100)		(440,600)
Balance at end of period	$	8,465,400	$	8,623,400

The following table illustrates future estimated revenue to be recognized for the remainder of 2022 and full fiscal years thereafter related to performance obligations that are unsatisfied (or partially unsatisfied) as of March 26, 2022.

Contract Liabilities expected to be recognized in	Amount
2022	$	1,202,300
2023		1,504,000
2024		1,306,200
2025		1,089,900
2026		885,400
Thereafter		2,477,600
	$	8,465,400

XML

Fair Value Measurements:

3 Months Ended

Mar. 26, 2022

Fair Value Measurements:

Fair Value Measurements:

4. Fair Value Measurements:

The Company defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  The Company uses three levels of inputs to measure fair value:

● Level 1 – quoted prices in active markets for identical assets and liabilities.

● Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities.

● Level 3 – unobservable inputs in which there is little or no market data available, which require the reporting entity to develop its own assumptions.

Due to their nature, the carrying value of cash equivalents, receivables, payables and debt obligations approximates fair value.

XML

Investment in Leasing Operations:

3 Months Ended

Mar. 26, 2022

Investment in Leasing Operations:

Investment in Leasing Operations:

5. Investment in Leasing Operations:

In May 2021, the Company made the decision to no longer solicit new leasing customers and will pursue an orderly run-off for its leasing portfolio.

Investment in leasing operations consists of the following:

	March 26, 2022		December 25, 2021
Direct financing and sales-type leases:
Minimum lease payments receivable	$	3,019,600	$	3,387,500
Estimated unguaranteed residual value of equipment		1,069,600		1,316,100
Unearned lease income, net of initial direct costs deferred		(360,400)		(418,100)
Security deposits		(962,700)		(1,122,500)
Total investment in direct financing and sales-type leases		2,766,100		3,163,000
Allowance for credit losses		(56,100)		(63,600)
Net investment in direct financing and sales-type leases		2,710,000		3,099,400
Operating leases:
Operating lease assets		407,100		626,200
Less accumulated depreciation and amortization		(359,100)		(605,700)
Net investment in operating leases		48,000		20,500
Total net investment in leasing operations	$	2,758,000	$	3,119,900

As of March 26, 2022, the $2.8 million total net investment in leases consists of $2.6 million classified as current and $0.2 million classified as long-term. As of December 25, 2021, the $3.1 million total net investment in leases consists of $2.9 million classified as current and $0.2 million classified as long-term.

As of March 26, 2022, there were no customers with leased assets greater than 10% of the Company’s total assets.

Future minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred, is as follows for the remainder of fiscal 2022 and the full fiscal years thereafter as of March 26, 2022:

	Direct Financing and Sales-Type Leases
	Minimum Lease		Income
Fiscal Year	Payments Receivable		Amortization
2022		2,516,000		329,400
2023		500,100		30,900
2024		3,500		100
	$	3,019,600	$	360,400

The activity in the allowance for credit losses for leasing operations during the first three months of 2021 and 2020, respectively, is as follows:

	March 26, 2022		March 27, 2021
Balance at beginning of period	$	63,600	$	270,200
Provisions charged to expense		(8,900)		(48,700)
Recoveries		1,400		—
Balance at end of period	$	56,100	$	221,500

The Company’s investment in direct financing and sales-type leases (“Investment In Leases”) and allowance for credit losses by loss evaluation methodology are as follows:

	March 26, 2022				December 25, 2021
	Investment		Allowance for		Investment		Allowance for
	In Leases		Credit Losses		In Leases		Credit Losses
Collectively evaluated for loss potential	$	2,766,100	$	56,100	$	3,163,000	$	63,600
Individually evaluated for loss potential		—		—		—		—
Total	$	2,766,100	$	56,100	$	3,163,000	$	63,600

The Company’s key credit quality indicator for its investment in direct financing and sales-type leases is the status of the lease, defined as accruing or non-accrual. Leases that are accruing income are considered to have a lower risk of loss. Non-accrual leases are those that the Company believes have a higher risk of loss. The following table sets forth information regarding the Company’s accruing and non-accrual leases. Delinquent balances are determined based on the contractual terms of the lease.

	March 26, 2022
	0-60 Days		61-90 Days		Over 90 Days
	Delinquent		Delinquent		Delinquent and
	and Accruing		and Accruing		Accruing		Non-Accrual		Total
Total investment in leases	$	2,766,100	$	—	$	—	$	—	$	2,766,100

	December 25, 2021
	0-60 Days		61-90 Days		Over 90 Days
	Delinquent		Delinquent		Delinquent and
	and Accruing		and Accruing		Accruing		Non-Accrual		Total
Total investment in leases	$	3,163,000	$	—	$	—	$	—	$	3,163,000

The Company leases high-technology and other business-essential equipment to its leasing customers. Upon expiration of the initial term or extended lease term, depending on the structure of the lease, the customer may return the equipment, renew the lease for an additional term, or purchase the equipment. Due to the uncertainty of such outcome at the end of the lease term, the lease as recorded at commencement represents only the current terms of the agreement. As a lessor, the Company’s leases do not contain non-lease components. The residual values reflect the estimated amounts to be received at lease termination from sales or other dispositions of leased equipment to unrelated parties. The leased equipment residual values are based on the Company’s best estimate. The Company’s risk management strategy for its residual value includes the contractual obligations of its customers to maintain, service, and insure the leased equipment, the use of third party remarketers as well as the analytical review of historical asset dispositions.

Leasing income as presented on the Consolidated Condensed Statements of Operations consists of the following:

	Three Months Ended		Three Months Ended
	March 26, 2022		March 27, 2021
Interest income on direct financing and sales-type leases	$	278,500	$	619,700
Selling profit (loss) at commencement of sales-type leases		1,263,200		1,073,700
Operating lease income		381,800		484,300
Income on sales of equipment under lease		603,400		745,600
Other		344,800		313,700
Leasing income	$	2,871,700	$	3,237,000

XML

Earnings Per Share:

3 Months Ended

Mar. 26, 2022

Earnings Per Share:

Earnings Per Share:

6. Earnings Per Share:

The following table sets forth the presentation of shares outstanding used in the calculation of basic and diluted earnings per share (“EPS”):

	Three Months Ended
	March 26, 2022	March 27, 2021
Denominator for basic EPS — weighted average common shares	3,597,926	3,736,676
Dilutive shares associated with option plans	118,396	137,551
Denominator for diluted EPS — weighted average common shares and dilutive potential common shares	3,716,322	3,874,227
Options excluded from EPS calculation — anti-dilutive	11,883	6,987

XML

Shareholders' Equity (Deficit):

3 Months Ended

Mar. 26, 2022

Shareholders' Equity (Deficit):

Shareholders' Equity (Deficit):

7. Shareholders’ Equity (Deficit):

Dividends

On January 26, 2022, the Company’s Board of Directors approved the payment of a $0.45 per share quarterly cash dividend to shareholders of record at the close of business on February 9, 2022, which was paid on March 1, 2022.

Repurchase of Common Stock

In the first three months of 2022, the Company repurchased 164,586 shares of its common stock. Under the Board of Directors’ authorization, as of March 26, 2022, the Company has the ability to repurchase an additional 140,179 shares of its common stock. Repurchases may be made from time to time at prevailing prices, subject to certain restrictions on volume, pricing and timing.

Stock Option Plans and Stock-Based Compensation

Stock option activity under the Company’s option plans as of March 26, 2022 was as follows:

				Weighted Average
				Remaining
	Number of	Weighted Average		Contractual Life
	Shares	Exercise Price		(years)		Intrinsic Value
Outstanding, December 25, 2021	355,621	$	146.03	6.32	$	39,320,600
Granted	1,500		212.18
Exercised	(9,156)		137.43
Outstanding, March 26, 2022	347,965	$	146.54	6.09	$	28,959,900
Exercisable, March 26, 2022	212,610	$	113.96	4.48	$	23,874,000

The fair value of options granted under the Option Plans during the first three months of 2022 and 2021 were estimated on the date of grant using the Black-Scholes option pricing model with the following weighted average assumptions and results:

	Three Months Ended
	March 26, 2022			March 27, 2021
Risk free interest rate		1.88	%		0.64	%
Expected life (years)		6			6
Expected volatility		26.64	%		25.05	%
Dividend yield		4.21	%		2.77	%
Option fair value	$	33.92		$	30.02

All unexercised options at March 26, 2022 have an exercise price equal to the fair market value on the date of the grant.

Compensation expense of $421,600 and $385,200 relating to the vested portion of the fair value of stock options granted was expensed to “Selling, General and Administrative Expenses” in the first three months of 2022 and 2021, respectively. As of March 26, 2022, the Company had $3.6 million of total unrecognized compensation expense related to stock options that is expected to be recognized over the remaining weighted average vesting period of approximately 2.6 years.

XML

Debt:

3 Months Ended

Mar. 26, 2022

Debt:

Debt:

8. Debt:

Line of Credit

As of March 26, 2022, there was $13.6 million in borrowings outstanding under the Company’s revolving credit facility with CIBC Bank USA (the “Line of Credit”), bearing interest at 3.50%, leaving $11.4 million available for additional borrowings.

The Line of Credit has been and will continue to be used for general corporate purposes. The Line of Credit is secured by a lien against substantially all of the Company’s assets, contains customary financial conditions and covenants, and requires maintenance of minimum levels of debt service coverage and maximum levels of leverage (all as defined within the Line of Credit). As of March 26, 2022, the Company was in compliance with all of its financial covenants. (See Note 11 – “Subsequent Events”).

Notes Payable

As of March 26, 2022, the Company had aggregate principal outstanding of $46.6 million under its Note Agreement (“the Note Agreement”) with PGIM, Inc. (formerly Prudential Investment Management, Inc.) its affiliates and managed accounts (collectively, “Prudential”); consisting of $9.7 million in principal outstanding from the $25.0 million Series A notes issued in May 2015, $6.9 million in principal outstanding from the $12.5 million Series B notes issued in August 2017 and $30.0 million in principal outstanding from the $30.0 million Series C notes issued in September 2021.

The final maturity of the Series A and Series B notes is 10 years from the issuance date. The final maturity of the Series C notes is 7 years from the issuance date. For the Series A notes, interest at a rate of 5.50% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $500,000 quarterly for the first five years, and $750,000 quarterly thereafter until the principal is paid in full. For the Series B notes, interest at a rate of 5.10% per annum on the outstanding principal balance is payable quarterly, along with required prepayments of the principal of $312,500 quarterly until the principal is paid in full. For the Series C notes, interest at a rate of 3.18% per annum on the outstanding principal balance is payable quarterly until the principal is paid in full. The Series A, Series B and Series C notes may be prepaid, at the option of the Company, in whole or in part (in a minimum amount of $1.0 million), but prepayments require payment of a Yield Maintenance Amount, as defined in the Note Agreement.

The Company’s obligations under the Note Agreement are secured by a lien against substantially all of the Company’s assets (as the notes rank pari passu with the Line of Credit), and the Note Agreement contains customary financial conditions and covenants, and requires maintenance of minimum levels of fixed charge coverage and maximum levels of leverage (all as defined within the Note Agreement). As of March 26, 2022, the Company was in compliance with all of its financial covenants. (See Note 11 – “Subsequent Events”).

In connection with the Note Agreement, the Company incurred debt issuance costs, of which unamortized amounts are presented as a direct deduction from the carrying amount of the related liability.

XML

Operating Leases:

3 Months Ended

Mar. 26, 2022

Operating Leases:

Operating Leases:

9. Operating Leases:

As of March 26, 2022, the Company leases its Minnesota corporate headquarters in a facility with an operating lease that expires in December 2029. The remaining lease term for this lease is 7.75 years and the discount rate is 5.5%. The Company recognized $303,700 and $300,900 of operating lease costs for the periods ended March 26, 2022 and March 27, 2021, respectively.

Maturities of operating lease liabilities is as follows for the remainder of fiscal 2022 and full fiscal years thereafter as of March 26, 2022:

Operating Lease Liabilities expected to be recognized in	Amount
2022	$	558,900
2023		763,300
2024		784,400
2025		806,000
2026		828,200
Thereafter		2,624,300
Total lease payments		6,365,100
Less imputed interest		(1,188,200)
Present value of lease liabilities	$	5,176,900

Of the $5.2 million operating lease liability outstanding at March 26, 2022, $0.5 million is included in Accrued liabilities in the Current liabilities section of the Consolidated Condensed Balance Sheets.

Supplemental cash flow information related to our operating leases is as follows for the period ended March 26, 2022:

	Three Months Ended
	March 26, 2022		March 27, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flow outflow from operating leases	$	184,100	$	179,100

XML

Segment Reporting:

3 Months Ended

Mar. 26, 2022

Segment Reporting:

Segment Reporting:

10. Segment Reporting:

The Company currently has two reportable business segments, franchising and leasing. The franchising segment franchises value-oriented retail store concepts that buy, sell and trade merchandise. The leasing segment includes the Company’s equipment leasing business. Segment reporting is intended to give financial statement users a better view of how the Company manages and evaluates its businesses. The Company’s internal management reporting is the basis for the information disclosed for its business segments and includes allocation of shared-service costs. Segment assets are those that are directly used in or identified with segment operations, including cash, restricted cash, accounts receivable, prepaid expenses, inventory, property and equipment, investment in leasing operations and goodwill. Unallocated assets include corporate cash and cash equivalents, current and deferred tax amounts, operating lease right of use assets and other corporate assets. Inter-segment balances and transactions have been eliminated. The following tables summarize financial information by segment and provide a reconciliation of segment contribution to operating income:

	Three Months Ended
	March 26, 2022		March 27, 2021
Revenue:
Franchising	$	17,178,100	$	15,421,900
Leasing		2,871,700		3,237,000
Total revenue	$	20,049,800	$	18,658,900
Reconciliation to operating income:
Franchising segment contribution	$	11,200,700	$	10,724,500
Leasing segment contribution		2,237,500		1,932,500
Total operating income	$	13,438,200	$	12,657,000
Depreciation and amortization:
Franchising	$	67,500	$	65,900
Leasing		35,000		47,900
Total depreciation and amortization	$	102,500	$	113,800

	As of
	March 26, 2022		December 25, 2021
Identifiable assets:
Franchising	$	4,181,900	$	4,907,800
Leasing		3,198,500		3,600,500
Unallocated		7,890,500		18,390,700
Total	$	15,270,900	$	26,899,000

XML

Subsequent Events:

3 Months Ended

Mar. 26, 2022

Subsequent Events:

Subsequent Events:

11. Subsequent Events:

On April 12, 2022, the Line of Credit was amended to, among other things:

● Provide for a new $30.0 million delayed draw term facility, with available draws summarized as follows:

o The Company may draw up to five (5) loans over a period of 18 months, each draw having a principal amount not less than $3.0 million (or higher integral multiples of $1.0 million), with aggregate draws outstanding not to exceed $30.0 million;

o The final maturity of all drawn loans of April 12, 2029, with all payments of principal due on such date;

o Interest at a rate to be determined at the time of each draw, payable monthly in arrears on the outstanding aggregate principal balance.

● Decrease the aggregate commitments for revolving loans from $25.0 million to $20.0 million;

● Extend the termination date for revolving loans from August 31, 2024 to April 12, 2027;

● Remove the borrowing base covenant restriction for revolving loans;

● Replace LIBOR with SOFR as an interest rate option in connection with borrowings on revolving loans and adjust the definition of and reduce the applicable margin to reflect such replacement;

● Amend the fixed charge coverage ratio definition to exclude principal payments on non-amortizing term loans that are refinanced with proceeds from permitted debt (as defined within the amendment);

● Permit the Company to issue additional term notes under a new Private Shelf Agreement with Prudential (as described below).

Upon closing on the amendment to the Line of Credit, the Company completed a $15.0 million draw on the delayed draw term loan at a rate of 4.60%, the proceeds of which were used to pay down all amounts outstanding on the revolving portion of the Line of Credit and increase the Company’s cash balances.

On April 12, 2022, the Company entered into a Private Shelf Agreement (the “Shelf Agreement”) with Prudential, summarized as follows:

● For a period three years from entry into the Shelf Agreement, subject to certain customary conditions, the Company may offer and Prudential may purchase from the Company privately negotiated senior notes (“Shelf Notes”) in the aggregate principal amount up to (i) $100.0 million, less (ii) the aggregate principal amount of notes outstanding at such point (including notes outstanding under the existing Prudential Note Agreement, which at April 12, 2022 totaled $46.6 million);

● Each Shelf Note issued will have an average life and maturity of no more than 12.5 years from the date of original issuance, with interest payable at a rate per annum determined at the time of each issuance;

● The Shelf Notes will be secured by all of the Company’s assets and the Shelf Notes will rank pari passu with the Company’s obligations to the lenders under the amended Line of Credit and the amended Note Agreement;

● The Shelf Notes may be prepaid, at the option of the Company, in whole or in part (in a minimum amount of $1 million), but prepayments will require payment of a Yield Maintenance Amount (as defined within the Shelf Agreement);

● The Shelf Agreement contains customary affirmative covenants and negative covenants that are substantially the same as those contained in the amended Line of Credit and amended Note Agreement.

On April 12, 2022, the Note Agreement was amended to, among other things:

● Permit the Company to incur the obligations described in and conform to the changes made by the Company’s entry into the amendments to the Line of Credit described above;

● Permit the Company to incur the obligations described in and conform to the changes made by the Company’s entry into the Shelf Agreement.

XML

Contract Liabilities: (Tables)

3 Months Ended

Mar. 26, 2022

Contract Liabilities:

Schedule of activity of current and noncurrent deferred franchise revenue

	March 26, 2022		March 27, 2021
Balance at beginning of period	$	8,508,500	$	8,708,300
Franchise and software license fees collected from franchisees, excluding amount earned as revenue during the period		458,000		355,700
Fees earned that were included in the balance at the beginning of the period		(501,100)		(440,600)
Balance at end of period	$	8,465,400	$	8,623,400

Schedule of future estimated revenue to be recognized related to performance obligations

Contract Liabilities expected to be recognized in	Amount
2022	$	1,202,300
2023		1,504,000
2024		1,306,200
2025		1,089,900
2026		885,400
Thereafter		2,477,600
	$	8,465,400

XML

Investment in Leasing Operations: (Tables)

3 Months Ended

Mar. 26, 2022

Investment in Leasing Operations:

Schedule of investment in leasing operations

	March 26, 2022		December 25, 2021
Direct financing and sales-type leases:
Minimum lease payments receivable	$	3,019,600	$	3,387,500
Estimated unguaranteed residual value of equipment		1,069,600		1,316,100
Unearned lease income, net of initial direct costs deferred		(360,400)		(418,100)
Security deposits		(962,700)		(1,122,500)
Total investment in direct financing and sales-type leases		2,766,100		3,163,000
Allowance for credit losses		(56,100)		(63,600)
Net investment in direct financing and sales-type leases		2,710,000		3,099,400
Operating leases:
Operating lease assets		407,100		626,200
Less accumulated depreciation and amortization		(359,100)		(605,700)
Net investment in operating leases		48,000		20,500
Total net investment in leasing operations	$	2,758,000	$	3,119,900

Schedule of future minimum lease payments receivable under lease contracts and the amortization of unearned lease income, net of initial direct costs deferred

	Direct Financing and Sales-Type Leases
	Minimum Lease		Income
Fiscal Year	Payments Receivable		Amortization
2022		2,516,000		329,400
2023		500,100		30,900
2024		3,500		100
	$	3,019,600	$	360,400

Schedule of activity in the allowance for credit losses for leasing operations

	March 26, 2022		March 27, 2021
Balance at beginning of period	$	63,600	$	270,200
Provisions charged to expense		(8,900)		(48,700)
Recoveries		1,400		—
Balance at end of period	$	56,100	$	221,500

Schedule of investment in direct financing and sales-type leases ("Investment in Leases") and allowance for credit losses by loss evaluation methodology

	March 26, 2022				December 25, 2021
	Investment		Allowance for		Investment		Allowance for
	In Leases		Credit Losses		In Leases		Credit Losses
Collectively evaluated for loss potential	$	2,766,100	$	56,100	$	3,163,000	$	63,600
Individually evaluated for loss potential		—		—		—		—
Total	$	2,766,100	$	56,100	$	3,163,000	$	63,600

Schedule of information regarding accruing and non-accrual leases

	March 26, 2022
	0-60 Days		61-90 Days		Over 90 Days
	Delinquent		Delinquent		Delinquent and
	and Accruing		and Accruing		Accruing		Non-Accrual		Total
Total investment in leases	$	2,766,100	$	—	$	—	$	—	$	2,766,100

	December 25, 2021
	0-60 Days		61-90 Days		Over 90 Days
	Delinquent		Delinquent		Delinquent and
	and Accruing		and Accruing		Accruing		Non-Accrual		Total
Total investment in leases	$	3,163,000	$	—	$	—	$	—	$	3,163,000

Schedule of components of leasing income

	Three Months Ended		Three Months Ended
	March 26, 2022		March 27, 2021
Interest income on direct financing and sales-type leases	$	278,500	$	619,700
Selling profit (loss) at commencement of sales-type leases		1,263,200		1,073,700
Operating lease income		381,800		484,300
Income on sales of equipment under lease		603,400		745,600
Other		344,800		313,700
Leasing income	$	2,871,700	$	3,237,000

XML

Earnings Per Share: (Tables)

3 Months Ended

Mar. 26, 2022

Earnings Per Share:

Schedule of shares outstanding used in the calculation of basic and diluted earnings per share

	Three Months Ended
	March 26, 2022	March 27, 2021
Denominator for basic EPS — weighted average common shares	3,597,926	3,736,676
Dilutive shares associated with option plans	118,396	137,551
Denominator for diluted EPS — weighted average common shares and dilutive potential common shares	3,716,322	3,874,227
Options excluded from EPS calculation — anti-dilutive	11,883	6,987

XML

Shareholders' Equity (Deficit): (Tables)

3 Months Ended

Mar. 26, 2022

Shareholders' Equity (Deficit):

Schedule of stock option activity

				Weighted Average
				Remaining
	Number of	Weighted Average		Contractual Life
	Shares	Exercise Price		(years)		Intrinsic Value
Outstanding, December 25, 2021	355,621	$	146.03	6.32	$	39,320,600
Granted	1,500		212.18
Exercised	(9,156)		137.43
Outstanding, March 26, 2022	347,965	$	146.54	6.09	$	28,959,900
Exercisable, March 26, 2022	212,610	$	113.96	4.48	$	23,874,000

Schedule of weighted average assumptions used in estimation of fair value of options granted

	Three Months Ended
	March 26, 2022			March 27, 2021
Risk free interest rate		1.88	%		0.64	%
Expected life (years)		6			6
Expected volatility		26.64	%		25.05	%
Dividend yield		4.21	%		2.77	%
Option fair value	$	33.92		$	30.02

XML

Operating Leases: (Tables)

3 Months Ended

Mar. 26, 2022

Operating Leases:

Schedule of maturities of operating lease liabilities

Operating Lease Liabilities expected to be recognized in	Amount
2022	$	558,900
2023		763,300
2024		784,400
2025		806,000
2026		828,200
Thereafter		2,624,300
Total lease payments		6,365,100
Less imputed interest		(1,188,200)
Present value of lease liabilities	$	5,176,900

Schedule of supplemental cash flow information related to operating leases

	Three Months Ended
	March 26, 2022		March 27, 2021
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flow outflow from operating leases	$	184,100	$	179,100

XML

Segment Reporting: (Tables)

3 Months Ended

Mar. 26, 2022

Segment Reporting:

Schedule of financial information by segment and reconciliation of segment contribution to operating income

	Three Months Ended
	March 26, 2022		March 27, 2021
Revenue:
Franchising	$	17,178,100	$	15,421,900
Leasing		2,871,700		3,237,000
Total revenue	$	20,049,800	$	18,658,900
Reconciliation to operating income:
Franchising segment contribution	$	11,200,700	$	10,724,500
Leasing segment contribution		2,237,500		1,932,500
Total operating income	$	13,438,200	$	12,657,000
Depreciation and amortization:
Franchising	$	67,500	$	65,900
Leasing		35,000		47,900
Total depreciation and amortization	$	102,500	$	113,800

	As of
	March 26, 2022		December 25, 2021
Identifiable assets:
Franchising	$	4,181,900	$	4,907,800
Leasing		3,198,500		3,600,500
Unallocated		7,890,500		18,390,700
Total	$	15,270,900	$	26,899,000

XML

Management's Interim Financial Statement Representation: (Details)	3 Months Ended
	Mar. 26, 2022 item
Minimum
Number of Weeks in Fiscal Year	52
Maximum
Number of Weeks in Fiscal Year	53

XML

Contract Liabilities: Activity (Details) - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
Activity of the current and noncurrent deferred franchise revenue
Balance at beginning of period	$ 8,508,500	$ 8,708,300
Franchise and software license fees collected from franchisees, excluding amount earned as revenue during the period	458,000	355,700
Fees earned that were included in the balance at the beginning of the period	(501,100)	(440,600)
Balance at end of period	$ 8,465,400	$ 8,623,400

XML

Contract Liabilities: Performance Obligations (Details)	Mar. 26, 2022 USD ($)
Future estimated revenue to be recognized related to performance obligations
Revenue, remaining performance obligation	$ 8,465,400
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2022-03-27
Future estimated revenue to be recognized related to performance obligations
Duration of expected recognition period for remaining performance obligation	9 months
Revenue, remaining performance obligation	$ 1,202,300
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2023-01-01
Future estimated revenue to be recognized related to performance obligations
Duration of expected recognition period for remaining performance obligation	1 year
Revenue, remaining performance obligation	$ 1,504,000
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2023-12-31
Future estimated revenue to be recognized related to performance obligations
Duration of expected recognition period for remaining performance obligation	1 year
Revenue, remaining performance obligation	$ 1,306,200
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2024-12-29
Future estimated revenue to be recognized related to performance obligations
Duration of expected recognition period for remaining performance obligation	1 year
Revenue, remaining performance obligation	$ 1,089,900
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2025-12-28
Future estimated revenue to be recognized related to performance obligations
Duration of expected recognition period for remaining performance obligation	1 year
Revenue, remaining performance obligation	$ 885,400
Revenue, Remaining Performance Obligation, Expected Timing of Satisfaction, Start Date [Axis]: 2026-12-27
Future estimated revenue to be recognized related to performance obligations
Duration of expected recognition period for remaining performance obligation
Revenue, remaining performance obligation	$ 2,477,600

XML

Investment in Leasing Operations: Summary of Leasing Operations (Details) - USD ($)	Mar. 26, 2022	Dec. 25, 2021
Direct financing and sales-type leases:
Minimum lease payments receivable	$ 3,019,600	$ 3,387,500
Estimated unguaranteed residual value of equipment	1,069,600	1,316,100
Unearned lease income net of initial direct costs deferred	(360,400)	(418,100)
Security deposits	(962,700)	(1,122,500)
Total investment in direct financing and sales-type leases	2,766,100	3,163,000
Allowance for credit losses	(56,100)	(63,600)
Net investment in direct financing and sales-type leases	2,710,000	3,099,400
Operating leases:
Operating lease assets	407,100	626,200
Less accumulated depreciation and amortization	(359,100)	(605,700)
Net investment in operating leases	48,000	20,500
Total net investment in leasing operations	2,758,000	3,119,900
Net investment in leases - current	2,593,000	2,890,600
Net investment in leases - long-term	$ 165,000	$ 229,300

XML

Investment in Leasing Operations: Minimum Lease Payments Receivable (Details) - USD ($)	Mar. 26, 2022	Dec. 25, 2021
Direct Financing and Sales-Type Leases, Minimum Lease Payments Receivable
2022	$ 2,516,000
2023	500,100
2024	3,500
Total	3,019,600	$ 3,387,500
Direct Financing and Sales-Type Leases, Income Amortization
2022	329,400
2023	30,900
2024	100
Total	$ 360,400

XML

Investment in Leasing Operations: Credit Losses (Details) - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021	Dec. 25, 2021
Activity in the allowance for credit losses for leasing operations
Balance at beginning of period	$ 63,600	$ 270,200
Provisions for credit losses	(8,900)	(48,700)
Recoveries	1,400
Balance at end of period	56,100	$ 221,500
Investment In Leases
Total investment in direct financing and sales-type leases	2,766,100		$ 3,163,000
Allowance for Credit Losses
Total	56,100		63,600
Investment in leases
Investment In Leases
Collectively evaluated for loss potential	2,766,100		3,163,000
Total investment in direct financing and sales-type leases	2,766,100		3,163,000
Allowance for Credit Losses
Collectively evaluated for loss potential	56,100		63,600
Total	$ 56,100		$ 63,600

XML

Investment in Leasing Operations: Investment Aging (Details) - USD ($)	Mar. 26, 2022	Dec. 25, 2021
Investment in Leasing Operations:
0-60 Days Delinquent and Accruing	$ 2,766,100	$ 3,163,000
Total investment in direct financing and sales-type leases	$ 2,766,100	$ 3,163,000

XML

Investment in Leasing Operations: Leasing Income (Details) - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
Leasing income
Interest income on direct financing and sales-type leases	$ 278,500	$ 619,700
Selling profit (loss) at commencement of sales-type leases	1,263,200	1,073,700
Operating lease income	381,800	484,300
Income on sales of equipment under lease	603,400	745,600
Other	344,800	313,700
Leasing income	$ 2,871,700	$ 3,237,000

XML

Earnings Per Share: (Details) - shares	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
Earnings Per Share:
Denominator for basic EPS - weighted average common shares	3,597,926	3,736,676
Dilutive shares associated with option plans	118,396	137,551
Denominator for diluted EPS - weighted average common shares and dilutive potential common shares	3,716,322	3,874,227
Options excluded from EPS calculation - anti-dilutive (in shares)	11,883	6,987

XML

Shareholders' Equity (Deficit): Dividends and Repurchase of Common Stock (Details) - $ / shares		3 Months Ended
	Jan. 26, 2022	Mar. 26, 2022
Dividends
Cash dividends declared and paid (in dollars per share)	$ 0.45
Common Stock Repurchase Program
Repurchase of Common Stock
Number of shares repurchased		164,586
Number of additional shares that can be repurchased		140,179

XML

Shareholders' Equity (Deficit): Stock Options Activity (Details) - Stock options - USD ($)	3 Months Ended		12 Months Ended
	Mar. 26, 2022	Mar. 27, 2021	Dec. 25, 2021
Number of Shares
Outstanding at the beginning of the period (in shares)	355,621
Granted (in shares)	1,500
Exercised (in shares)	(9,156)
Outstanding at the end of the period (in shares)	347,965		355,621
Exercisable at the end of the period (in shares)	212,610
Weighted Average Exercise Price
Outstanding at the beginning of the period (in dollars per share)	$ 146.03
Granted (in dollars per share)	212.18
Exercised (in dollars per share)	137.43
Outstanding at the end of the period (in dollars per share)	146.54		$ 146.03
Exercisable at the end of the period (in dollars per share)	$ 113.96
Weighted Average Remaining Contractual Life (years)
Outstanding	6 years 1 month 2 days		6 years 3 months 25 days
Exercisable at the end of the period	4 years 5 months 23 days
Intrinsic Value
Outstanding at the beginning of the period	$ 39,320,600
Outstanding at the end of the period	28,959,900		$ 39,320,600
Exercisable at the end of the period	$ 23,874,000
Weighted average assumptions and results used in estimation of fair value of options granted
Risk free interest rate (as a percent)	1.88%	0.64%
Expected life (years)	6 years	6 years
Expected volatility (as a percent)	26.64%	25.05%
Dividend yield (as a percent)	4.21%	2.77%
Option fair value (in dollars per share)	$ 33.92	$ 30.02

XML

Shareholders' Equity (Deficit): Additional Information (Details) - Stock options - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
Additional disclosures
Compensation expense	$ 421,600	$ 385,200
Total unrecognized compensation expense	$ 3,600,000
Weighted average period for recognition of unrecognized compensation expense	2 years 7 months 6 days

XML

Debt: Line of Credit (Details) - Revolving Loans $ in Millions	Mar. 26, 2022 USD ($)
Line of Credit
Borrowings outstanding	$ 13.6
Interest rate (as a percent)	3.50%
Line of credit available for additional borrowings	$ 11.4

XML

Debt: Notes Payable (Details) - Note Agreement - USD ($)	3 Months Ended
	Mar. 26, 2022	Dec. 31, 2022	Sep. 30, 2021	May 31, 2015
Notes Payable.
Notes Payable
Principal amount outstanding	$ 46,600,000
Minimum prepayment	1,000,000.0
Series A Notes
Notes Payable
Principal amount outstanding	$ 9,700,000
Note payable, face amount				$ 25,000,000.0
Term of notes payable	10 years
Interest rate (as a percent)	5.50%
Quarterly principal payment, first five years	$ 500,000
Quarterly principal payment, thereafter	750,000
Series B Notes
Notes Payable
Principal amount outstanding	$ 6,900,000
Note payable, face amount		$ 12,500,000
Term of notes payable	10 years
Interest rate (as a percent)	5.10%
Quarterly principal payment	$ 312,500
Series C Notes
Notes Payable
Principal amount outstanding	$ 30,000,000.0
Note payable, face amount			$ 30,000,000.0
Term of notes payable	7 years
Interest rate (as a percent)	3.18%

XML

Operating Leases: Summary (Details) - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
Operating Leases:
Remaining lease term	7 years 9 months
Discount rate (as a percent)	5.50%
Rent expense	$ 303,700	$ 300,900

XML

Operating Leases: Maturities and other (Details) - USD ($)	3 Months Ended
	Mar. 26, 2022	Mar. 27, 2021
Maturities of operating lease liabilities:
2022	$ 558,900
2023	763,300
2024	784,400
2025	806,000
2026	828,200
Thereafter	2,624,300
Total	6,365,100
Less imputed interest	(1,188,200)
Present value of lease liabilities	5,176,900
Operating lease liability
Operating lease liability, current	$ 500,000
Operating Lease, Liability, Current, Statement of Financial Position [Extensible List]	Accrued Liabilities, Current
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flow outflow from operating leases	$ 184,100	$ 179,100

XML

Segment Reporting: (Details)	3 Months Ended
	Mar. 26, 2022 USD ($) item	Mar. 27, 2021 USD ($)	Dec. 25, 2021 USD ($)
Segment Reporting
Number of reportable business segments | item	2
Total revenue	$ 20,049,800	$ 18,658,900
Total operating income	13,438,200	12,657,000
Total depreciation and amortization	102,500	113,800
Total identifiable assets	15,270,900		$ 26,899,000
Operating | Franchising
Segment Reporting
Total revenue	17,178,100	15,421,900
Total operating income	11,200,700	10,724,500
Total depreciation and amortization	67,500	65,900
Total identifiable assets	4,181,900		4,907,800
Operating | Leasing
Segment Reporting
Total revenue	2,871,700	3,237,000
Total operating income	2,237,500	1,932,500
Total depreciation and amortization	35,000	$ 47,900
Total identifiable assets	3,198,500		3,600,500
Unallocated
Segment Reporting
Total identifiable assets	$ 7,890,500		$ 18,390,700

XML

Subsequent Events: (Details)		3 Months Ended
	Apr. 12, 2022 USD ($) loan	Mar. 26, 2022 USD ($)	Apr. 11, 2022 USD ($)
Subsequent Events
Amount drawn		$ 15,600,000
Note Agreement | Notes Payable.
Subsequent Events
Principal amount outstanding		46,600,000
Minimum prepayment		$ 1,000,000.0
Subsequent Event | Delayed Draw Term Facility
Subsequent Events
Maximum borrowing capacity	$ 30,000,000.0
Maximum number of loans available over a period of 18 months | loan	5
Time period over which the Company may draw loans	18 months
Minimum principal amount of each draw	$ 3,000,000.0
Integral multiple	1,000,000.0
Amount drawn	$ 15,000,000.0
Interest rate (as a percent)	4.60%
Subsequent Event | Revolving Loans
Subsequent Events
Maximum borrowing capacity	$ 20,000,000.0		$ 25,000,000.0
Subsequent Event | Shelf Agreement | Senior Notes
Subsequent Events
Shelf Agreement term	3 years
Maximum amount of Shelf Notes available for issuance.	$ 100,000,000.0
Minimum prepayment	$ 1,000,000
Subsequent Event | Shelf Agreement | Senior Notes | Maximum
Subsequent Events
Debt term	12 years 6 months
Subsequent Event | Note Agreement | Notes Payable.
Subsequent Events
Principal amount outstanding	$ 46,600,000