Biggest changeThese important factors include, but are not limited to: ● Our business is sensitive to reductions in discretionary consumer spending as a result of downturns in the economy and other factors outside of our control. ● Because purse enhancement payments and marketing payments under our CMA with SMSC will not continue after December 31, 2022, we are likely to experience decreased revenue and profitability from live racing. ● We may not be able to attract a sufficient number of horses and trainers to achieve above average field sizes. ● We face significant competition, both directly from other racing and gaming operations and indirectly from other forms of entertainment and leisure time activities, which could have a material adverse effect on our operations. ● Nationally, the popularity of horse racing has declined. ● A lack of confidence in the integrity of our core businesses could affect our ability to retain our customers and engage with new customers. ● Horse racing is an inherently dangerous sport and our racetrack is subject to personal injury litigation. ● Our business depends on using totalizator services. ● Inclement weather and other conditions may affect our ability to conduct live racing. ● Our business and operations have been, and may in the future, be adversely affected by epidemics, pandemics, outbreaks of disease, and other adverse public health developments, including COVID-19. ● We are subject to changes in the laws that govern our business, including the possibility of an increase in gaming taxes, which would increase our costs, and changes in other laws may adversely affect our ability to compete. ● We are subject to extensive regulation from gaming authorities that could adversely affect us. ● We rely on the efforts of our partner Doran for the development and profitable operation of our Triple Crown Residences at Canterbury Park joint venture. ● We rely on the efforts of our partner Greystone Construction for a new development project. ● We may not be successful in executing our real estate development strategy. ● We are obligated to make improvements in the TIF district and will be reimbursed only to the extent of future tax revenue. ● We may be adversely affected by the effects of inflation. ● An increase in the minimum wage mandated under Federal or Minnesota law could have a material adverse effect on our operations and financial results. ● Our success may be affected if we are not able to attract, develop and retain qualified personnel. ● The payment and amount of future dividends is subject to Board of Director discretion and to various risks and uncertainties. ● Our information technology and other systems are subject to cyber security risk including misappropriation of customer information or other breaches of information security. ● We process, store, and use personal information and other data, which subjects us to governmental regulation and other legal obligations related to privacy, and our actual or perceived failure to comply with such obligations could harm our business.
Biggest changeThese important factors include, but are not limited to: ● We may not be successful at implementing our growth strategy. ● Our business is sensitive to reductions in discretionary consumer spending as a result of downturns in the economy and other factors outside of our control. ● We have experienced a decrease in revenue and profitability from live racing. ● We may not be able to attract a sufficient number of horses and trainers to achieve above average field sizes. ● We face significant competition, both directly from other racing and gaming operations and indirectly from other forms of entertainment and leisure time activities, which could have a material adverse effect on our operations. ● Nationally, the popularity of horse racing has declined. ● A lack of confidence in the integrity of our core businesses could affect our ability to retain our customers and engage with new customers. ● Horse racing is an inherently dangerous sport and our racetrack is subject to personal injury litigation. ● Our business depends on using totalizator services. ● Inclement weather and other conditions may affect our ability to conduct live racing. ● We are subject to changes in the laws that govern our business, including the possibility of an increase in gaming taxes, which would increase our costs, and changes in other laws may adversely affect our ability to compete. ● We are subject to extensive regulation from gaming authorities that could adversely affect us. ● We rely on the efforts of our partner Doran for the development and profitable operation of our Triple Crown Residences at Canterbury Park joint venture. ● We rely on the efforts of our partner Greystone Construction for a new development project. ● We may not be successful in executing our real estate development strategy. ● We are obligated to make improvements in the TIF district and will be reimbursed only to the extent of future tax revenue. ● We face competition from other real estate developers. ● We may be adversely affected by the effects of inflation. ● An increase in the minimum wage mandated under Federal or Minnesota law could have a material adverse effect on our operations and financial results. ● Our success may be affected if we are not able to attract, develop and retain qualified personnel. ● The payment and amount of future dividends is subject to Board of Director discretion and to various risks and uncertainties. ● Our information technology and other systems are subject to cyber security risk including misappropriation of customer information or other breaches of information security. ● We process, store, and use personal information and other data, which subjects us to governmental regulation and other legal obligations related to privacy, and our actual or perceived failure to comply with such obligations could harm our business.
The purpose of the ERC is to encourage employers to keep employees on the payroll, even if they are not working during the covered period because of the coronavirus outbreak. The Company qualified for federal government assistance through the ERC provisions for the 2020 second, third, and fourth quarters, as well as the 2021 first and second quarters.
The purpose of the ERC is to encourage employers to keep employees on the payroll, even if they are not working during the covered period because of the coronavirus outbreak. The Company qualified for federal government assistance through the ERC provisions for the second, third, and fourth quarters of 2020, as well as the first and second quarters of 2021.
The Company typically performs an annual collectability analysis of the TIF receivable in the fourth quarter of each year, or more frequently if indicators of the receivable to be potentially uncollectable exist. The Company utilizes the assistance of a third party to assist with the projected tax increments.
The Company typically performs an annual collectability analysis of the TIF receivable in the fourth quarter of each year, or more frequently if indicators of the receivable to be potentially uncollectable exist. The Company utilizes a third party to assist with the projected tax increments.
The quantitative analysis includes assumptions based on the market values of the completed development projects within Canterbury Commons, which derives the future projected tax increment revenue. The Company uses the analysis to determine if the future tax increment revenue will exceed the Company's development costs on infrastructure improvements.
The quantitative analysis includes assumptions based on the market values of the completed development projects within Canterbury Commons, which derives the future projected tax increment revenue. The Company uses the analysis to determine if expected future tax increment revenue will exceed the Company's development costs on infrastructure improvements.
CASH FLOWS FROM FINANCING ACTIVITIES Net cash used in financing activities for 2022 was $1,435,000 primarily due to the reinstituted quarterly cash dividend as well as payments for taxes of equity awards, partially offset by proceeds from the issuance of common stock.
Net cash used in financing activities for 2022 was $1,435,000 primarily due to the reinstituted quarterly cash dividend as well as payments for taxes of equity awards, partially offset by proceeds from the issuance of common stock.
STRATEGIC OVERVIEW Canterbury Park Holding Corporation (the “Company,” “we,” “our,” or “us”) hosts pari-mutuel wagering on thoroughbred and quarter horse races and “unbanked” card games at its Canterbury Park Racetrack and Casino facility (the “Racetrack”) in Shakopee, Minnesota, which is approximately 25 miles southwest of downtown Minneapolis.
STRATEGIC OVERVIEW Canterbury Park Holding Corporation (the “Company,” “we,” “our,” or “us”) hosts pari-mutuel wagering on thoroughbred and quarter horse races and “unbanked” card games at its Canterbury Park Racetrack and Casino facility (the “Racetrack”) in Shakopee, Minnesota, which is approximately 20 miles southwest of downtown Minneapolis.
The Company has committed to payment of statutory distributions under a $500,000 bond issued to the MRC as required under Minnesota law. The Company was not required to make any payments related to this bond in 2022 or 2021, and there is no liability related to this bond on the balance sheet as of December 31, 2022.
The Company has committed to payment of statutory distributions under a $500,000 bond issued to the MRC as required under Minnesota law. The Company was not required to make any payments related to this bond in 2023 or 2022 , and there is no liability related to this bond on the balance sheet as of December 31, 2023 .
There were no unpaid purse fund obligations due to the MHBPA at December 31, 2022 or 2021. In March 2014, the Company entered into a seven-year agreement with a new totalizator provider, which was extended an additional year in 2021.
There were no unpaid purse fund obligations due to the MHBPA at December 31, 2023 or 2022 . In March 2014, the Company entered into a seven-year agreement with a new totalizator provider, which was extended an additional year in 2021. In March 2022, the Company entered into a five-year agreement with a new totalizator provider.
Unbanked card games, in which patrons compete against each other, are hosted in the Casino at the Racetrack. The Casino operates 24 hours a day, seven days a week. The Casino offers both poker and table games at up to 80 tables.
Unbanked card games, in which patrons compete against each other and not the house, are hosted in the Casino at the Racetrack. The Casino operates 24 hours a day, seven days a week. The Casino offers both poker and table games at up to 80 tables.
Management believes that the resolution of any pending claims and legal actions at December 31, 2022 and as of the date of this report will not have a material impact on the Company’s consolidated financial position or results of operations.
Management believes that the resolution of any pending claims and legal actions at December 31, 2023 and as of the date of this report will not have a material impact on the Company’s consolidated financial position or results of operations.
CONTINGENCIES Effective on December 21, 2021, the Company entered into a Contribution and Indemnity Agreement ("Indemnity Agreement") with affiliates of Doran Companies ("Doran") relating to debt financing by Doran Canterbury I, LLC as borrower, which is guaranteed by Doran affiliates.
COMMITMENTS AND CONTINGENCIES Effective December 21, 2021, the Company entered into a Contribution and Indemnity Agreement ("Indemnity Agreement") with affiliates of Doran Companies ("Doran") relating to debt financing by Doran Canterbury I, LLC as borrower, which is guaranteed by Doran affiliates.
As a result of our analysis for the year ended December 31, 2022, management believes the TIF receivable will be fully collectible and no allowance related to this receivable is necessary.
As a result of our analysis for the year ended December 31, 2023, management believes the TIF receivable will be fully collectible and no allowance related to this receivable is necessary.
COOPERATIVE MARKETING AGREEMENT The amounts received from the marketing payments under the CMA are recorded as a component of other revenue and the related expenses are recorded as a component of advertising and marketing expense and depreciation in the Company’s consolidated statements of operations.
COOPERATIVE MARKETING AGREEMENT The amounts received from the marketing payments under the CMA were recorded as a component of other revenue and the related expenses were recorded as a component of advertising and marketing expense and depreciation in the Company’s consolidated statements of operations.
These development opportunities have included contributions of land to joint ventures, three as of the end of December 2022, and sales of parcels of land to third parties that will then develop the property.
These development opportunities have included contributions of land to joint ventures, three as of the end of December 2023, and sales of parcels of land to third parties that will then develop the property.
The MRC regulates the operation of the player pool and progressive jackpot pools. These liabilities have the potential for significant fluctuation on a daily basis. All games in the Casino are played using chips. The value of chips issued and outstanding, referred to as the “outstanding chip liability,” was $587,000 and $475,000 at December 31, 2022 and 2021, respectively.
The MRC regulates the operation of the player pool and progressive jackpot pools. These liabilities have the potential for significant fluctuation on a daily basis. All games in the Casino are played using chips. The value of chips issued and outstanding, referred to as the “outstanding chip liability,” was $558,000 and $587,000 at December 31, 2023 and 2022 , respectively.
The Company also derives revenues from related services and activities, such as food and beverage, parking, advertising signage, publication sales, and from other entertainment events and activities held at the Racetrack. In 2022, Canterbury Development continued to pursue various development opportunities begun in 2015 for its underutilized land in a project known as Canterbury Commons.
The Company also derives revenues from related services and activities, such as food and beverage, parking, advertising signage, publication sales, and from other entertainment events and activities held at the Racetrack. In 2023, Canterbury Development continued to pursue various development opportunities that began in 2015 for its underutilized land in a project known as Canterbury Commons.
Pursuant to an agreement with the MHBPA, we transferred into a trust account or paid directly to the MHBPA, approximately $7,846,000 and $8,903,000 in purse funds related to thoroughbred races for 2022 and 2021, respectively. Minnesota law provides that amounts transferred into this trust account are the property of the trust and not the Company.
Pursuant to an agreement with the MHBPA, we transferred into a trust account or paid directly to the MHBPA, approximately $7,133,000 and $7,846,000 in purse funds related to thoroughbred races for 2023 and 2022 , respectively. Minnesota law provides that amounts transferred into this trust account are the property of the trust and not the Company.
We designate cash balances that will be required to satisfy certain short-term liabilities such as progressive jackpots, the player pool, and amounts due horsemen for purses and awards as “restricted” as a separate balance sheet item.
We designate cash balances that will be required to satisfy certain short-term liabilities such as progressive jackpots, the player pool, collateral needed for joint venture operations, and amounts due horsemen for purses and awards as “restricted” as a separate balance sheet item.
This was partially offset by an increase in our TIF receivable of $792,000 and a decrease in employee retention credit receivable of $211,000.
This was partially offset by an increase in our TIF receivable of $792,000 and a de crease in employee retention credit receivable of $211,000.
The Company is required to return accumulated player pool funds to the players through giveaways, promotional items, prizes or by other means. The player pool liability was $1,064,000 and $973,000 at December 31, 2022 and 2021, respectively. Additionally, the table games jackpot pool was $309,000 and $675,000 at December 31, 2022 and 2021, respectively.
The Company is required to return accumulated player pool funds to the players through giveaways, promotional items, prizes, or by other means. The player pool liability was $1,055,000 and $1,064,000 at December 31, 2023 and 2022 , respectively. Additionally, the table games jackpot pool was $524,000 and $309,000 at December 31, 2023 and 2022 , respectively.
The poker promotional pool liability was $576,000 and $934,000 at December 31, 2022 and 2021, respectively. The Casino offers progressive jackpots for poker games. Amounts collected for these jackpot funds are accrued as liabilities until paid to winners. At December 31, 2022 and 2021, accrued jackpot funds totaled $132,000 and $189,000, respectively.
The poker promotional pool liability was $339,000 and $576,000 at December 31, 2023 and 2022, respectively. The Casino offers progressive jackpots for poker games. Amounts collected for these jackpot funds are accrued as liabilities until paid to winners. At December 31, 2023 and 2022 , accrued jackpot funds totaled $172,000 and $132,000, respectively.
Our long-term strategic direction is to continue to enhance our Racetrack as a unique gaming and entertainment destination and develop the approximately 80 acres of underutilized land not needed for our Racetrack Operations.
Our long-term strategic direction is to continue to enhance our Racetrack as a unique gaming and entertainment destination and develop the approximat ely 40 acres of underutilized land not needed for our Racetrack Operations.
The following summarizes our financial performance for the last five years (in 000’s): Financial Performance Summary 2022 2021 2020 2019 2018 Net Revenues $ 66,824 $ 60,400 $ 33,140 $ 59,227 $ 59,142 Operating Expenses 55,943 42,882 (1) 34,882 (2) 55,591 (3) 53,866 (4) Gain on Transfer/Sale of Land 12 264 2,368 — 2,371 Income (Loss) Before Income Taxes 10,235 15,798 (189 ) 3,963 7,708 Income Tax (Expense) Benefit (2,722 ) (3,999 ) 1,251 (1,244 ) (1,990 ) Net Income 7,513 11,798 1,062 2,718 5,718 1 During fiscal year 2021, the Company reduced operating expenses $6,314,000 by recording an employee retention credit, a refundable tax credit. 2 During fiscal year 2019, the Company reduced operating expenses $21,000 by recording a gain on insurance recoveries. 3 During fiscal year 2018, the Company reduced operating expenses $141,000 by recording a gain on insurance recoveries. 4 During fiscal year 2017, the Company reduced operating expenses by $1,465,000 by recording a gain on insurance recoveries. 21 EMPLOYEE RETENTION CREDIT The employee retention credit (“ERC”), as originally enacted on March 27, 2020 by the CARES Act, is a refundable tax credit against certain employment taxes equal to 50% of the qualified wages an eligible employer pays to employees after March 12, 2020, and before January 1, 2021.
The following summarizes our financial performance for the last five years (in 000’s): Financial Performance Summary 2023 2022 2021 2020 2019 Net Revenues $ 61,437 $ 66,824 $ 60,400 $ 33,140 $ 59,227 Operating Expenses 56,426 55,943 42,882 (1) 34,882 55,591 (2) Gain on Transfer/Sale of Land 6,490 12 264 2,368 — Income (Loss) Before Income Taxes 14,980 10,235 15,798 (189 ) 3,963 Income Tax (Expense) Benefit (4,417 ) (2,722 ) (3,999 ) 1,251 (1,244 ) Net Income 10,563 7,513 11,798 1,062 2,718 1 During fiscal year 2021, the Company reduced operating expenses $6,314,000 by recording an employee retention credit, a refundable tax credit. 2 During fiscal year 2019, the Company reduced operating expenses $21,000 by recording a gain on insurance recoveries. 21 EMPLOYEE RETENTION CREDIT The employee retention credit (“ERC”), as originally enacted on March 27, 2020 by the CARES Act, is a refundable tax credit against certain employment taxes equal to 50% of the qualified wages an eligible employer pays to employees after March 12, 2020, and before January 1, 2021.
LIQUIDITY AND CAPITAL RESOURCES CASH FLOWS FROM OPERATING ACTIVITIES Cash provided by operating activities for 2022 was $11,217,000 as a result of net income of $7,513,000 and was increased by 2022 noncash charges from depreciation of $2,981,000, stock-based compensation expense of $449,000, stock-based employee match contribution of $618,000, and loss from equity investment of $1,568,000.
Cash provided by operating activities for 2022 was $11,217,000 as a result of net income of $7,513,000 and was increased by 2022 noncash charges from depreciation of $2,981,000, stock-based compensation expense of $450,000, stock-based employee match contribution of $619,000, and loss from equity investment of $1,568,000.
We receive guest fees from out-of-state racetracks and ADW companies for out-of-state wagering on our live races. Other revenues include source market fees paid by ADW companies for wagers made by Minnesota residents on out-of-state races and proceeds from unredeemed pari-mutuel tickets. Total 2022 pari-mutuel revenue increased $714,000, or 7.0%, compared to 2021.
We receive guest fees from out-of-state racetracks and ADW companies for out-of-state wagering on our live races. Other revenues include source market fees paid by ADW companies for wagers made by Minnesota residents on out-of-state races and proceeds from unredeemed pari-mutuel tickets. Total 2023 pari-mutuel revenue decreased $2,704,000, or 24.7%, compared to 2022 .
For the year ended December 31, 2022, the Company recorded $1,920,000 in other revenue and incurred $1,697,000 in advertising and marketing expense and $222,000 in depreciation related to the SMSC marketing payment.
For the year ended December 31, 2022, the Company recorded $1,920,000 in other revenue and incurred $1,698,000 in advertising and marketing expense and $222,000 in depreciation related to the SMSC marketing payment. The CMA expired by its terms on December 31, 2022.
Under the Indemnity Agreement, the Company is obligated to reimburse and indemnify each loan guarantor for any amounts paid by such loan guarantor to the lender on debt financing by Doran Canterbury I, LLC, up to a maximum of $5,000,000.
Under the Indemnity Agreement, the Company is obligated to reimburse and indemnify each loan guarantor for any amounts paid by such loan guarantor to the lender on debt financing by Doran Canterbury I, LLC, up to a maximum of $5,000,000. Effective October 27, 2022, the Indemnity Agreement was amended to increase the maximum indemnification by an additional $700,000.
We believe our existing cash and cash equivalents, along with our short-term investments and cash flow from operations and availability of borrowing under our revolving line of credit agreement, will be sufficient to meet our liquidity and working capital requirements beyond the next 12 months. Additionally, we expect to receive the remaining employee retention credit payments of $6,103,236 in 2023.
We believe our existing cash and cash equivalents, along with our short-term investments and cash flow from operations and availability of borrowing under our revolving line of credit agreement, will be sufficient to meet our liquidity and working capital requirements beyond the next 12 months.
CASINO REVENUES Year Ended December 31, 2022 2021 Poker Games Collection $ 7,607,000 $ 7,110,000 Other Poker Revenue 2,875,000 2,133,000 Total Poker Revenue 10,482,000 9,243,000 Table Games Collection 27,392,000 27,120,000 Other Table Games Revenue 2,345,000 1,728,000 Total Table Games Revenue 29,737,000 28,848,000 Total Casino Revenue $ 40,219,000 $ 38,091,000 The primary source of Casino revenue is a percentage of the wagers received from the players as compensation for providing the Casino facility and services, referred to as “collection revenue.” Other Revenue presented above includes fees collected for the administration of tournaments and amounts earned as reimbursement of the administrative costs of maintaining jackpot funds.
CASINO REVENUES Year Ended December 31, 2023 2022 Poker Games Collection $ 7,477,000 $ 7,607,000 Other Poker Revenue 3,016,000 2,875,000 Total Poker Revenue 10,493,000 10,482,000 Table Games Collection 26,970,000 27,392,000 Other Table Games Revenue 2,318,000 2,345,000 Total Table Games Revenue 29,288,000 29,737,000 Total Casino Revenue $ 39,781,000 $ 40,219,000 The primary source of Casino revenue is a percentage of the wagers received from the players as compensation for providing the Casino facility and services, referred to as “collection revenue.” Other Revenue presented above includes fees collected for the administration of tournaments and amounts earned as reimbursement of the administrative costs of maintaining jackpot funds.
CASH FLOWS FROM INVESTING ACTIVITIES Net cash used in investing activities for 2022 of $9,275,000 was used primarily for additions to land, buildings, and equipment, an increase in related party receivable, purchases of short-term investments, and an equity investment contribution. This was partially offset by proceeds received from the sale of land.
Net cash used in investing activities for 2022 of $9,275,000 was used primarily for additions to land, buildings, and equipment of $4,997,000, an increase in related party receivable of $377,000, purchases of short-term investments of $5,000,000, and an equity investment contribution of $398,000.
For the year ended December 31, 2022, Adjusted EBITDA excluded from EBITDA the gain on sale of land, loss on disposal of assets, and depreciation, amortization and interest related to equity investments.
For the year ended December 31, 2022, Adjusted EBITDA excluded from EBITDA stock-based compensation (which includes the Company's 401(k) match in stock contribution), the gain on saleof land, loss on disposal of assets, and depreciation, and amortization and interest related to equity investments.
The TIF receivable requires significant management estimates and judgement pertaining to whether an allowance for doubtful accounts is necessary.
The TIF receivable requires significant management estimates and judgement pertaining to expected future tax revenue, the Company's development cost on infrastructure improvements, and whether an allowance for doubtful accounts is necessary.
Estimate of the allowance for doubtful accounts - Property Tax Increment Financing "TIF" Receivable As of December 31, 2022, the Company recorded a TIF receivable on its Consolidated Balance Sheet of approximately $13,294,000, which represents $11,301,000 of principal and $1,993,000 of interest.
Estimate of the allowance for doubtful accounts - Property Tax Increment Financing "TIF" Receivable As of December 31, 2023, the Company recorded a TIF receivable of approximately $13,973,000, which represents $11,307,000 of principal and $2,666,000 of interest.
PARI-MUTUEL REVENUES Year Ended December 31, 2022 2021 Simulcast $ 3,862,000 $ 3,959,000 Live racing 1,890,000 1,663,000 Guest fees 3,517,000 3,236,000 Other revenue 1,689,000 1,386,000 Total Pari-Mutuel Revenue $ 10,958,000 $ 10,244,000 Racing Days Simulcast only racing days 290 289 Live and simulcast racing days 64 65 Total Number of Racing Days 354 354 Simulcast and Live Racing pari-mutuel revenues include commission and breakage revenues from on-track live and simulcast wagering.
PARI-MUTUEL REVENUES Year Ended December 31, 2023 2022 Simulcast $ 3,717,000 $ 3,862,000 Live racing 1,526,000 1,890,000 Guest fees 1,582,000 3,517,000 Other revenue 1,429,000 1,689,000 Total Pari-Mutuel Revenue $ 8,254,000 $ 10,958,000 Racing Days Simulcast only racing days 311 300 Live and simulcast racing days 53 64 Total Number of Racing Days 364 364 Simulcast and Live Racing pari-mutuel revenues include commission and breakage revenues from on-track live and simulcast wagering.
For 2022 as compared to 2021, total pari-mutuel revenue increased 7.0%, Casino revenue increased 5.6%, food and beverage revenue increased 33.0%, and other revenue increased 26.2%. See below for a further discussion of our sources of revenues for each of our pari-mutuel, Casino, food and beverage, and other revenues.
For 2023 as compared to 2022, total pari-mutuel revenue decreased 24.7%, Casino revenue decreased 1.1%, food and beverage revenue decreased 4.8%, and other revenue decreased 24.9%. See below for a further discussion of our sources of revenues for each of our pari-mutuel, Casino, food and beverage, and other revenues.
In addition to this write-off, the Company had three additional asset disposals for a gain of $18,300, resulting in a net loss on disposal of assets of $157,435 for the year ended December 31, 2022.
In addition to this write-off, the Company had multiple additional asset disposals for a gain of $18,000, resulting in a net loss on disposal of assets of $157,000 for the year ended December 31, 2022. 24 OTHER INCOME (LOSS), NET Other income, net, for the year ended December 31, 2023 was $3,479,000, an increase of $4,137,000, compared to an other loss, net, of $658,000 for the year ended December 31, 2022.
In August 2018, the Company entered into a Contract for Private Redevelopment with the City of Shakopee in connection with a Tax Increment Financing District (“TIF District”) which was amended in September 2021.
The amounts charged to operations for totalizator expenses for the years ended December 31, 2023 and 2022 were $205,000 and $253,000, respectively. In August 2018, the Company entered into a Contract for Private Redevelopment with the City of Shakopee in connection with a Tax Increment Financing District (“TIF District”) which was amended in September 2021.
OPERATIONS REVIEW YEAR ENDED December 31, 2022 COMPARED TO YEAR ENDED December 31, 2021 EBITDA represents earnings before interest income, income tax expense, depreciation, and amortization.
As indicated, the Company received its remaining employee retention credit receivable in 2023. OPERATIONS REVIEW YEAR ENDED December 31, 2023 COMPARED TO YEAR ENDED December 31, 2022 EBITDA represents earnings before interest income, income tax expense, depreciation, and amortization.
Minnesota Breeders’ Purse Expense Fund Expense 2022 2021 2022 2021 Casino $ 4,852,000 $ 4,584,000 $ 539,000 $ 509,000 Simulcast Racing 1,477,000 1,463,000 482,000 467,000 Live Racing 2,201,000 1,991,000 98,000 85,000 Total $ 8,530,000 $ 8,038,000 $ 1,119,000 $ 1,061,000 Salaries and benefits expense increased $9,249,000, or 61.2%, in 2022 compared to 2021.
Minnesota Breeders’ Purse Expense Fund Expense 2023 2022 2023 2022 Casino $ 4,797,000 $ 4,852,000 $ 533,000 $ 539,000 Simulcast Racing 1,435,000 1,477,000 442,000 482,000 Live Racing 1,368,000 2,201,000 79,000 98,000 Total $ 7,600,000 $ 8,530,000 $ 1,054,000 $ 1,119,000 Salaries and benefits expense increased $1,136,000, or 4.7%, in 2023 compared to 2022 .
Under the new agreement, $166,400 was charged to operations in 2022. The future minimum purchase obligations under the new agreement are $166,400 per year for each of the next four years.
Pursuant to the agreement, the vendor provides totalizator equipment and related software that records and processes all wagers and calculates odds and payoffs. Under the new agreement, $166,400 was charged to operations in 2023. The future minimum purchase obligations under the new agreement are $166,400 per year for each of the next four years.
The credit agreement contains covenants requiring the Company to maintain certain financial ratios. The Company was in compliance with these requirements at all times throughout 2022. Our three largest sources of revenue: pari-mutuel wagering, Casino operations, and food and beverage, are all based on cash transactions. Consequently, we have significant inflows of cash on a daily basis.
Our three largest sources of revenue: pari-mutuel wagering, Casino operations, and food and beverage, are all based on cash transactions. Consequently, we have significant inflows of cash on a daily basis.
During 2022, the Company performed a review of any fixed assets that were no longer in service at December 31, 2022. As a result of this review, management determined to dispose of assets resulting in a loss on disposal of $175,735.
As a result of this review, management determined to dispose of assets resulting in a loss on disposal of $175,000 during the fourth quarter of 2022.
Net cash provided by financing activities for 2022 was $130,000 primarily due to proceeds from the issuance of common stock, partially offset by payments for taxes of equity awards. Given that we reinstituted our quarterly cash dividend in January 2022, we expect net cash used by financing activities to increase in 2022.
CASH FLOWS FROM FINANCING ACTIVITIES Net cash used in financing activities for 2023 was $1,345,000 primarily due to cash dividends paid to shareholders and payments for taxes of equity awards, partially offset by proceeds from the issuance of common stock.
Casino revenue represented 60.2% and 63.1% of the Company’s net revenues for the years ended December 31, 2022 and 2021, respectively. Total Casino revenue increased $2,128,000, or 5.6%, in 2022 compared to 2021.
Casino revenue represented 64.8% and 60.2% of the Company’s net revenues for the years ended December 31, 2023 and 2022, respectively. Total Casino revenue decreased $438,000, or 1.1%, in 2023 compared to 2022.The decrease is primarily due to a decrease in live race days year-over-year.
This agreement was amended as of December 23, 2020 to extend the maturity date to February 28, 2021. The agreement was also amended as of February 28, 2021 to extend the maturity date to January 31, 2024 and increase its revolving credit line up to $10,000,000.
The agreement was amended as of February 28, 2021 to extend the maturity date to January 31, 2024 and increase its revolving credit line up to $10,000,000. The line of credit was collateralized by all receivables, inventory, equipment, and general intangibles of the Company, as well as a mortgage on certain real property.
This also resulted in an increase in Minnesota Breeders' Fund (the "MBF") expense (shown below).
The decrease is due primarily to the decrease in pari-mutuel revenues. This also resulted in a decrease in Minnesota Breeders' Fund (the "MBF") expense (shown below).
CRITICAL ACCOUNTING ESTIMATES The preparation of the Consolidated Financial Statements in accordance with GAAP requires us to make estimates and judgments that are subject to an inherent degree of uncertainty.
Our effective tax rate was 29.5% a nd 26.6% for 2023 and 2022, respectively. Net income for the years 2023 and 2022 was $10,563,000 an d $7,513,000, respectively. CRITICAL ACCOUNTING ESTIMATES The preparation of the Consolidated Financial Statements in accordance with GAAP requires us to make estimates and judgments that are subject to an inherent degree of uncertainty.
The Company's expected one-time refunds at December 31, 2022 and 2021 were $6,103,236 and $6,314,468, respectively, and are included on the Consolidated Balance Sheets as an employee retention credit receivable, as well as on the Consolidated Statements of Operations as a credit to salaries and benefits expense in 2021.
We recognize government grants for which there is a reasonable assurance of compliance with grant conditions and receipt of credits. The Company's expected one-time refunds at December 31, 2023 and 2022 were $0 and $6,103,236, respectively, and are included on the Consolidated Balance Sheets as an employee retention credit receivable.
The following table sets forth a reconciliation of net income, a GAAP financial measure, to EBITDA and Adjusted EBITDA (defined above), which are non-GAAP measures, for the years ended: SUMMARY OF EBITDA DATA Year Ended December 31, 2022 2021 NET INCOME $ 7,512,946 $ 11,798,153 Interest income, net (909,958 ) (719,365 ) Income tax (benefit) expense 2,721,800 3,999,400 Depreciation 2,981,168 2,844,647 EBITDA 12,305,956 17,922,835 Loss on disposal of assets 157,435 — Gain on sale/transfer of land (12,151 ) (263,581 ) Employee Retention Credit — (6,314,468 ) Depreciation and amortization related to equity investments 1,782,870 1,735,883 Interest expense related to equity investments 907,099 905,729 Other revenue, COVID-19 relief grants — (515,000 ) ADJUSTED EBITDA $ 15,141,209 $ 13,471,398 Adjusted EBITDA increased $1,670,000, or 12.4%, for 2022 compared to 2021.
The following table sets forth a reconciliation of net income, a GAAP financial measure, to EBITDA and Adjusted EBITDA (defined above), which are non-GAAP measures, for the years ended: SUMMARY OF EBITDA DATA Year Ended December 31, 2023 2022 NET INCOME $ 10,563,249 $ 7,512,946 Interest income, net (1,978,122 ) (909,958 ) Income tax expense 4,417,000 2,721,800 Depreciation 3,145,372 2,981,168 EBITDA 16,147,499 12,305,956 Stock-based compensation 1,378,373 1,068,366 Loss on disposal of assets 157,160 157,435 Gain on sale of land (6,489,976 ) (12,151 ) Gain on insurance proceeds related to equity investments (4,227,701 ) — Depreciation and amortization related to equity investments 1,753,256 1,782,870 Interest expense related to equity investments 1,727,192 907,099 ADJUSTED EBITDA $ 10,445,803 $ 16,209,575 Adjusted EBITDA decreased $5,764,000, or 35.6%, for 2023 compared to 2022.
We expect to invest approximately $15 million in the stable area improvement plan as currently designed, staged over the course of the next two years. We expect to use nearly all of the proceeds from the land sale to Swervo in connection with the amphitheater to fund the stable area improvement plan, as well as our other sources of liquidity.
Additionally, we also have finalized our stable area improvement plan, and have begun construction on our barn demo and relocation. We expect to invest approximately $15 million in the stable area improvement plan as currently designed, staged over the course of the next two years.
For 2022, Adjusted EBITDA as a percentage of net revenue was 22.8%. For 2021, Adjusted EBITDA as a percentage of net revenue, excluding the $515,000 other revenue from COVID-19 relief grants, was 22.5%. 22 REVENUES Total net revenues for 2022 were $66,824,000, an increase of $6,424,000, or 10.6%, compared to total net revenues of $60,400,000 for 2021.
For 2023, Adjusted EBITDA as a percentage of net revenue was 17.0%. For 2022, Adjusted EBITDA as a percentage of net revenue was 24.3%. 22 REVENUES Total net revenues for 2023 were $61,437,000, a decrease of $5,387,000, or 8.1%, compared to total net revenues of $66,824,000 for 2022.
Net cash used in investing activities for 2022 of $2,502,000 was used primarily for additions to land, buildings, and equipment, increase in related party receivable, and an equity investment contribution. This was partially offset by proceeds received from the sale of land.
CASH FLOWS FROM INVESTING ACTIVITIES Net cash used in investing activities for 2023 of $455,000 was used primarily for additions to land, buildings, and equipment of $7,908,000, an increase in related party receivable of $971,000, primarily due to additional member loans and interest related to the member loans, and purchases of short-term investments of $5,000,000.
CASH AND CAPITAL RESOURCES At December 31, 2022, we had cash, cash equivalents, and restricted cash of $16,106,000 compared to $15,599,000 at December 31, 2021. This $507,000 increase consisted of $11,217,000 of net cash provided by operating activities, offset by $9,275,000 of net cash used in financing activities and $1,435,000 of net cash used in investing activities.
This $9,736,000 increase consisted of $11,537,000 of net cash provided by operating activities in 2023, offset by $455,000 of net cash used in financing activities in 2023 and $1,345,000 of net cash used in investing activities in 2023.
This was partially offset by a decrease in payable to horsepersons of $1,451,000, an increase in TIF receivable of $614,000, and an increase in employee retention credit receivable of $6,314,000.
The Company experienced an increase in cash related to an employee retention credit receivable of $6,103,000, offset by a decrease in accounts payable, net of land, buildings, and equipment funded through accounts payable, of $1,465,000, and an increase in income taxes receivable of $2,031,000.
The line of credit is collateralized by all receivables, inventory, equipment, and general intangibles of the Company, as well as a mortgage on certain real property. The Company had no borrowings under the credit line during the year ended December 31, 2022. As of December 31, 2022, the outstanding balance on the line of credit was $0.
The Company had no borrowings under the credit line during the year ended December 31, 2023 . As of December 31, 2023 , the outstanding balance on the line of credit was $0. The credit agreement contains covenants requiring the Company to maintain certain financial ratios. The Company was in compliance with these requirements at all times throughout 2023 .
During 2021, the Company recorded a gain on sale of land of $264,000 as of result of the sale of approximately 9.8 acres of land for approximately $3,500,000 in gross proceeds. 24 The Company recorded a provision for income taxes of $2,722,000 and $3,999,000 for 2022 and 2021, respectively.
During 2022, the Company recorded a gain on sale of land of $12,000 as of result of the sale of approximately 4.2 acres of land for approximately $1,200,000 in gross proceeds. During 2023, the Company performed a review of any fixed assets that were no longer in service at December 31, 2023.
For the year ended December 31, 2021, Adjusted EBITDA excluded from EBITDA the gain on transfer of land, employee retention credit, and depreciation, amortization and interest related to equity investments, as well as $515,000 of COVID-19 relief grants included in other revenue for that year.
For the year ended December 31, 2023, Adjusted EBITDA excluded from EBITDA stock-based compensation (which includes the Company's 401(k) match in stock contribution), the gain on sale of land, loss on disposal of assets, insurance proceeds received by the Company's equity investment and depreciation, and amortization and interest related to equity investments.
The increase in 2022 is due to an increase in overall business operations, an increase in the number of personnel to support our resumption of normalized operations, as well as an increase to the wage rate for those personnel. Cost of food and beverage sales increased $836,000, or 34.3%, in 2022 compared to 2021.
The increase is primarily due to an increase in our wage-rate structure for seasonal as well as year-round employees to attract and retain front-line workers. The Company also increased its 401(k) match percentage, effective January 1, 2023. Cost of food and beverage sales decreased $209,000, or 6.4%, in 2023 compared to 2022 .
The decrease in our tax expense for 2022 compared to 2021 is due to a decrease in income before taxes from operations. Our effective tax rate was 26.6% and 25.3% for 2022 and 2021, respectively. Net income for the years 2022 and 2021 was $7,513,000 and $11,798,000, respectively.
The Company recorded a provision for income taxes of $4,417,000 and $2,722,000 for 2023 and 2022, respectively. The increase in our tax expense for 2023 compared to 2022 is due to an increase in income before taxes from operations, primarily related to the gain on land sale mentioned above.
Total operating expenses as a percentage of net revenues increased to 83.7% in 2022 from 81.5% in 2021 when removing the employee retention credit from 2021. Total purse expense increased $492,000, or 6.1%, in 2022 compared to 2021. The increase is due to increases in Casino and pari-mutuel revenues.
An explanation of changes in specific categories of operating expense is set forth below. Total operating expenses as a percentage of net revenues increased to 91.8% in 2023 from 83.7% in 2022 , which was a result of decreased net revenues for 2023 as compared to 2022. Total purse expense decreased $930,000, or 10.9%, in 2023 compared to 2022 .