Biggest changeSee Note 3 – “Investment in Leasing Operations” for information regarding the lease portfolio. Results of Operations The following table sets forth selected information from our Consolidated Statements of Operations expressed as a percentage of total revenue and the percentage change in the dollar amounts from the prior period: Fiscal Year Ended Fiscal 2024 December 28, December 30, over (under) 2024 2023 2023 Revenue: Royalties 88.8 % 84.4 % 2.8 % Leasing income 2.2 5.7 (62.0) Merchandise sales 4.4 5.7 (24.4) Franchise fees 1.9 1.8 2.2 Other 2.7 2.4 8.0 Total revenue 100.0 100.0 (2.3) Cost of merchandise sold (4.2) (5.3) (24.3) Leasing expense — (0.5) (90.8) Provision for credit losses — — (72.7) Selling, general and administrative expenses (30.7) (30.2) (0.7) Income from operations 65.1 64.0 (0.7) Interest expense (3.5) (3.7) (7.6) Interest and other income 1.4 1.4 (1.8) Income before income taxes 63.0 61.7 (0.3) Provision for income taxes (13.9) (13.4) 0.8 Net income 49.1 % 48.3 % (0.6) % Revenue Revenues for the year ended December 28, 2024 totaled $81.3 million compared to $83.2 million in 2023. Royalties and Franchise Fees Royalties increased to $72.2 million for 2024 from $70.2 million for the same period in 2023, a 2.8% increase.
Biggest changeSee Note 3 – “Leasing Operations” for information regarding the lease portfolio. Results of Operations The following table sets forth selected information from our Consolidated Statements of Operations expressed as a percentage of total revenue and the percentage change in the dollar amounts from the prior period: Fiscal Year Ended Fiscal 2025 December 27, December 28, over (under) 2025 2024 2024 Revenue: Royalties 88.7 % 88.8 % 5.8 % Leasing income 3.1 2.2 45.3 Merchandise sales 3.8 4.4 (8.8) Franchise fees 1.8 1.9 (1.3) Other 2.6 2.7 6.1 Total revenue 100.0 100.0 5.9 Cost of merchandise sold (3.6) (4.2) (8.1) Selling, general and administrative expenses (33.0) (30.7) 13.7 Income from operations 63.4 65.1 3.1 Interest expense (2.8) (3.5) (14.4) Interest and other income 1.1 1.4 (14.1) Income before income taxes 61.7 63.0 3.7 Provision for income taxes (13.3) (13.9) 0.6 Net income 48.4 % 49.1 % 4.6 % Revenue Revenues for the year ended December 27, 2025 totaled $86.1 million compared to $81.3 million in 2024. Royalties and Franchise Fees Royalties increased to $76.4 million for 2025 from $72.2 million for the same period in 2024, a 5.8% increase.
(2) Includes interest payable quarterly at 3.18%. (3) Refer to Part II, Item 8 in this report under Note 7 — “Debt” for additional information regarding long-term debt. Our debt facilities include a Line of Credit with CIBC Bank USA and a Note Agreement and Shelf Agreement with Prudential.
(2) Includes interest payable quarterly at 3.18%. (3) Refer to Part II, Item 8 in this report under Note 7 — “Debt” for additional information regarding long-term debt. Our debt facilities include a Line of Credit with CIBC Bank USA and a Note Agreement with Prudential.
Discussions of 2022 items and year-to-date comparisons between 2023 and 2022 that are not included in this Form 10-K, can be found in ‘Management’s Discussion and Analysis of Financial Condition and Results of Operations’ in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 30, 2023. Overview Winmark – the Resale Company is focused on sustainability and small business formation.
Discussions of 2023 items and year-to-date comparisons between 2024 and 2023 that are not included in this Form 10-K, can be found in ‘Management’s Discussion and Analysis of Financial Condition and Results of Operations’ in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 28, 2024. Overview Winmark – the Resale Company is focused on sustainability and small business formation.
A detailed description of the risks to our business along with other risk factors can be found in Item 1A “Risk Factors”. 13 Table of Contents 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.
A detailed description of the risks to our business along with other risk factors can be found in Item 1A “Risk Factors”. 14 Table of Contents In May 2021, we made the decision to no longer solicit new leasing customers and will pursue an orderly run-off of our leasing portfolio.
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. As of the date of this report we believe that the combination of our cash on hand, the cash generated from our business, our Line of Credit and our Shelf Agreement will be adequate to fund our planned operations through 2025. Critical Accounting Policies The Company prepares the consolidated financial statements of Winmark Corporation and Subsidiaries in conformity with accounting principles generally accepted in the United States of America.
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. 17 Table of Contents As of the date of this report we believe that the combination of our cash on hand, the cash generated from our business and our Line of Credit and will be adequate to fund our planned operations through 2026. Critical Accounting Policies The Company prepares the consolidated financial statements of Winmark Corporation and Subsidiaries in conformity with accounting principles generally accepted in the United States of America.
This percentage of renewal has ranged between 98% and 100% during the last three years. 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.
This percentage of renewal has ranged between 98% and 99% during the last three years. Our ability to grow our operating income is dependent on our ability to: (i) effectively support our franchisees so that they produce higher revenues, (ii) open new franchises, and (iii) control our selling, general and administrative expenses.
The decrease is primarily due to lower average corporate borrowings when compared to last year. Income Taxes The provision for income taxes was calculated at an effective rate of 22.0% and 21.8% for 2024 and 2023, respectively.
The decrease is primarily due to lower average corporate borrowings when compared to last year. Income Taxes The provision for income taxes was calculated at an effective rate of 21.6% and 22.0% for 2025 and 2024, respectively.
This section of this 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
This section of this 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
During 2024, our royalties increased $2.0 million or 2.8% compared to 2023. Management continually monitors the level and timing of selling, general and administrative expenses. The major components of selling, general and administrative expenses include compensation & benefits, marketing & advertising, professional services, and occupancy.
During 2025, our royalties increased $4.2 million or 5.8% compared to 2024. Management continually monitors the level and timing of selling, general and administrative expenses. The major components of selling, general and administrative expenses include compensation and benefits, marketing & advertising, professional services, and occupancy.
The components of the Consolidated Statements of Operations that reduce our net income but do not affect our liquidity include non-cash items for depreciation and amortization and compensation expense related to stock options. We ended 2024 with $12.3 million in cash, cash equivalents and restricted cash compared to $13.4 million in cash, cash equivalents and restricted cash at the end of 2023. Operating activities provided $42.2 million of cash during 2024 compared to $44.0 million provided during 2023.
The components of the Consolidated Statements of Operations that reduce our net income but do not affect our liquidity include non-cash items for depreciation and amortization and compensation expense related to stock options. We ended 2025 with $10.5 million in cash, cash equivalents and restricted cash compared to $12.3 million in cash, cash equivalents and restricted cash at the end of 2024. Operating activities provided $44.9 million of cash during 2025 compared to $42.2 million provided during 2024.
As of December 28, 2024, we were in compliance with all of the financial covenants under the Line of Credit, the Note Agreement and the Shelf Agreement. The Line of Credit provides for up to $20.0 million in revolving loans and $30.0 million in delayed draw term loans.
As of December 27, 2025, we were in compliance with all of the financial covenants under the Line of Credit and the Note Agreement. The Line of Credit provides for up to $20.0 million in revolving loans and $30.0 million in delayed draw term loans.
Cost of merchandise sold decreased to $3.4 million in 2024 from $4.5 million in 2023. The decrease was due to a decrease in Direct Franchisee Sales discussed above.
Cost of merchandise sold decreased to $3.1 million in 2025 from $3.4 million in 2024. The decrease was due to a decrease in Direct Franchisee Sales discussed above.
(See Note 6 — “Shareholders’ Equity (Deficit)” and Note 7 — “Debt”). We have debt obligations and future operating lease commitments for our corporate headquarters. As of December 28, 2024 , we had no other material outstanding commitments. (See Note 1 2 — “Commitments and Contingencies”).
(See Note 6 — “Shareholders’ Equity (Deficit)”. We have debt obligations and future operating lease commitments for our corporate headquarters. As of December 27, 2025 , we had no other material outstanding commitments. (See Note 1 2 — “Commitments and Contingencies”).
Franchise fee revenue is recognized over the estimated life of the franchise, beginning when the franchise opens. An overview of retail brand franchise fees is presented in the Operations subsection of the Business section (Item 1). Leasing Income Leasing income decreased to $1.8 million in 2024 compared to $4.8 million for the same period in 2023.
Franchise fee revenue is recognized over the estimated life of the franchise, beginning when the franchise opens. An overview of retail brand franchise fees is presented in the Operations subsection of the Business section (Item 1). Leasing Income Leasing income increased to $2.6 million in 2025 compared to $1.8 million for the same period in 2024.
In 2024, we renewed 98% of franchise agreements up for renewal.
In 2025, we renewed 98% of franchise agreements up for renewal.
The increase is primarily due to having additional franchise stores in 2024 compared to 2023. Franchise fees of $1.5 million for 2024 were comparable to $1.5 million for 2023. Franchise fees include initial franchise fees from the sale of new franchises and transfer fees related to the transfer of existing franchises.
The increase is primarily from higher franchise retail sales and from having additional franchise stores in 2025 compared to 2024. Franchise fees of $1.5 million for 2025 were comparable to $1.5 million for 2024. Franchise fees include initial franchise fees from the sale of new franchises and transfer fees related to the transfer of existing franchises.
At the end of each accounting period, royalty amounts due are based on franchisee sales information. As of December 28, 2024, the Company’s royalty receivable was $1,219,800. The Company collects initial franchise fees when franchise agreements are signed and recognizes the initial franchise fees as revenue over the estimated life of the franchise, beginning when the franchise is opened.
At the end of each accounting period, royalty amounts due are based on franchisee sales information. As of December 27, 2025, the Company’s royalty receivable was $1,279,600. The Company collects initial franchise fees when franchise agreements are signed and recognizes the initial franchise fees as revenue over the estimated life of the franchise, beginning when the franchise is opened.
As of December 28, 2024, we had 1,350 franchises operating under the Plato’s Closet, Once Upon A Child, Play It Again Sports, Style Encore and Music Go Round brands.
As of December 27, 2025, we had 1,378 franchises operating under the Plato’s Closet, Once Upon A Child, Play It Again Sports, Style Encore and Music Go Round brands.
During 2024, selling, general and administrative expense decreased $0.2 million, or 0.7%, compared to the same period last year. Management also monitors several nonfinancial factors in evaluating the current business operations and future prospects including franchise openings and closings and franchise renewals.
During 2025, selling, general and administrative expense increased $3.4 million, or 13.7%, compared to the same period last year. Management also monitors several nonfinancial factors in evaluating the current business operations and future prospects including franchise openings and closings and franchise renewals.
Direct Franchisee Sales decreased to $3.6 million in 2024 from $4.8 million in 2023 . The decrease is due to a decrease in buying group and technology purchases by our franchisees. Cost of Merchandise Sold Cost of merchandise sold includes in-bound freight and the cost of merchandise associated with Direct Franchisee Sales.
Direct Franchisee Sales decreased to $3.3 million in 2025 from $3.6 million in 2024 . The decrease is due to a decrease in technology purchases by our franchisees. 15 Table of Contents Cost of Merchandise Sold Cost of merchandise sold includes in-bound freight and the cost of merchandise associated with Direct Franchisee Sales.
The following tables summarize financial information by segment and provide a reconciliation of segment contribution to income from operations: Year Ended December 28, 2024 December 30, 2023 Revenue: Franchising $ 79,477,300 $ 78,477,300 Other 1,811,800 4,766,200 Total revenue $ 81,289,100 $ 83,243,500 Reconciliation to income from operations: Franchising segment contribution $ 51,593,300 $ 49,375,900 Other operating segment contribution 1,337,300 3,904,700 Total income from operations $ 52,930,600 $ 53,280,600 Revenues are all generated from United States operations other than franchising revenue from Canadian operations of $7.3 million and $6.8 million in each of fiscal 2024 and 2023, respectively. 15 Table of Contents Franchising Segment Operating Income The franchising segment’s 2024 operating income increased by $2.2 million, or 4.5%, to $51.6 million from $49.4 million for 2023.
The following tables summarize financial information by segment and provide a reconciliation of segment contribution to income from operations: Year Ended December 27, 2025 December 28, 2024 Revenue: Franchising $ 83,423,900 $ 79,477,300 Other 2,631,800 1,811,800 Total revenue $ 86,055,700 $ 81,289,100 Reconciliation to income from operations: Franchising segment contribution $ 52,057,400 $ 51,593,300 Other operating segment contribution 2,536,500 1,337,300 Total income from operations $ 54,593,900 $ 52,930,600 Revenues are all generated from United States operations other than franchising revenue from Canadian operations of $7.8 million and $7.3 million in each of fiscal 2025 and 2024, respectively. Franchising Segment Operating Income The franchising segment’s 2025 operating income increased by $0.5 million, or 0.9%, to $52.1 million from $51.6 million for 2024.
Cost of merchandise sold as a percentage of Direct Franchisee Sales for 2024 and 2023 was 93.8% and 93.7%, respectively. Selling, General and Administrative Expenses Selling, general and administrative expenses decreased 0.7% to $24.9 million in 2024 from $25.1 million in 2023.
Cost of merchandise sold as a percentage of Direct Franchisee Sales for 2025 and 2024 was 94.6% and 93.8%, respectively. Selling, General and Administrative Expenses Selling, general and administrative expenses increased 13.7% to $28.4 million in 2025 from $24.9 million in 2024.
All of the of principal outstanding under the Note Agreement matures in 2028. See Part II, Item 8, Note 7 – “Debt” for more information regarding the Line of Credit, Note Agreement and Shelf Agreement. 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.
As of December 27, 2025, we had no revolving loans outstanding, and had delayed draw term loan borrowings totaling $30.0 million that mature in 2029. See Part II, Item 8, Note 7 – “Debt” for more information regarding the Line of Credit and Note Agreement. 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.
The increase is primarily due to an increase in the valuation allowance related to foreign tax credits. Segment Comparison of Fiscal Years 2024 and 2023 As of December 28, 2024, we have one reportable operating segment, franchising, and one non-reportable operating segment. The franchising segment franchises value-oriented retail store concepts that buy, sell and trade merchandise.
The decrease is primarily due to higher tax benefits on the exercise of non-qualified stock options. Segment Comparison of Fiscal Years 2025 and 2024 As of December 27, 2025, we have one reportable operating segment, franchising, and one non-reportable operating segment. The franchising segment franchises value-oriented retail store concepts that buy, sell and trade merchandise.
The following is a summary of our net store growth and renewal activity for the fiscal year ended December 28, 2024: AVAILABLE TOTAL TOTAL FOR COMPLETED 12/30/2023 OPENED CLOSED 12/28/2024 RENEWAL RENEWALS % RENEWED Plato’s Closet 506 14 (5) 515 55 55 100 % Once Upon A Child 416 16 (2) 430 51 50 98 % Play It Again Sports 294 13 (5) 302 22 21 95 % Style Encore 66 4 (1) 69 15 15 100 % Music Go Round 37 — (3) 34 2 1 50 % Total Franchised Stores (1) 1,319 47 (16) 1,350 145 142 98 % (1) All stores are owned and operated by franchisees.
The following is a summary of our net store growth and renewal activity for the fiscal year ended December 27, 2025: AVAILABLE TOTAL TOTAL FOR COMPLETED 12/28/2024 OPENED CLOSED 12/27/2025 RENEWAL RENEWALS % RENEWED Plato’s Closet 515 18 (7) 526 42 41 98 % Once Upon A Child 430 17 (6) 441 44 44 100 % Play It Again Sports 302 15 (8) 309 18 17 94 % Style Encore 69 2 (4) 67 8 8 100 % Music Go Round 34 3 (2) 35 4 4 100 % Total Franchised Stores (1) 1,350 55 (27) 1,378 116 114 98 % (1) All stores are owned and operated by franchisees.
The decrease in segment contribution was due to a decrease in leasing income net of leasing expense. Liquidity and Capital Resources Our primary sources of liquidity have historically been cash flow from operations and borrowings.
The increase in segment contribution was due to the settlement of outstanding customer litigation in the Company’s equipment leasing business. 16 Table of Contents Liquidity and Capital Resources Our primary sources of liquidity have historically been cash flow from operations and borrowings.
The decrease in cash provided by operating activities in 2024 was due to a decrease in accrued and other liabilities. Investing activities used $0.2 million of cash during 2024 compared to $0.4 million used during 2023. Financing activities used $43.0 million of cash during 2024 compared to $43.9 million used during 2023.
The increase in cash provided by operating activities in 2025 was due to an increase in net income and a decrease in non-cash working capital. Investing activities used $0.2 million of cash during 2025 compared to $0.2 million used during 2024. Financing activities used $46.6 million of cash during 2025 compared to $43.0 million used during 2024.
The following table summarizes our significant future contractual obligations at December 28, 2024: Payments due by period Less than 1 More than 5 Total year 1-3 years 3-5 years years Contractual Obligations Line of Credit/Term loan (1)(3) $ 35,977,400 $ 1,395,500 $ 2,791,000 $ 31,790,900 $ — Notes Payable (2)(3) 33,577,500 954,000 1,908,000 30,715,500 — Operating Lease Obligations 4,258,600 806,000 1,679,300 1,773,300 — Total Contractual Obligations $ 73,813,500 $ 3,155,500 $ 6,378,300 $ 64,279,700 $ — (1) Includes interest payable monthly at rates ranging from 4.60% to 4.75%.
The following table summarizes our significant future contractual obligations at December 27, 2025: Payments due by period Less than 1 More than 5 Total year 1-3 years 3-5 years years Contractual Obligations Line of Credit/Term loan (1)(3) $ 34,581,900 $ 1,395,500 $ 2,791,000 $ 30,395,400 $ — Notes Payable (2)(3) 32,623,500 954,000 31,669,500 — — Operating Lease Obligations 3,452,600 828,200 1,725,700 898,700 — Total Contractual Obligations $ 70,658,000 $ 3,177,700 $ 36,186,200 $ 31,294,100 $ — (1) Includes interest payable monthly at rates ranging from 4.60% to 4.75%.
The increase in segment contribution was primarily due to increased royalty revenues. Other Segment Operating Income The other segment operating income for 2024 decreased by $2.6 million, or 65.8%, to $1.3 million from $3.9 million for 2023.
The increase in segment contribution was primarily due to increased royalty revenues, partially offset by an increase in selling, general, and administrative expenses. Other Segment Operating Income The other segment operating income for 2025 increased by $1.2 million, or 89.7%, to $2.5 million from $1.3 million for 2024.
During 2024, we paid $38.9 million in cash dividends (including a $7.50 per share special cash dividend), and paid $9.2 million on notes payable (including $4.9 million in prepayment of notes that had scheduled amortization payments due in 2025-2027); partially offset by $5.0 million of proceeds from the exercise of stock options.
During 2025, we paid $49.1 million in cash dividends (including a $10.00 per share special cash dividend), and paid $2.4 million to repurchase 7,944 shares of our common stock; partially offset by $5.0 million of proceeds from the exercise of stock options.
Franchise fees collected from franchisees but not yet recognized as income are recorded as deferred revenue in the liability section of the consolidated balance sheet.
Franchise fees collected from franchisees but not yet recognized as income are recorded as deferred revenue in the liability section of the consolidated balance sheet. As of December 27, 2025, deferred franchise fee revenue was $7,929,600. Recent Accounting Pronouncements See Note 2, “Significant Accounting Policies — Recently Issued Accounting Pronouncements and Recently Adopted Accounting Pronouncements”.
The decrease is primarily due to a decrease in operating lease income and income on sales of equipment under lease resulting from the run off of the portfolio. 14 Table of Contents 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”).
The increase is primarily due to the settlement of outstanding customer litigation 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”).
The decrease was primarily due to a decrease in compensation related expenses. Interest Expense Interest expense was $2.9 million in 2024 compared to $3.1 million in 2023.
The increase was primarily due to an increase in compensation related expenses and a non-recurring expense related to third-party software licenses for franchisees. Interest Expense Interest expense was $2.4 million in 2025 compared to $2.9 million in 2024.
Leasing income net of leasing expense for the fiscal year of 2024 was $1.8 million compared to $4.4 million in 2023. Our leasing portfolio (net investment in leases), was $0.0 million at December 28, 2024 compared to $0.1 million at December 30, 2023.
Leasing income net of leasing expense for the fiscal year of 2025 was $2.6 million compared to $1.8 million in 2024. $2.2 million of the $2.5 million of leasing income for the fiscal year of 2025 was related to the settlement of outstanding customer litigation.