~~CANTERBURY PARK HOLDING CORPORATION AND SUBSIDIARIES~~

~~CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS~~(~~continued)~~

~~(Unaudited)~~

2017 2016
Schedule of non-cash investing and financing activities
Additions to buildings and equipment funded through accounts payable $ 41,000 $ 65,000
Dividend declared 264,000 215,000
Issuance of promissory notes receivable - 3,191,000
Insurance recoveries proceeds receivable - 592,000

Proceeds from land sale remitted to qualified intermediary $ - $ 1,051,000
Principal payments of capital lease obligation remitted from qualified intermediary - 1,051,000

Supplemental disclosure of cash flow information:
Income taxes paid, net of refunds $ 1,141,000 $ 2,121,000

CANTERBURY PARK HOLDING CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

	*Three Months Ended June 30,*						*Six Months Ended June 30,*
	*2022*			*2021*			*2022*			*2021*
OPERATING REVENUES:
Card Casino	$	9,994,433		$	9,890,588		$	20,354,860		$	16,754,882
Pari-mutuel		3,621,556			3,544,740			4,868,243			4,698,584
Food and beverage		2,148,673			1,270,090			3,237,395			1,644,561
Other		2,009,612			1,166,400			2,951,748			1,999,333
Total Net Revenues		17,774,274			15,871,818			31,412,246			25,097,360

OPERATING EXPENSES:
Purse expense		2,513,655			2,463,587			3,951,296			3,439,947
Minnesota Breeders’ Fund		322,251			314,018			551,308			489,158
Other pari-mutuel expenses		323,482			338,467			528,180			523,762
Salaries and benefits		6,512,711			5,687,514			12,020,668			9,654,864
Cost of food and beverage and other sales		908,537			554,694			1,405,590			760,332
Depreciation and amortization		741,574			694,168			1,487,523			1,383,753
Utilities		412,690			390,949			771,074			666,679
Advertising and marketing		871,043			373,604			1,172,475			430,056
Professional and contracted services		1,269,398			1,102,487			2,209,877			1,838,334
Other operating expenses		1,208,262			1,123,444			2,197,348			1,809,478
Total Operating Expenses		15,083,603			13,042,932			26,295,339			20,996,363
Gain on sale/transfer of land		12,151			263,581			12,151			263,581
INCOME FROM OPERATIONS		2,702,822			3,092,467			5,129,058			4,364,578
OTHER (LOSS) INCOME
Loss from equity investment		(534,393	)		(640,876	)		(773,915	)		(1,278,580	)
Interest income, net		205,300			175,090			398,140			344,400
Net Other Loss		(329,093	)		(465,786	)		(375,775	)		(934,180	)
INCOME BEFORE INCOME TAXES		2,373,729			2,626,681			4,753,283			3,430,398
INCOME TAX EXPENSE		(618,660	)		(757,597	)		(1,224,301	)		(1,009,821	)
NET INCOME	$	1,755,069		$	1,869,084		$	3,528,982		$	2,420,577

Basic earnings per share	$	0.36		$	0.39		$	0.73		$	0.51
Diluted earnings per share	$	0.36		$	0.39		$	0.73		$	0.51
Weighted average basic shares outstanding		4,846,216			4,766,824			4,832,278			4,760,660
Weighted average diluted shares		4,874,339			4,766,824			4,863,731			4,760,668
Cash dividends declared per share	$	0.07		$	0.00		$	0.21		$	0.00

See notes to condensed consolidated financial statements.

CANTERBURY PARK HOLDING CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)

For the three months ended June 30, 2022

	*Number of*		*Common*		*Additional*			*Retained*
	*Shares*		*Stock*		*Paid-in Capital*			*Earnings*			*Total*
Balance at March 31, 2022		4,839,297	$	48,393	$	24,944,077		$	40,508,575		$	65,501,045

Stock-based compensation		—		0		109,935			0			109,935
Dividend declared		—		0		0			(343,415	)		(343,415	)
401(k) stock match		6,142		62		148,268			0			148,330
Issuance of deferred stock awards		22,215		222		(971	)		0			(749	)
Shares issued under Employee Stock Purchase Plan		4,939		49		72,505			0			72,554
Net income		—		0		0			1,755,069			1,755,069

Balance at June 30, 2022		4,872,593	$	48,726	$	25,273,814		$	41,920,229		$	67,242,769

For the six months ended June 30, 2022

	*Number of*		*Common*		*Additional*			*Retained*
	*Shares*		*Stock*		*Paid-in Capital*			*Earnings*			*Total*
Balance at December 31, 2021		4,812,085	$	48,121	$	24,894,571		$	39,410,534		$	64,353,226

Stock-based compensation		—		0		214,862			0			214,862
Dividend declared		—		0		0			(1,019,287	)		(1,019,287	)
401(K) stock match		13,753		138		304,902			0			305,040
Issuance of deferred stock awards		41,816		418		(213,026	)		0			(212,608	)
Shares issued under Employee Stock Purchase Plan		4,939		49		72,505			0			72,554
Net income		—		0		0			3,528,982			3,528,982

Balance at June 30, 2022		4,872,593	$	48,726	$	25,273,814		$	41,920,229		$	67,242,769

For the three months ended June 30, 2021

	*Number of*		*Common*		*Additional*			*Retained*
	*Shares*		*Stock*		*Paid-in Capital*			*Earnings*			*Total*
Balance at March 31, 2021		4,764,942	$	47,649	$	23,847,636		$	28,165,086		$	52,060,371

Exercise of stock options		—		0		0			0			0
Stock-based compensation		—		0		166,463			0			166,463
Dividend distribution		—		0		0			(1,212	)		(1,212	)
401(k) stock match		8,045		80		132,662			0			132,742
Issuance of deferred stock awards		7,896		79		(79	)		0			0
Shares issued under Employee Stock Purchase Plan		5,290		53		53,799			0			53,852
Net income		—		0		0			1,869,084			1,869,084

Balance at June 30, 2021		4,786,173	$	47,861	$	24,200,481		$	30,032,958		$	54,281,300

For the six months ended June 30, 2021

	*Number of*		*Common*		*Additional*			*Retained*
	*Shares*		*Stock*		*Paid-in Capital*			*Earnings*			*Total*
Balance at December 31, 2020		4,748,012	$	47,480	$	23,631,618		$	27,614,087		$	51,293,185

Exercise of stock options		3,654		36		48,562			0			48,598
Stock-based compensation		—		0		269,593			0			269,593
Dividend distribution		—		0		0			(1,706	)		(1,706	)
401(K) stock match		14,620		146		223,003			0			223,149
Issuance of deferred stock awards		14,597		146		(26,094	)		0			(25,948	)
Shares issued under Employee Stock Purchase Plan		5,290		53		53,799			0			53,852
Net Income		—		0		0			2,420,577			2,420,577

Balance at June 30, 2021		4,786,173	$	47,861	$	24,200,481		$	30,032,958		$	54,281,300

See notes to condensed consolidated financial statements.

CANTERBURY PARK HOLDING CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

	*Six Months Ended June 30,*
	*2022*			*2021*
Operating Activities:
Net income	$	3,528,982		$	2,420,577
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation		1,487,523			1,383,753
Stock-based compensation expense		214,862			269,593
Stock-based employee match contribution		305,040			223,149
Gain on sale of land		(12,151	)		(263,581	)
Loss from equity investment		773,915			1,278,580
Changes in operating assets and liabilities:
Accounts receivable		(1,455,162	)		(1,618,914	)
Employee retention credit		211,232			0
TIF receivable		(332,369	)		(305,132	)
Inventory and prepaid expenses		(65,352	)		(558,464	)
Income taxes receivable/payable and prepaid income taxes		(3,217,596	)		982,302
Operating lease right-of-use assets		9,052			8,849
Operating lease liabilities		(9,052	)		(8,849	)
Accounts payable		1,499,494			196,062
Deferred revenue		623,690			891,045
Card Casino accruals		(758,244	)		191,330
Accrued wages and payroll taxes		1,064,631			2,209,598
Accrued property taxes		(3,924	)		(21,500	)
Payable to horsepersons		6,423,462			4,053,344
Net cash provided by operating activities		10,288,033			11,331,742

Investing Activities:
Additions to land, buildings, and equipment		(1,710,954	)		(1,343,158	)
Proceeds from sale of land		1,159,640			2,288,952
Additions for TIF eligible improvements		0			(8,907	)
Equity investment contributions		(397,807	)		0
Increase in related party receivable		(106,193	)		(267,569	)
Net cash (used in) provided by investing activities		(1,055,314	)		669,318

Financing Activities:
Proceeds from issuance of common stock		72,554			102,450
Cash dividend paid to shareholders		(678,981	)		(1,706	)
Payments for taxes related to net share settlement of equity awards		(212,608	)		(25,948	)
Principal payments on finance lease		(13,363	)		(12,716	)
Net cash (used in) provided by financing activities		(832,398	)		62,080

Net increase in cash, cash equivalents, and restricted cash		8,400,321			12,063,140

Cash, cash equivalents, and restricted cash at beginning of period		15,598,753			4,471,712

Cash, cash equivalents, and restricted cash at end of period	$	23,999,074		$	16,534,852

CANTERBURY PARK HOLDING CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Unaudited)

Schedule of non-cash investing and financing activities
Additions to land, buildings, and equipment funded through accounts payable	$	314,000	$	584,000
Dividend declared but not yet paid		340,000		0
Transfer of future TIF reimbursed costs from land, buildings, and equipment		0		9,000
Change in investee losses in excess of equity investments		1,012,000		1,286,000

Supplemental disclosure of cash flow information:
Income taxes paid, net of refunds	$	4,442,000	$	350,000
Interest paid		9,000		2,000

See notes to condensed consolidated financial statements.

CANTERBURY PARK HOLDING CORPORATION AND SUBSIDIARIES

NOTESTO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.OVERVIEW AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

~~Overview; Reorganization~~ - Canterbury Park Holding Corporation (the “Company”) was incorporated as a Minnesota corporation in October 2015. The Company is a successor corporation to another corporation, also named Canterbury Park Holding Corporation, that was incorporated in 1994 (“CPHC”). Effective as of the close of business on June 30, 2016 CPHC’s business and operations were reorganized into a holding company structure (the “Reorganization”) pursuant to an Agreement and Plan of Merger dated as of March 1, 2016 that was approved by CPHC’s shareholders on June 28, 2016. Pursuant to the Reorganization:

●

The Company replaced CPHC as the public company owned by CPHC’s shareholders, with each shareholder at June 30, 2016 owning the same number of shares and having the same percentage ownership in the Company (and, indirectly, in all property and other assets then owned by CPHC) immediately after the Reorganization as that shareholder had in CPHC immediately before the Reorganization.

●

~~The Company became the holding company for and parent company of two subsidiaries, Canterbury Park Entertainment LLC (“EntertainmentCo”) and Canterbury Development LLC (“DevelopmentCo”).~~

●

EntertainmentCo is the surviving business entity in a merger with CPHC pursuant to the Reorganization and it became the direct owner of all land, facilities, and substantially all other assets related to the CPHC’s pari-mutuel wagering, Card Casino, concessions and other related businesses (“Racetrack Operations”), and EntertainmentCo continues to conduct these businesses consistent with CPHC’s past practices and will continue to be subject to direct regulation by the Minnesota Racing Commission (“MRC”).

●

DevelopmentCo will continue CPHC’s efforts to commercially develop approximately 140 acres of land currently owned or controlled that is not needed for our Racetrack Operations. DevelopmentCo is not subject to direct regulation by the MRC.

●

~~On July 1, 2016 the shares of the Company’s common stock began trading on the NASDAQ Global Market under the symbol “CPHC.”~~

For purposes of this Report on Form 10-Q, when the term “Company” is used with reference to information covering or related to periods up to and including June 30, 2016, such term refers to the operations of CPHC prior to the Reorganization.

Business– ~~The Company’s~~Canterbury Park Holding Corporation’s (the “Company,” “we,” “our,” or “us”) Racetrack operations are conducted at facilities located in Shakopee, Minnesota, approximately 25 miles southwest of downtown Minneapolis. In May 1994, the Company commenced year-round horse racing simulcast operations and hosted the first annual live race meet during the summer of 1995. The Company’s live racing operations are a seasonal business as it typically hosts live race meets each year from May until September. The Company earns additional pari-mutuel revenue by televising its live racing to out-of-state racetracks around the country. Canterbury Park’s Card Casino typically operates 24 hours a day, seven days a week and is limited by Minnesota State law to conducting card play on a maximum of 80 tables. The Card Casino currently offers a variety of poker and table games. The Company’s three largest sources of revenues ~~include:~~are from Card Casino operations, pari-mutuel operations, and food and beverage sales. The Company also derives revenues from related services and activities, such as admissions, advertising signage, publication sales, and from other entertainment events and activities held at the Racetrack. Additionally, the Company is developing underutilized land surrounding the Racetrack in a project known as Canterbury Commons™, with approximately 140 acres originally designated as underutilized. The Company is pursuing several mixed-use development opportunities for this land, directly and through joint ventures.

Basis of Presentation and Preparation – The accompanying condensed consolidated financial statements include the accounts of the Company (Canterbury Park Holding Corporation and its direct and indirect subsidiaries Canterbury Park Entertainment, ~~LLC,~~LLC; Canterbury Park ~~Concession,~~Concessions, Inc.; and Canterbury Development, LLC). Intercompany accounts and transactions have been eliminated. The preparation of these condensed consolidated financial statements in conformity with accounting principles generally accepted in the United States of America (“GAAP”) requires management to make estimates and assumptions that affect the amounts reported in these condensed consolidated financial statements and accompanying notes. Actual results could differ materially from those estimates.

These condensed consolidated financial statements and accompanying notes should be read in conjunction with the Company’s annual consolidated financial statements and the notes thereto for the fiscal year ended December 31, ~~2016,~~ 2021, included in its Annual Report on Form ~~10-K~~10-K (the ~~“2016~~“2021 Form ~~10-K”~~10-K”).

The condensed consolidated balance sheets and the related condensed consolidated statements of operations, stockholders’ equity, and the cash flows for the periods ended ~~September~~June 30, ~~2017~~ 2022 and ~~2016~~2021 have been prepared by Company management. In the opinion of management, all adjustments (which include only normal recurring adjustments, except where noted) necessary to present fairly the financial position, results of operations, statement of stockholders’ equity, and cash flows at ~~September~~June 30, ~~2017~~ 2022 and ~~2016~~2021 and for the periods then ended have been made.

Summary of Significant Accounting Policies –A detailed description of our significant accounting policies can be found in our most recent Annual Report ~~filed~~ on the 2021Form ~~10-K for the fiscal year ended December 31, 2016.~~10-K. There were no material changes in significant accounting policies during the ~~quarter~~three and six months ended ~~September~~June 30, ~~2017.~~2022.

Reclassifications - Certain amounts in prior period financial statements have been reclassified to conform to current period presentations.

Restricted Cash – Restricted cash represents refundable deposits and amounts due to horsemen for purses, stakes and awards, and amounts accumulated in card game progressive jackpot pools, the player pool and poker promotional fund to be used to repay card players in the form of promotions, giveaways, prizes, or by other means.

Employee Retention Credit ("ERC") – The Company qualified for federal government assistance through ERC provisions of the CARES Act passed in 2020, for the 2020 second, third, and fourth quarters, as well as the 2021first 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. We recognize amounts to be refundable as tax credits if there is a reasonable assurance of compliance with grant conditions and receipt of credits. As of June 30,2022, the Company's expected one-time refunds totaling $6,103,236, are included on the Condensed Consolidated Balance Sheets as an employee retention credit receivable. The Company recorded this amount on the Consolidated Statements of Operations as a credit to salaries and benefits expense in the 2021fourth quarter.

Deferred Revenue –Deferred revenue includes advance sales related to racing, events and corporate partnerships.Revenue from these advance billings ~~are~~is recognized when the related event occurs or services have been performed. Deferred revenue also includes advanced Cooperative Marketing Agreement (“CMA”) promotional funds, ~~and~~for which revenue is recognized when expenses are incurred. ~~The Company maintains a deferred gain on sale of land of $240,000 due to a repurchase right.~~

~~Reclassifications –~~~~Prior period financial statement amounts have been reclassified~~Payable to ~~conform to current period presentations. Deferred revenue amounts have been reclassified on the December 31, 2016~~~~Consolidated Balance Sheets~~Horsepersons to~~Deferred revenue~~- ~~from~~~~Accounts payable~~ in the amount of approximately $569,000. Also, certain amounts due to horsepersons have been reclassified from accounts payable to payable to horsepersons and certain amounts have been reclassified from card casino accruals to accrued wages and payroll taxes, which impacted the changes of these items on the~~Consolidated Statements of Cash Flows~~.

~~Due to Minnesota Horsemen’s Benevolent and Protective Association, Inc. (“MHBPA”)~~ – The Minnesota Pari-mutuel Horse Racing Act ~~specifies that~~requires the Company ~~is required~~ to segregate a portion of funds (recorded as purse expense in the statements of operations), received from Card Casino operations and wagering on simulcast and live horse races, for future payment as purses for live horse races or other uses of the horsepersons’ association. Pursuant to an agreement with the ~~MHBPA,~~Minnesota Horsemen’s Benevolent and Protective Association (“MHBPA”), the Company transferred into a trust account or paid directly to the MHBPA, ~~$5,313,888~~$2,352,000 and ~~$6,273,000~~$4,226,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2017~~ 2022 and ~~2016,~~2021, respectively, related to thoroughbred races. Minnesota Statutes ~~specify~~provide that amounts transferred into the trust account are the property of the trust and not of the Company, and therefore these amounts are not recorded on the Company’s Condensed Consolidated Balance Sheet.

~~Recent Accounting Pronouncement~~ –In November 2016, the FASB issued ASU No. 2016-18, Statement of Cash Flows: Restricted Cash. The new standard requires that the statement of cash flows explain the change during the period of cash, cash equivalents, and amounts generally describedas restricted cash. Entities will also be required to reconcile to the balance sheet and disclose the nature of the restrictions. The guidance will become effective in 2018. While we are continuing to assess all potential impacts of the standard, we believe the most significant impact relates to the presentation of our statement of cash flows where we will be required to reconcile to total cash, cash equivalents, and restricted cash. Currently, our statement of cash flows reconciles to total cash and cash equivalents.

In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments. The new guidance is intended to reduce diversity in practice in how certain transactions are classified in the statement of cash flows. The guidance will become effective in 2018. We are assessing the impact of the new accounting guidance and currently cannot estimate the financial statement impact of adoption.

In February 2016, the FASB issued ASU No. 2016-02, Leases, which requires companies to generally recognize on the balance sheet operating and financing lease liabilities and corresponding right-of-use assets. ASU 2016-02 is effective in our first quarter of fiscal 2019 on a modified retrospective basis and earlier adoption is permitted. We are currently evaluating the impact of our pending adoption of ASU 2016-02 on our Condensed Consolidated Financial Statements.

Revenue Recognition – The Company’s primary revenues with customers consist of Card Casino operations, pari-mutuel wagering on simulcast and live horse races, and food and beverage transactions. We determine revenue recognition through the following steps:

●

Identification of the contract, or contracts, with a customer

●

Identification of the performance obligations in the contract

●

Determination of the transaction price

●

Allocation of the transaction price to the performance obligation in the contract

●

Recognition of revenue when, or as, we satisfy a performance obligation

~~In May 2014,~~The transaction price for a Card Casino contract is a set percentage of wagers and is recognized at the ~~FASB issued ASU No. 2014-09,~~ ~~Revenue~~time that the wagering process is complete. The transaction price for pari-mutuel wagering is the commission received on a wager, exclusive of any track fees and is recognized upon occurrence of the live race that is presented for wagering and after that live race is made official by the respective state’s racing regulatory body. The transaction price for food and beverage contracts is the net amount collected from the customer for these goods. Food and beverage services have been determined to be separate, stand-alone performance obligations and the transaction price is recorded as revenue as the good is transferred to the customer when delivery is made.

Contracts for Card Casino operations and pari-mutuel wagering involve two performance obligations for those customers earning points under the Company’s loyalty program and a single performance obligation for customers who do not participate in the program. The Company applies a practical expedient by accounting for its gaming contracts on a portfolio basis as these wagers have similar characteristics and the Company reasonably expects the effects on the financial statements of applying the revenue recognition guidance to the portfolio would not differ materially from what would result if the guidance were applied on an individual wagering contract. For purposes of allocating the transaction price in a wagering contract between the wagering performance obligation and the obligation associated with ~~Customers~~,the loyalty points earned, the Company allocates an amount to the loyalty point contract liability based on the stand-alone redemption value of the points earned, which ~~provides~~is determined by the value of a ~~five-step analysis~~point that can be redeemed for a cash voucher, food and beverage voucher, racing admission, valet parking, or racing forms. Based on past experience, the majority of ~~transactions~~customers redeem their points for cash vouchers. Therefore, there are no further performance obligations by the Company.

We have two general types of liabilities related to contracts with customers: (1) our MVP Loyalty Program and (2) outstanding chip liability. These are included in the line item Card Casino accruals on the consolidated balance sheet. We defer the full retail value of these complimentary reward items until the future revenue transaction occurs.

The Company offers certain promotional allowances at no charge to patrons who participate in its player rewards program.

We evaluate our on-track revenue, export revenue (as described below), and import revenue (as described below) contracts to determine whether we are acting as the principal or as the agent when providing services, to determine if we should report revenue on a gross or net basis. An entity acts as a principal if it controls a specified service before that service is transferred to a customer.

For on-track revenue and ~~how~~“import revenue,” that is revenue we generate for racing held elsewhere that our patrons wager on, we are entitled to retain a commission for providing a wagering service to our customers. For these arrangements, we are the principal because we control the wagering service; therefore, any charges, including simulcast fees, we incur for delivering the wagering service are presented as operating expenses.

For “export revenue,” when the wagering occurs outside our premises, our customer is the third-party wagering site such as a racetrack, Off Track Betting (“OTB”), or advance deposit wagering (“ADW”) provider. Therefore, the revenue we recognize for export revenue is ~~recognized. The core principle is that a company should recognize revenue in a manner that depicts~~ the ~~transfer of promised goods or services~~simulcast host fee we earn for exporting our racing signal to ~~customers in an amount that reflects~~ the consideration to which the entity expects to be entitled in exchange for those goods or services. The revised guidance will become effective in 2018 and will be applied retrospectively to each period presented or as a cumulative-effect adjustment as of the date of adoption. During 2016, the FASB issued ASU No. 2016-08, Revenue from Contracts with Customers: Principal versus Agent Considerations (Reporting Revenue Gross versus Net); and ASU No. 2016-12, Revenue from Contracts with Customers: Narrow-Scope Improvements and Practical Expedients; which clarified the guidance on certain items such as reporting revenue gross versus net and presentation of sales tax, among other things.~~We are assessing the impact of the new accounting guidance and currently cannot estimate the financial statement impact of adoption.~~third-party wagering site.

~~STOCK-BASED COMPENSATION~~

For the six months ended June 30, 2021, the Company recorded as other revenue $515,000 of COVID-19 relief grants, including a lump sum grant of $500,000 from the Convention Center Relief Grant Program, which is overseen by the Minnesota Department of Employment and Economic Development. There were 0 grants received in the six months ended June 30, 2022.

2. STOCK-BASED COMPENSATION

Long Term Incentive Plan and Award of Deferred Stock

The Long Term Incentive Plan (the “LTI Plan”) authorizes the grant of Long Term Incentive Awards that provide an opportunity to Named Executive Officers (“NEOs”) and other Senior Executives to receive a payment in cash or shares of the Company’s common stock to the extent of achievement at the end of a period greater than one year (the “Performance Period”) as compared to Performance Goals established at the beginning of the Performance Period. Currently, there are 0 awards outstanding as of June 30, 2022. Beginning in 2020, and as a result of the COVID-19 Pandemic, the Company temporarily suspended the granting of performance awards under its LTI Plan, and instead granted deferred stock awards designed to retain NEOs and other Senior Executives in lieu of LTI Plan awards for 2020,2021 and 2022.

Board of Directors Stock Option, Deferred Stock Awards, and Restricted Stock Grants

The Company’s Stock Plan currently authorizes annual grants of restricted stock, deferred stock, ~~and~~ stock options, or any combination of the three, to non-employee members of the Board of Directors at the time of the Company’s annual ~~shareholders~~shareholders’ meeting as determined by the Board prior to each such meeting. Deferred stock awards represent the right to receive shares of the Company's common stock upon vesting. Options granted under the Plan generally expire 10 years after the grant date. Restricted stock and deferred stock grants to non-employee directors generally vest 100% one year after the date of the annual meeting at which they were granted, are subject to restrictions on resale for an additional year, and are subject to forfeiture if a board member terminates his or her board service prior to the shares vesting. The ~~Board of Directors’~~ unvested ~~restricted~~deferred stock awards outstanding as of ~~September~~June 30, ~~2017 was 11,264~~2022 to our non-employee directors consisted of 5,512 shares with a weighted average fair value per share of ~~$10.65.~~$21.76. There were no0 unvested restricted stock or stock options outstanding at ~~September~~June 30, ~~2017 or December 31, 2016.~~2022.

Employee Deferred Stock Awards

~~Prior~~The Company's Stock Plan permits its Compensation Committee to ~~January 1, 2016 the Company’s Board awarded deferred compensation to executive officers and key employees that were not performance-based, in the form of Deferred Stock~~grant stock-based awards, ~~under the Company’s Stock Plan. Such~~including deferred stock awards, ~~are subject~~ to ~~forfeiture if an employee terminates employment prior~~key employees and non-employee directors. The Company has made deferred stock grants that vest over one to four years.

During the ~~vesting. Generally,~~ six months ended June 30, 2022, the Company granted employees deferred stock awards vest ratably over a four-year period and compensation costs are recognized over the vesting period. Compensation costs are recorded in “Salaries and benefits” on the Condensed Consolidated Statementstotaling 18,600 shares of ~~Operations. As of September 30, 2017, 4,500 shares were not vested~~common stock, with a ~~weighted average~~vesting term of approximately four years and a fair value of ~~$10.46~~$21.62 per share. During the six months ended June 30, 2021, the Company granted employees deferred stock awards totaling 27,900 shares of common stock, with a vesting term of approximately three years and a fair value of $13.33 per share.

Employee deferred stock transactions during the six months ended June 30, 2022 are summarized as follows:

				*Weighted*
				*Average*
	*Deferred*			*Fair Value*
	*Stock*			*Per Share*
Non-Vested Balance, December 31, 2021		43,400		$	12.48
Granted		18,600			21.62
Vested		(20,800	)		21.32
Forfeited		0			0
Non-Vested Balance, June 30, 2022		41,200		$	16.62

Stock-based compensation expense related to the LTI Plan, deferred stock awards, and restricted stock awards ~~are~~is included on theCondensed Consolidated Statements of Operations and totaled ~~$264,000~~approximately $215,000 and ~~$179,000~~$270,000 for the ~~nine~~six months ended ~~September~~June 30, ~~2017~~ 2022 and ~~2016, respectively.~~

~~Employee Stock Option Grants~~

~~The Company has granted incentive~~2021. At June 30, 2022, there was approximately $654,000 of total unrecognized stock-based compensation expense related to unvested employee and board of director deferred stock ~~options~~awards that is expected to ~~employees pursuant to the Company’s Stock Plan with an exercise price equal to the market price on the date of grant. The options vest~~be recognized over a ~~42-month~~ period ~~and expire in 10~~of approximately 3.7 years.

3. NET INCOME PER SHARE COMPUTATIONS

~~A summary of stock option activity as of September 30, 2017 and changes during the nine months ended is presented below:~~

Weighted
Weighted Average
Average Remaining Aggregate
Number of Exercise Contractual Grant Date
Stock Options Options Price Term Fair Value

Outstanding at January 1, 2017 191,002 $ 9.08
Granted - -
Exercised (18,500 ) 7.23
Expired/Forfeited (15,000 ) 13.76
Outstanding at September 30, 2017 157,502 $ 8.17 2.0 Years $ 1,286,382

Exercisable at September 30, 2017 157,502 $ 8.17 2.0 Years $ 1,286,382

~~NET INCOME PER SHARE COMPUTATIONS~~

The following is a reconciliation of the numerator and denominator of the earnings per common share computations for the three and ~~nine~~six months ended ~~September~~June 30, ~~2017~~ 2022 and ~~2016:~~2021:

Three Months Ended September 30, Nine Months Ended September 30,
2017 2016 2017 2016
Net income (numerator) amounts used for basic and diluted per share computations: $ 952,635 $ 925,837 $ 2,182,218 $ 3,511,490

Weighted average shares (denominator) of common stock outstanding:
Basic 4,393,523 4,296,581 4,369,489 4,276,387
Plus dilutive effect of stock options 25,913 26,220 26,045 17,766
Diluted 4,419,436 4,322,801 4,395,534 4,294,153

Net income per common share:
Basic $ .22 $ .22 $ .50 $ .82
Diluted .22 .21 .50 .82

Options to purchase 30,000 shares of common stock at an average price of $12.33 per share were outstanding but not included in the computation of diluted net income per share for the three and nine months ended September 30, 2017 because the exercise price of the options exceeded the market price of the Company’s common stock at September 30, 2017.

Options to purchase 45,000 shares of common stock at an average price of $12.80 per share were outstanding but not included in the computation of diluted net income per share for the three and nine months ended September 30, 2016 because the exercise price of the options exceeded the market price of the Company’s common stock at September 30, 2016.

~~PROMISSORY NOTES RECEIVABLE~~

In May 2016, the Company sold approximately 24 acres of land adjacent to the Racetrack for a total consideration of approximately $4.3 million. Promissory notes receivable consist of two promissory notes totaling $3,191,000 bearing interest at 1.43%. On May 31, 2017, the Company signed an amendment extending the maturity date of the notes to May 2020. Payments totaling $1,094,000 are due annually until the notes mature. The promissory notes are secured by the mortgage on approximately 24 acres and management believes no allowance for doubtful accounts is necessary.

	*Three Months Ended June 30,*				*Six Months Ended June 30,*
	*2022*		*2021*		*2022*		*2021*
Net income (numerator) amounts used for basic and diluted per share computations:	$	1,755,069	$	1,869,084	$	3,528,982	$	2,420,577

Weighted average shares (denominator) of common stock outstanding:
Basic		4,846,216		4,766,824		4,832,278		4,760,660
Plus dilutive effect of stock options		28,123		0		31,453		8
Diluted		4,874,339		4,766,824		4,863,731		4,760,668

Net income per common share:
Basic	$	0.36	$	0.39	$	0.73	$	0.51
Diluted		0.36		0.39		0.73		0.51

4. GENERAL CREDIT AGREEMENT

~~GENERAL CREDIT AGREEMENT~~

The Company has a general credit and security agreement with ~~Bremer Bank,~~a financial institution, which provides a revolving credit line up to $10,000,000 and allows for letters of credit in the aggregate amount of up to ~~$6,000,000. This agreement was amended on September 30, 2017~~$2,000,000 to ~~extend~~be issued under the ~~maturity date to September 30, 2018.~~credit agreement. The line of credit is collateralized by all receivables, inventory, equipment, and general intangibles of the Company. The ~~Company had no borrowings under~~line of credit also includes collateral in the form of a Mortgage, Security Agreement, Fixture Financing Statement and Assignment of Leases and Rents. The maturity date of the revolving line of credit is January 31, 2024. As of June 30, 2022, the outstanding balance on the line ~~during the nine months ended September 30, 2017.~~of credit was $0.

~~OPERATING SEGMENTS~~

5. OPERATING SEGMENTS

The Company has ~~three~~four reportable operating segments: horse racing, Card Casino, ~~and~~ food and ~~beverage.~~beverage, and development. The horse racing segment primarily represents simulcast and live horse racing operations. The Card Casino segment represents operations of Canterbury Park’s Card ~~Casino, and the~~Casino. The food and beverage segment represents food and beverage operations provided during simulcast and live racing, in the Card Casino, and during special ~~and other catering and events~~events. The development segment represents our real estate development operations. The Company’s reportable operating segments are strategic business units that offer different products and services. They are managed separately because the segments differ in the nature of the products and services provided as well as process to produce those products and services. The Minnesota Racing Commission regulates the horse racing and Card Casino segments.

Depreciation, interest, and income taxes are allocated to the segments, but no allocation is made to the food and beverage segment for shared facilities. However, the food and beverage segment pays approximately 25% of gross revenues earned on live racing and special event days to the horse racing segment for use of the facilities. Starting in 2020, the food and beverage segment has not paid a commission to the horse racing segment subsequent to the Company's first temporary shutdown of operations starting March 16, 2020.

The following tables ~~provide information about~~represent a disaggregation of revenues from contracts with customers along with the Company’s operating segments (in ~~000’s)~~000’s):

	Nine Months Ended September 30, 2017
	Horse Racing			Card Casino		Food and Beverage		Total		*Six Months Ended June 30, 2022*
										*Horse Racing*			*Card Casino*		*Food and Beverage*		*Development*			*Total*
Net revenues from external customers	$	13,952		$	23,797	$	7,207	$	44,956	$	7,565		$	20,355	$	3,492	$	0		$	31,412

Intersegment revenues		682					1,106		1,788		86			0		494		0			580

Net interest income (expense)		37							37

Net interest income											9			0		0		389			398
Depreciation		1,428			317		124		1,869		1,313			75		100		0			1,488

Segment (loss) income before income taxes		(801	)		4,828		1,407		5,434

Segment income (loss) before income taxes											(124	)		5,125		811		(502	)		5,310
Segment tax expense (benefit)											(176	)		1,320		209		(129	)		1,224

At September 30, 2017
Segment Assets $ 52,421 $ 55 $ 20,968 $ 73,444

		*June 30, 2022*
Segment Assets		$	69,448			$	2,576			$	28,435			$	26,020			$	126,479

	*Six Months Ended June 30, 2021*
	*Horse Racing*			*Card Casino*		*Food and Beverage*		*Development*			*Total*
Net revenues from external customers	$	6,622		$	16,755	$	1,720	$	0		$	25,097
Intersegment revenues		1			0		286		0			287
Net interest income		1			0		0		343			344
Depreciation		1,207			75		102		0			1,384
Segment income (loss) before income taxes		(686	)		3,948		49		(775	)		2,536
Segment tax expense (benefit)		61			1,162		15		(228	)		1,010

		*December 31, 2021*
Segment Assets		$	50,647			$	2,726			$	27,091			$	26,183			$	106,647

Nine Months Ended September 30, 2016
Horse Racing Card Casino Food and Beverage Total

Net revenues from external customers $ 12,389 $ 21,445 $ 7,029 $ 40,863

Intersegment revenues 653 - 1,015 1,668

Net interest income (48 ) - - (48 )

Depreciation 1,430 317 120 1,867

Segment (loss) income before income taxes (1) 1,229 5,317 890 7,436

At December 31, 2016
Segment Assets $ 48,302 $ 478 $ 19,039 $ 67,819

~~1 – For the nine months ended September 30, 2016,~~~~Segment (loss) income before income taxes~~ ~~for Horse Racing includes the gain on sale of land and gain on insurance recoveries of approximately $3,990,000 and $592,000, respectively.~~

The following are reconciliations of reportable segment revenues, income before income taxes, and assets, to the Company’s consolidated totals (in ~~000’s)~~000’s):

	Nine Months Ended September 30,						*Six Months Ended June 30,*
	2017			2016			*2022*			*2021*
Revenues
Total net revenues for reportable segments	$	46,745		$	42,531
Total net revenue for reportable segments							$	31,992		$	25,384
Elimination of intersegment revenues		(1,789	)		(1,668	)		(580	)		(287	)
Total consolidated net revenues	$	44,956		$	40,863		$	31,412		$	25,097

Income before income taxes
Total segment income before income taxes	$	5,434		$	7,436
Elimination of intersegment income before income taxes		(1,807	)		(1,505	)
Total segment income (loss) before income taxes							$	5,310		$	2,536
Elimination of intersegment (income) loss before income taxes								(557	)		894
Total consolidated income before income taxes	$	3,627		$	5,931		$	4,753		$	3,430

	*June 30,*			*December 31,*
	*2022*			*2021*
Assets
Total assets for reportable segments	$	126,479		$	106,647
Elimination of intercompany balances		(30,034	)		(23,585	)
Total consolidated assets	$	96,445		$	83,062

September 30, December 31,
2017 2016
Assets
Total assets for reportable segments $ 73,444 $ 67,819
Elimination of intercompany receivables (20,118 ) (18,194 )
Total consolidated assets $ 53,326 $ 49,625

6.COMMITMENTS AND CONTINGENCIES

In accordance with an Earn Out Promissory Note given to the prior owner of the Racetrack as part of the consideration paid by the Company to acquire the Racetrack in 1994, if (i) off-track betting becomes legally permissible in the State of Minnesota and (ii) the Company begins to conduct off-track betting with respect to or in connection with its operations, the Company will be required to pay to the IMR Fund, L.P. the greater of $700,000 per operating year, as defined, or 20% of the net pretax profit, as defined for each of five operating years. At this time, management believes that the likelihood that these two conditions will be met and that the Company will be required to pay these amounts is remote. At the date (if any) that these two conditions are met, the five minimum payments will be discounted back to their present value and the sum of those discounted payments will be capitalized as part of the purchase price in accordance with GAAP. The purchase price will be further increased if payments become due under the “20% of Net Pretax Profit” calculation. The first payment is to be made 90 days after the end of the third operating year in which off-track betting is conducted by the Company. Remaining payments would be made within 90 days of the end of each of the next four operating years.

The Company entered into a Cooperative Marketing Agreement (the “CMA”) with the Shakopee Mdewakanton Sioux Community (“SMSC”), which became effective ~~June~~ March 4,2012, ~~and~~ was amended in the first quarter of each of ~~January~~ 2015,2016,2017,2018, and ~~2017,~~in June 2020 (as described below in Note 7) and ~~will expire~~is scheduled to terminate on December 31,2022. The CMA contains certain covenants ~~which,~~that, if breached, would trigger an obligation to repay a specified amount related to such covenant. At this time, management believes it unlikely that ~~the likelihood that the~~any breach of a covenant will occur, and that therefore the possibility that the Company will be required to pay the specified amount related to ~~such~~any covenant breach is remote.

Effective on December 21, 2021, the Company entered into a Contribution and Indemnity Agreement ("Indemnity Agreement") with affiliates of Doran Companies ("Doran") in connection with the debt refinancing on the Doran Canterbury I, LLC joint venture. Under the Indemnity Agreement, the Company is obligated to indemnify Doran for loan payment amounts up to $5,000,000 only if the lender demands the loan guarantee by Doran.

The Company is periodically involved in various claims and legal actions arising in the normal course of business. Management believes that the resolution of any pending claims and legal actions at ~~September~~June 30, ~~2017~~2022 and as of the date of this report, will not have a material impact on the Company’s consolidated financial positions or results of operations.

~~COOPERATIVE MARKETING AGREEMENT~~

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”). On January 25, 2022, the Company received the fully executed First Amendment to the Contract for Redevelopment among the Master Developer, the City and the Authority, which is effective as of September 7, 2021. Under this contract, the Company is obligated to construct certain infrastructure improvements within the TIF District, and will be reimbursed for the cost of TIF eligible improvements by the City of Shakopee by future tax increment revenue generated from the developed property, up to specified maximum amounts. The total amount of funding that Canterbury will be paid as reimbursement under the TIF program for these improvements is not guaranteed and will depend on future tax revenues generated from the developed property.

7. COOPERATIVE MARKETING AGREEMENT

As discussed above in Note 7,6, on ~~June~~ March 4,2012, the Company entered into the CMA with the SMSC. The primary purpose of the CMA is to increase purses paid during live horse racing at Canterbury Park’s Racetrack in order to strengthen Minnesota’s thoroughbred and quarter horse industry. Under the CMA, as amended, this is achieved through “Purse Enhancement Payments to Horsemen” paid directly to the MHBPA. ~~Such~~These payments have no direct impact on the Company’s consolidated financial statements or operations.

Under the terms of the CMA, as amended, the SMSC paid the horsemen $7.2 million and $6.7 million in the first nine months of 2017 and 2016, respectively, primarily for purse enhancements for the live race meets in the respective years.

Under the CMA, as amended, SMSC also agreed to make “Marketing Payments” to the Company relating to joint marketing efforts for the mutual benefit of the Company and SMSC, including signage, joint promotions, player benefits, and events. ~~Under the CMA, the SMSC paid the Company $1,581,000 and $1,197,000 for marketing purposes during the nine months ended September 30, 2017 and 2016, respectively.~~

~~In each of January 2015, 2016,~~As noted above and ~~2017~~affirmed in the ~~CMA was amended to adjust the payment amounts between the “Purse Enhancement Payments to Horsemen” and “Marketing Payments to Canterbury Park.”~~Fifth Amendment, SMSC is ~~currently~~ obligated to make ~~the following~~an annual purse enhancement of $7,380,000 and annual marketing ~~payments~~payment of $1,620,000 for ~~2018 through 2022:~~2022.

Year Purse Enhancement Payments to Horsemen 1 Marketing Payments to Canterbury Park
2018 $ 7,380,000 $ 1,620,000
2019 7,380,000 1,620,000
2020 7,380,000 1,620,000
2021 7,380,000 1,620,000
2022 7,380,000 1,620,000


1 ~~Includes $100,000 each year payable to various horsemen associations~~

The amounts earned from the marketing payments 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 condensed consolidated statements of operations. For the three and ~~nine~~six months ended ~~September~~June 30, ~~2017,~~ 2022, the Company recorded ~~$672,000~~$675,000 and ~~$1,298,000~~$787,000 in other revenue, incurred $621,000, and ~~incurred $569,000 and $1,128,000~~$687,000 in advertising and marketing expense, and ~~$57,000~~incurred $54,000 and ~~$170,000~~$100,000 in depreciation related to the SMSC marketing ~~payment.~~funds. For the three and ~~nine~~six months ended ~~September~~June 30, ~~2016,~~ 2021, the Company recorded $366,000 and ~~$610,000~~$413,000 in other revenue, incurred $342,000, and ~~incurred $312,000 and $440,000~~$365,000 in advertising and marketing expense, and ~~$57,000~~incurred $24,000 and ~~$170,000~~$48,000 in depreciation related to the SMSC marketing ~~payment. The excess of amounts received over revenue is reflected as deferred revenue which is included on the consolidated balance sheets.~~funds.

Under the CMA, the Company agreed for the term of the CMA, which is currently scheduled to terminate on December 31,2022, that it would not promote or lobby the Minnesota legislature for expanded gambling authority and will support the SMSC’s lobbying efforts against expanding gambling authority.

~~INCOME TAXES~~

8. REAL ESTATE DEVELOPMENT

Equity Investments

Doran Canterbury I, LLC

On April 2, 2018, the Company’s subsidiary Canterbury Development LLC, entered into an Operating Agreement (“Operating Agreement”) with an affiliate of Doran Companies (“Doran”), a national commercial and residential real estate developer, as the two members of a Minnesota limited liability company named Doran Canterbury I, LLC (“Doran Canterbury I”). Doran Canterbury I was formed as part of a joint venture between Doran and Canterbury Development LLC to construct an upscale apartment complex on land adjacent to the Company’s Racetrack (the “Project”). Doran Canterbury I has completed developing Phase I of the Project, which includes 321 units, a heated parking ramp, and a clubhouse.

On September 27, 2018, Canterbury Development LLC contributed approximately 13 acres of land as its equity contribution in the Doran Canterbury I joint venture and became a 27.4% equity member. On December 20, 2018, financing for Doran Canterbury I was secured. As the Company is able to assert significant influence, but not control, over Doran Canterbury I’s operational and financial policies, the Company accounts for the joint venture as an equity method investment. For the three and six months ended June 30, 2022, the Company recorded $497,000 and $1,012,000, respectively, in loss on equity method investments related to this joint venture. For the three and six months ended June 30, 2021, the Company recorded $639,000 and $1,286,000, respectively, in loss on equity method investments related to this joint venture. In accordance with U.S. GAAP, since we are committed to provide future capital contributions to Doran Canterbury I, we also present as a liability in the accompanying Condensed Consolidated Balance Sheets the net balance recorded for our share of Doran Canterbury I's losses in excess of the amount funded into Doran Canterbury I, which was $2,217,000 and $1,205,000 at June 30, 2022 and December 31, 2021, respectively.

Doran Canterbury II, LLC

In ~~March 2016,~~connection with the ~~FASB issued ASU 2016-09, “Improvements~~execution of the Amended Doran Canterbury I Agreement, on August 18, 2018, Canterbury Development LLC entered into an Operating Agreement with Doran Shakopee, LLC as the two members of a Minnesota limited liability company entitled Doran Canterbury II, LLC (“Doran Canterbury II”). Under the Doran Canterbury II Operating Agreement, Doran Canterbury II will pursue development of Phase II of the Project. Phase II will include an additional 300 apartment units. Canterbury Development’s equity contribution to ~~Employee Share-Based Payment Accounting”,~~Doran Canterbury II for Phase II was approximately 10 acres of land, which ~~requires companies~~were contributed to ~~recognize additional tax benefits or expenses related to~~Doran Canterbury II on July 30, 2020. In connection with its contribution, Canterbury Development became a 27.4% equity member in Doran Canterbury II with Doran owning the vesting or settlement of employee share based awards as income tax provision or benefit in the income statement in the reporting period in which they occur. In addition, ASU 2016-09 requires that all tax related cash flows resulting from share-based payments, including the excess tax benefits related to settlement of stock-based awards, be classified as cash flows from operating activities in the statement of cash flows. The Company adopted this ASU at March 31, 2017. The adoption of ASU 2016-09 required no retrospective adjustments to the financial statements. In addition there was no material cumulative-effect adjustment to retained earnings. Upon adoption,remaining 72.6%. As the Company is ~~required~~able to ~~recognize all excess tax benefits~~assert significant influence, but not control, over Doran Canterbury II’s operational and financial policies, the Company accounts for the joint venture as an equity method investment. As of June 30, 2022, the proportionate share of Doran Canterbury II's earnings was immaterial. During the three and sixth months ended June 30, 2022, the Company contributed approximately $58,000 and $398,000 as an equity investment contribution in ~~the statement of earnings.~~Doran Canterbury II.

Canterbury DBSV Development, LLC

~~ITEM 2:~~	~~MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL~~
	~~CONDITION AND RESULTS OF OPERATIONS~~

On June 16, 2020, Canterbury Development LLC, entered into an Operating Agreement with an affiliate of Greystone Construction, as the two members of a Minnesota limited liability company named Canterbury DBSV Development, LLC ("Canterbury DBSV"). Canterbury DBSV was formed as part of a joint venture between Greystone and Canterbury Development LLC for a multi-use development on the 13-acre land parcel located on the southwest portion of the Company’s racetrack. Canterbury Development LLC's equity contribution to Canterbury DBSV was approximately 13 acres of land, which were contributed to Canterbury DBSV on July 1, 2020. In connection with its contribution, Canterbury Development became a 61.87% equity member in Canterbury DBSV. As the Company is able to assert significant influence, but not control, over Canterbury DBSV’s operational and financial policies, the Company accounts for the joint venture as an equity method investment. For the three and six months ended June 30, 2022, the Company recorded a loss of $37,000 and income of $239,000, respectively, on equity investment related to this joint venture.

Tax Increment Financing

On August 8, 2018, the City Council of the City of Shakopee, Minnesota approved a Contract for Private Redevelopment (“Redevelopment Agreement”) between the City of Shakopee Economic Development Authority (“Shakopee EDA”) and Canterbury Park Holding Corporation and its subsidiary Canterbury Development LLC in connection with a Tax Increment Financing District (“TIF District”) that the City had approved in April 2018. The City of Shakopee, the Shakopee EDA and the Company entered into the Redevelopment Agreement on August 10, 2018.

Under the Original Agreement, the Company agreed to undertake a number of specific infrastructure improvements within the TIF District, and the City agreed that a portion of the tax revenue generated from the developed property will be paid to the Company to reimburse it for its expense in constructing these improvements. Under the Original Agreement, the total estimated cost of TIF eligible improvements to be borne by the Company was $23,336,500.

On January 25, 2022, the Company received the fully executed First Amendment to the Contract for Private Redevelopment (the “First Amendment”) among the Company, the City of Shakopee, and the Shakopee EDA, which is effective as of September 7, 2021. Under the First Amendment and as part of the authorized changes regarding the responsibilities of the Company and the City, improvements on Unbridled Avenue will be primarily constructed by the City of Shakopee. As a result, the total estimated cost of TIF eligible improvements to be borne by the Company will be reduced by $5,744,000 to an amount not to exceed $17,592,881. In order to reimburse the Company for the qualified costs related to constructing the developer improvements, the Authority will issue and the Company will receive a TIF Note in the maximum principal amount of $17,592,881. The First Amendment also memorialized that the Company completed the Shenandoah Drive improvements as required prior to December 31, 2019. The City is obligated to issue bonds to finance the portion of the improvements required to be constructed by the City.

A detailed Schedule of the Public Improvements under the First Amendment, the timeline for their construction and the source and amount of funding is set forth in Exhibit 10.1 of the Form 8-K filed on January 31, 2022. The Company expects to substantially complete the remaining Developer Improvements by July 17, 2027 and will be reimbursed for costs of the Developer Improvements incurred by no later than July 17, 2027. The total amount of funding that the Company will be paid as reimbursement under the TIF program for these improvements is not guaranteed, however, and will depend in part on future tax revenues generated from the developed property.

As of June 30, 2022, the Company recorded a TIF receivable of approximately $12,835,000, which represents $11,180,000 of principal and $1,655,000 of interest. Management believes future tax revenues generated from current development activity will exceed the Company's development costs and thus, management believes no allowance related to this receivable is necessary. As of December 31, 2021, the Company recorded a TIF receivable of approximately $12,503,000, which represented $11,180,000 of principal and $1,323,000 of interest.

The Company expects to finance its improvements under the Redevelopment Agreement with funds from its current operating resources and existing credit facility and, potentially, third-party financing sources.

Recently Closed Transactions under Real Estate Agreements

On April 7, 2020, the Company entered into an agreement to sell approximately 11.3 acres of land on the west side of the Racetrack to a third party for total consideration of approximately $2,400,000. The Company closed on the first phase of this transaction in April 2021, which totaled approximately 7.4 acres of land for proceeds of approximately $1,200,000. On May 20, 2022, the Company closed on the second phase of this transaction, which totaled approximately 4 acres of land for proceeds of approximately $1,200,000.

9. LEASES

The Company determines if an arrangement is a lease or contains a lease at inception. The Company leases some office equipment under finance leases. We also lease equipment related to our horse racing operations under operating leases. For lease accounting purposes, we do not separate lease and nonlease components, nor do we record operating or finance lease assets and liabilities for short term leases.

As our leases do not provide an implicit rate, we use our incremental borrowing rate based on the information available at commencement date to determine the present value of lease payments. We recognize expense for operating leases on a straight-line basis over the lease term. The Company’s lease agreements do not contain any variable lease payments, material residual value guarantees or any restrictive covenants.

Lease costs related to operating leases were $9,052 and $8,998 for the six months ended June 30, 2022 and 2021. The total lease expenses for leases with a term of twelve months or less for which the Company elected not to recognize a lease asset or liability was $218,106 and $191,074 for the six months ended June 30, 2022 and 2021, respectively.

Lease costs included in depreciation and amortization related to our finance leases were $12,468 and $11,898 for the six months ended June 30, 2022 and 2021, respectively. Interest expense related to our finance leases was immaterial.

The following table shows the classification of the right of use assets on our consolidated balance sheets:

		*June 30,*		*December 31,*
	*Balance Sheet Location*	*2022*		*2021*
Assets
Finance	Land, buildings and equipment, net (1)	$	32,671	$	46,035
Operating	Operating lease right-of-use assets		13,734		22,786
Total Leased Assets		$	46,405	$	68,821

1– Finance lease assets are net of accumulated amortization of $92,718 and $79,524 as of June 30, 2022 and December 31, 2021, respectively.

The following table shows the lease terms and discount rates related to our leases:

	*June 30,*			*December 31,*
	*2022*			*2021*
Weighted average remaining lease term (in years):
Finance		1.2			1.7
Operating		0.3			0.4
Weighted average discount rate (%):
Finance		5.0	%		5.0	%
Operating		5.5	%		5.5	%

The maturity of operating leases and finance leases as of June 30, 2022 are as follows:

Six Months Ended June 30, 2022	*Operating leases*			*Finance leases*
2022 remaining	$	13,860		$	14,371
2023		0			19,332
Total minimum lease obligations		13,860			33,703
Less: amounts representing interest		(126	)		(1,031	)
Present value of minimum lease payments		13,734			32,672
Less: current portion		(13,734	)		(27,743	)
Lease obligations, net of current portion	$	0		$	4,929

10. RELATED PARTY RECEIVABLES

In 2019,2020,2021, and through the firstsix months of 2022, the Company loaned money to the Doran Canterbury I and II joint ventures in member loans totaling approximately $2,096,000. These member loans bear interest at the rate equal to the Prime Rate plus two percent per annum and accrued interest totaled $187,000 as of June 30, 2022. The Company expects to be fully reimbursed for these member loans as and when the joint ventures achieve positive cash flow.

ITEM2:MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand Canterbury Park Holding Corporation, our operations, our financial results and financial condition and our present business environment. This MD&A is provided as a supplement to, and should be read in conjunction with, our condensed consolidated financial statements and the accompanying notes to the financial statements (the “Notes”).

Overview:

Canterbury Park Holding Corporation (the “Company,” “we,” “our,” or “us”) conducts pari-mutuel wagering operations and hosts “unbanked” card games at its Canterbury Park Racetrack and Card Casino facility (the “Racetrack”) in Shakopee, Minnesota, which is approximately 25 miles southwest of downtown Minneapolis. The Racetrack is the only facility in the State of Minnesota that offers live pari-mutuel thoroughbred and quarter horse racing.

The Company’s pari-mutuel wagering operations include both wagering on thoroughbred and quarter horse races during live meets at the Racetrack each year from May through September, and year-round wagering on races held at out-of-state racetracks that are televised simultaneously at the Racetrack (“simulcasting”). Unbanked card games, in which patrons compete against each other, are hosted in the Card Casino at the Racetrack. The Card Casino typically operates 24 hours a day, seven days a week. The Card Casino offers both poker and table games at up to 80 tables. The Company also derives revenues from related services and activities, such as concessions, parking, advertising signage, publication sales, and from other entertainment events and activities held at the Racetrack.

~~Recent Reorganization~~. The Company was incorporated as a Minnesota corporation in October 2015. The Company is a successor corporation to another corporation, also named Canterbury Park Holding Corporation, that was incorporated in 1994 (“CPHC”). Effective as of the close of business on June 30, 2016, CPHC’s business and operations were reorganized into a holding company structure (the “Reorganization”) pursuant to an Agreement and Plan of Merger dated as of March 1, 2016 that was approved by CPHC’s shareholders on June 28, 2016.

Further information regarding the Reorganization is set forth at Note 1 in the Notes to Condensed Consolidated Financial Statements under Part I above and in the Company’s Registration Statement on Form S-4 (File No. 333-210877) filed with the SEC on April 22, 2016, which information is incorporated herein by reference.

COVID-19 Pandemic:

In January 2020, an outbreak of a respiratory illness caused by a new strain of coronavirus was identified. The disease has since spread rapidly across the world, causing the World Health Organization to declare the outbreak a pandemic (the “COVID-19 Pandemic”) on March 12, 2020. Since that time, governments and businesses have taken measures to limit the impact of the COVID-19 Pandemic, including the issuance of shelter-in-place orders, social distancing measures, travel bans and restrictions, and business shutdowns.

As a result of the COVID-19 Pandemic, the Company temporary suspended all Card Casino, simulcast, food and beverage, and special events operations at Canterbury Park from March 16, 2020 through June 9, 2020 and from November 21, 2020 through January 10, 2021. Canterbury Park re-opened on January 11, 2021 with a capacity limitation of 150 guests per designated area; the capacity limitation was subsequently increased on February 13, 2021 to 250 guests per designated area.

In connection with reopening our pari-mutuel, food and beverage, and Card Casino operations, we adhered to social distancing requirements, which included reduced seating at table games and poker and capacity limitations to follow Minnesota state guidelines. Effective May 28, 2021, all capacity limits, restrictions on large gatherings, and other restrictions, which had been implemented in response to the impact of the COVID-19 Pandemic, were lifted and our Racetrack began operating operated under pre-pandemic guidelines. Our Card Casino also began operating without capacity restrictions effective May 28, 2021, but we maintained and intend to maintain certain operational changes and improvements initiated in 2020 in response to the COVID-19 Pandemic.

The disruptions arising from the COVID-19 Pandemic had a negative impact on the Company's financial condition and operations for the first half of 2021. However, the Company's revenues began to recover starting in the 2021 second quarter. The strong recovery we experienced in 2021 was a result of increased consumer confidence, reduction in capacity restrictions, and faster than anticipated vaccine roll-outs, as well as the success of initiatives begun during the COVID-19 Pandemic to increase attendance at live racing and other events, enhance the player experience, and recruit higher value players. Although the Company has currently appeared to recover from the effects of the COVID-19 Pandemic, the pandemic has caused other global issues that could have a future adverse effect on the Company. Specifically, these issues relate to supply chain issues and labor shortages, which have had some negative impact on our business and may continue to have an impact in the near future. Additionally, the spread of any new COVID-19 variants has had and may in the future have an adverse effect on the Company's financial condition and results. As the impact of the COVID-19 Pandemic on the economy and our operations evolves, we will continue to assess the impact on the Company and respond accordingly.

Operations Review for the Three and ~~Nine~~Six Months Ended ~~September~~June 30, ~~2017:~~2022:

~~EBITDA~~Revenues:

Total net revenues for the three months ended June 30, 2022 were $17,774,000, an increase of $1,902,000, or 12.0%, compared to total net revenues of $15,872,000 for the three months ended June 30, 2021. Total net revenues for the six months ended June 30, 2022 were $31,412,000, an increase of $6,315,000, or 25.2%, compared to total net revenues of $25,097,000 for the six months ended June 30, 2021. The increase consists of increases in pari-mutuel, Card Casino, food and beverage, and other revenues as a result of increased visitation as COVID-19 Pandemic restrictions have been lifted, and social distancing measures and operating capacity limitations have ceased. See below for a further discussion of our sources of revenues.

Pari-Mutuel Revenue:

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Simulcast	$	1,180,000	$	1,257,000	$	2,096,000	$	2,095,000
Live Racing		676,000		572,000		676,000		572,000
Guest Fees		1,315,000		1,325,000		1,315,000		1,325,000
Other revenue		451,000		391,000		781,000		707,000
Total Pari-Mutuel Revenue	$	3,622,000	$	3,545,000	$	4,868,000	$	4,699,000

Total pari-mutuel revenue increased $77,000, or 2.2%, and $169,000 for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increase is primarily due to increased business levels, including the fact that we have returned to normalized operations and full capacity as compared to the closure of our operations for 10 days in January 2021 and operating at a limited capacity upon reopening until May 2021.

Card Casino Revenue:

	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Poker Games Collection	$	1,871,000	$	1,735,000	$	3,780,000	$	3,060,000
Other Poker Revenue		710,000		453,000		1,351,000		768,000
Total Poker Revenue		2,581,000		2,188,000		5,131,000		3,828,000

Table Games Collection		6,839,000		7,307,000		14,028,000		12,210,000
Other Table Games Revenue		574,000		396,000		1,196,000		717,000
Total Table Games Revenue		7,413,000		7,703,000		15,224,000		12,927,000

Total Card Casino Revenue	$	9,994,000	$	9,891,000	$	20,355,000	$	16,755,000

The primary source of Card Casino revenue is a percentage of the wagers received from players as compensation for providing the Card Casino facility and services, which is referred to as “collection revenue.” Other Poker Revenue and Other Table Games Revenue presented above includes fees collected for the administration of tournaments and the poker jackpot and amounts earned as reimbursement of the administrative costs of maintaining table games jackpot funds, respectively.

As indicated by the table above, total Card Casino revenue increased $103,000, or 1.0%, and $3,600,000, or 21.5% for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to increased visitation as our business recovers from the effects of the COVID-19 Pandemic described above, as well as increased table games drop from the successful marketing efforts to recruit higher value players. The increase in Card Casino revenue for the first six-months ended June 30, 2022 is also due to an increase in revenue generated from poker tournaments in the 2022 first quarter.

Food and Beverage Revenue:

Food and beverage revenue increased $879,000, or 69.2%, and $1,593,000, or 96.9%, for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to increased visitation and live racing attendance as our business recovers from the effects of the COVID-19 Pandemic described above. Furthermore, the increase is also attributable to hosting larger scale events in the 2022 first six months, which is more consistent with our pre-COVID food and beverage operations.

Other Revenue:

Other revenue increased $843,000, or 72.3%, and $952,000, or 47.6% for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to increased visitation and live racing attendance as our business recovers from the effects of the COVID-19 Pandemic described above as well as hosting larger scale events. Additionally, we recognized increased advertising revenue for marketing initiatives related to the Cooperative Marketing Agreement (the “CMA”) in the six months ended June 30, 2022 compared to the same period in 2021, which saw capacity constraints and various restrictions continue through May 28, 2021. The increase is partially offset by the Company receiving $515,000 of COVID-19 relief grants in the 2021 first quarter.

Operating Expenses:

Total operating expenses increased $2,041,000, or 15.6%, and $5,299,000 or 25.2%, for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases reflect increases in all of the Company's operating expenses, primarily as a result of the return to normalized operations in the three and six months ending June 30, 2022 as compared to the prior year which included a temporary suspension of operations through January 10, 2021 and the limitations placed on operations upon reopening until May 2021. The following paragraphs provide further detail regarding certain operating expenses.

Purse expense increased $50,000, or 2.0%, and $511,000, or 14.9% for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to increases in pari-mutuel and Card Casino revenues.

Salaries and benefits increased $825,000, or 14.5%, and $2,366,000, or 24.5%, for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to an increase in the number of personnel to support our resumption of normalized operations in the three and six months ended June 30, 2022 as well as the fact that the majority of employees were placed on an unpaid furlough during the first week of 2021. Additionally, to attract and retain front-line workers and get closer to full staffing levels, we have increased our wage-rate structure for seasonal as well as year-round employees.

Cost of food and beverage sales increased $354,000, or 63.8%, and $645,000, or 84.9%, for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to the increased food and beverage revenue as described above.

Advertising and marketing increased $497,000, or 133.1%, and $742,000, or 172.6%, for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to an increase in advertising spend for the first six months of 2022 to be more consistent with historic levels and to target higher value players and higher visitation. Additionally, we incurred additional advertising expenses for marketing initiatives related to the CMA in the six months ended June 30, 2022 compared to the same period in 2021, which saw capacity constraints and various restrictions continue through May 28, 2021.

Other operating expenses increased $85,000, or 7.5%, and $388,000 or 21.4%, for the three and six months ended June 30, 2022 compared to the same periods in 2021. The increases are primarily due to our resumption of normalized operations including hosting special events and poker tournaments in the first six months of 2022, as well as the fact the Company focused on minimizing discretionary spend in the first six months of 2021 to preserve cash.

During the 2022 second quarter, the Company recorded a gain on sale of land of $12,000 as a result of the sale of approximately 4 acres of land for approximately $1,200,000 in gross proceeds.

The Company recorded a provision for income taxes of $619,000 and $758,000 for the three months ended June 30, 2022 and 2021, respectively. The Company recorded a provision for income taxes of $1,224,000 and $1,010,000 for the six months ended June 30, 2022 and 2021, respectively. We record our quarterly provision for income taxes based on our estimated annual effective tax rate for the year. The decrease in our tax expense for the three months ended June 30, 2022 is primarily due to a decrease in income before taxes from operations. Our effective tax rate was 26.1% and 25.8% for the three and six months ended June 30, 2022. Our effective tax rate was 28.8% and 29.4% for the three and six months ended June 30, 2021. The decrease in the effective tax rate is primarily the result of favorable discrete items that occurred during the three and six months ended June 30, 2022.

The Company recorded net income of $1,775,000 and $3,529,000 for the three and six months ended June 30, 2022, respectively. The Company recorded net income of $1,869,000 and $2,421,000 for the three and six months ended June 30, 2021, respectively.

EBITDA

To supplement our financial statements, we also provide investors with information about our EBITDA ~~represents~~and Adjusted EBITDA, each of which is a non-GAAP measure, which excludes certain items from net income, a GAAP measure. We define EBITDA as earnings before interest, income tax expense, and depreciation and amortization. We also compute Adjusted EBITDA, which reflects additional adjustments to Net Income to eliminate unusual or non-recurring items, as well as items relating to our real estate development operations and we believe the exclusion of these items allows for better comparability of our performance between periods. For the three and six months ended June 30, 2022 Adjusted EBITDA excluded depreciation, amortization, and interest expense related to equity investments. Neither EBITDA nor adjusted EBITDA is ~~not~~ a measure of performance ~~or liquidity~~ calculated in accordance with ~~generally accepted accounting principles in the United States of America (“GAAP”),~~GAAP and should not be considered an alternative to, or more meaningful than, net income as an indicator of our operating ~~performance or cash flows from operating activities as a measure of liquidity.~~performance. EBITDA is presented as a supplemental disclosure because it is a widely used measure of performance and a basis for valuation of companies in our industry. Moreover, other companies that provide EBITDA information may calculate EBITDA differently than we do. Adjusted EBITDA reflects additional adjustments to net income to eliminate unusual items. For the three months ended September 30, 2016, adjusted EBITDA excluded the gain on insurance recoveries. For the nine months ended September 30, 2016, adjusted EBITDA excluded the gain on sale of land and gain on insurance recoveries.

The following table sets forth a reconciliation of net income, a GAAP financial measure, to EBITDA and to adjusted EBITDA (defined above) which are non-GAAP financial measures, for the three and ~~nine~~six months ended ~~September~~June 30, ~~2017~~2022 and ~~2016:~~2021:

Summary of EBITDA Data
Three Months Ended September 30, Nine Months Ended September 30,
2017 2016 2017 2016
NET INCOME $ 952,635 $ 925,837 $ 2,182,218 $ 3,511,490
  Interest (income) expense, net (13,575 ) (538 ) (37,178 ) 48,488
  Income tax expense 597,753 633,606 1,444,753 2,419,447
  Depreciation 646,050 672,465 1,869,048 1,866,975
EBITDA 2,182,863 2,231,370 5,458,841 7,846,400
  Gain on insurance recoveries 0 (592,276 ) 0 (592,276 )
  Gain on sale of land 0 0 0 (3,990,519 )
ADJUSTED EBITDA $ 2,182,863 $ 1,639,094 $ 5,458,841 $ 3,263,605

Summary of EBITDA Data

	Three Months Ended June 30,						Six Months Ended June 30,
	2022			2021			2022			2021
NET INCOME	$	1,755,069		$	1,869,084		$	3,528,982		$	2,420,577
Interest income, net		(205,300	)		(175,090	)		(398,140	)		(344,400	)
Income tax expense		618,660			757,597			1,224,301			1,009,821
Depreciation		741,574			694,168			1,487,523			1,383,753
EBITDA		2,910,003			3,145,759			5,842,666			4,469,751
Gain on sale of land		(12,151	)		(263,581	)		(12,151	)		(263,581	)
Depreciation and amortization related to equity investments		474,352			393,673			895,675			787,347
Interest expense related to equity investments		192,170			237,871			384,983			457,066
Other revenue, COVID-19 relief grants		—			—			—			(515,000	)
ADJUSTED EBITDA	$	3,564,374		$	3,513,722			7,111,173			4,935,583

Adjusted EBITDA increased ~~$544,000 or 33.2%,~~$51,000 and increased as a percentage of net revenues to 12.4% from 9.9% for the three months ended September 30, 2017 as compared to the same period in 2016. Adjusted EBITDA increased $2,195,000, or 67.3%, and increased as a percentage of net revenues to 12.2% from 8.0% for the nine months ended September 30, 2017 as compared to the same period in 2016. The increase$2,176,000 for the three and ~~nine~~six months ended ~~September~~June 30, ~~2017 is primarily due to the increase in revenues~~2022 as compared to the same periods in ~~2016.~~

~~Revenues:~~

Total net revenues for the three months ended September 30, 2017 were $17,667,000, an increase of $1,036,000, or 6.2%, compared to total net revenues of $16,630,000 for the three months ended September 30, 2016. This increase primarily consists of increases in pari-mutuel and card casino revenue of 8.8% and 8.9%, respectively, partially offset by a decrease in food and beverage revenue of 7.6%. Total net revenues for the nine months ended September 30, 2017 were $44,956,000, an increase of $4,094,000, or 10.0%, compared to total net revenues of $40,863,000 for the nine months ended September 30, 2016. This increase primarily consists of increases in pari-mutuel, food and beverage and card casino revenue of 11.7%, 2.1% and 11.0%, respectively. See below for a further discussion of our sources of revenues.

Pari-Mutuel Data Revenue:
Three Months Ended September 30, Nine Months Ended September 30,
2017 2016 2017 2016

    Simulcast $ 1,407,000 $ 1,315,000 $ 4,386,000 $ 4,422,000
    Live Racing 1,392,000 1,349,000 2,335,000 2,086,000
    Guest Fees 783,000 772,000 1,279,000 1,210,000
    Other Revenue (1) 284,000 119,000 902,000 253,000
   Total Pari-Mutuel Revenue $ 3,866,000 $ 3,555,000 $ 8,902,000 $ 7,971,000

Racing Days
     Simulcast only racing days 52 46 206 205
     Live and simulcast racing days 40 46 67 69
Total Number of Racing Days 92 92 273 274

~~1 – Includes source market fees received pursuant to Advanced Deposit Wagering (ADW) legislation effective November 1, 2016.~~

~~Total pari-mutuel revenue increased $311,000, or 8.8%, for the three months ended September 30, 2017, compared to the same period in 2016.~~2021. The increase ~~in other pari-mutuel revenue~~ is due to ~~receipt of $155,000 in source market fees received under Advanced Deposit Wagering (ADW) legislation~~increased visitation and live-racing attendance as COVID-19 Pandemic restrictions have been lifted and social distancing measures and operating capacity limitations have ceased. The increase is also due to increased operational efficiencies that took effect on November 1, 2016. The ADW legislation allows Minnesota residents to engage in pari-mutuel wagering on out-of-state horse races online with a prefunded account through an ADW provider. The Company receiveshave been implemented since the COVID-19 Pandemic. For the three and six months ended June 30, 2022, Adjusted EBITDA as a percentage of ~~monies wagered (generally 3.25% to 5.0%) by Minnesota residents through~~net revenue was 20.1% and 22.6%, respectively. For the ~~ADW provider as a source market fee. The Company receives 72% of the gross source market fees less the amount of at least 50% for purses~~three and breeders’ awards. The percentage of source marketing fee retained by the Company is recorded as operating revenue and the percentage to the purses and breeders’ awards are recorded as operating expenses. Simulcast revenue increased $92,000 primarily due to a small group of individual players who placed a significantly high volume of bets in the quarter. Total pari-mutuel revenue increased $931,000, or 11.7%, for the ninesix months ended ~~September~~June 30, 2017 compared to the same period in 2016 primarily due to $655,000 received in ADW source market fees in the first nine months of 2017. Additionally, on-track live racing revenue increased $249,000 primarily due to an increase in statutory take-out levels2021, Adjusted EBITDA as ~~compared to 2016 when the Company reduced the take-out on its live races as a promotion to increase wagering dollars (“handle”), but also resulted in substantially reduced revenue.~~

~~Card Casino Revenue:~~

Three Months Ended September 30, Nine Months Ended September 30,
2017 2016 2017 2016
Poker Games $ 2,172,000 $ 2,238,000 $ 6,719,000 $ 6,953,000
Table Games 5,121,000 4,475,000 15,022,000 12,557,000
Total Collection Revenue 7,293,000 6,713,000 21,741,000 19,510,000
Other Revenue 687,000 612,000 2,056,000 1,935,000
Total Card Casino Revenue $ 7,980,000 $ 7,325,000 $ 23,797,000 $ 21,445,000

~~The primary source of Card Casino revenue is~~ a percentage of ~~the wagers received from the players as compensation for providing the Card Casino facility~~net revenue was 22.1% and services, which is 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.20.1%, respectively.

As indicated in the table above, total Card Casino revenue increased $655,000, or 8.9%, and $2,352,000 or 11.0%, for the three and nine months, respectively, ended September 30, 2017 compared to the same periods in 2016. The increases are a result of increased play on table games. In management’s judgement, increased play is attributable to players spending more money due to a stronger economy, as well as an overall increase in card casino marketing initiatives. Also, higher jackpots on certain games drove increased play.Contingencies:

~~Food and Beverage Revenue:~~

Food and beverage revenue decreased $262,000, or 7.6%, for the three months ended September 30, 2017 compared to the same period in 2016. The decrease is attributable to six less live racing days compared to the 2016 third quarter. Additionally, there was a decline in attendance for a concert conducted in the 2017 third quarter compared to the 2016 third quarter. Food and beverage revenue increased $143,000, or 2.1%, for the nine months ended September 30, 2017 compared to the same period in 2016 due to hosting more special events in the nine months ended September 30, 2017 compared to the same period in 2016.

~~Other Revenue:~~

Compared to the same periods in 2016, other revenue increased $335,000, or 14.3%, and $682,000, or 14.2% for the three and nine months, respectively, ended September 30, 2017 compared to the same periods in 2016. The increases are due to increased admission revenue from a greater number of premium priced live racing days during 2017 and event admission revenue from a greater number of special events hosted. Also, the Company received higher payments under the CMA for joint marketing efforts with the SMSC. See “Cooperative Marketing Agreement” below. The amounts earned from the marketing payments are offset by an increase in other expenses related to RiverSouth, which is an area wide marketing association that promotes Shakopee entertainment venues.

~~Operating Expenses:~~

The Company’s operating expenses during the 2017 third quarter were $16,130,000, an increase of $1,058,000, or 7.0%, from the third quarter 2016 expenses of $15,072,000, and the Company’s operating expenses during the nine months ended September 30, 2017 were $41,367,000, an increase of $6,483,000, or 18.6%, from $34,883,000 in the nine months ended September 30, 2016. Operating expenses in the 2016 third quarter included an insurance recovery of $592,276 related to storm damage in 2014 that was accounted for as a reduction in operating expense. The 2016 year-to-date operating expenses reflect the previously reported $3,990,519 pretax gain on sale of land in the 2016 second quarter that was also accounted for as a reduction in operating expense. Excluding insurance recoveries from 2016, operating expenses for the third quarter 2017 increased $396,000 or 2.5%. Excluding insurance recoveries and gain on sale of land from 2016, operating expenses for the nine month period ended September 30, 2017 increased $1,781,000 or 4.5%. The following paragraphs provide further detail regarding certain operating expenses.

Purse expense increased $97,000, or 4.5%, and $427,000, or 8.5% for the three and nine months, respectively, ended September 30, 2017 compared to the same periods in 2016. Also, Minnesota Breeders’ Fund expense increased $33,000, or 13.1%, and $169,000, or 26.6%, for the three and nine months, respectively, ended September 30, 2017 compared to the same periods in 2016. The increases are primarily due to increased Card Casino revenues and increased purse fund payments due to ADW source market arrangements.

Salaries and benefits increased $330,000, or 5.3%, and $739,000, or 4.3%, for the three and nine months, respectively, ended September 30, 2017 compared to the same periods in 2016. The increases are partially due to the State of Minnesota mandated increase of $0.50 in the minimum wage effective August 2016, as well as an increase in employee incentive compensation resulting from an increase in performance from operations.

~~The gain on sale of land is due to the sale of approximately 24 acres of land adjacent to the Racetrack for a total consideration of $4.3 million.~~

During 2014, the Company incurred damage to buildings from multiple severe storms at the Racetrack. As of September 30, 2016, the Company recognized a $592,000 insurance recoveries gain in the Consolidated Statements of Operations as “Gain on insurance recoveries.”

Professional and contracted services increased $20,000, or 1.3%, and $237,000, or 7.1%, for the three and nine months, respectively, ended September 30, 2017 compared to the same periods in 2016. The nine month increase is primarily due to increased live racing contracted services as a result of additional live racing weeks and increased consulting fees, primarily related to development initiatives.

Advertising and marketing increased $286,000, or 28.2% and other expenses decreased $165,000, or 11.4%, for the three months ended September 30, 2017 compared to the same period in 2016. This is due to a reclassification of expenses associated with RiverSouth.

Income tax expense decreased $36,000, or 5.7%, and $975,000, or 40.3% for the three and nine months, respectively, ended September 30, 2017 compared to the same periods in 2016. The decreases related to tax expense associated with the gain on sale of land and gain on insurance recoveries in 2016 that did not recur in 2017. The effective rate was approximately 41% for both periods ended September 30, 2017 and 2016.

Net income for the three months ended September 30, 2017 and 2016 was $953,000 and $926,000, respectively. Net income for the nine months ended September 30, 2017 and 2016 was $2,182,000 and $3,511,000, respectively.

~~Contingencies:~~

The Company entered into ~~a Cooperative Marketing Agreement (the “CMA”)~~the CMA with the Shakopee Mdewakanton Sioux Community, which became effective on ~~June~~March 4, 2012, and was amended in ~~January~~the respective first quarters of 2015, 2016, 2017, 2018, and ~~2017,~~June 2020 and ~~will expire~~is scheduled to terminate on December 31, 2022. The CMA contains ~~certain~~specific covenants ~~which,~~that, if breached, would trigger an obligation to repay a specified amount related to ~~such covenant.~~these covenants. At this time, management believes that the likelihood that the breach of a covenant would occur and that the Company would be required to pay the specified amount related to ~~such~~a covenant is remote.

The Company continues to analyze the feasibility of various options related to the development of our underutilized land. The Company may incur substantial costs during the feasibility and predevelopment process, but the Company believes available funds are sufficient to cover the near-term costs. See Liquidity and Capital Resources for more information on liquidity and capital resource requirements.

Liquidity and Capital Resources:

Net cash provided by operating activities for the nine months ended September 30, 2017 was $5,104,000 primarily from net income of $2,182,000, depreciation of $1,869,000, and stock-based compensation and 401(k) match totaling $614,000. The Company also experienced an increase in accounts payable and deferred revenue of $623,000 and a decrease in income taxes receivable of $511,000. This was partially offset by an increase in restricted cash of $769,000.

Net cash provided by operating activities for the nine months ended September 30, 2016 was $2,543,000 primarily as a result of the following: The Company reported net income of $3,511,000, depreciation of $1,867,000, and deferred income taxes of $973,000. The Company also experienced an increase in accounts payable and deferred revenue of $1,634,000 and Card Casino accruals of $621,000. This was partially offset by an increase in restricted cash of $574,000 and due from Minnesota horsemen associations of $1,101,000, and partially offset by the gain on disposal of assets relating to the sale of land of $3,990,000 and gain on insurance recoveries of $592,000.

Net cash used in investing activities for the first nine months of 2017 was $3,219,000, primarily for building remodel projects. Net cash used in investing activities for the first nine months of 2016 was $3,777,000, primarily for building remodel projects and the purchase of land.

Net cash used in financing activities during the first nine months of 2017 was $499,000, primarily for cash dividends to shareholders, partially offset by proceeds from purchases of stock through the Employee Stock Purchase Plan and proceeds received upon the exercise of stock options. Net cash used in financing activities during the first nine months of 2016 was $2,589,000, primarily for principal payments of capital lease obligations and payment of cash dividends to shareholders.

The Company has a general credit and security agreement with ~~Bremer Bank,~~a financial institution, which provides a revolving credit line up to $10,000,000 and allows for letters of credit in the aggregate amount of up to ~~$6,000,000. This~~$2,000,000 to be issued under the credit agreement ~~was amended on September 30, 2017 to extend the maturity date to September 30, 2018.~~which matures January 31, 2024. The line of credit is collateralized by all receivables, inventory, equipment, and general intangibles of the Company. The line of credit also includes collateral in the form of a Mortgage, Security Agreement, Fixture Financing Statement and Assignment of Leases and Rents. As of ~~September~~June 30, ~~2017, there were no borrowings under this agreement~~2022, the outstanding balance on the line of credit was $0. As of June 30, 2022, the Company was in compliance with the financial covenants of the general credit and security agreement.

The Company’s cash, cash equivalents, and restricted cash ~~equivalent~~ balance at ~~September~~June 30, ~~2017~~2022 was ~~$7,685,000~~$23,999,000 compared to ~~$6,299,000 at~~$15,599,000 as of December 31, ~~2016.~~2021. The Company believes that unrestricted funds available in its cash accounts, amounts available under its revolving line of credit, along with funds generated from operations and future land sales, will be sufficient to satisfy its liquidity and capital resource requirements for regular operations, as well as ~~predevelopment~~its planned development expenses ~~during 2017.~~for the next twelve months. However, if the Company engages in any additional significant real estate development, significant improvements to its facilities, the Racetrack or surrounding grounds, or strategic growth or diversification transactions, additional financing would more than likely be ~~required.~~required and the Company may seek this additional financing through joint venture arrangements, through incurring debt, or through an equity financing, or a combination of any of these.

Operating Activities

Net cash provided by operating activities for the six months ended June 30, 2022 was $10,288,000, primarily as a result of the following: the Company reported net income of $3,529,000, depreciation of $1,488,000, a loss from equity investment of $774,000, and stock-based compensation and 401(k) match totaling $520,000. Primarily due to timing of our live racing season, the Company also experienced an increase in accounts payable of $1,499,000 and an increase to payable to horsepersons of $6,423,000, offset by a decrease in accounts receivable of $1,455,000 and income taxes receivable and prepaid income taxes of $4,482,000 for the six months ended June 30, 2022.

Net cash provided by operating activities for the six months ended June 30, 2021 was $11,332,000, primarily as a result of the following: The Company reported net income of $2,421,000, depreciation of $1,384,000, a loss from equity investment of $1,279,000, and stock-based compensation and 401(k) match totaling $493,000. The Company also experienced an increase in accrued wages and payroll taxes of $2,210,000 and an increase in payable to horsepersons of $4,053,000 for the six months ended June 30, 2021. The increase in accrued wages and payroll taxes is due to the timing of our payroll dates as well as the fact the Company's operations were temporarily suspended as of December 31, 2020 resulting in a reduction in payroll costs. The increase in our payable to horsepersons is primarily due to timing.

Investing Activities

Net cash used in investing activities for the first six months of 2022 was $1,055,000, primarily due to additions to land, buildings, and equipment and equity investment contributions. Net cash provided by investing activities for the first six months of 2021 was $669,000 primarily due to the proceeds from sale of land.

Financing Activities

Net cash used in financing activities during the first six months of 2022 was $832,000, primarily due to cash dividends paid to shareholders and payments for taxes of equity awards. Net cash provided by financing activities during the first six months of 2021 was $62,000 due to proceeds from the issuance of common stock upon exercise of stock option awards, partially offset by payments for taxes of equity awards.

Critical Accounting Policies ~~and~~ Estimates:

The preparation of ~~consolidated financial statements~~the Condensed Consolidated Financial Statements in accordance with ~~accounting principles generally accepted in the United States of America (“GAAP”)~~GAAP requires ~~management~~us to make estimates and ~~assumptions~~judgments that ~~affect the reported amounts~~are subject to an inherent degree of ~~assets and liabilities and disclosure of contingent assets and liabilities at the date~~uncertainty. The nature of the ~~consolidated financial statements~~estimates and assumptions are material due to the levels of subjectivity and judgment necessary to account for highly uncertain factors or the susceptibility of such factors to change. The development and selection of critical accounting estimates, and the ~~reported amounts~~related disclosures, have been reviewed with the Audit Committee of ~~revenues and expenses during the reporting period. We base~~ our assumptions, estimates, and judgments on historical experience, current trends, and other factors that management believes to be relevant at the time the consolidated financial statements are prepared. On a regular basis, management reviews the accounting policies, assumptions, estimates, and judgments to ensure that our financial statements are presented fairly and in accordance with GAAP. However, because future events and their effects cannot be determined with certainty, actual results could differ from our assumptions and estimates, and such differences could be material.

~~Our significant accounting policies are included in Note 1 to our consolidated financial statements in our 2016 Annual Report on Form 10-K.~~Board of Directors. We believe the ~~following critical accounting policies affect~~current assumptions and other considerations used to estimate amounts reflected in our ~~more significant judgments~~Condensed Consolidated Financial Statements are appropriate. However, if actual experience differs from the assumptions and ~~estimates~~other considerations used in estimating amounts reflected in our Condensed Consolidated Financial Statements, the ~~preparation~~resulting changes could have a material adverse effect on our financial condition, results of ~~our consolidated financial statements.~~operations and cash flows.

Estimate of the allowance for doubtful accounts - Property Tax Increment Financing "TIF" Receivable

~~Property and Equipment~~ ~~- We have significant capital invested in our property and equipment,~~As of June 30, 2022, the Company recorded a TIF receivable on its Consolidated Balance Sheet of approximately $12,835,000, which represents ~~68.9%~~$11,180,000 of ~~our total assets at September 30, 2017. We utilize our judgment in various ways including: determining~~principal and $1,655,000 of interest. The TIF receivable requires significant management estimates and judgement pertaining to whether an ~~expenditure~~allowance for doubtful accounts is ~~considered~~necessary. The TIF receivable was generated in connection with the Contract for Private Redevelopment, in which the City of Shakopee has agreed that a maintenance expense or a capital asset; determining the estimated useful lives of assets; and determining if or when an asset has been impaired or has been disposed. Management periodically reviews the carrying value of property and equipment for potential impairment by comparing the carrying value of these assets with their related expected undiscounted future net cash flows. If the sumportion of the ~~related expected~~ future ~~net cash flows is less than~~tax increment revenue generated from the ~~carrying value, management would determine how much of~~developed property around the Racetrack will be paid to the Company to reimburse it for expenses in constructing public infrastructure improvements.

The Company typically performs an ~~impairment loss would be measured by the amount by which the carrying value~~annual collectability analysis of the ~~asset exceeds~~TIF receivable in the ~~fair value~~fourth quarter of each year, or more frequently if indicators of potential uncollectability exist. The Company utilizes the ~~asset. To date, we have determined that no impairment~~assistance of ~~these assets exists.~~

~~Stock-Based Compensation –~~~~Accounting guidance requires measurement of services provided in exchange for~~ a ~~share-based payment~~third party to assist with the projected tax increments. The quantitative analysis includes assumptions based on the ~~grant date fair~~ market ~~value. We utilize our judgment in determining~~values of the ~~assumptions used~~completed development projects within Canterbury Commons, which derives the future projected tax increment revenue. The Company uses the analysis to determine if the ~~fair value~~future tax increment revenue will exceed the Company's development costs on infrastructure improvements. As a result of ~~equity instruments granted using a Black-Scholes model.~~our analysis for the year ended December 31, 2021, management believes the TIF receivable will be fully collectible and no allowance related to this receivable is necessary. There were no indicators of potential uncollectability in the quarter ended June 30, 2022.

Commitments and Contractual Obligations:

The Company entered into the CMA with the SMSC on June 4, 2012, that was amended in January 2015, 2016, 2017, March 2018, and ~~2017~~June 2020 and ~~expires~~is scheduled to terminate on December 31, 2022. See “Cooperative Marketing Agreement” below.

~~Legislation:~~Cooperative Marketing Agreement:

~~Minimum Wage Legislation~~

Legislation that was enacted into law in 2014 increased the minimum wage that must be paid to most company employees from $7.25 to $8.00 on August 1, 2014, and from $8.00 to $9.00 per hour on August 1, 2015. A further increase from $9.00 to $9.50 per hour went into effect on August 1, 2016. In addition, starting January 1, 2018, the minimum wage will increase at the beginning of each year by the rate of inflation with a maximum increase of up to 2.5% per year. Prior to August 1, 2014, the Company employed a large number of individuals who received an hourly wage equal to or slightly above $7.25 per hour. As a result, this legislation has had an adverse financial impact in 2016 and 2017 and will continue to have an adverse impact. We have implemented measures to partially mitigate the impact of this increase by raising our prices and/or reducing our employee count. However, these measures could themselves have an adverse effect because higher prices and diminished service levels may discourage customers from visiting the Racetrack.

~~Cooperative Marketing Agreement:~~

On June 4, 2012, the Company entered into the CMA with the SMSC. The primary purpose of the CMA is to increase purses paid during live horse racing at Canterbury Park’s Racetrack in order to strengthen Minnesota’s thoroughbred and quarter horse industry. Under the CMA, as amended, this is achieved through “Purse Enhancement Payments to Horsemen” paid directly to the MHBPA. ~~Such~~These payments have no direct impact on the Company’s consolidated financial statements or operations.

Under the CMA, as amended, SMSC also agreed to make “Marketing Payments” to the Company relating to joint marketing efforts for the mutual benefit of the Company and SMSC, including signage, joint promotions, player benefits, and events. ~~Under the CMA, the SMSC paid the Company $1,581,000 and $1,197,000 for marketing purposes during the three months ended September 30, 2017 and 2016, respectively.~~

~~In each of January 2015, 2016,~~As noted above and ~~2017~~affirmed in the ~~CMA was amended three times to adjust the payment amounts between the “Purse Enhancement Payments to Horsemen” and “Marketing Payments to Canterbury Park.”~~Fifth Amendment, SMSC is ~~currently~~ obligated to make ~~the following~~an annual purse enhancement of $7,380,000 and annual marketing ~~payments~~payment of $1,620,000 for ~~2018 through 2022:~~2022.

Year Purse Enhancement Payments to Horsemen 1 Marketing Payments to Canterbury Park
2018 7,380,000 1,620,000
2019 7,380,000 1,620,000
2020 7,380,000 1,620,000
2021 7,380,000 1,620,000
2022 7,380,000 1,620,000


1 ~~Includes $100,000 each year payable to various horsemen associations~~

The amounts earned from the marketing payments 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 condensed consolidated statements of operations. For the three and ~~nine~~six months ended ~~September~~June 30, ~~2017,~~2022, the Company recorded ~~$672,000~~$675,000 and ~~$1,298,000~~$787,000 in other revenue, incurred $621,000 and ~~incurred $569,000 and $1,128,000~~$687,000 in advertising and marketing expense, and ~~$57,000~~incurred $54,000 and ~~$170,000~~$100,000 in depreciation related to the SMSC marketing ~~payment.~~funds. For the three and ~~nine~~six months ended ~~September~~June 30, ~~2016,~~2021, the Company recorded $366,000 and ~~$610,000~~$413,000 in other revenue, respectively, incurred $342,000 and ~~incurred $312,000 and $440,000~~$365,000 in advertising and marketing expense, respectively, and ~~$57,000~~incurred $24,000 and ~~$170,000~~$48,000 in depreciation, respectively, related to the SMSC marketing ~~payment. The excess of amounts received over revenue is reflected as deferred revenue which is included on the consolidated balance sheets.~~funds.

Under the CMA, the Company has agreed for the ~~10 ½ year~~ term of the CMA, ~~expiring~~which has a stated term ending December 31, 2022 that it will not promote or lobby the Minnesota legislature for expanded gambling authority and will support the SMSC’s lobbying efforts against expanding gambling authority.

If, by December 31, 2022, the CMA is not extended or renegotiated on economic terms substantially similar to those currently in effect or due to the parties being unable to mutually agree on other terms, the payments under the CMA will cease and future financial results from the live racing segment could be materially adversely affected.

Redevelopment Agreement:

As mentioned above in Note 8 of Notes to Financial Statements, on August 10, 2018, the City of Shakopee, the City of Shakopee Economic Development Authority, and the Company entered into a Redevelopment Agreement in connection with a Tax Increment Financing District (“TIF District”) that the City had approved in April 2018. Under the Redevelopment Agreement, the Company has agreed to undertake a number of specific infrastructure improvements within the TIF District, including the development of public streets, utilities, sidewalks, and other public infrastructure and the City of Shakopee agreed that a portion of the tax revenue generated from the developed property will be paid to the Company to reimburse it for its expense in constructing these improvements. The Company expects to finance its improvements under the Redevelopment Agreement with funds from its current operating resources and existing credit facility and, potentially, third-party financing sources.

On January 25, 2022, the Company received the fully executed First Amendment to the Contract for Private Redevelopment among the Company, the City of Shakopee, and the Shakopee EDA, which is effective as of September 7, 2021. Under the First Amendment and as part of the authorized changes regarding the responsibilities of the Company and the City, improvements on Unbridled Avenue will be primarily constructed by the City of Shakopee. As a result, the total estimated cost of TIF eligible improvements to be borne by the Company will be reduced by $5,744,000 to an amount not to exceed $17,592,881.

Forward-Looking Statements:

From time-to-time, in reports filed with the Securities and Exchange Commission, in press releases, and in other communications to shareholders or the investing public, we may make forward-looking statements concerning possible or anticipated future financial performance, prospective business activities or plans ~~which~~that are typically preceded by words such as “believes,” “expects,” “anticipates,” “intends” or similar expressions. For ~~such~~these forward-looking statements, we claim the protection of the safe harbor for forward-looking statements contained in federal securities laws. Shareholders and the investing public should understand that ~~such~~these forward-looking statements are subject to risks and uncertainties ~~which~~that could affect our actual results and cause actual results to differ materially from those indicated in the forward-looking statements. ~~Such~~These risks and uncertainties include, but are not limited to: material fluctuations in attendance at the Racetrack, decline in interest in wagering on horse races at the Racetrack, at other tracks, or on unbanked card games offered at the Card Casino, competition from other venues offering unbanked card games or other forms of wagering, greater than anticipated expenses or a lower than anticipated return on the development of our underutilized land, competition from other sports and entertainment options, increases in compensation and employee benefit costs, increases in the percentage of revenues allocated for purse fund payments, higher than expected expenses related to new marketing initiatives, the impact of wagering products and technologies introduced by competitors, legislative and regulatory decisions and changes, the general health of the gaming sector, and other factors that are beyond our ability to control or predict.

●

Pure Enhancement Payments and Marketing Payments under our CMA with SMSC may not continue after 2022.

●

Our CMA with SMSC contains both affirmative and negative covenants that restrict our business and limit our ability to pursue certain changes to gaming laws, even if such activities or changes would be in the best interests of our company.

●

The COVID-19 Pandemic has materially adversely affected the number of visitors at our facility and disrupted our operations, and we expect this adverse impact to continue until the COVID-19 Pandemic is contained.

●

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.

●

We may not be able to attract a sufficient number of horses and trainers to achieve above average field sizes.

●

Nationally, the popularity of horse racing has declined.

●

Our horse racing and gaming businesses are sensitive to economic conditions that may affect consumer confidence, consumer discretionary spending, or our access to credit in a manner that adversely affects our operations.

●

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.

●

An increase in the minimum wage mandated under Federal or Minnesota law could have a material adverse effect on our operations and financial results.

●

We depend on key 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.

●

Energy and fuel price increases may adversely affect our costs of operations and our revenues.

●

Other factors that are beyond our ability to control or predict.

ITEM3:QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

~~Canterbury Park is not required to provide the information requested by this Item as it qualifies as a smaller reporting company.~~ Not Applicable.

ITEM4:CONTROLS AND PROCEDURES

~~(a)~~

(a)

Evaluation of Disclosure Controls and Procedures:

The Company’s President and Chief Executive Officer, Randall D. Sampson and Chief Financial Officer, Randy J. Dehmer, have reviewed the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(b) as of the end of the period covered by this report. Based upon this review, these officers have concluded that the Company’s disclosure controls and procedures are effective.

(b)

The Company’s President and Chief Executive Officer, Randall D. Sampson and Chief Financial Officer, Robert M. Wolf, have reviewed the Company’s disclosure controls and procedures pursuant to Exchange Act Rule 13a-15(b) as of the end of the period covered by this report. Based upon this review, these officers have concluded that the Company’s disclosure controls and procedures are effective to ensure that information required to be disclosed in the reports that the Company files under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC and that the disclosure controls are also effective to ensure that information required to be disclosed in the Company’s Exchange Act reports is accumulated and communicated to management, including the chief executive officer and chief financial officer, to allow timely decisions regarding required disclosure.

~~(b)~~	Changes in Internal Control over Financial Reporting:

	There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) under the Exchange Act) that occurred during our fiscal quarter ended September 30, 2017 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

There have been no significant changes in our internal control over financial reporting (as defined in Rules 13a-15(f) under the Exchange Act) that occurred during our fiscal quarter ended June 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PARTII

OTHER INFORMATION

Item 1. Legal Proceedings

Not Applicable.

Item 1A. Risk Factors

The most significant risk factors applicable to the Company are described in Part I, Item 1A "Risk Factors" of our Annual Report on Form 10-K for the year ended December 31, 2021. There have been no material changes from the risk factors previously disclosed.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not Applicable.

Item 3. Defaults upon Senior Securities

Not Applicable.

Item 4. Mine Safety Disclosures

Not Applicable.

Item 5. Other Information

Not Applicable.

~~PART II~~

~~OTHER INFORMATION~~ Item 6. Exhibits

~~Item 1.~~			~~Legal Proceedings~~

			~~Not Applicable.~~

~~Item 1A.~~			~~Risk Factors~~

			There have been no material changes to the Risk Factors reported under Item 1A in the Form 10-K for the year ended December 31, 2016, and the risk factors presented therein are incorporated by reference herein.

~~Item 2.~~			~~Unregistered Sales of Equity Securities and Use of Proceeds~~

	~~(a)~~		~~Not Applicable.~~
	~~(b)~~		~~Not Applicable.~~
31.1	~~(c)~~		On December 17, 2007, the Company’s Board of Directors adopted a plan that authorized the repurchase of up to 250,000 shares of the Company’s common stock pursuant to Exchange Act Rule 12b-18 in open market transactions, block purchases of privately negotiated transactions (the “2008 Stock Repurchase Plan”). From its adoption until August 13, 2012, the Company repurchased 216,543 shares under the 2008 Stock Repurchase Plan and, on such date, authorized the repurchase of an additional 100,000 shares of the Company’s common stock. The Company did not repurchase any shares during the third quarter of 2017. The maximum number of shares that may yet be purchased under the above authorizations is 128,781 as of September 30, 2017.

~~Item 3.~~			~~Defaults upon Senior Securities~~

			~~Not Applicable.~~

~~Item 4.~~			~~Mine Safety Disclosures~~

			~~Not Applicable.~~

~~Item 5.~~			~~Other Information~~

			~~Not Applicable.~~

~~Item 6.~~			~~Exhibits~~

		11	~~Statement re computation of per share earnings – See Net Income Per Share under Note 3 of Notes to Consolidated Financial Statements under Part 1, Item 1, which is incorporated herein by reference.~~

		~~31.1~~	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (rules 13a-14 and 15d-14 of the Exchange Act).

	31.2	~~31.2~~	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (rules 13a-14 and 15d-14 of the Exchange Act).

32		32	Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).
		~~101~~
99.1	Press Release dated August 11, 2022 announcing 2022 Second Quarter Results.

101	The following financial information from Canterbury Park Holding Corporation’s Quarterly Report on Form 10-Q for the quarterly period ended ~~September~~June 30, ~~2017,~~2022, formatted in Inline eXtensible Business Reporting Language XBRL: (i) Condensed Consolidated Balance Sheets as of ~~September~~June 30, ~~2017~~2022 and December 31, ~~2016,~~2021, (ii) Condensed Consolidated Statements of Operations for the Three and ~~Nine~~Six Months ~~ended September~~Ended June 30, ~~2017~~2022 and ~~September~~June 30, ~~2016,~~2021, (iii) Condensed Consolidated Statements of Stockholders’ Equity for the Three and Six Months Ended June 30, 2022 and June 30, 2021, (iv) Condensed Consolidated Statements of Cash Flows for the ~~Nine~~Six Months ~~ended September~~Ended June 30, ~~2017~~2022 and ~~September~~June 30, ~~2016,~~2021, and ~~(iv)~~(v) Notes to Financial Statements.

	21
104	Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

~~SIGNATURES~~

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.


	Canterbury Park Holding Corporation

Dated: August 12, 2022	/s/ Randall D. Sampson
	Randall D. Sampson
	President and Chief Executive Officer (principal executive officer)


Dated: ~~November 14, 2017~~August 12, 2022	/s/ ~~Randall D. Sampson~~

Randy J. Dehmer

	~~Randall D. Sampson,~~
	~~President and Chief Executive Officer~~Randy J. Dehmer


~~Dated: November 14, 2017~~	~~/s/ Robert M. Wolf~~
	~~Robert M. Wolf,~~
	Chief Financial Officer (principal financial officer, principal accounting officer)

Title of Each Class	Trading Symbol	Name of each exchange on which registered
Common Stock Common stock, $.01 par value	CPHC	Nasdaq

	Large accelerated filer	¨☐	Accelerated filer	¨☐
	Non-accelerated filer	¨☒	Smaller reporting company	x
☒	Emerging growth company	¨	☐

	(Unaudited)
	September 30,		December 31,
	2017		2016
ASSETS
CURRENT ASSETS
Cash and cash equivalents	$	7,685,291	$	6,298,807
Restricted cash		2,758,635		1,990,013
Short-term investments		205,944		205,649
Accounts receivable, net of allowance of $28,000 for both periods		1,508,532		1,309,453
Current portion of notes receivable		1,048,654		1,048,654
Inventory		280,744		247,786
Prepaid expenses		439,960		466,993
Income taxes receivable		-		511,170
Due from Minnesota horsemen associations		463,081		-
Total current assets		14,390,841		12,078,525

LONG-TERM ASSETS
Deposits		25,000		25,000
Notes receivable - long term portion		2,142,512		2,142,512
Land, buildings and equipment, net of accumulated depreciation of $29,112,870 and $27,642,027, respectively		36,767,333		35,378,917
	$	53,325,686	$	49,624,954

LIABILITIES AND STOCKHOLDERS’ EQUITY
CURRENT LIABILITIES
Accounts payable		2,719,813		2,518,791
Card Casino accruals		3,101,959		2,231,907
Accrued wages and payroll taxes		1,505,297		2,034,550
Cash dividend payable		263,898		216,411
Due to MHBPA		-		38,145
Accrued property taxes		1,052,558		932,030
Deferred revenue		1,031,685		568,921
Income taxes payable		355,583		-
Payable to horsepersons		185,215		176,652
Total current liabilities		10,216,008		8,717,407

LONG-TERM LIABILITIES
Deferred income taxes		4,310,000		4,357,000
Total long-term liabilities		4,310,000		4,357,000
TOTAL LIABILITIES		14,526,008		13,074,407

STOCKHOLDERS’ EQUITY
Common stock, $.01 par value, 10,000,000 shares authorized, 4,398,303 and 4,325,154, respectively, shares issued and outstanding		43,983		43,252
Additional paid-in capital		19,591,467		18,780,070
Retained earnings		19,164,228		17,727,225
Total stockholders’ equity		38,799,678		36,550,547
	$	53,325,686	$	49,624,954

	Three Months Ended September 30,						Nine Months Ended September 30,
	2017			2016			2017			2016
OPERATING REVENUES:
Pari-mutuel	$	3,866,158		$	3,554,975		$	8,901,920		$	7,971,295
Card Casino		7,979,614			7,324,936			23,796,820			21,445,127
Food and beverage		3,184,125			3,446,063			6,894,686			6,751,260
Other		2,682,434			2,347,464			5,483,541			4,801,471
Total Revenues		17,712,331			16,673,438			45,076,967			40,969,153
Less: Promotional allowances		(45,490	)		(43,030	)		(120,577	)		(106,451	)
Net Revenues		17,666,841			16,630,408			44,956,390			40,862,702

OPERATING EXPENSES:
Purse expense		2,252,618			2,155,361			5,430,102			5,003,159
Minnesota Breeders’ Fund		285,577			252,465			805,748			636,268
Other pari-mutuel expenses		310,334			300,635			1,034,805			1,061,019
Salaries and benefits		6,549,250			6,218,896			17,806,828			17,068,272
Cost of food and beverage and other sales		1,420,725			1,537,438			3,130,105			3,180,245
Depreciation		646,050			672,465			1,869,048			1,866,975
Utilities		539,018			540,468			1,157,783			1,134,365
Advertising and marketing		1,298,818			1,012,905			2,191,197			1,950,611
Professional and contracted services		1,537,311			1,517,417			3,551,738			3,314,792
Gain on sale of land		-			-			-			(3,990,519	)
Gain on insurance recoveries		-			(592,276	)		-			(592,276	)
Other operating expenses		1,290,327			1,455,729			4,389,243			4,250,366
Total Operating Expenses		16,130,028			15,071,503			41,366,597			34,883,277
INCOME FROM OPERATIONS		1,536,813			1,558,905			3,589,793			5,979,425
OTHER INCOME (EXPENSE):
Interest income (expense), net		13,575			538			37,178			(48,488	)
Net Other Income (Expense)		13,575			538			37,178			(48,488	)
INCOME BEFORE INCOME TAXES		1,550,388			1,559,443			3,626,971			5,930,937
INCOME TAX EXPENSE		(597,753	)		(633,606	)		(1,444,753	)		(2,419,447	)
NET INCOME	$	952,635		$	925,837		$	2,182,218		$	3,511,490

Basic earnings per share	$	.22		$	.22		$	.50		$	.82
Diluted earnings per share	$	.22		$	.21		$	.50		$	.82
Weighted Average Basic Shares Outstanding		4,393,523			4,296,581			4,369,489			4,276,387
Weighted Average Diluted Shares Outstanding		4,419,436			4,322,801			4,395,534			4,294,153
Cash dividends declared per share	$	.06		$	.05		$	.17		$	.30

	(Unaudited)
	*June 30,*		*December 31,*
	*2022*		*2021*
ASSETS

CURRENT ASSETS
Cash and cash equivalents	$	14,651,635	$	11,869,866
Restricted cash		9,347,439		3,728,887
Accounts receivable, net of allowance of $19,250 for both periods		1,843,466		388,304
Employee retention credit receivable		6,103,236		6,314,468
Inventory		384,863		248,389
Prepaid expenses		526,249		580,799
Income taxes receivable and prepaid income taxes		4,481,652		1,264,056
Total current assets		37,338,540		24,394,769

LONG-TERM ASSETS
Deposits		29,500		29,500
Other prepaid expenses		50,060		66,632
TIF receivable		12,835,112		12,502,743
Related party receivable		2,284,992		2,178,799
Operating lease right-of-use assets		13,734		22,786
Equity investments		7,025,675		6,389,869
Land held for development		2,303,010		3,116,771
Property, plant, and equipment, net		34,564,289		34,360,586
Total long-term assets		59,106,372		58,667,686
TOTAL ASSETS	$	96,444,912	$	83,062,455

LIABILITIES AND STOCKHOLDERS’ EQUITY

CURRENT LIABILITIES
Accounts payable	$	4,119,925	$	2,306,431
Card Casino accruals		2,499,033		3,257,277
Accrued wages and payroll taxes		2,834,209		1,769,578
Cash dividend payable		340,306		0
Accrued property taxes		770,400		774,324
Deferred revenue		1,356,982		733,292
Payable to horsepersons		7,346,885		923,423
Current portion of finance lease obligations		27,743		27,062
Current portion of operating lease obligations		13,734		22,786
Total current liabilities		19,309,217		9,814,173

LONG-TERM LIABILITIES
Deferred income taxes		7,671,015		7,671,015
Investee losses in excess of equity investment		2,216,982		1,205,068
Finance lease obligations, net of current portion		4,929		18,973
Total long-term liabilities		9,892,926		8,895,056
TOTAL LIABILITIES		29,202,143		18,709,229

STOCKHOLDERS’ EQUITY
Common stock, $.01 par value, 10,000,000 shares authorized, 4,872,593 and 4,812,085 respectively, shares issued and outstanding		48,726		48,121
Additional paid-in capital		25,273,814		24,894,571
Retained earnings		41,920,229		39,410,534
Total stockholders’ equity		67,242,769		64,353,226
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY	$	96,444,912	$	83,062,455


			Page
~~PART I.~~	~~FINANCIAL INFORMATION~~

PARTI.	~~Item 1.~~ FINANCIAL INFORMATION		~~Financial Statements (unaudited)~~

	Item 1.	Financial Statements (unaudited)

		Condensed Consolidated Balance Sheets as of ~~September~~June 30, ~~2017~~2022 and December 31, ~~2016~~2021	32

		Condensed Consolidated Statements of Operations for the Three and ~~Nine~~Six Months Ended ~~September~~June 30, ~~2017~~2022 and ~~2016~~2021	3

		Condensed Consolidated Statements of Stockholders’ Equity for the Three and Six Months Ended June 30, 2022 and 2021	4

		Condensed Consolidated Statements of Cash Flows for the ~~Nine~~Six Months Ended ~~September~~June 30, ~~2017~~2022 and ~~2016~~2021	5

		Notes to Condensed Consolidated Financial Statements	7

	Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	14 18

	Item 3.	Quantitative and Qualitative Disclosures about Market Risk	20 26

	Item 4.	Controls and Procedures	20 26

PARTII.	OTHER INFORMATION

	Item 1.	Legal Proceedings	2127

	Item 1A.	Risk Factors	2127

	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2127

	Item 3.	Defaults Upon Senior Securities	2127

	Item 4.	Mine Safety Disclosures	2127

	Item 5.	Other Information	2127

	Item 6.	Exhibits	~~Exhibits~~	2128

	Signatures		2228

	~~Certifications~~

						Weighted
				Weighted		Average
				Average		Remaining		Aggregate
	Number of			Exercise		Contractual		Grant Date
Stock Options	Options			Price		Term		Fair Value

Outstanding at January 1, 2017		191,002		$	9.08
Granted		-			-
Exercised		(18,500	)		7.23
Expired/Forfeited		(15,000	)		13.76
Outstanding at September 30, 2017		157,502		$	8.17		2.0 Years	$	1,286,382

Exercisable at September 30, 2017		157,502		$	8.17		2.0 Years	$	1,286,382

	Nine Months Ended September 30, 2016
	Horse Racing			Card Casino		Food and Beverage		Total

Net revenues from external customers	$	12,389		$	21,445	$	7,029	$	40,863

Intersegment revenues		653			-		1,015		1,668

Net interest income		(48	)		-		-		(48	)

Depreciation		1,430			317		120		1,867

Segment (loss) income before income taxes (1)		1,229			5,317		890		7,436

Year	Purse Enhancement Payments to Horsemen		1	Marketing Payments to Canterbury Park
2018	$	7,380,000		$	1,620,000
2019		7,380,000			1,620,000
2020		7,380,000			1,620,000
2021		7,380,000			1,620,000
2022		7,380,000			1,620,000

Summary of EBITDA Data
	Three Months Ended September 30,						Nine Months Ended September 30,
	2017			2016			2017			2016
NET INCOME	$	952,635		$	925,837		$	2,182,218		$	3,511,490
Interest (income) expense, net		(13,575	)		(538	)		(37,178	)		48,488
Income tax expense		597,753			633,606			1,444,753			2,419,447
Depreciation		646,050			672,465			1,869,048			1,866,975
EBITDA		2,182,863			2,231,370			5,458,841			7,846,400
Gain on insurance recoveries		0			(592,276	)		0			(592,276	)
Gain on sale of land		0			0			0			(3,990,519	)
ADJUSTED EBITDA	$	2,182,863		$	1,639,094		$	5,458,841		$	3,263,605

Pari-Mutuel Data Revenue:
	Three Months Ended September 30,				Nine Months Ended September 30,
	2017		2016		2017		2016

Simulcast	$	1,407,000	$	1,315,000	$	4,386,000	$	4,422,000
Live Racing		1,392,000		1,349,000		2,335,000		2,086,000
Guest Fees		783,000		772,000		1,279,000		1,210,000
Other Revenue (1)		284,000		119,000		902,000		253,000
Total Pari-Mutuel Revenue	$	3,866,000	$	3,555,000	$	8,902,000	$	7,971,000

Racing Days
Simulcast only racing days		52		46		206		205
Live and simulcast racing days		40		46		67		69
Total Number of Racing Days		92		92		273		274

	1100 Canterbury Road
	Shakopee, MN 55379