UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

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

For the quarterly period ended ~~May~~August 31, 2022

☐ TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to .

Commission file number: 000-04957

EDUCATIONAL DEVELOPMENT CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

73-0750007

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

5402 South 122nd East Ave, Tulsa, Oklahoma	74146
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code (918) 622-4522

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

Common Stock, $.20 par value	EDUC	NASDAQ
(Title of class)	(Trading symbol)	(Name of each exchange on which registered)

Indicate by check mark whether the registrant (1) has filed all reports to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
	Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 229.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
	Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of “large accelerated filer”, “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

	Large accelerated filer ☐	Accelerated filer ☒

	Non-accelerated filer ☐	Smaller reporting company ☒

		Emerging Growth Company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

☐

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
	Yes ☐ No ☒

As of ~~June 28,~~October 2, 2022, there were ~~8,698,838~~8,685,289 shares of Educational Development Corporation Common Stock, $0.20 par value outstanding.

TABLE OF CONTENTS

		Page
PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements	3
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	1314
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	2022
Item 4.	Controls and Procedures	2022

PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	2123
Item 1A.	Risk Factors	2123
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2123
Item 3.	Defaults Upon Senior Securities	2123
Item 4.	Mine Safety Disclosures	2123
Item 5.	Other Information	2123
Item 6.	Exhibits	2224
Signatures		2325

CAUTIONARY REMARKS REGARDING FORWARD-LOOKING STATEMENTS

The information discussed in this Quarterly Report on Form 10-Q includes “forward-looking statements.” These forward-looking statements are identified by their use of terms and phrases such as “may,” “expect,” “estimate,” “project,” “plan,” “believe,” “intend,” “achievable,” “anticipate,” “continue,” “potential,” “should,” “could,” and similar terms and phrases. Although we believe that the expectations reflected in these forward-looking statements are reasonable, they do involve certain assumptions, risks and uncertainties, and we can give no assurance that such expectations or assumptions will be achieved. Important factors that could cause actual results to differ materially from those in the forward-looking statements are described under “Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended February 28, 2022 and in this quarterly report. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements in this paragraph and elsewhere in this Quarterly Report on Form 10-Q and speak only as of the date of this Quarterly Report on Form 10-Q. Other than as required under the securities laws, we do not assume a duty to update these forward-looking statements, whether as a result of new information, subsequent events or circumstances, changes in expectations or otherwise.

PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED BALANCE SHEETS (UNAUDITED)

	May 31,			February 28,			August 31,			February 28,
ASSETS	2022			2022			2022			2022
CURRENT ASSETS
Cash and cash equivalents	$	1,419,400		$	361,200		$	832,500		$	361,200
Accounts receivable, less allowance for doubtful accounts of $265,000 (May 31) and $336,700 (February 28)		3,842,900			3,638,800
Accounts receivable, less allowance for doubtful accounts of $238,600 (August 31) and $336,700 (February 28)								3,902,600			3,638,800
Inventories - net		66,699,500			71,553,600			64,274,600			71,553,600
Prepaid expenses and other assets		1,021,600			960,500			1,211,700			960,500
Total current assets		72,983,400			76,514,100			70,221,400			76,514,100

INVENTORIES - net		3,851,600			2,055,300			3,305,800			2,055,300
PROPERTY, PLANT AND EQUIPMENT - net		29,997,100			30,484,000			29,505,100			30,484,000
DEFERRED INCOME TAX ASSET		117,300			118,700			18,600			118,700
OTHER ASSETS		728,000			761,600			660,700			761,600
TOTAL ASSETS	$	107,677,400		$	109,933,700		$	103,711,600		$	109,933,700

LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable	$	6,712,800		$	12,411,800		$	4,441,500		$	12,411,800
Line of credit		22,508,900			17,723,500			12,060,900			17,723,500
Deferred revenues		1,718,000			681,600			785,500			681,600
Current maturities of long-term debt		2,517,500			2,542,200			1,800,000			2,542,200
Accrued salaries and commissions		1,620,500			1,890,200			1,258,500			1,890,200
Dividends payable		-			870,700			-			870,700
Income taxes payable		279,100			241,900			-			241,900
Other current liabilities		2,718,900			3,897,900			2,368,700			3,897,900
Total current liabilities		38,075,700			40,259,800			22,715,100			40,259,800

LONG-TERM DEBT - net		21,820,100			22,409,500			33,975,800			22,409,500
OTHER LONG-TERM LIABILITIES		475,300			498,900			396,600			498,900
Total liabilities		60,371,100			63,168,200			57,087,500			63,168,200

SHAREHOLDERS' EQUITY
Common stock, $0.20 par value; Authorized 16,000,000 shares; Issued 12,702,080 (May 31 and February 28) shares; Outstanding 8,698,838 (May 31) and 8,707,247 (February 28) shares		2,540,400			2,540,400
Common stock, $0.20 par value; Authorized 16,000,000 shares; Issued 12,702,080 (August 31 and February 28) shares; Outstanding 8,685,289 (August 31) and 8,707,247 (February 28) shares								2,540,400			2,540,400
Capital in excess of par value		12,642,900			12,246,600			12,666,900			12,246,600
Retained earnings		44,740,900			44,525,100			43,939,000			44,525,100
		59,924,200			59,312,100			59,146,300			59,312,100
Less treasury stock, at cost		(12,617,900	)		(12,546,600	)		(12,522,200	)		(12,546,600	)
Total shareholders' equity		47,306,300			46,765,500			46,624,100			46,765,500
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	107,677,400		$	109,933,700		$	103,711,600		$	109,933,700

See notes to condensed financial statements (unaudited).

Table of Contents

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED STATEMENTS OF ~~EARNINGS~~OPERATIONS (UNAUDITED)

	Three Months Ended May 31,						Three Months Ended August 31,						Six Months Ended August 31,
	2022			2021			2022			2021			2022			2021
GROSS SALES	$	31,338,200		$	52,391,600		$	27,769,500		$	44,187,100		$	59,107,700		$	96,578,700
Less discounts and allowances		(10,085,200	)		(15,954,100	)		(9,908,100	)		(14,513,500	)		(19,993,300	)		(30,467,600	)
Transportation revenue		1,907,900			4,370,400			1,556,900			3,320,800			3,464,800			7,691,200
NET REVENUES		23,160,900			40,807,900			19,418,300			32,994,400			42,579,200			73,802,300
COST OF GOODS SOLD		7,851,500			12,029,900			6,939,700			10,498,900			14,791,300			22,528,800
Gross margin		15,309,400			28,778,000			12,478,600			22,495,500			27,787,900			51,273,500

OPERATING EXPENSES
Operating and selling		3,770,600			6,442,600			3,798,800			5,239,900			7,569,400			11,682,500
Sales commissions		6,871,800			12,966,700			5,635,700			10,105,200			12,507,500			23,072,000
General and administrative		4,384,300			5,139,000			4,017,600			4,793,900			8,401,900			9,932,800
Total operating expenses		15,026,700			24,548,300			13,452,100			20,139,000			28,478,800			44,687,300


INTEREST EXPENSE		388,100			167,800			528,100			213,700			916,200			381,500
OTHER INCOME		(390,700	)		(598,700	)		(396,000	)		(515,300	)		(786,700	)		(1,114,000	)

EARNINGS BEFORE INCOME TAXES		285,300			4,660,600
EARNINGS (LOSS) BEFORE INCOME TAXES								(1,105,600	)		2,658,100			(820,400	)		7,318,700

INCOME TAXES		69,500			1,222,500			(303,700	)		759,900			(234,300	)		1,982,400
NET EARNINGS	$	215,800		$	3,438,100
NET EARNINGS (LOSS)							$	(801,900	)	$	1,898,200		$	(586,100	)	$	5,336,300

BASIC AND DILUTED EARNINGS PER SHARE
BASIC AND DILUTED EARNINGS (LOSS) PER SHARE
Basic	$	0.03		$	0.43		$	(0.10	)	$	0.24		$	(0.07	)	$	0.66
Diluted	$	0.03		$	0.41		$	(0.10	)	$	0.23		$	(0.07	)	$	0.63

WEIGHTED AVERAGE NUMBER OF COMMON AND EQUIVALENT SHARES OUTSTANDING
Basic		8,086,427			8,029,264			8,081,807			8,028,594			8,084,117			8,028,929
Diluted		8,473,610			8,481,980			8,081,807			8,435,348			8,084,117			8,458,664
Dividends per share	$	-		$	0.10		$	-		$	0.10		$	-		$	0.20

See notes to condensed financial statements (unaudited).

Table of Contents

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

FOR THE ~~THREE~~SIX MONTHS ENDED ~~MAY~~AUGUST 31, 2022

	Common Stock (par value $0.20 per share)								Treasury Stock								Common Stock (par value $0.20 per share)									Treasury Stock
	Number of Shares Issued		Amount		Capital in Excess of Par Value		Retained Earnings		Number of Shares			Amount			Shareholders' Equity		Number of Shares Issued		Amount		Capital in Excess of Par Value		Retained Earnings			Number of Shares			Amount			Shareholders' Equity

BALANCE - February 28, 2022		12,702,080	$	2,540,400	$	12,246,600	$	44,525,100		3,994,833		$	(12,546,600	)	$	46,765,500
BALANCE – February 28, 2022																		12,702,080	$	2,540,400	$	12,246,600	$	44,525,100			3,994,833		$	(12,546,600	)	$	46,765,500
Sales of treasury stock		-		-		39,000		-		(7,771	)		24,400			63,400		-		-		39,000		-			(7,771	)		24,400			63,400
Forfeiture of restricted share awards		-		-		95,700		-		16,180			(95,700	)		-
Share-based compensation expense (see Note 6)		-		-		261,600		-		-			-			261,600
Forfeiture of restricted shares																		-		-		-		-			16,180			-			-
Share-based compensation expense - net																		-		-		261,600		-			-			-			261,600
Net earnings		-		-		-		215,800		-			-			215,800		-		-		-		215,800			-			-			215,800
BALANCE - May 31, 2022		12,702,080	$	2,540,400	$	12,642,900	$	44,740,900		4,003,242		$	(12,617,900	)	$	47,306,300		12,702,080	$	2,540,400	$	12,547,200	$	44,740,900			4,003,242		$	(12,522,200	)	$	47,306,300
Forfeiture of restricted shares																		-		-		-		-			13,549			-			-
Share-based compensation expense - net																		-		-		119,700		-			-			-			119,700
Net loss																		-		-		-		(801,900	)		-			-			(801,900	)
BALANCE - August 31, 2022																		12,702,080	$	2,540,400	$	12,666,900	$	43,939,000			4,016,791		$	(12,522,200	)	$	46,624,100

FOR THE ~~THREE~~SIX MONTHS ENDED ~~MAY~~AUGUST 31, 2021

	Common Stock (par value $0.20 per share)									Treasury Stock									Common Stock (par value $0.20 per share)										Treasury Stock
	Number of Shares Issued		Amount		Capital in Excess of Par Value		Retained Earnings			Number of Shares			Amount			Shareholders' Equity			Number of Shares Issued		Amount		Capital in Excess of Par Value			Retained Earnings			Number of Shares			Amount			Shareholders' Equity

BALANCE - February 28, 2021		12,410,080	$	2,482,000	$	10,863,900	$	39,683,000			4,063,480		$	(12,769,100	)	$	40,259,800
BALANCE – February 28, 2021																				12,410,080	$	2,482,000	$	10,863,900		$	39,683,000			4,063,480		$	(12,769,100	)	$	40,259,800
Sales of treasury stock		-		-		26,600		-			(1,714	)		5,400			32,000			-		-		26,600			-			(1,714	)		5,400			32,000
Dividends declared ($0.10/share)		-		-		-		(834,800	)		-			-			(834,800	)		-		-		-			(834,800	)		-			-			(834,800	)
Share-based compensation expense (see Note 6)		-		-		261,600		-			-			-			261,600
Share-based compensation expense - net																				-		-		261,600			-			-			-			261,600
Net earnings		-		-		-		3,438,100			-			-			3,438,100			-		-		-			3,438,100			-			-			3,438,100
BALANCE - May 31, 2021		12,410,080	$	2,482,000	$	11,152,100	$	42,286,300			4,061,766		$	(12,763,700	)	$	43,156,700			12,410,080	$	2,482,000	$	11,152,100		$	42,286,300			4,061,766		$	(12,763,700	)	$	43,156,700
Sales of treasury stock																				-		-		46,100			-			(4,915	)		14,300			60,400
Issuance of restricted share awards for vesting																				292,000		58,400		(82,000	)		-			(5,000	)		23,600			-
Dividends declared ($0.10/share)																				-		-		-			(893,600	)		-			-			(893,600	)
Share-based compensation expense - net																				-		-		261,700			-			-			-			261,700
Net earnings																				-		-		-			1,898,200			-			-			1,898,200
BALANCE - August 31, 2021																				12,702,080	$	2,540,400	$	11,377,900		$	43,290,900			4,051,851		$	(12,725,800	)	$	44,483,400

See notes to condensed financial statements (unaudited).

Table of Contents

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Three Months Ended May 31,						Six Months Ended August 31,
	2022			2021			2022			2021
CASH FLOWS FROM OPERATING ACTIVITIES
Net earnings	$	215,800		$	3,438,100
Adjustments to reconcile net earnings to net cash used in operating activities:
Net earnings (loss)							$	(586,100	)	$	5,336,300
Adjustments to reconcile net earnings (loss) to net cash used in operating activities:
Depreciation		599,600			432,000			1,207,500			924,200
Deferred income taxes		1,400			237,500			(239,000	)		(48,500	)
Provision for doubtful accounts		(63,600	)		37,600			(51,600	)		61,600
Provision for inventory valuation allowance		-			60,000			-			120,000
Share-based compensation expense		261,600			261,600
Share-based compensation expense - net								381,300			523,300
Changes in assets and liabilities:
Accounts receivable		(140,500	)		(665,100	)		(212,200	)		(609,300	)
Inventories - net		3,057,800			(4,928,000	)		6,028,500			(13,223,100	)
Prepaid expenses and other assets		(31,400	)		(235,400	)		214,200			(158,200	)
Accounts payable		(5,699,000	)		(577,400	)		(7,970,300	)		(104,700	)
Accrued salaries and commissions and other liabilities		(1,472,300	)		(3,617,000	)		(2,263,200	)		(4,073,000	)
Deferred revenues		1,036,400			(288,000	)		103,900			(1,166,600	)
Income taxes payable		37,200			967,700			(241,900	)		(4,100	)
Total adjustments		(2,412,800	)		(8,314,500	)		(3,042,800	)		(17,758,400	)
Net cash used in operating activities		(2,197,000	)		(4,876,400	)		(3,628,900	)		(12,422,100	)
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property, plant and equipment		(108,800	)		(1,617,200	)		(221,000	)		(3,210,200	)
Purchases of other assets								(33,000	)		-
Net cash used in investing activities		(108,800	)		(1,617,200	)		(254,000	)		(3,210,200	)
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on term debt		(614,100	)		(142,300	)		(25,175,900	)		(305,800	)
Proceeds from term debt		-			3,896,200			36,000,000			5,244,700
Sales of treasury stock		63,400			32,000			63,400			92,400
Net borrowings under line of credit		4,785,400			3,487,200
Net borrowings (payments) on line of credit								(5,662,600	)		11,408,500
Dividends paid		(870,700	)		(835,100	)		(870,700	)		(1,698,500	)
Net cash provided by financing activities		3,364,000			6,438,000			4,354,200			14,741,300
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		1,058,200			(55,600	)		471,300			(891,000	)
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD		361,200			1,812,200			361,200			1,812,200
CASH AND CASH EQUIVALENTS - END OF PERIOD	$	1,419,400		$	1,756,600		$	832,500		$	921,200

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION
Cash paid for interest	$	370,200		$	152,400		$	838,600		$	378,000
Cash paid for income taxes	$	52,300		$	17,200
Cash paid for income taxes (net of refunds)							$	95,800		$	2,035,000

NON-CASH TRANSACTIONS
Accrued capital expenditures							$	-		$	10,600

See notes to condensed financial statements (unaudited).

Table of Contents

NOTES TO CONDENSED FINANCIAL STATEMENTS (UNAUDITED)

Note 1 – BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The accompanying Unaudited Condensed Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim condensed financial information and in accordance with the rules and regulations of the Securities and Exchange Commission. The Unaudited Condensed Financial Statements include all adjustments considered necessary for a fair presentation of the financial position and results of operations for the interim periods presented. Such adjustments consist only of normal recurring items, unless otherwise disclosed herein. Accordingly, the Unaudited Condensed Financial Statements do not include all of the information and notes required by GAAP for complete financial statements. However, we believe that the disclosures made are adequate to make the information not misleading. These interim Unaudited Condensed Financial Statements should be read in conjunction with our audited financial statements as of and for the year ended February 28, 2022 included in our Form 10-K. The results of operations for interim periods are not necessarily indicative of the results to be expected for a full year due to the seasonality of our product sales.

Reclassifications

Certain reclassifications have been made to the fiscal year 2022 condensed statement of cash flows and footnotes to conform to the classifications used in fiscal year 2023. These reclassifications had no effect on net earnings.

COVID-19 Update

The Company has taken numerous steps, and will continue to take further actions, in its approach to minimize the impact of the COVID-19 pandemic. ~~Effective May 1, 2021, we lessened our safety and health practices in the office and warehouse based on the recommendations from the local Tulsa Health Department.~~ We are closely monitoring the impact of the COVID-19 pandemic and continually assessing its potential effects on our business. The long-term severity and duration of the pandemic are uncertain and the extent to which our results are affected by COVID-19 cannot be accurately predicted. See Management’s Discussion and Analysis of Financial Condition and Results of Operations for more information on the impact COVID-19 had during the current fiscal period.

Use of Estimates in the Preparation of Financial Statements

The preparation of the Unaudited Condensed Financial Statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in these financial statements and accompanying notes. Actual results could differ from those estimates.

Significant Accounting Policies

Our significant accounting policies, other than the adoption of new accounting pronouncements separately documented herein and unless other disclosed, are consistent with those disclosed in Note 1 to our audited financial statements as of and for the year ended February 28, 2022 included in our Form 10-K.

New Accounting Pronouncements

The Financial Accounting Standards Board (“FASB”) periodically issues new accounting standards in a continuing effort to improve standards of financial accounting and reporting. We have reviewed the recently issued accounting standards updates (“ASU”) and concluded that the following recently issued accounting ~~standards apply~~standard applies to us:

In March 2020, the FASB issued ASU 2020-04: Reference Rate Reform (Topic 848) Facilitation of the Effects of Reference Rate Reform on Financial Reporting. This update provides optional guidance for a limited period of time to ease potential accounting impacts associated with transitioning away from reference rates that are ~~expected to be~~ discontinued, such as London Interbank Offered Rate (“LIBOR”). This ASU includes practical expedients for contract modifications due to reference rate reform. Generally, contract modifications related to reference rate reform may be considered an event that does not require remeasurement or reassessment of a previous accounting determination at the modification date. This ASU is effective March 12, 2020 through December 31, 2022. With the execution of the ~~Fifth Amendment to~~Company’s new Credit Agreement with BOKF, NA on August 9, 2022, the Company no longer has a loan agreement utilizing interest rates that reference LIBOR. The Company’s ~~Amended and Restated Loan~~new Credit Agreement ~~the Benchmark Replacement for LIBOR is defined as~~utilizes the Secured Overnight Financing Rate (“~~SOFR"~~SOFR”) published by the Chicago Mercantile Exchange. ~~The change from LIBOR to SOFR did not require remeasurement or reassessment of a previous accounting determination and did not have a material impact to our condensed financial statements.~~

Table of Contents

Note 2 – INVENTORIES

Inventories consist of the following:

	May 31, 2022			February 28, 2022			August 31, 2022			February 28, 2022
Current:
Book inventory	$	67,093,400		$	72,064,400		$	64,709,700		$	72,064,400
Inventory valuation allowance		(393,900	)		(510,800	)		(435,100	)		(510,800	)
Inventories net – current	$	66,699,500		$	71,553,600		$	64,274,600		$	71,553,600

Noncurrent:
Book inventory	$	4,269,900		$	2,437,600		$	3,764,700		$	2,437,600
Inventory valuation allowance		(418,300	)		(382,300	)		(458,900	)		(382,300	)
Inventories net – noncurrent	$	3,851,600		$	2,055,300		$	3,305,800		$	2,055,300

Inventory in transit totaled ~~$590,700~~$442,800 and $2,732,400 at ~~May~~August 31, 2022 and February 28, 2022, respectively.

Book inventory quantities in excess of what we expect will be sold within the normal operating cycle, based on 2½ years of anticipated sales, are included in noncurrent inventory.

Significant portions of our inventory purchases are concentrated with an England-based publishing company, Usborne Publishing Limited (“Usborne”). Our distribution agreement includes an annual minimum purchase ~~volume,~~volumes along with specific payment terms, which if not met or payments are not received timely may ~~modify~~result in termination of the agreement. Should termination of the agreement occur, the Company will be allowed to sell through their remaining Usborne inventory over the twelve months following the termination ~~provisions from not less than 12 months to not less than 30 days.~~date. Purchases received from ~~this company~~Usborne were ~~$3,577,300~~$1,206,200 and ~~$12,288,300~~$12,127,000 for the three months ended ~~May~~August 31, 2022 and 2021, respectively. Total inventory purchases received from all suppliers were ~~$5,978,600~~$3,163,100 and ~~$17,785,200~~$18,779,100 for the three months ended ~~May~~August 31, 2022 and 2021, respectively.

Purchases received from Usborne were $4,783,500 and $24,415,300 for the six months ended August 31, 2022 and 2021, respectively. Total inventory purchases received from all suppliers were $9,141,700 and $36,564,300 for the six months ended August 31, 2022 and 2021, respectively.

Note 3 – LEASES

We have both lessee and lessor arrangements. Our leases are evaluated at inception or at any subsequent modification. Depending on the terms, leases are classified as either operating or finance leases if we are the lessee, or as operating, sales-type or direct financing leases if we are the lessor, as appropriate under Accounting Standards Codification (“ASC”) 842 - Leases. Our lessee arrangements include two rental agreements where we have the exclusive use of dedicated office space in San Diego, California, as well as warehouse and office space in Layton, Utah, and both qualify as an operating lease. Our lessor arrangements include 3three rental agreements for warehouse and office space in Tulsa, Oklahoma, and each qualify as an operating lease under ASC 842.

Operating Leases – Lessor

We recognize fixed rental income on a straight-line basis over the life of the lease as other income on our condensed statements of ~~earnings.~~operations.

Future minimum payments receivable under operating leases with terms greater than one year are estimated as follows:

Years ending February 28 (29),
2023	$	1,182,100	$	775,900
2024		1,577,900		1,568,900
2025		1,547,100		1,547,100
2026		1,524,300		1,524,300
2027		1,554,800		1,554,800
Thereafter		6,536,200		6,536,200
Total	$	13,922,400	$	13,507,200

Table of Contents

The cost of the leased space was $10,834,300 for both ~~May~~August 31, 2022 and February 28, 2022, respectively. The accumulated depreciation associated with the leased assets was ~~$2,700,000~~$2,796,700 and $2,603,300 as of ~~May~~August 31, 2022 and February 28, 2022, respectively. Both the leased assets and accumulated depreciation are included in property, plant and equipment - net on the condensed balance sheets.

~~Table of Contents~~

Note 4 – DEBT

Debt consists of the following:

	May 31, 2022			February 28, 2022				August 31, 2022			February 28, 2022

Line of credit	$	22,508,900		$	17,723,500			$	12,060,900		$	17,723,500


Advancing term loan #1	$	4,551,200		$	4,782,600
Advancing term loan #2		9,652,700			9,868,400
Term loan #1		10,180,800			10,349,100
Floating rate term loan(s) (1)								$	21,000,000		$	14,651,000
Fixed rate term loan									15,000,000			10,349,100
Total long-term debt		24,384,700			25,000,100				36,000,000			25,000,100

Less current maturities		(2,517,500	)		(2,542,200	)			(1,800,000	)		(2,542,200	)
Less debt issue cost		(47,100	)		(48,400	)			(224,200	)		(48,400	)
Long-term debt, net	$	21,820,100		$	22,409,500			$	33,975,800		$	22,409,500

(1) The February 28, 2022 floating rate term loans balance of $14,651,000 was comprised of the MidFirst Bank advancing term loans #1 and #2.							(1) The February 28, 2022 floating rate term loans balance of $14,651,000 was comprised of the MidFirst Bank advancing term loans #1 and #2.

~~The~~On August 9, 2022, the Company ~~executed an~~repaid in full all outstanding indebtedness and terminated all commitments and obligations under its Amended and Restated Loan Agreement ondated February 15, 2021 (as ~~amended~~amended), between the ~~“Loan Agreement”)~~Company and MidFirst Bank. The Company’s payment to MidFirst Bank, including interest, was $45,028,600, which satisfied all of the Company’s debt obligations with MidFirst Bank. The Company did not incur any early termination penalties as a result of the repayment of indebtedness or termination of the Amended and Restated Loan Agreement, which provided Term Loan #1, Advancing Term Loan #1, Advancing Term Loan #2 and the Revolving Loan. In connection with the repayment of outstanding indebtedness, the Company was automatically and permanently released from all security interests, mortgages, liens and encumbrances under the Amended and Restated Loan Agreement with MidFirst Bank. The material terms of the Amended and Restated Loan Agreement with MidFirst Bank (“are described in the ~~Bank”), which includes multiple loans. Term Loan #1 Tranche A (“Term Loan #1”), originally totaling $13.4 million, has a fixed interest rate of 3.12%~~Company’s Form 10-K filed with ~~principal~~the Securities and ~~interest payable monthly and a stated maturity date of December 1, 2025. Term Loan #1 is secured by the primary office, warehouse and land.~~Exchange Commission (“SEC”) on May 5, 2022.

The Loan Agreement also provides a $20.0 million revolving loan (“line of credit”) through April 11, 2023 with interest payable monthly at the Bank-adjusted Secured Overnight Financing Rate (“SOFR”) plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate of 3.00% (the effective rate was 4.02% at May 31, 2022). On ~~April 11,~~August 9, 2022, the Company executed a new Credit Agreement (“Loan Agreement”) with BOKF, NA (“Bank of Oklahoma” or the ~~Fifth Amendment to the~~“Lender”). The Loan Agreement ~~which temporarily increased~~establishes a fixed rate term loan in the ~~maximum revolving~~ principal amount ~~from $20.0 million to $25.0 million. The temporary increase period began on April 11, 2022 and ends on September 15, 2022, at which time~~of $15,000,000 (the “Fixed Rate Term Loan”), a floating rate term loan in the ~~maximum revolving~~ principal ~~will automatically revert back to $20.0 million. Available credit under~~amount of $21,000,000 (the “Floating Rate Term Loan”; together with the ~~revolving line of credit was approximately $582,300 and $2,276,500 at May 31, 2022 and February 28, 2022, respectively.~~

~~In addition, the Loan Agreement provides a $6.0 million Advancing~~Fixed Rate Term Loan, #1collectively, the “Term Loans”), and a ~~$10.0 million Advancing Term Loan #2. The Advancing Term Loan #1 required interest-only payments through July 15, 2021, at which time it was converted~~revolving promissory note in the principal amount up to a 60-month amortizing term loan maturing July 15, 2026. Advancing Term Loan #2 is a 120-month amortizing loan maturing November 19, 2031. The Advancing Term Loans #1 and #2 accrue interest at the Bank-adjusted SOFR plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate$15,000,000 (the “Revolving Loan” or “Line of ~~3.00% (the effective rate was 4.02% at May 31, 2022)~~Credit”).

~~Adjusted Funded Debt is defined as all long-term and short-term bank debt less the outstanding balance~~Features of ~~Term Loan #1. EBITDA is defined in~~ the Loan Agreement as net income plus interest expense, income tax expense (benefit) and depreciation and amortization expenses. The Adjusted Funded Debt to EBITDA ratio includes Adjusted Funded Debt to trailing twelve months EBITDA, reduced by specific rental income received from a non-related third party (see Note 3). The $25.0 million line of credit is limited to advance rates on eligible receivables and eligible inventory levels.

~~The advancing term loans and the line of credit accrue interest at a tiered rate based on our Adjusted Funded Debt to EBITDA ratio. The variable interest pricing tiers are as follows:~~include:

~~Pricing~~~~Tier~~(i)		~~Adjusted~~~~Funded~~~~Debt~~to~~EBITDA~~~~Ratio~~		~~SOFR~~~~Margin~~~~(bps)~~Term Loans on 20-year amortization with 5-year maturity date of August 9, 2027
I(ii)		~~> 2.50~~		~~330.00~~Revolving Loan maturity date of August 9, 2023
II(iii)		~~> 2.00 but~~ < ~~2.50~~		~~305.00~~Fixed Rate Term Loan bears interest at a fixed rate per annum equal to 4.26%
~~III~~(iv)		~~> 1.50 but~~ < ~~2.00~~		~~280.00~~Floating Rate Term Loan bears interest at a rate per annum equal to Term SOFR Rate + 1.75% (effective rate was 4.03% at August 31, 2022)
IV(v)	Revolving Loan bears interest at a rate per annum equal to Term SOFR Rate + 2.50% (effective rate was 4.78% at August 31, 2022)
(vi)	< ~~1.50~~		~~255.00~~Revolving Loan allows for Letters of Credit up to $7,500,000 (none were outstanding at August 31, 2022)

The Loan Agreement also contains provisions that require the Company to maintain a ~~provision for our use of~~minimum fixed charge ratio and limits any additional debt with other lenders. Available credit under the Bank’s letters of credit. The Bank agrees to issue or obtain issuance of commercial or stand-by letters of credit provided that no letters of credit will have an expiry date later than April 11, 2023 and that the sum of thecurrent $15,000,000 revolving line of credit ~~plus~~with the ~~letters of credit would not exceed the borrowing base in effect~~Lender was approximately $2,939,100 at ~~the time. As of May~~August 31, ~~2022, we had no letters of credit outstanding.~~2022.

Table of Contents

The Loan Agreement also contains provisions that require the Company to maintain specified financial ratios and limits any additional debt with other lenders. Additionally, the Loan Agreement places limitations on the amount of dividends that may be distributed and the total value of stock that can be repurchased using advances from the line of credit.

The following table reflects aggregate future scheduled maturities of long-term debt during the next five fiscal years and thereafter as follows:

Years ending February 28 (29),
2023	$	1,878,900	$	900,000
2024		2,567,300		1,800,000
2025		2,622,300		1,800,000
2026		10,469,300		1,800,000
2027		1,517,700		1,800,000
Thereafter		5,329,200		27,900,000
Total	$	24,384,700	$	36,000,000

Note 5 – EARNINGS PER SHARE

Basic earnings (loss) per share (“EPS”) is computed by dividing net earnings by the weighted average number of common shares outstanding during the period excluding nonvested restricted stock awards. Diluted EPS includes the dilutive effect of issued unvested restricted stock awards and additional potential common shares issuable under stock warrants, restricted stock and stock ~~options.~~options, if applicable. We utilized the treasury stock method in computing the potential common shares issuable under stock warrants, restricted stock and stock options.

The computation of weighted average common and common equivalent shares used in the calculation of basic and diluted EPS is shown below:

	Three Months Ended May 31,				Three Months Ended August 31,					Six Months Ended August 31,
	2022		2021		2022			2021		2022			2021
Earnings:
Net earnings applicable to common shareholders	$	215,800	$	3,438,100
Earnings (loss):
Net earnings (loss) applicable to common shareholders					$	(801,900	)	$	1,898,200	$	(586,100	)	$	5,336,300

Weighted average shares:
Weighted average shares outstanding-basic		8,086,427		8,029,264		8,081,807			8,028,594		8,084,117			8,028,929
Issuance of nonvested restricted shares		387,183		452,716
Issued unvested restricted stock and assumed shares issuable under granted unvested restricted stock awards						-			406,754		-			429,735
Weighted average shares outstanding-diluted		8,473,610		8,481,980		8,081,807			8,435,348		8,084,117			8,458,664

Earnings per share:
Earnings (loss) per share:
Basic	$	0.03	$	0.43	$	(0.10	)	$	0.24	$	(0.07	)	$	0.66
Diluted	$	0.03	$	0.41	$	(0.10	)	$	0.23	$	(0.07	)	$	0.63

As shown in the table below, the following shares have not been included in the calculation of diluted earnings (loss) per share as they would be anti-dilutive to the calculation above.

	Three Months Ended August 31,				Six Months Ended August 31,
	2022		2021		2022		2021
Weighted average shares:
Issued unvested restricted stock and assumed shares issuable under granted unvested restricted stock awards		264,653		-		331,956		-

Table of Contents

Note 6 – SHARE-BASED COMPENSATION

We account for share-based compensation whereby share-based payment transactions with employees, such as stock options and restricted stock, are measured at estimated fair value at the date of grant. For awards subject to service conditions, compensation expense is recognized over the vesting period on a straight-line basis. Awards subject to performance conditions are attributed separately for each vesting tranche of the award and are recognized ratably from the service inception date to the vesting date for each tranche. Forfeitures are recognized when they occur. The probability of restricted share awards granted with future performance conditions is evaluated at each reporting period and share awards are updated and compensation expense is adjusted based on updated information.

In July 2018, our shareholders approved the Company’s 2019 Long-Term Incentive Plan (“2019 LTI Plan”). The 2019 LTI Plan established up to 600,000 shares of restricted stock available to be granted to certain members of management based on exceeding specified net revenues and pre-tax performance metrics during fiscal years 2019, 2020 or 2021. The Company exceeded all defined metrics during these fiscal years and 600,000 shares were granted to members of management according to the Plan. The granted shares under the 2019 LTI Plan “cliff vest” after five years from the fiscal year that the defined metrics were exceeded.

~~Table of Contents~~

In July 2021, our shareholders approved the Company’s 2022 Long-Term Incentive Plan (“2022 LTI Plan”). The 2022 LTI Plan ~~establishes~~established up to 300,000 shares of restricted stock available to be granted to certain members of management based on exceeding specified net revenues and pre-tax performance metrics during fiscal years 2022 ~~and~~or 2023. The number of restricted shares to be distributed depends on attaining the performance metrics defined by the 2022 LTI Plan and may result in the distribution of a number of shares that is less than, but not greater than, the number of restricted shares outlined in the terms of the 2022 LTI Plan. Restricted shares granted under the 2022 LTI Plan “cliff vest” after five years from the fiscal year that the defined metrics were exceeded.

During fiscal year 2019, the Company granted 308,000 restricted shares under the 2019 LTI Plan with an average grant-date fair value of $9.94 per share. In ~~the third quarter of~~ fiscal year 2021, 5,000 of these restricted shares were forfeited. These shares were made available to be reissued to remaining participants upon forfeiture. During ~~the first quarter of~~ fiscal year 2023, 10,000 of these restricted shares were forfeited, along with 969 additional shares purchased with dividends received from the original issue date. The fiscal year 2023 forfeitures ~~will not be reissued~~are available for reissue to remaining participants under the 2019 LTI Plan. The remaining compensation expense for the outstanding awards, totaling approximately ~~$472,900,~~$315,300 as of August 31, 2022, will be recognized ratably over the remaining vesting period of approximately 96 months.

During fiscal year 2021, the Company granted 297,000 restricted shares under the 2019 LTI Plan, including the 5,000 aforementioned shares that were previously forfeited and held in Treasury, with an average grant-date fair value of $6.30 per share. ~~In the first quarter of~~During fiscal year 2023, ~~5,000~~18,000 of these restricted shares were forfeited, along with ~~211~~760 additional shares purchased with dividends received from the original issue date. These shares ~~will not be reissued~~are available for reissue to remaining participants under the 2019 LTI Plan. The remaining compensation expense of these awards, totaling approximately ~~$1,062,000,~~$922,600 as of August 31, 2022, will be recognized ratably over the remaining vesting period of approximately 3330 months. Total shares available for reissue to remaining participants under the 2019 LTI Plan was 28,000 at August 31, 2022.

As of ~~May~~August 31, 2022, no shares have been granted under the 2022 LTI Plan.

A summary of compensation expense recognized in connection with restricted share awards follows:

Three Months Ended May 31,

2022

2021

Share-based compensation expense
$ 261,600 $ 261,600

	Three Months Ended August 31,					Six Months Ended August 31,
	2022			2021		2022			2021

Share-based compensation expense	$	261,600		$	261,700	$	523,200		$	523,300
Less reduction of expense for forfeitures		(141,900	)		-		(141,900	)		-
Share-based compensation expense - net		119,700			261,700		381,300			523,300

The following table summarizes stock award activity during the first ~~three~~six months of fiscal year 2023 under the 2019 LTI Plan:

	Shares			Weighted Average Fair Value (per share)		Shares			Weighted Average Fair Value (per share)

Outstanding at February 28, 2022		600,000		$	8.14		600,000		$	8.14
Granted		-			-		-			-
Vested		-			-		-			-
Forfeited		(15,000	)		8.73		(28,000	)		7.60
Outstanding at May 31, 2022		585,000		$	8.12
Outstanding at August 31, 2022							572,000		$	8.17

Table of Contents

As of ~~May~~August 31, 2022, total unrecognized share-based compensation expense related to unvested granted or issued restricted shares was ~~$1,534,900,~~$1,237,900, which we expect to recognize over a weighted-average period of ~~25.6~~23.9 months.

Note 7 – SHIPPING AND HANDLING COSTS

We classify shipping and handling costs as operating and selling expenses in the condensed statements of ~~earnings.~~operations. Shipping and handling costs include postage, freight, handling costs, as well as shipping materials and supplies. These costs were ~~$3,562,600~~$3,123,700 and ~~$6,356,400~~$5,036,000 for the three months ended ~~May~~August 31, 2022 and 2021, respectively. These costs were $6,686,300 and $11,392,400 for the six months ended August 31, 2022 and 2021, respectively.

~~Table of Contents~~

Note 8 – BUSINESS SEGMENTS

We have 2two reportable segments: Usborne Books & More (“UBAM”) and Publishing. These reportable segments are business units that offer different methods of distribution to different types of customers. They are managed separately based on the fundamental differences in their operations. Our UBAM segment markets its products through a network of independent sales consultants using a combination of internet sales, direct sales, home shows and book fairs. Our Publishing segment markets its products to retail accounts, which include book, school supply, toy and gift stores, ~~and~~ museums, trade and specialty wholesalers, through commissioned sales representatives and our internal tele-sales group.

The accounting policies of the segments are the same as those of the rest of the Company. We evaluate segment performance based on earnings (loss) before income taxes of the segments, which is defined as segment net revenues reduced by cost of sales and direct expenses. Corporate expenses, depreciation, interest expense and income taxes are not allocated to the segments but are listed in the “Other” row below. Corporate expenses include the executive department, accounting department, information services department, general office management, warehouse operations and building facilities management. Our assets and liabilities are not allocated on a segment basis.

Information by reporting segment for the ~~three-month period~~three and six-month periods ended ~~May~~August 31, 2022 and 2021, are as follows:

NET REVENUES	NET REVENUES					NET REVENUES

		Three Months Ended May 31,					Three Months Ended August 31,				Six Months Ended August 31,
		2022		2021			2022		2021		2022		2021
UBAM		$	20,016,800	$	37,616,900		$	15,932,200	$	29,518,100	$	35,949,000	$	67,135,000
Publishing			3,144,100		3,191,000			3,486,100		3,476,300		6,630,200		6,667,300
Total		$	23,160,900	$	40,807,900		$	19,418,300	$	32,994,400	$	42,579,200	$	73,802,300

EARNINGS (LOSS) BEFORE INCOME TAXES	EARNINGS (LOSS) BEFORE INCOME TAXES							EARNINGS (LOSS) BEFORE INCOME TAXES

		Three Months Ended May 31,							Three Months Ended August 31,						Six Months Ended August 31,
		2022			2021				2022			2021			2022			2021
UBAM		$	3,331,200		$	7,861,200			$	1,697,900		$	5,579,100		$	5,029,200		$	13,440,400
Publishing			749,800			861,600				815,900			982,800			1,565,600			1,844,300
Other			(3,795,700	)		(4,062,200	)			(3,619,400	)		(3,903,800	)		(7,415,200	)		(7,966,000	)
Total		$	285,300		$	4,660,600			$	(1,105,600	)	$	2,658,100		$	(820,400	)	$	7,318,700

Note 9 – FINANCIAL INSTRUMENTS

The following methods and assumptions are used in estimating the fair-value disclosures for financial instruments:

The carrying amounts reported in the condensed balance sheets for cash and cash equivalents, accounts receivable and accounts payable approximate fair value due to the short-term maturity of these instruments.

The estimated fair value of our term notes payable is estimated by management to approximate ~~$23,364,100~~$35,475,900 and $24,521,600 as of ~~May~~August 31, 2022 and February 28, 2022, respectively. The term notes payable reflected on the Company’s condensed balance sheets were $36,000,000 and $25,000,100 as of August 31, 2022 and February 28, 2022, respectively. Management's estimates are based on the obligations' characteristics, including floating interest rate, maturity, and collateral.

Table of Contents

Note 10 – DEFERRED REVENUES

The Company’s UBAM division receives payments on orders in advance of shipment. Any payments received prior to the end of the period that were not shipped as of ~~May~~August 31, 2022 or February 28, 2022 are recorded as deferred revenues on the condensed balance sheets. We received approximately ~~$1,718,000~~$785,500 and $681,600, as of ~~May~~August 31, 2022 and February 28, 2022, respectively, in payments for sales orders which will be shipped subsequent to the end of the period.

Note 11 – SUBSEQUENT EVENTS

None.

1213

Table of Contents

Item 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Factors Affecting Forward-Looking Statements

The following discussion contains forward-looking statements that reflect our future plans, estimates, beliefs and expected performance. The forward-looking statements are dependent upon events, risks and uncertainties that may be outside our control. Our actual results could differ materially from those discussed in these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, our success in recruiting and retaining new consultants, our ability to locate and procure desired books, our ability to ship the volume of orders that are received without creating backlogs, our ability to obtain adequate financing for working capital and capital expenditures, economic and competitive conditions, regulatory changes and other uncertainties, the COVID-19 pandemic, as well as those factors discussed below and elsewhere in our Annual Report on Form 10-K for the year ended February 28, 2022 and this Quarterly Report on Form 10-Q, all of which are difficult to predict. In light of these risks, uncertainties and assumptions, the forward-looking events discussed may or may not occur. See “Cautionary Remarks Regarding Forward-Looking Statements” in the front of this Quarterly Report on Form 10-Q.

Overview

We are the exclusive United States Multi-Level Marketing (“MLM”) distributor of Usborne Publishing Limited (“Usborne”) children’s books and the owner and exclusive publisher of Kane Miller Book Publisher (“Kane Miller”). Significant portions of our inventory purchases are concentrated with Usborne. Our distribution agreement includes an annual minimum purchase ~~volume,~~volumes along with specific payment terms, which if not met or payments are not received timely may ~~modify~~result in termination of the agreement. Should termination of the agreement occur, the Company will be allowed to sell through their remaining Usborne inventory over the twelve months following the termination ~~provisions from not less than 12 months to not less than 30 days. In the past five years, we have exceeded the new annual minimum purchase commitments with Usborne.~~date. We operate two separate segments, UBAM and Publishing, to sell our Usborne and Kane Miller children’s books. These two segments each have their own customer base. The UBAM segment markets its products through a network of independent sales consultants using a combination of home shows, internet party plan events and book fairs. The Publishing segment markets its products on a wholesale basis to various retail accounts. All other supporting administrative activities are recognized as other expenses outside of our two segments. Other expenses consist primarily of the compensation of our office, warehouse and sales support staff as well as the cost of operating and maintaining our corporate office and distribution facility.

The following table shows our condensed statements of ~~earnings~~operations data:

	Three Months Ended May 31,						Three Months Ended August 31,						Six Months Ended August 31,
	2022			2021			2022			2021			2022			2021
Net revenues	$	23,160,900		$	40,807,900		$	19,418,300		$	32,994,400		$	42,579,200		$	73,802,300
Cost of goods sold		7,851,500			12,029,900			6,939,700			10,498,900			14,791,300			22,528,800
Gross margin		15,309,400			28,778,000			12,478,600			22,495,500			27,787,900			51,273,500

Operating expenses
Operating and selling		3,770,600			6,442,600			3,798,800			5,239,900			7,569,400			11,682,500
Sales commissions		6,871,800			12,966,700			5,635,700			10,105,200			12,507,500			23,072,000
General and administrative		4,384,300			5,139,000			4,017,600			4,793,900			8,401,900			9,932,800
Total operating expenses		15,026,700			24,548,300			13,452,100			20,139,000			28,478,800			44,687,300

Interest expense		388,100			167,800			528,100			213,700			916,200			381,500
Other income		(390,700	)		(598,700	)		(396,000	)		(515,300	)		(786,700	)		(1,114,000	)
Earnings before income taxes		285,300			4,660,600
Earnings (loss) before income taxes								(1,105,600	)		2,658,100			(820,400	)		7,318,700

Income taxes		69,500			1,222,500			(303,700	)		759,900			(234,300	)		1,982,400
Net earnings	$	215,800		$	3,438,100
Net earnings (loss)							$	(801,900	)	$	1,898,200		$	(586,100	)	$	5,336,300

See the detailed discussion of revenues, gross margin and general and administrative expenses by reportable segment below. The following is a discussion of significant changes in the non-segment related general and administrative expenses, other income and expenses and income taxes during the respective periods.

1314

Table of Contents

Non-Segment Operating Results for the Three Months Ended ~~May~~August 31, 2022

Total operating expenses not associated with a reporting segment decreased $0.7 million, or ~~15.6%~~16.7%, to ~~$3.8~~$3.5 million for the three-month period ended ~~May~~August 31, 2022, when compared to ~~$4.5~~$4.2 million for the same quarterly period a year ago. Operating expenses decreased primarily as a result of a $0.6 million decrease in labor, primarily within our warehouse operations, and a ~~$0.3~~$0.2 million decrease in freight handling expenses, both resulting from a decrease in gross ~~sales,~~sales. These expense reductions were offset by ~~$0.2~~a $0.1 million increase in depreciation expense primarily driven by ~~the~~last year’s addition of two new pick/pack/ship lines.

Interest expense increased ~~$0.2~~$0.3 million, or ~~100.0%~~150.0%, to ~~$0.4~~$0.5 million for the three months ended ~~May~~August 31, 2022, when compared to $0.2 million for the same quarterly period a year ago, due to increased borrowings ~~against~~with our ~~line of credit~~Lenders which resulted primarily from our increased inventory levels and ~~the addition of the $10.0 million Advancing Term Loan #2 at the end of the previous fiscal year, which was not utilized~~recent increases in ~~the same quarterly period a year ago.~~floating interest rates.

Income taxes decreased $1.1 million, or ~~91.7%~~137.5%, to ~~$0.1~~a tax benefit of $0.3 million for the three months ended ~~May~~August 31, 2022, from ~~$1.2~~an expense of $0.8 million for the same quarterly period a year ago, primarily resulting from ~~a decrease~~operating losses in ~~gross sales.~~the second quarter ended August 31, 2022. Our effective tax rate decreased to ~~24.3%~~27.5% for the quarter ended ~~May~~August 31, 2022, from ~~26.2%~~28.6% for the quarter ended ~~May~~August 31, 2021 due to sales mix fluctuations between states. Our tax rates are higher than the federal statutory rate of 21% due to the inclusion of state income and franchise taxes.

Non-Segment Operating Results for the Six Months Ended August 31, 2022

Total operating expenses not associated with a reporting segment decreased $1.4 million, or 16.1%, to $7.3 million for the six-month period ended August 31, 2022, when compared to $8.7 million for the same period a year ago. Labor expenses decreased $1.3 million, primarily within our warehouse operations, and freight handling costs decreased $0.5 million for the six months ended August 31, 2022, both associated with reduced sales. These expense reductions were offset by a $0.3 million increase in depreciation expense primarily driven by last year’s addition of two new pick/pack/ship lines and a $0.1 million increase in other various expenses.

Interest expense increased $0.5 million, or 125.0%, to $0.9 million for the six months ended August 31, 2022, when compared to $0.4 million for the same period a year ago, due to increased borrowings with our Lenders which resulted primarily from our increased inventory levels.

Income taxes decreased $2.2 million, or 110.0%, to a tax benefit of $0.2 million for the six months ended August 31, 2022, from a tax expense of $2.0 million for the same period a year ago, primarily resulting from operating losses for the six months ended August 31, 2022. Our effective tax rate increased to 28.6% for the six months ended August 31, 2022, from 27.1% for the six months ended August 31, 2021 due to sales mix fluctuations between states. Our tax rates are higher than the federal statutory rate of 21% due to the inclusion of state income and franchise taxes.

UBAM Operating Results for the Three and Six Months Ended ~~May~~August 31, 2022

The following table summarizes the operating results of the UBAM segment:

	Three Months Ended May 31,						Three Months Ended August 31,						Six Months Ended August 31,
	2022			2021			2022			2021			2022			2021
Gross sales	$	24,731,100		$	45,535,700		$	20,411,500		$	36,789,400		$	45,142,600		$	82,325,100
Less discounts and allowances		(6,619,500	)		(12,285,700	)		(6,033,700	)		(10,590,700	)		(12,653,200	)		(22,876,400	)
Transportation revenue		1,905,200			4,366,900			1,554,400			3,319,400			3,459,600			7,686,300
Net revenues		20,016,800			37,616,900			15,932,200			29,518,100			35,949,000			67,135,000

Cost of goods sold		6,162,000			10,249,900			5,085,500			8,636,600			11,247,500			18,886,500
Gross margin		13,854,800			27,367,000			10,846,700			20,881,500			24,701,500			48,248,500

Operating expenses
Operating and selling		2,985,500			5,344,700			2,960,700			4,215,000			5,946,200			9,559,700
Sales commissions		6,735,700			12,858,300			5,473,100			9,937,600			12,208,700			22,795,900
General and administrative		802,400			1,302,800			715,000			1,149,800			1,517,400			2,452,500
Total operating expenses		10,523,600			19,505,800			9,148,800			15,302,400			19,672,300			34,808,100

Operating income	$	3,331,200		$	7,861,200		$	1,697,900		$	5,579,100		$	5,029,200		$	13,440,400

Average number of active consultants		32,200			55,100			26,800			46,100			29,500			50,200

Table of Contents

UBAM Operating Results for the Three Months Ended August 31, 2022

UBAM net revenues decreased ~~$17.6~~$13.6 million, or ~~46.8%~~46.1%, to ~~$20.0~~$15.9 million during the three months ended ~~May~~August 31, 2022, when compared to ~~$37.6~~$29.5 million during the same period a year ago. The average number of active consultants in the ~~first~~second quarter of fiscal 2023 was ~~32,200,~~26,800, a decrease of ~~22,900,~~19,300, or ~~41.6%~~41.9%, from ~~55,100~~46,100 average active consultants selling in the ~~first~~second quarter of fiscal 2022. Our consultant numbers declined during this ~~year~~period due to consultants returning to full-time employment, as well as families experiencing children returning to the classroom, therefore requiring less learning from home materials than they had in the prior year. We also saw new consultant recruiting negatively impacted by the recent change in our distribution agreement with Usborne Publishing Limited. The new agreement caused a temporary level of confusion with our consultants until we were able to effectively communicate the continuation of our relationship within the UBAM division. In addition, sales during the ~~first~~second quarter of fiscal 2023 were negatively impacted by ~~the~~ recent record ~~inflation. Record~~ inflation, ~~that~~which resulted ~~from~~in high fuel ~~costs~~cost and food price increases that has impacted the disposable income of our customers. We expect this impact on sales to continue as inflationary pressures ~~continue.~~persist. Historically, when we have experienced these difficult inflationary times, our UBAM active consultant numbers have been positively impacted as more families look for non-traditional income streams to offset rising costs of living.

Gross margin decreased ~~$13.5~~$10.1 million, or ~~49.3%~~48.3%, to ~~$13.9~~$10.8 million during the three months ended ~~May~~August 31, 2022, when compared to ~~$27.4~~$20.9 million during the same period a year ago. Gross margin as a percentage of net revenues ~~decreased 3.6%, to 69.2%~~ for the ~~three-month period~~three months ended ~~May~~August 31, 2022 ~~when~~decreased to 68.1%, compared to ~~72.5%~~70.7% the same period a year ago. The decrease in gross margin as a percentage of net revenues is attributed to a change in order mix ~~and less transportation revenue of $0.4~~resulting in higher discounts totaling approximately $0.1 million, ~~and~~ rising ocean freight costs on inbound inventory oftotaling approximately $0.2 million and reduced purchasing volume discounts/rebates totaling approximately $0.1 million.

~~Table of Contents~~

UBAM operating expenses consists of operating and selling expenses, sales commissions and general and administrative expenses. Operating and selling expenses primarily consists of freight expenses and materials and supplies. Sales commissions include amounts paid to consultants for new sales and promotions. These operating expenses are directly tied to the sales volumes of the UBAM segment. General and administrative expenses include payroll, outside services, inventory reserves and other expenses directly associated with the UBAM segment. Total operating expenses decreased ~~$9.0~~$6.2 million, or ~~46.2%~~40.5%, to ~~$10.5~~$9.1 million during the three-month period ended ~~May~~August 31, 2022, when compared to ~~$19.5~~$15.3 million reported in the same quarter a year ago. Operating and selling expenses decreased ~~$2.3~~$1.2 million, or ~~43.4%~~28.6%, to $3.0 million during the three-month period ended ~~May~~August 31, 2022, when compared to ~~$5.3~~$4.2 million reported in the same quarter a year ago, primarily due to a decrease in outbound freight from fewer sales and ~~shipments.~~shipments totaling approximately $2.0 million. This expense reduction was partially offset by increased freight costs of approximately $0.3 million due to increased freight rates and fuel surcharges, as well as $0.3 million in increased consultant incentive trip expenses and convention expense increases of $0.2 million. The June 2022 annual UBAM convention was the first hybrid “in-person & virtual” convention. While our in-person convention attendance numbers were promising, net profits were down from the prior two years, when our convention costs were minimal given we were 100% virtual. Sales commissions decreased ~~$6.2~~$4.4 million, or ~~48.1%~~44.4%, to ~~$6.7~~$5.5 million during the three-month period ended ~~May~~August 31, 2022, when compared to ~~$12.9~~$9.9 million reported in the same quarter a year ago, due primarily to the decrease in net revenues. General and administrative expenses decreased ~~$0.5~~$0.4 million, or ~~38.5%~~36.4%, to ~~$0.8~~$0.7 million during the three months ended ~~May~~August 31, 2022, when compared to ~~$1.3~~$1.1 million during the same period a year ago, due primarily to $0.2 million of reduced bank fees from fewer credit card transactions and a $0.2 million reduction in consultant bonus awards, both resulting from the decrease in sales during the quarter ended ~~May~~August 31, 2022.

Operating income of the UBAM segment decreased ~~$4.6~~$3.9 million, or ~~58.2%~~69.6% to ~~$3.3~~$1.7 million during the three months ended ~~May~~August 31, 2022, when compared to ~~$7.9~~$5.6 million reported in the same quarter a year ago. Operating income of the UBAM division as a percentage of net revenues for the three months ended ~~May~~August 31, 2022 decreased to ~~16.6%~~10.7%, compared to ~~20.9%~~18.9% for the three months ended ~~May~~August 31, 2021. This change primarily resulted from increased cost of goods sold, increased freight costs and other increased operating and selling expenses.

UBAM Operating Results for the Six Months Ended August 31, 2022

UBAM net revenues decreased $31.2 million, or 46.5%, to $35.9 million during the six-month period ended August 31, 2022, compared to $67.1 million from the same period a year ago. The average number of active consultants in the six-month period ended August 31, 2022 was 29,500, a decrease of 20,700, or 41.2%, from 50,200 selling in same period a year ago. Our consultant numbers declined during this period due to consultants returning to full-time employment, as well as families experiencing children returning to the classroom, therefore requiring less learning from home materials than they had in the prior year. In addition, sales during the first six months of fiscal 2023 were negatively impacted by recent record inflation, which resulted in fuel cost and food price increases that has impacted the disposable income of our customers. We expect this impact on sales to continue as inflationary pressures persist. Historically, when we have experienced these difficult inflationary times, our UBAM active consultant numbers have been positively impacted as more families look for non-traditional income streams to offset rising costs of living.

Table of Contents

Gross margin decreased $23.5 million, or 48.8%, to $24.7 million during the six-month period ended August 31, 2022, when compared to $48.2 million during the same period a year ago, due primarily to a decrease in net revenues. Gross margin as a percentage of net revenues decreased to 68.7% for the six-month period ended August 31, 2022, when compared to 71.9% for the same period a year ago. During the six months ended August 31, 2022, sales through book fairs, booths and home parties increased compared to the six-month period ended August 31, 2021 when these traditional sales types were challenged by the effects of the pandemic. These sales types have higher sales discounts and pay less sales commissions to our consultants, resulting in similar operating income. Gross margin, as a percentage of net revenues was also impacted negatively by rising ocean freight costs on inbound inventory totaling approximately $0.3 million and reduced purchasing volume discounts/rebates totaling approximately $0.5 million.

Total operating expenses decreased $15.1 million, or 43.4%, to $19.7 million during the six-month period ended August 31, 2022, from $34.8 million for the same period a year ago. Operating and selling expenses decreased $3.7 million, or 38.5%, to $5.9 million during the six-month period ended August 31, 2022, when compared to $9.6 million reported in the same period a year ago, primarily due to a decrease in shipping costs associated with the decrease in volume of orders shipped totaling approximately $5.5 million. This expense reduction was partially offset by increased freight costs of approximately $1.2 million due to increased freight rates and fuel surcharges, as well as $0.4 million in increased consultant incentive trip expenses and increases in convention expense of $0.2 million. The June 2022 annual UBAM convention was the first hybrid “in-person & virtual” convention. While our in-person convention attendance numbers were promising, net profits were down from the prior two years, when our convention costs were minimal given we were 100% virtual. Sales commissions decreased $10.6 million, or 46.5%, to $12.2 million during the six-month period ended August 31, 2022, when compared to $22.8 million reported in the same period a year ago, primarily due to the decrease in net revenues. General and administrative expenses decreased $1.0 million, or 40.0%, to $1.5 million, from $2.5 million recognized during the same period last year, due primarily to decreased credit card transaction fees associated with decreased sales volumes of $0.6 million and a $0.3 million reduction in consultant bonus awards, both resulting from the decrease in sales during the six months ended August 31, 2022.

Operating income of the UBAM segment decreased $8.4 million, or 62.7%, to $5.0 million during the six months ended August 31, 2022, when compared to $13.4 million reported in the same period last year. Operating income of the UBAM division as a percentage of net revenues for the six months ended August 31, 2022 was 14.0%, compared to 20.0% for the six months ended August 31, 2021. This change primarily resulted from increased cost of goods sold, increased freight costs and ~~gross margin.~~other increased operating and selling expenses.

Publishing Operating Results for the Three and Six Months Ended ~~May~~August 31, 2022

The following table summarizes the operating results of the Publishing segment:

	Three Months May 31,						Three Months Ended August 31,						Six Months Ended August 31,
	2022			2021			2022			2021			2022			2021
Gross sales	$	6,607,100		$	6,855,900		$	7,358,000		$	7,397,700		$	13,965,100		$	14,253,600
Less discounts and allowances		(3,465,700	)		(3,668,400	)		(3,874,400	)		(3,922,800	)		(7,340,100	)		(7,591,200	)
Transportation revenue		2,700			3,500			2,500			1,400			5,200			4,900
Net revenues		3,144,100			3,191,000			3,486,100			3,476,300			6,630,200			6,667,300

Cost of goods sold		1,689,500			1,780,000			1,854,200			1,862,300			3,543,800			3,642,300
Gross margin		1,454,600			1,411,000			1,631,900			1,614,000			3,086,400			3,025,000

Total operating expenses		704,800			549,400			816,000			631,200			1,520,800			1,180,700

Operating income	$	749,800		$	861,600		$	815,900		$	982,800		$	1,565,600		$	1,844,300

Publishing Operating Results for the Three Months Ended August 31, 2022

Our Publishing division’s net revenues ~~decreased slightly by $0.1 million, or 3.1%, to $3.1~~remained consistent at $3.5 million during the three-month period ended ~~May~~August 31, 2022, ~~from $3.2 million reported in the same period a year ago, with sales orders remaining consistent between the periods.~~and 2021.

Gross margin ~~increased slightly by $0.1 million, or 7.1%, to $1.5~~remained consistent at $1.6 million during the three-month period ended ~~May~~August 31, 2022, ~~from $1.4 million reported in the same quarter a year ago, with consistent sales.~~and 2021. Gross margin as a percentage of net revenues increased slightly to ~~46.3%~~46.8% during the three-month period ended ~~May~~August 31, 2022, from ~~44.2%~~46.4% reported in the same quarter a year ago. Gross margin as a percentage of net revenues fluctuates primarily from the different discount levels offered to customers as well as changes in the mix of products sold between Kane Miller and Usborne.

Table of Contents

Total operating expenses of the Publishing segment increased $0.2 million, or ~~40.0%~~33.3%, to ~~$0.7~~$0.8 million, from ~~$0.5~~$0.6 million, during the three-month periods ended ~~May~~August 31, 2022 and 2021, respectively. This change was due to an increase of $0.1 million in payroll expenses from our acquisition of Learning Wrap-Ups in December 2021 and a $0.1 million increase in other various expenses.

Operating income of the Publishing segment decreased $0.2 million, or ~~22.2%~~20.0%, to ~~$0.7~~$0.8 million from ~~$0.9~~$1.0 million for the three-month periods ended ~~May~~August 31, 2022 and 2021, respectively. This change ~~is primarily~~was driven by the increase in our operating expenses.

Publishing Operating Results for the Six Months Ended August 31, 2022

Our Publishing division’s net revenues decreased slightly by $0.1 million, or 1.5%, to $6.6 million during the six-month period ended August 31, 2022, from $6.7 million reported in the same period a year ago.

~~Table~~

Gross margin increased $0.1 million, or 3.3%, to $3.1 million during the six-month period ended August 31, 2022, from $3.0 million reported in the same period a year ago, primarily due to a decrease in discounts resulting from a change in our customer mix. Gross margin as a percentage of ~~Contents~~net revenues increased to 46.6%, during the six-month period ended August 31, 2022, from 45.4% reported in the same period a year ago. Customers receive varying discounts due to sales volumes and contract terms.

Total operating expenses of the Publishing segment increased $0.3 million, or 25.0%, to $1.5 million during the six-month period ended August 31, 2022, from $1.2 million reported in the same period a year ago. This change was due to an increase of $0.2 million in payroll expenses from our acquisition of Learning Wrap-Ups in December 2021 and a $0.1 million increase in other various expenses.

Operating income of the Publishing segment decreased $0.2 million, or 11.1%, to $1.6 million during the six-month period ended August 31, 2022 when compared to $1.8 million reported in the same period a year ago, due primarily to the increase in operating expenses.

Liquidity and Capital Resources

EDC has a history of profitability and positive cash flow. We typically fund our operations from the cash we generate. We also use available cash to pay down outstanding bank loan balances, to pay for capital expenditures, to pay dividends, and to acquire treasury stock. We have utilized a bank credit facility and other term loan borrowings to meet our short-term cash needs, as well as fund capital expenditures, when necessary.

During the first ~~three~~six months of fiscal year 2023, we experienced cash outflows from operations of ~~$2,197,000.~~$3,628,900. These cash outflows resulted from:

●net ~~earnings~~loss of ~~$215,800~~$586,100

Adjusted for:

●depreciation expense of ~~$599,600~~$1,207,500

●share-based compensation expense, net of ~~$261,600~~

~~●deferred income taxes of $1,400~~$381,300

Offset by:

●deferred income taxes of $239,000

●provision for doubtful accounts of ~~$63,600~~$51,600

Positively impacted by:

●decrease in inventories, net of ~~$3,057,800~~$6,028,500

●decrease in prepaid expenses and other assets of $214,200

●increase in deferred revenues of ~~$1,036,400~~

~~●increase in income taxes payable of $37,200~~$103,900

Negatively impacted by:

●decrease in accounts payable of ~~$5,699,000~~$7,970,300

●decrease in accrued salaries and commissions, and other liabilities of ~~$1,472,300~~$2,263,200

●decrease in income taxes payable of $241,900

●increase in accounts receivable of ~~$140,500~~$212,200

~~●increase in prepaid expenses and other assets~~

Table of ~~$31,400~~

Contents

Cash used in investing activities was ~~$108,800~~$254,000 for capital expenditures, ~~primarily for~~consisting of $221,000 of software upgrades to our proprietary systems that our UBAM consultants use to monitor their business and place customer ~~orders.~~orders and $33,000 of other assets associated with the Company’s planned rebranding of its UBAM sales division.

Cash provided by financing activities was ~~$3,364,000,~~$4,354,200, which was comprised of net proceeds from term debt of $36,000,000 and cash received in treasury stock transactions of $63,400, ~~and~~offset by payments on term debt of $25,175,900, net ~~borrowings under~~payments on the line of credit of ~~$4,785,400, offset by~~$5,662,600 and payments of $870,700 for ~~dividends and payments on term debt of $614,100.~~dividends.

During fiscal year 2023, we continue to expect the cash generated from our operations and cash available through our line of credit with our ~~Bank~~Lender will provide us the liquidity we need to support ongoing operations. We expect to generate positive operational cash flow as we normalize inventory levels. Cash generated from operations will be used to purchase inventory in order to expand our product offerings and to liquidate existing debt. ~~Any~~Following a return to profitability, any excess cash is expected to be distributed to our shareholders.

~~We have an~~On August 9, 2022, the Company repaid in full all outstanding indebtedness and terminated all commitments and obligations under its Amended and Restated Loan Agreement ~~with MidFirst Bank executed on~~dated February 15, 2021 (as amended), between the Company and MidFirst Bank. The Company’s payment to MidFirst Bank, including interest, was approximately $45.0 million, which ~~replaced the prior loan agreement and includes multiple loans. Term Loan #1 Tranche A (“Term Loan #1”), originally totaling $13.4 million, was part~~satisfied all of the ~~prior loan agreement. Term Loan #1 has~~Company’s debt obligations with MidFirst Bank. The Company did not incur any early termination penalties as a ~~fixed interest rate~~result of ~~3.12%, with principal and interest payable monthly and a stated maturity date~~the repayment of ~~December 1, 2025. Term Loan #1 is secured by the primary office, warehouse and land. The outstanding borrowings on Term Loan #1 were $10.2 million and $10.3 million as~~indebtedness or termination of ~~May 31, 2022 and February 28, 2022, respectively.~~

~~Table of Contents~~

~~In addition,~~ the Amended and Restated Loan Agreement, ~~provides a $6.0 million~~which provided Term Loan #1, Advancing Term Loan #1, ~~to be used to finance planned equipment purchases. The~~ Advancing Term Loan ~~#1 required interest-only payments through July 15, 2021, at which time it was converted to~~#2 and the Revolving Loan.

On August 9, 2022, the Company executed a ~~60-month amortizing~~new Credit Agreement (“Loan Agreement”) with BOKF, NA (“Bank of Oklahoma” or the “Lender”). The Loan Agreement establishes a fixed rate term loan ~~maturing July 15, 2026. The Advancing~~in the principal amount of $15,000,000 (the “Fixed Rate Term Loan”), a floating rate term loan in the principal amount of $21,000,000 (the “Floating Rate Term Loan”; together with the Fixed Rate Term Loan, ~~#1 accrues interest at~~collectively, the ~~Bank-adjusted Secured Overnight Financing Rate (“SOFR”~~“Term Loans”) ~~plus~~, and a ~~tiered pricing rate based on~~revolving promissory note in the ~~Company’s Adjusted Funded Debt~~principal amount up to ~~EBITDA Ratio, with a minimum rate~~$15,000,000 (the “Revolving Loan”).

Features of ~~3.00%. Our borrowings outstanding under~~ the ~~Advancing Term~~ Loan ~~#1 at May 31, 2022 were $4.6 million.~~Agreement include:

	(i)	Term Loans on 20-year amortization with 5-year maturity date of August 9, 2027
	(ii)	Revolving Loan maturity date of August 9, 2023
	(iii)	Fixed Rate Term Loan bears interest at a fixed rate per annum equal to 4.26%
	(iv)	Floating Rate Term Loan bears interest at a rate per annum equal to Term SOFR Rate + 1.75% (effective rate was 4.03% at August 31, 2022)
	(v)	Revolving Loan bears interest at a rate per annum equal to Term SOFR Rate + 2.50% (effective rate was 4.78% at August 31, 2022)
	(vi)	Revolving Loan allows for Letters of Credit up to $7,500,000

The ~~Amended and Restated~~ Loan Agreement also ~~provides a $20.0 million revolving loan (“line of credit”) through April 11, 2023 with interest payable monthly at~~contains provisions that require the ~~Bank-adjusted SOFR plus a tiered pricing rate based on the Company’s Adjusted Funded Debt~~Company to ~~EBITDA Ratio, with~~maintain a minimum ~~rate of 3.00% (the effective rate was 4.02% at May 31, 2022). The line of credit was temporarily increased from $20.0 million to $25.0 million~~fixed charge ratio and limits any additional debt with the execution of the Fifth Amendment. The temporary increase period began on April 11, 2022 and ends on September 15, 2022, at which time the maximum revolving principal will automatically revert back to $20.0 million. Our borrowings outstanding on our line of credit at May 31, 2022 and February 28, 2022 were $22.5 million and $17.7 million, respectively.other lenders. Available credit under the current $15,000,000 revolving line of credit with the Company’s new Lender was approximately ~~$0.6 million and $2.3 million~~$2,939,100 at ~~May~~August 31, ~~2022 and February 28, 2022, respectively.~~

Advancing Term Loan #2 was executed on November 19, 2021 in the principal amount of $10.0 million and is a 120-month amortizing loan maturing November 19, 2031. Advancing Term Loan #2 accrues interest at the Bank-adjusted SOFR plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate of 3.00% (the effective rate was 4.02% at May 31, 2022). Our borrowings outstanding under the Advancing Term Loan #2 at May 31, 2022 were $9.7 million.

The Amended and Restated Loan Agreement also contains a provision for our use of the Bank’s letters of credit. The Bank agrees to issue or obtain issuance of commercial or stand-by letters of credit provided that the sum of the line of credit plus the letters of credit issued would not exceed the borrowing base in effect at the time. As of May 31, 2022, we had no letters of credit outstanding. The agreement contains provisions that require us to maintain specified financial ratios, place limitations on additional debt with other banks, limit the amounts of dividends declared and limits the number of shares that can be repurchased using funding from the line of credit.2022.

The following table reflects aggregate future maturities of long-term debt during the next five fiscal years and thereafter as follows:

Years ending February 28 (29),
2023	$	1,878,900	$	900,000
2024		2,567,300		1,800,000
2025		2,622,300		1,800,000
2026		10,469,300		1,800,000
2027		1,517,700		1,800,000
Thereafter		5,329,200		27,900,000
Total	$	24,384,700	$	36,000,000

Table of Contents

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations are based upon our financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States(“GAAP”). The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities. On an on-going basis, we evaluate our estimates, including those related to our valuation of inventory, allowance for uncollectible accounts receivable, allowance for sales returns, long-lived assets and deferred income taxes. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources.

Actual results may materially differ from these estimates under different assumptions or conditions. Historically, however, actual results have not differed materially from those determined using required estimates. Our significant accounting policies are described in the notes accompanying the financial statements included elsewhere in this ~~report.~~report and in our audited financial statements as of and for the year ended February 28, 2022 included in our Form 10-K. However, we consider the following accounting policies to be more significantly dependent on the use of estimates and assumptions.

~~Table of Contents~~

Revenue Recognition

Sales associated with product orders are recognized and recorded when products are shipped. Products are shipped FOB shipping point. UBAM’s sales are generally paid at the time the product is ordered. Sales which have been paid for but not shipped are classified as deferred revenue on the balance sheet. Sales associated with consignment inventory are recognized when reported and payment associated with the sale has been remitted. Transportation revenue represents the amount billed to the customer for shipping the product and is recorded when the product is shipped.

Estimated allowances for sales returns are recorded as sales are recognized. Management uses a moving average calculation to estimate the allowance for sales returns. We are not responsible for product damaged in transit. Damaged returns are primarily received from the retail stores of our Publishing division. Those damages occur in the stores, not in shipping to the stores, and we typically do not offer credit for damaged returns. It is industry practice to accept non-damaged returns from retail customers. Management has estimated and included a reserve for sales returns of $0.2 million as of ~~May~~August 31, 2022 and February 28, 2022.

Allowance for Doubtful Accounts

We maintain an allowance for estimated losses resulting from the inability of our customers to make required payments and a reserve for vendor share markdowns, when applicable (collectively “allowance for doubtful accounts”). An estimate of uncollectible amounts is made by management based upon historical bad debts, current customer receivable balances, age of customer receivable balances, customers’ financial conditions and current economic trends. Management has estimated and included an allowance for doubtful accounts of $0.2 million and $0.3 million at ~~May~~August 31, 2022 and February 28, ~~2022.~~2022, respectively.

Inventory

Our inventory contains over 2,000 titles, each with different sell through rates depending upon the nature and popularity of the title. We maintain very few titles that are topical in nature. As such, the majority of the titles we sell remain current in content for several years. Most of our products are printed in China, Europe, Singapore, India, Malaysia and Dubai resulting in a six to eight-month lead-time to have a title printed and delivered to us.

Certain inventory is maintained in a noncurrent classification. Management continually estimates and calculates the amount of noncurrent inventory. Noncurrent inventory arises due to occasional purchases of titles in quantities in excess of what will be sold within the normal operating cycle, due to minimum order requirements of our suppliers. Noncurrent inventory was estimated by management using ~~the current year~~an anticipated turnover ratio by title. Inventory in excess of 2½ years of anticipated sales is classified as noncurrent inventory. These inventory quantities have additional exposure for storage damages and related issues, and therefore have higher obsolescence reserves. Noncurrent inventory balances prior to valuation allowances were ~~$4.3~~$3.8 million and $2.4 million at ~~May~~August 31, 2022 and February 28, 2022, respectively. Noncurrent inventory valuation allowances were $0.5 million and $0.4 million at ~~May~~August 31, 2022 and February 28, ~~2022.~~2022, respectively.

Our principal supplier, based in England, generally requires a minimum reorder of 6,500 or more of a title in order to get a solo print run. Smaller orders would require a shared print run with the supplier’s other customers, which can result in lengthy delays to receive the ordered title. Anticipating customer preferences and purchasing habits requires historical analysis of similar titles in the same series. We then place the initial order or reorder based upon this analysis. These factors and historical analysis have led our management to determine that 2½ years represents a reasonable estimate of the normal operating cycle for our products.

Table of Contents

Consultants that meet certain eligibility requirements may request and receive inventory on consignment. We believe allowing our consultants to have consignment inventory greatly increases their ability to be successful in making effective presentations at home shows, book fairs and other events; in summary, having consignment inventory leads to additional sales opportunities. Approximately ~~7.1%~~7.9% of our active consultants have maintained consignment inventory at the end of the ~~first~~second quarter of fiscal year 2023. Consignment inventory is stated at cost, less an estimated reserve for consignment inventory that is not expected to be sold or returned to the Company. The total cost of inventory on consignment with consultants was ~~$1.2~~$1.3 million and $1.4 million at ~~May~~August 31, 2022 and February 28, 2022, respectively.

Inventories are presented net of a valuation allowance, which includes reserves for inventory obsolescence and reserves for consigned inventory that is not expected to be sold or returned to the Company. Management estimates the inventory obsolescence allowance for both current and noncurrent inventory, which is based on management’s identification of slow-moving inventory. Management has estimated a valuation allowance for both current and noncurrent inventory, including the reserve for consigned inventory, of ~~$0.8 million and~~ $0.9 million at ~~May~~August 31, 2022 and February 28, ~~2022, respectively.~~2022.

~~Table of Contents~~

Share-Based Compensation

We account for share-based compensation whereby share-based payment transactions with employees, such as stock options and restricted stock, are measured at estimated fair value at the date of grant. For awards subject to service conditions, compensation expense is recognized over the vesting period on a straight-line basis. Awards subject to performance conditions are attributed separately for each vesting tranche of the award and are recognized ratably from the service inception date to the vesting date for each tranche. Forfeitures are recognized when they occur. Any cash dividends declared after the restricted stock award is issued, but before the vesting period is completed, will be reinvested in Company shares at the opening trading price on the dividend payment date. Shares purchased with cash dividends will also retain the same restrictions until the completion of the original vesting period associated with the awarded shares.

The restricted share awards under the 2019 Long-Term Incentive Plan (“2019 LTI Plan”) and 2022 Long-Term Incentive Plan (“2022 LTI Plan”) contain both service and performance conditions. The Company recognizes share-based compensation expense only for the portion of the restricted share awards that are considered probable of vesting. Shares are considered granted, and the service inception date begins, when a mutual understanding of the key terms and conditions between the Company and the employees have been established. The fair value of these awards is determined based on the closing price of the shares on the grant date. The probability of restricted share awards granted with future performance conditions is evaluated at each reporting period and compensation expense is adjusted based on the probability assessment.

During the first ~~three~~six months of fiscal year 2023, the Company recognized ~~$0.3~~$0.5 million of compensation expense associated with the shares ~~granted.~~

granted, which was offset by a $0.1 million reduction of compensation expense during the quarter associated with shares that were forfeited. These forfeited shares are available for re-issue under the terms of the 2019 LTI Plan.

1921

Table of Contents

Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Not applicable.

Item 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We performed an evaluation of the effectiveness of the design and operation of our “disclosure controls and procedures” (as defined in Rule 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of the end of the period covered by this report. This evaluation was conducted under the supervision and with the participation of our management, including our Chief Executive Officer (Principal Executive Officer) and our Chief Financial Officer and Corporate Secretary (Principal Financial and Accounting Officer).

Based on that evaluation, these officers concluded that our disclosure controls and procedures were designed and were effective to ensure that information required to be disclosed in reports that we file or submit under the Exchange Act is accumulated and communicated to them, as appropriate, to allow timely decisions regarding required disclosure and is recorded, processed, summarized, and reported in accordance with the time periods specified in SEC rules and forms. It should be noted that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events.

Changes in Internal Control over Financial Reporting

During the ~~first~~second quarter of the fiscal year covered by this report on Form 10-Q, there have been no changes in our internal control over financial reporting that have materially affected or are reasonably likely to materially affect, our internal control over financial reporting.

2022

Table of Contents

PART II. OTHER INFORMATION

Item 1. LEGAL PROCEEDINGS

Not applicable.

Item 1A. RISK FACTORS

Not required by smaller reporting company.

Item 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Period	Total # of Shares Purchased		Average Price Paid per Share		Total # of Shares Purchased as Part of Publicly Announced Plan (1)		Maximum # of Shares that may be Repurchased under the Plan (1)

~~March~~
June 1 - 30, 2022		-	$	-		-		514,594
July 1 - 31, 2022		-	$	-		-		514,594
~~April 1 - 30, 2022~~		-		-		-		~~514,594~~
~~May~~August 1 - 31, 2022		-		-		-		514,594
Total		-	$	-		-

(1)

On February 4, 2019 the Board of Directors approved a new stock repurchase plan, replacing the former 2008 stock repurchase plan. The maximum number of shares which can be purchased under the new plan is 800,000. Amounts in the table reflect the remaining number of shares available to be repurchased. This plan has no expiration date.

Item 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

Item 4. MINE SAFETY DISCLOSURES

None.

Item 5. OTHER INFORMATION

None.

2123

Table of Contents

Item 6. EXHIBITS

3.1*		Restated Certificate of Incorporation dated April 26, 1968 and Certificate of Amendment thereto dated June 21, 1968 are incorporated herein by reference to Exhibit 1 to Registration Statement on Form 10-K (File No. 0-04957).

3.2*		Certificate of Amendment of Restated Certificate of Incorporation dated August 27, 1977 is incorporated herein by reference to Exhibit 20.1 to Form 10-K for fiscal year ended February 28, 1981 (File No. 0-04957).

3.3*		By-Laws, as amended, are incorporated herein by reference to Exhibit 20.2. to Form 10-K for fiscal year ended February 28, 1981 (File No. 0-04957).

3.4*		Certificate of Amendment of Restated Certificate of Incorporation dated November 17, 1986 is incorporated herein by reference to Exhibit 3.3 to Form 10-K for fiscal year ended February 28, 1987 (File No. 0-04957).

3.5		Certificate of Amendment of Restated Certificate of Incorporation dated March 22, 1996 is incorporated herein by reference to Exhibit 3.4 to Form 10-K for fiscal year ended February 28, 1997 (File No. 0-04957).

3.6		Certificate of Amendment of Restated Certificate of Incorporation dated July 15, 2002 is incorporated herein by reference to Exhibit 10.30 to Form 10-K dated February 28, 2003 (File No. 0-04957).

3.7		Certificate of Amendment of Restated Certificate of Incorporation dated August 15, 2018 is incorporated herein by reference to Exhibit 3.1 to Form 8-K dated August 21, 2018 (File No. 0-04957).

10.1		Fifth Amendment to the Amended and Restated Loan Agreement, dated April 11, 2022 by and between the Company and MidFirst Bank, Tulsa, OK is incorporated herein by reference to Exhibit 10.14 to form 10-K dated February 28, 2022 (File No. 0-04957).

~~10.2†~~10.2		Usborne Distribution Agreement dated May 16, 2022 by and between the Company and Usborne Publishing Limited, London, ~~England.~~England is incorporated herein by reference to Exhibit 10.2 to form 10-Q dated May 31, 2022 (File No. 0-04957).

10.3		Credit Agreement dated August 9, 2002 by and between the Company and BOKF, NA, Tulsa, OK is incorporated herein by reference to Exhibit 10.01 to form 8-K dated August 11, 2022 (File No. 0-04957).

31.1**		Certification of the Chief Executive Officer of Educational Development Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

31.2**		Certification of Chief Financial Officer and Corporate Secretary of Educational Development Corporation pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

32.1**		Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

101.INS		Inline XBRL Instance Document

101.SCH		Inline XBRL Taxonomy Extension Schema

101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase

101.DEF		Inline XBRL Taxonomy Extension Definition Linkbase

101.LAB		Inline XBRL Taxonomy Extension Label Linkbase

101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase

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

* Paper Filed

** Filed Herewith

~~† Filed Herewith – Portions of this exhibit have been redacted in compliance with Regulation S-K Item 601(b)(10).~~

2224

Table of Contents

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.


	EDUCATIONAL DEVELOPMENT CORPORATION (Registrant)


Date: ~~July 7,~~October 6, 2022	By	/s/ Craig M. White
		President and Chief Executive Officer (Principal Executive Officer)

2325

iso4217:USD xbrli:shares