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 31,~~November 30, 2021

☐ 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 ~~July 6, 2021,~~January 3, 2022, there were ~~8,650,230~~8,707,247 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	14
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	2122
Item 4.	Controls and Procedures	2122

PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	2223
Item 1A.	Risk Factors	2223
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	2223
Item 3.	Defaults Upon Senior Securities	2223
Item 4.	Mine Safety Disclosures	2223
Item 5.	Other Information	2223
Item 6.	Exhibits	2324
Signatures		2425

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, 2021 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.

~~Table of Contents~~

PART I. FINANCIAL INFORMATION

Item 1. FINANCIAL STATEMENTS

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED BALANCE SHEETS (UNAUDITED)

	May 31,			February 28,			November 30,			February 28,
ASSETS	2021			2021			2021			2021
CURRENT ASSETS
Cash and cash equivalents	$	1,756,600		$	1,812,200		$	906,700		$	1,812,200
Accounts receivable, less allowance for doubtful accounts of $360,400 (May 31) and $331,900 (February 28)		3,974,200			3,346,700
Accounts receivable, less allowance for doubtful accounts of $315,600 (November 30) and $331,900 (February 28)								4,731,600			3,346,700
Inventories - net		56,555,100			51,762,400			69,236,200			51,762,400
Prepaid expenses and other assets		1,458,000			1,219,300			1,203,800			1,219,300
Total current assets		63,743,900			58,140,600			76,078,300			58,140,600

INVENTORIES - net		760,600			685,300			1,848,500			685,300
PROPERTY, PLANT AND EQUIPMENT - net		30,074,900			29,951,000			30,758,100			29,951,000
DEFERRED INCOME TAX ASSET								136,800			-
OTHER ASSETS		70,300			73,600			248,100			73,600
TOTAL ASSETS	$	94,649,700		$	88,850,500		$	109,069,800		$	88,850,500


LIABILITIES AND SHAREHOLDERS' EQUITY
CURRENT LIABILITIES
Accounts payable	$	18,035,700		$	19,674,300		$	23,064,500		$	19,674,300
Line of credit		8,732,500			5,245,300			3,019,400			5,245,300
Deferred revenues		1,627,000			1,914,100			1,155,700			2,475,900
Current maturities of long-term debt		1,185,700			533,500			2,525,400			533,500
Accrued salaries and commissions		1,873,900			3,488,000			3,559,500			3,488,000
Dividends payable		834,800			835,100			865,600			835,100
Income taxes payable		1,097,900			130,200			584,100			130,200
Other current liabilities		4,094,000			6,094,800			4,478,700			5,533,000
Total current liabilities		37,481,500			37,915,300			39,252,900			37,915,300

LONG-TERM DEBT - net of current maturities		13,552,800			10,451,200
DEFERRED INCOME TAXES - net		327,400			89,900
LONG-TERM DEBT - net								22,952,900			10,451,200
DEFERRED INCOME TAX LIABILITY								-			89,900
OTHER LONG-TERM LIABILITIES		131,300			134,300			276,000			134,300
Total liabilities		51,493,000			48,590,700			62,481,800			48,590,700

SHAREHOLDERS' EQUITY
Common stock, $0.20 par value; Authorized 16,000,000 shares; Issued 12,410,080 shares; Outstanding 8,348,314 (May 31) and 8,346,600 (February 28) shares		2,482,000			2,482,000
Common stock, $0.20 par value; Authorized 16,000,000 shares; Issued 12,702,080 (November 30) and 12,410,080 (February 28) shares; Outstanding 8,656,135 (November 30) and 8,346,600 (February 28) shares								2,540,400			2,482,000
Capital in excess of par value		11,152,100			10,863,900			11,683,000			10,863,900
Retained earnings		42,286,300			39,683,000			45,071,900			39,683,000
		55,920,400			53,028,900			59,295,300			53,028,900
Less treasury stock, at cost		(12,763,700	)		(12,769,100	)		(12,707,300	)		(12,769,100	)
Total shareholders' equity		43,156,700			40,259,800			46,588,000			40,259,800
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY	$	94,649,700		$	88,850,500		$	109,069,800		$	88,850,500

See notes to condensed financial statements (unaudited).

Table of Contents

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED STATEMENTS OF EARNINGS (UNAUDITED)

	Three Months Ended May 31,						Three Months Ended November 30,						Nine Months Ended November 30,
	2021			2020			2021			2020			2021			2020
GROSS SALES	$	52,391,600		$	46,896,900		$	58,032,800		$	83,137,500		$	154,611,500		$	203,717,200
Less discounts and allowances		(15,954,100	)		(12,895,900	)		(16,978,600	)		(24,131,100	)		(47,446,200	)		(58,390,400	)
Transportation revenue		4,370,400			4,290,700			4,058,100			7,743,900			11,749,300			18,965,300
NET REVENUES		40,807,900			38,291,700			45,112,300			66,750,300			118,914,600			164,292,100
COST OF GOODS SOLD		12,029,900			11,395,500			13,897,300			19,597,800			36,426,000			48,302,800
Gross margin		28,778,000			26,896,200			31,215,000			47,152,500			82,488,600			115,989,300

OPERATING EXPENSES
Operating and selling		6,442,600			6,340,200			7,354,500			11,616,200			19,037,000			28,488,300
Sales commissions		12,966,700			13,600,500			14,515,500			22,960,300			37,587,400			56,865,200
General and administrative		5,139,000			4,536,000			5,915,000			7,082,200			15,847,900			17,282,200
Total operating expenses		24,548,300			24,476,700			27,785,000			41,658,700			72,472,300			102,635,700


INTEREST EXPENSE		167,800			182,200			228,300			119,300			609,800			441,500
OTHER INCOME		(598,700	)		(406,600	)		(400,900	)		(399,800	)		(1,514,800	)		(1,305,600	)

EARNINGS BEFORE INCOME TAXES		4,660,600			2,643,900			3,602,600			5,774,300			10,921,300			14,217,700

INCOME TAXES		1,222,500			712,800			956,000			1,504,700			2,938,400			3,762,000
NET EARNINGS	$	3,438,100		$	1,931,100		$	2,646,600		$	4,269,600		$	7,982,900		$	10,455,700

BASIC AND DILUTED EARNINGS PER SHARE
Basic	$	0.43		$	0.23		$	0.33		$	0.51		$	0.99		$	1.25
Diluted	$	0.41		$	0.23		$	0.31		$	0.51		$	0.94		$	1.25

WEIGHTED AVERAGE NUMBER OF COMMON AND EQUIVALENT SHARES OUTSTANDING
Basic		8,029,264	��		8,352,424			8,029,060			8,355,831			8,028,973			8,354,156
Diluted		8,481,980			8,352,424			8,430,221			8,355,831			8,449,183			8,354,156
Dividends per share	$	0.10		$	0.06		$	0.10		$	0.10		$	0.30		$	0.22

See notes to condensed financial statements (unaudited).

Table of Contents

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY (UNAUDITED)

FOR THE~~THREE~~ NINE MONTHS ENDED~~MAY 31,~~ NOVEMBER 30, 2021

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

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
Dividends declared ($0.10/share)
- - - (834,800
)
- - (834,800
)
Share-based compensation expense (see Note 6)
- - 261,600 - - - 261,600
Net earnings
- - - 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

	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

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
Dividends declared ($0.10/share)		-		-		-			(834,800	)		-			-			(834,800	)
Stock-based compensation (see note 6)		-		-		261,600			-			-			-			261,600
Net earnings		-		-		-			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
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 (see Note 6)		-		-		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
Sales of treasury stock		-		-		43,500			-			(5,906	)		18,500			62,000
Dividends declared ($0.10/share)		-		-		-			(865,600	)		-			-			(865,600	)
Share-based compensation expense (see Note 6)		-		-		261,600			-			-			-			261,600
Net earnings		-		-		-			2,646,600			-			-			2,646,600
BALANCE - November 30, 2021		12,702,080	$	2,540,400	$	11,683,000		$	45,071,900			4,045,945		$	(12,707,300	)	$	46,588,000

FOR THE~~THREE~~ NINE MONTHS ENDED~~MAY 31,~~ NOVEMBER 30, 2020

	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 29, 2020		12,410,080	$	2,482,000	$	9,843,900	$	29,732,200			4,061,429		$	(12,665,300	)	$	29,392,800
BALANCE – February 29, 2020																				12,410,080	$	2,482,000	$	9,843,900	$	29,732,200			4,061,429		$	(12,665,300	)	$	29,392,800
Purchases of treasury stock		-		-		-		-			17,565			(75,500	)		(75,500	)		-		-		-		-			17,565			(75,500	)		(75,500	)
Sales of treasury stock		-		-		5,000		-			(21,167	)		66,000			71,000			-		-		5,000		-			(21,167	)		66,000			71,000
Dividends declared ($0.06/share)		-		-		-		(502,200	)		-			-			(502,200	)		-		-		-		(502,200	)		-			-			(502,200	)
Share-based compensation expense (see Note 6)		-		-		169,000		-			-			-			169,000			-		-		169,000		-			-			-			169,000
Net earnings		-		-		-		1,931,100			-			-			1,931,100			-		-		-		1,931,100			-			-			1,931,100
BALANCE - May 31, 2020		12,410,080	$	2,482,000	$	10,017,900	$	31,161,100			4,057,827		$	(12,674,800	)	$	30,986,200			12,410,080	$	2,482,000	$	10,017,900	$	31,161,100			4,057,827		$	(12,674,800	)	$	30,986,200
Sales of treasury stock																				-		-		11,500		-			(2,438	)		7,600			19,100
Dividends declared ($0.06/share)																				-		-		-		(500,300	)		-			-			(500,300	)
Share-based compensation expense (see Note 6)																				-		-		216,200		-			-			-			216,200
Net earnings																				-		-		-		4,255,000			-			-			4,255,000
BALANCE - August 31, 2020																				12,410,080	$	2,482,000	$	10,245,600	$	34,915,800			4,055,389		$	(12,667,200	)	$	34,976,200
Sales of treasury stock																				-		-		15,200		-			(1,281	)		4,000			19,200
Dividends declared ($0.10/share)																				-		-		-		(835,500	)		-			-			(835,500	)
Share-based compensation expense (see Note 6)																				-		-		291,800		-			-			-			291,800
Net earnings																				-		-		-		4,269,600			-			-			4,269,600
BALANCE - November 30, 2020																				12,410,080	$	2,482,000	$	10,552,600	$	38,349,900			4,054,108		$	(12,663,200	)	$	38,721,300

See notes to condensed financial statements (unaudited).

Table of Contents

EDUCATIONAL DEVELOPMENT CORPORATION

CONDENSED STATEMENTS OF CASH FLOWS (UNAUDITED)

	Three Months Ended May 31,						Nine Months Ended November 30,
	2021			2020			2021			2020
CASH FLOWS FROM OPERATING ACTIVITIES
Net earnings	$	3,438,100		$	1,931,100		$	7,982,900		$	10,455,700
Adjustments to reconcile net earnings to net cash provided by (used in) operating activities:
Depreciation		432,000			409,900			1,518,700			1,207,900
Deferred income taxes		237,500			91,200			(226,700	)		(809,800	)
Provision for doubtful accounts		37,600			67,800			91,800			115,800
Provision for inventory valuation allowance		60,000			80,000			180,000			166,200
Share-based compensation expense		261,600			169,000			784,900			677,000
Changes in assets and liabilities:
Accounts receivable		(665,100	)		348,900			(1,476,700	)		(1,264,200	)
Inventories, net		(4,928,000	)		3,080,800			(18,817,000	)		(17,130,200	)
Prepaid expenses and other assets		(235,400	)		29,100			(159,000	)		(239,200	)
Accounts payable		(577,400	)		1,385,200			4,451,400			35,498,700
Accrued salaries and commissions and other liabilities		(3,617,900	)		2,373,300			(841,100	)		8,598,200
Deferred revenues		(287,100	)		2,026,800			(1,320,200	)		2,128,400
Income taxes payable		967,700			602,100			453,900			213,300
Total adjustments		(8,314,500	)		10,664,100			(15,360,000	)		29,162,100
Net cash provided by (used in) operating activities		(4,876,400	)		12,595,200			(7,377,100	)		39,617,800
CASH FLOWS FROM INVESTING ACTIVITIES
Purchases of property, plant and equipment		(1,617,200	)		(143,800	)		(3,387,100	)		(2,040,000	)
Net cash used in investing activities		(1,617,200	)		(143,800	)		(3,387,100	)		(2,040,000	)
CASH FLOWS FROM FINANCING ACTIVITIES
Payments on term debt		(142,300	)		(1,710,800	)		(751,100	)		(9,144,300	)
Proceeds from term debt		3,896,200			1,447,400			15,244,700			1,447,400
Sales of treasury stock		32,000			71,000			154,400			109,300
Purchases of treasury stock		0			(75,500	)		-			(75,500	)
Net borrowings under line of credit		3,487,200			0
Net payments on line of credit								(2,225,900	)		-
Dividends paid		(835,100	)		(417,400	)		(2,563,400	)		(1,419,800	)
Net cash provided by (used in) financing activities		6,438,000			(685,300	)		9,858,700			(9,082,900	)
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS		(55,600	)		11,766,100			(905,500	)		28,494,900
CASH AND CASH EQUIVALENTS - BEGINNING OF PERIOD		1,812,200			2,999,400			1,812,200			2,999,400
CASH AND CASH EQUIVALENTS - END OF PERIOD	$	1,756,600		$	14,765,500		$	906,700		$	31,494,300

SUPPLEMENTAL DISCLOSURE OF CASH FLOWS INFORMATION
Cash paid for interest	$	152,400		$	184,600		$	606,300		$	463,600
Cash paid for income taxes	$	17,200		$	19,500		$	2,708,000		$	3,789,500

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, 2021 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 2021 condensed balance sheet, condensed statement of cash flows and footnotes to conform to the classifications used in fiscal 2022. 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. While the Company did not experience a decrease in net revenues during fiscal year 2021, and the year-to-date results of fiscal 2022 are more normalized, 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, are consistent with those disclosed in Note 1 to our audited financial statements as of and for the year ended February 28, 2021 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 to us:

In December 2019, the FASB published ASU 2019-12: Income Taxes (Topic 740), which simplifies the accounting for income taxes. Topic 740 addresses a number of topics including but not limited to the removal of certain exceptions currently included in the standard related to intra-period allocation when there are losses, in addition to calculation of income taxes when current year-to-date losses exceed anticipated loss for the year. The amendment also simplifies accounting for certain franchise taxes and disclosure of the effect of enacted change in tax laws or rates. Topic 740 was adopted by the Company at the beginning of fiscal year 2022 and did not have a material impact on our financial statements and disclosures.

Table of Contents

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. The Company’s debt agreements include the use of alternate rates when LIBOR is not available. We do not expect the change from LIBOR to an alternate rate will have a material impact to our financial statements and, to the extent we enter into modifications of agreements that are impacted by the LIBOR phase-out, we will apply such guidance to those contract modifications.

~~Table of Contents~~

Note 2 – INVENTORIES

Inventories consist of the following:

	May 31, 2021			February 28, 2021			November 30, 2021			February 28, 2021
Current:
Book inventory	$	57,052,600		$	52,276,200		$	69,851,400		$	52,276,200
Inventory valuation allowance		(497,500	)		(513,800	)		(615,200	)		(513,800	)
Inventories net – current	$	56,555,100		$	51,762,400		$	69,236,200		$	51,762,400

Noncurrent:
Book inventory	$	1,005,600		$	894,300		$	2,165,500		$	894,300
Inventory valuation allowance		(245,000	)		(209,000	)		(317,000	)		(209,000	)
Inventories net – noncurrent	$	760,600		$	685,300		$	1,848,500		$	685,300

Book inventory includes inventory in transit which totaled ~~$4,114,600~~$4,204,700 and $6,467,400 at ~~May 31,~~November 30, 2021 and February 28, 2021, 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, Ltd. (“Usborne”). Purchases received from this company were ~~$12,288,300~~$10,728,800 and ~~$3,974,400~~$26,199,600 for the three months ended ~~May 31,~~November 30, 2021 and 2020, respectively. Total inventory purchases received from all suppliers were ~~$17,785,200~~$15,946,700 and ~~$5,846,600~~$34,973,000 for the three months ended ~~May 31,~~November 30, 2021 and 2020, respectively.

Purchases received from Usborne were $35,144,100 and $37,531,600 for the nine months ended November 30, 2021 and 2020, respectively. Total inventory purchases received from all suppliers were $52,511,000 and $53,190,200 for the nine months ended November 30, 2021 and 2020, 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 ASC 842. One lessee arrangement includes a rental agreement where we have the exclusive use of dedicated office space in San Diego, California, and qualifies as an operating lease. Our other lessee arrangement is ~~short term~~short-term and offers flexible storage space on a ~~month to month~~month-to-month basis. Our lessee arrangements are not material to our condensed financial statements or notes to the condensed financial statements. Our lessor arrangements include 3 rental agreements for warehouse and office space in Tulsa, Oklahoma, and each qualifies 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. Variable rental payments are recognized as other income in the period in which the changes in facts and circumstances on which the variable lease payments are based occur.

Table of Contents

On April 4, 2020, we executed an amendment to one of our existing leases that abated rental payments for the months of May, June and July 2020. The amendment also extended the term of the lease for three additional months. This amendment represents a lease modification and, as such, we have adjusted our fixed rental income on a straight-line basis over the remaining term starting May 1, 2020.

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

Years ending February 28 (29),
2022	$	1,158,700	$	391,100
2023		1,573,200		1,573,200
2024		1,577,900		1,577,900
2025		1,547,100		1,547,100
2026		1,524,300		1,524,300
Thereafter		8,091,000		8,091,000
Total	$	15,472,200	$	14,704,600

~~Table of Contents~~

The cost of the leased space was ~~approximately~~$10,834,300 and $10,826,400 as of ~~May 31,~~November 30, 2021 and February 28, 2021, respectively. The accumulated depreciation associated with the leased assets was ~~$2,312,100~~$2,506,600 and $2,216,700 as of ~~May 31,~~November 30, 2021 and February 28, 2021, respectively. Both the leased assets and accumulated depreciation are included in property, plant and equipment-net on the condensed balance sheets.

Note 4 – DEBT

Debt consists of the following:

May 31, 2021

February 28, 2021

Line of credit
$ 8,732,500 $ 5,245,300

Advancing term loan
$ 3,896,200 $ 0
Long-term debt
10,842,300 10,984,700
Less current maturities
(1,185,700
)
(533,500
)
Long-term debt, net of current maturities
$ 13,552,800 $ 10,451,200

	November 30, 2021			February 28, 2021

Line of credit	$	3,019,400		$	5,245,300


Advancing term loan #1	$	5,013,700		$	-
Advancing term loan #2		10,000,000			-
Term loan #1		10,514,200			10,984,700
Total long-term debt		25,527,900			10,984,700

Less current maturities		(2,525,400	)		(533,500	)
Less debt issue cost		(49,600	)		-
Long-term debt, net	$	22,952,900		$	10,451,200

The Company executed an Amended and Restated Loan Agreement on February 15, 2021 (as amended the “Loan Agreement”) with MidFirst Bank (“the Bank”), 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 of the prior loan agreement. Term Loan #1 had a fixed interest rate of 4.23% with principal and interest payable monthly and a stated maturity date of December 1, 2025. On April 1, 2021, the Company executed the First Amendment to the Loan Agreement which reduced the fixed interest rate on Term Loan #1 to 3.12% and removed the prepayment premium from the Loan Agreement. Term Loan #1 is secured by the primary office, warehouse and land. ~~The outstanding borrowings on Term Loan #1 were $10,842,300 and $10,984,700 as of May 31, 2021 and February 28, 2021, respectively.~~

The Loan Agreement also provides a ~~$15.0~~$20.0 million revolving loan (“line of credit”) through August 15, 2022 with interest payable monthly at the Bank-adjusted LIBOR Index plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate of ~~2.75%~~3.00% (the effective rate was ~~2.75%~~3.00% at ~~May 31,~~November 30, 2021). ~~Our borrowings outstanding on our line of credit at May~~On July 16, 2021, the Company executed the Second Amendment to the Loan Agreement which increased the Maximum Revolving Principal Amount from $15.0 million to $20.0 million. On August 31, 2021, ~~and February 28, 2021, were $8,732,500 and $5,245,300, respectively.~~the Company executed the Third Amendment to the Loan Agreement which modified the advance rates used in the borrowing base certificate. Available credit under the revolving line of credit was approximately ~~$6,267,500~~$16,980,600 and $9,570,200 at ~~May 31,~~November 30, 2021 and February 28, 2021, respectively.

In addition, the Loan Agreement provides a $6.0 million Advancing Term Loan #1 to be used to finance planned equipment purchases. The Advancing Term Loan ~~requires~~#1 required interest-only payments through July 15, 2021, at which time it ~~will convert~~was converted to a 60-month amortizing term loan maturing July 15, 2026. The Advancing Term Loan #1 accrues interest at the Bank-adjusted LIBOR Index plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate of ~~2.75%~~3.00% (the effective rate was ~~2.75%~~3.00% at ~~May 31,~~November 30, 2021). ~~Our borrowings outstanding under~~

Table of Contents

On November 19, 2021, the Company executed the Fourth Amendment to the Loan Agreement which established Advancing Term Loan #2 in the principal amount of $10.0 million, amended the definition of LIBO Rate and LIBOR Margin and added Benchmark Replacement Provisions. The Advancing Term Loan #2 is a 120-month amortizing loan maturing November 19, 2031 and accrues interest at ~~May 31, 2021 were $3,896,200 and we had no borrowings~~the Bank-adjusted LIBOR Index 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 3.00% at ~~February 28, 2021.~~November 30, 2021).

Adjusted Funded Debt is defined as all long-term and short-term bank debt less the outstanding balance 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 ~~month~~months EBITDA, reduced by specific rental income received from a non-related third party, see Note 3. The ~~$15.0~~$20.0 million line of credit is limited to advance rates on eligible receivables and eligible inventory levels.

The ~~Advancing Term Loan~~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 ~~tier is~~tiers are as follows:

Pricing Tier	Adjusted Funded Debt to EBITDA Ratio	LIBOR Margin (bps)
I	>~~2.00~~ 2.50	325.00
II	> 2.00 but < 2.50	300.00
IIIII	>1.50 but <2.00	275.00
~~III~~	~~>1.00 but~~ <~~1.50~~	~~250.00~~
IV	<~~1.00~~ 1.50	~~225.00~~250.00

~~Table of Contents~~

The Loan Agreement 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 no letters of credit will have an expiry date later than August 15, 2022, and that the sum of the line of credit plus the letters of credit would not exceed the borrowing base in effect at the time. As of ~~May 31,~~November 30, 2021, we had no letters of credit outstanding.

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),
2022	$	838,600	$	622,700
2023		1,387,500		2,541,800
2024		1,407,100		2,587,900
2025		1,426,400		2,634,700
2026		9,289,300		10,499,200
Thereafter		389,600		6,641,600
Total	$	14,738,500	$	25,527,900

Note 5 – EARNINGS PER SHARE

Basic earnings 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. We utilized the treasury stock method in computing the potential common shares issuable under stock warrants, restricted stock and stock ~~options and preferred shares.~~options.

Table of Contents

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

	Three Months Ended May 31,				Three Months Ended November 30,				Nine Months Ended November 30,
	2021		2020		2021		2020		2021		2020
Earnings:
Net earnings applicable to common shareholders	$	3,438,100	$	1,931,100	$	2,646,600	$	4,269,600	$	7,982,900	$	10,455,700

Weighted average shares:
Weighted average shares outstanding-basic		8,029,264		8,352,424		8,029,060		8,355,831		8,028,973		8,354,156
Issued unvested restricted stock and assumed shares issuable under granted unvested restricted stock awards		452,716		0		401,161		-		420,210		-
Weighted average shares outstanding-diluted		8,481,980		8,352,424		8,430,221		8,355,831		8,449,183		8,354,156

Earnings per share:
Basic	$	0.43	$	0.23	$	0.33	$	0.51	$	0.99	$	1.25
Diluted	$	0.41	$	0.23	$	0.31	$	0.51	$	0.94	$	1.25

~~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 ~~establishes~~established up to 600,000 shares of restricted stock ~~which can~~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.

In July 2021, our shareholders approved the Company’s 2022 Long-Term Incentive Plan (“2022 LTI Plan”). The 2022 LTI Plan establishes 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 2023. The number of restricted shares to be distributed depends on attaining the performance metrics defined by the ~~2019~~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 ~~2019~~2022 LTI Plan. Restricted shares granted under the ~~2019~~2022 LTI Plan “cliff vest” after five ~~years.~~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. The remaining compensation expense for the outstanding awards, totaling approximately ~~$1,143,600,~~$816,900, will be recognized ratably over the remaining vesting period of approximately 2115 months.

During fiscal year 2021, the Company ~~initially~~ granted ~~151,000~~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. 8,000 of these shares were granted, forfeited and re-granted to remaining participants in fiscal year 2021. In the third quarter of fiscal year 2021, the Company increased the number of shares granted for fiscal year 2021 from 151,000 to 305,000 due to revised performance expectations for the year. The remaining compensation expense of these awards, totaling approximately ~~$1,473,000,~~$1,276,600, will be recognized ratably over the remaining vesting period of approximately 4539 months. ~~As of May 31, 2021, there are no restricted shares available for issuance as future awards under the 2019 LTI Plan.~~

As of November 30, 2021, no shares have been granted under the 2022 LTI Plan.

Table of Contents

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

Three Months Ended May 31,

2021

2020

Share-based compensation expense
$ 261,600 $ 169,000

	Three Months Ended November 30,				Nine Months Ended November 30,
	2021		2020		2021		2020

Share-based compensation expense	$	261,600	$	291,800	$	784,900	$	677,000

The following table summarizes stock award activity during the first ~~three~~nine months of fiscal year 2022 under the 2019 LTI Plan:

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

Outstanding at February 28, 2021		600,000	$	8.14		600,000	$	8.14
Granted		-		-		-		-
Vested		0		0		-		-
Forfeited		-		-		-		-
Outstanding at May 31, 2021		600,000	$	8.14
Outstanding at November 30, 2021						600,000	$	8.14

As of ~~May 31,~~November 30, 2021, total unrecognized share-based compensation expense related to unvested granted or issued restricted shares was ~~$2,616,600,~~$2,093,500, which we expect to recognize over a weighted-average period of ~~34.5~~29.6 months.

~~Table of Contents~~

Note 7 – SHIPPING AND HANDLING COSTS

We classify shipping and handling costs as operating and selling expenses in the condensed statements of earnings. Shipping and handling costs include postage, freight, handling costs, as well as shipping materials and supplies. These costs were ~~$6,356,400~~$6,924,800 and ~~$6,315,300~~$10,610,900 for the three months ended ~~May 31,~~November 30, 2021 and 2020, respectively. These costs were $18,317,200 and $26,910,800 for the nine months ended November 30, 2021 and 2020, respectively.

Note 8 – BUSINESS SEGMENTS

We have 2 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 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~~three and nine-month periods ended ~~May 31,~~November 30, 2021 and 2020, are as follows:

NET REVENUES	NET REVENUES					NET REVENUES

		Three Months Ended May 31,					Three Months Ended November 30,				Nine Months Ended November 30,
		2021		2020			2021		2020		2021		2020
UBAM		$	37,616,900	$	36,926,200		$	41,397,800	$	64,169,700	$	108,532,800	$	158,007,500
Publishing			3,191,000		1,365,500			3,714,500		2,580,600		10,381,800		6,284,600
Total		$	40,807,900	$	38,291,700		$	45,112,300	$	66,750,300	$	118,914,600	$	164,292,100

EARNINGS (LOSS) BEFORE INCOME TAXES

Three Months Ended
May 31,

2021

2020

UBAM
$ 7,861,200 $ 5,827,100
Publishing
861,600 346,600
Other
(4,062,200
)
(3,529,800
)
Total
$ 4,660,600 $ 2,643,900

Table of Contents

EARNINGS (LOSS) BEFORE INCOME TAXES

	Three Months Ended November 30,						Nine Months Ended November 30,
	2021			2020			2021			2020
UBAM	$	7,536,000		$	10,821,600		$	20,976,400		$	26,311,300
Publishing		1,186,100			773,000			3,030,500			1,858,400
Other		(5,119,500	)		(5,820,300	)		(13,085,600	)		(13,952,000	)
Total	$	3,602,600		$	5,774,300		$	10,921,300		$	14,217,700

Note 9 – FAIR VALUE MEASUREMENTS

The valuation hierarchy included in GAAP considers the transparency of inputs used to value assets and liabilities as of the measurement date. A financial instrument’s classification within the valuation hierarchy is based on the lowest level of input that is significant to its fair value measurement. The three levels of the valuation hierarchy and the classification of our financial assets and liabilities within the hierarchy are as follows:

Level 1 – Quoted prices (unadjusted) in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 – Observable inputs other than quoted prices included within Level 1 for the asset or liability, either directly or indirectly. If an asset or liability has a specified term, a Level 2 input must be observable for substantially the full term of the asset or liability.

Level 3 – Unobservable inputs for the asset or liability.

~~Table of Contents~~

~~We do~~The Company did not ~~report~~have any financial assets orand liabilities that were required to be measured at fair value. The carrying amounts of cash and cash equivalents, accounts receivable, accounts payable, accrued expenses and other current liabilities approximate fair value ~~in the financial statements. However, the estimated~~due to their short maturities. The fair value of our term notes payable is estimated by management to approximate ~~$14,329,100~~$25,161,000 and $11,078,800 at ~~May 31,~~November 30, 2021 and February 28, 2021, respectively. Management’s estimates are based on the obligations’ characteristics, including floating interest rate, maturity, and collateral. Such valuation inputs are considered a Level 2 measurement in the fair value valuation hierarchy.

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 31,~~November 30, 2021 or February 28, 2021 are recorded as deferred revenues on the condensed balance sheets. We received approximately ~~$1,627,000~~$1,155,700 and ~~$1,914,100~~$2,475,900, as of ~~May 31,~~November 30, 2021 and February 28, 2021, respectively, in payments for sales orders which ~~were~~will be shipped ~~out~~ subsequent to the end of the period. ~~Orders that were included in deferred revenues predominantly shipped within the first few days of the next fiscal period.~~

Note 11 – SUBSEQUENT EVENTS

On ~~July 7,~~December 1, 2021 the Company acquired Learning Wrap-Ups, Inc, (Learning Wrap-Ups) for an initial purchase price of $800,000, which approximates the net assets acquired by the Company. Learning Wrap-Ups historical annual sales total approximately $1.5 million.

On January 5, 2022 the Board of Directors approved a $0.10 dividend that will be paid to shareholders of record on Tuesday, ~~August 24, 2021.~~

February 22, 2022.

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, 2021 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 trade co-publisher of Usborne children’s books and the owner of Kane Miller. 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 data:

	Three Months Ended May 31,						Three Months Ended November 30,						Nine Months Ended November 30,
	2021			2020			2021			2020			2021			2020
Net revenues	$	40,807,900		$	38,291,700		$	45,112,300		$	66,750,300		$	118,914,600		$	164,292,100
Cost of goods sold		12,029,900			11,395,500			13,897,300			19,597,800			36,426,000			48,302,800
Gross margin		28,778,000			26,896,200			31,215,000			47,152,500			82,488,600			115,989,300

Operating expenses
Operating and selling		6,442,600			6,340,200			7,354,500			11,616,200			19,037,000			28,488,300
Sales commissions		12,966,700			13,600,500			14,515,500			22,960,300			37,587,400			56,865,200
General and administrative		5,139,000			4,536,000			5,915,000			7,082,200			15,847,900			17,282,200
Total operating expenses		24,548,300			24,476,700			27,785,000			41,658,700			72,472,300			102,635,700

Interest expense		167,800			182,200			228,300			119,300			609,800			441,500
Other income		(598,700	)		(406,600	)		(400,900	)		(399,800	)		(1,514,800	)		(1,305,600	)
Earnings before income taxes		4,660,600			2,643,900			3,602,600			5,774,300			10,921,300			14,217,700

Income taxes		1,222,500			712,800			956,000			1,504,700			2,938,400			3,762,000
Net earnings	$	3,438,100		$	1,931,100		$	2,646,600		$	4,269,600		$	7,982,900		$	10,455,700

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.

Table of Contents

Non-Segment Operating Results for the Three Months Ended ~~May 31,~~November 30, 2021

Total operating expenses not associated with a reporting segment ~~increased $0.7~~decreased $0.8 million, or ~~18.4%~~13.1%, to ~~$4.5~~$5.3 million for the three-month period ended ~~May 31,~~November 30, 2021, when compared to ~~$3.8~~$6.1 million for the same quarterly period a year ago. Operating expenses ~~increased~~decreased primarily as a result of a ~~$0.5~~$0.8 million decrease in warehouse labor and a $0.3 million decrease in freight handling expenses, both resulting from a decrease in gross sales, offset by a $0.2 million increase in ~~labor in our warehouse associated with increased gross sales, a $0.1 million increase in rent for additional warehouse space associated with our increased inventory~~depreciation expense and a $0.1 million increase in other various expenses.

~~Table of Contents~~

Interest expense ~~remained consistent at~~increased $0.1 million, or 100.0%, to $0.2 million for the three months ended ~~May 31,~~November 30, 2021, when compared to ~~$0.2~~$0.1 million for the same quarterly period a year ago associated with the borrowings against our line of credit and the addition of the advancing term loans in the current fiscal year, not utilized in the same quarterly period a year ago.

Income taxes ~~increased~~decreased $0.5 million, or ~~71.4%~~33.3%, to ~~$1.2~~$1.0 million for the three months ended ~~May 31,~~November 30, 2021, from ~~$0.7~~$1.5 million for the same quarterly period a year ago, resulting from a decrease in gross sales. Our effective tax rate increased to 26.5% for the quarter ended November 30, 2021, from 26.1% for the quarter ended November 30, 2020 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 Nine Months Ended November 30, 2021

Total operating expenses decreased $0.8 million, or 5.4%, to $14.0 million for the nine months ended November 30, 2021, from $14.8 million for the same quarterly period a year ago. Warehouse labor decreased $1.0 million and freight handling decreased $0.8 million for the nine months ended November 30, 2021, both associated with reduced sales. These changes were offset by an increase in warehouse rental expenses of $0.3 million, an increase in depreciation expense of $0.3 million, an increase in property insurance of $0.1 million associated with increased inventory levels, along with a $0.1 million increase in other various expenses.

Interest expense increased $0.2 million, or 50.0%, to $0.6 million for the nine months ended November 30, 2021, when compared to $0.4 million for the same period a year ago as a result of the increase in our line of credit and the addition of the advancing term loans in the current fiscal year.

Income taxes decreased $0.9 million, or 23.7%, to $2.9 million for the nine months ended November 30, 2021, from $3.8 million for the same period a year ago, resulting from a decrease in gross sales. Our effective tax rate ~~decreased 0.8%,~~increased to ~~26.2%~~26.9% for the ~~quarter~~nine months ended ~~May 31,~~November 30, 2021, from ~~27.0%~~26.5% for the ~~quarter~~nine months ended ~~May 31,~~November 30, 2020 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 Nine Months Ended ~~May 31,~~November 30, 2021

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

	Three Months Ended May 31,						Three Months Ended November 30,						Nine Months Ended November 30,
	2021			2020			2021			2020			2021			2020
Gross sales	$	45,535,700		$	43,946,100		$	50,232,200		$	77,674,100		$	132,557,400		$	190,488,500
Less discounts and allowances		(12,285,700	)		(11,306,700	)		(12,891,300	)		(21,244,700	)		(35,767,700	)		(51,379,800	)
Transportation revenue		4,366,900			4,286,800			4,056,900			7,740,300			11,743,100			18,898,800
Net revenues		37,616,900			36,926,200			41,397,800			64,169,700			108,532,800			158,007,500

Cost of goods sold		10,249,900			10,688,600			11,961,700			18,230,200			30,848,200			45,048,500
Gross margin		27,367,000			26,237,600			29,436,100			45,939,500			77,684,600			112,959,000

Operating expenses
Operating and selling		5,344,700			5,426,300			6,069,000			10,055,900			15,628,600			24,619,800
Sales commissions		12,858,300			13,560,400			14,351,100			22,865,000			37,147,000			56,674,800
General and administrative		1,302,800			1,423,800			1,480,000			2,197,000			3,932,600			5,353,100
Total operating expenses		19,505,800			20,410,500			21,900,100			35,117,900			56,708,200			86,647,700

Operating income	$	7,861,200		$	5,827,100		$	7,536,000		$	10,821,600		$	20,976,400		$	26,311,300

Average number of active consultants		55,100			33,100			41,500			57,200			47,300			45,200

Table of Contents

UBAM Operating Results for the Three Months Ended November 30, 2021

UBAM net revenues ~~increased $0.7~~decreased $22.8 million, or ~~1.9%~~35.5%, to ~~$37.6~~$41.4 million during the three months ended ~~May 31,~~November 30, 2021, when compared to ~~$36.9~~$64.2 million during the same period a year ago. The average number of active consultants in the ~~first~~third quarter of fiscal 2022 was ~~55,100, an increase~~41,500, a decrease of ~~22,000~~15,700, or ~~66.5%~~27.4%, from ~~33,100 average active~~57,200 consultants selling in the ~~first~~third quarter of fiscal 2021. ~~The Company reports~~During the ~~average number~~first and second quarter of fiscal 2021, our active consultants ~~each quarter~~grew significantly due to pandemic-related events such as ~~a key indicator for this division. UBAM's increase in active consultants resulted~~seeking replacement income from ~~several factors, including:~~the loss of full-time employment, an increase in the need for work-from-home opportunities and an increased demand for educational products in the home. Our consultant numbers declined this year due to consultants returning to full-time employment, as well as families ~~looking for non-traditional income streams~~experiencing children returning to ~~supplement or replace income lost~~the classroom, therefore requiring less learning from home materials than they had in the ~~COVID-19 pandemic; a change~~prior year. While the decrease in ~~new consultant kits which offered lower introductory prices; the restructure of~~sales and consultants has occurred in fiscal 2022, our UBAM consultant success program, which was introduced during the first quarter of fiscal 2021; and technology improvements that have enhanced the customer experience and streamlined the proprietary systems that our consultants use to run their business. Our increase indivision’s active consultants and ~~our ability~~sales continue to ~~receive orders online and deliver directly to our customers’ homes resulted in our increased revenues during the quarter.~~exceed pre-pandemic levels.

Gross margin ~~increased $1.2~~decreased $16.5 million, or ~~4.6%~~35.9%, to ~~$27.4~~$29.4 million during the three months ended ~~May 31,~~November 30, 2021, when compared to ~~$26.2~~$45.9 million during the same period a year ago, primarily associated with the ~~growth~~decrease in net revenues. Gross margin as a percentage of net revenues ~~increased 1.7%~~decreased 0.5%, to ~~72.8%~~71.1% for the three-month period ended ~~May 31,~~November 30, 2021, when compared to ~~71.1%~~71.6% the same period a year ago. The ~~increase~~decrease in gross margin as a percentage of net revenues resulted from a change in order mix partially offset by reduced cost of goods sold. Throughout the quarter ended November 30, 2021 sales through book fairs, booths and home parties increased ~~volume rebates from our largest supplier~~over the third quarter last year when these sales types were challenged. These sales types have higher sales discounts and ~~increased freight revenues due to rate change made in our fiscal 2021 fourth quarter that applies to a majority of shipments~~pay less sales commissions to our ~~customers.~~

~~Table~~consultants, resulting in similar operating income. Reduced cost of ~~Contents~~

goods sold resulted from larger volume discounts and vendor rebates associated with increased purchasing volumes over pre-COVID-19 levels.

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 ~~$0.9~~$13.2 million, or ~~4.4%~~37.6%, to ~~$19.5~~$21.9 million during the three-month period ended ~~May 31,~~November 30, 2021, when compared to ~~$20.4~~$35.1 million reported in the same quarter a year ago. Operating and selling expenses decreased ~~$0.1~~$4.0 million, or 39.6%, to ~~$5.3~~$6.1 million during the three-month period ended ~~May 31,~~November 30, 2021, when compared to ~~$5.4~~$10.1 million reported in the same quarter a year ago, primarily due to a $3.4 million decrease in postage and freight ~~expenses.~~and a $0.6 million decrease in accruals for the Company’s annual incentive trip and other consultant rewards associated with the decrease in net sales. Sales commissions decreased ~~$0.7~~$8.5 million, or 37.1%, to ~~$12.9~~$14.4 million during the three-month period ended ~~May 31,~~November 30, 2021, when compared to ~~$13.6~~$22.9 million reported in the same quarter a year ago, due primarily to the ~~change~~decrease in order type mix. School and Library orders were stronger in the first quarter of fiscal 2022 as schools were primarily closed during the first quarter of last year. School and Library orders have larger discounts and pay less commissions than web sale orders.net revenues. General and administrative expenses decreased ~~$0.1~~$0.7 million, or 31.8%, to ~~$1.3~~$1.5 million during the three months ended ~~May 31,~~November 30, 2021, when compared to ~~$1.4~~$2.2 million during the same period a year ~~ago.~~ago, due primarily to $0.6 million of reduced bank fees from less credit card transactions during the quarter ended November 30, 2021.

Operating income of the UBAM segment ~~increased $2.1~~decreased $3.3 million, or ~~36.2%,~~30.6% to ~~$7.9~~$7.5 million during the three months ended ~~May 31,~~November 30, 2021, when compared to ~~$5.8~~$10.8 million reported in the same quarter a year ago, primarily due to the change in ~~gross margin and order type mix.~~net revenues. Operating income of the UBAM division as a percentage of net revenues for the three months ended ~~May 31,~~November 30, 2021 increased to ~~20.9%~~18.2%, compared to ~~15.8%~~16.9% for the three months ended ~~May 31, 2020.~~November 30, 2020, a change of $0.6 million. This operating improvement resulted primarily from $0.2 million of reduced outbound shipping peak surcharges, a $0.2 million decrease in accruals for the Company’s annual incentive trip and other consultant rewards and a $0.2 million decrease in consultant promotion bonuses paid.

UBAM Operating Results for the Nine Months Ended November 30, 2021

UBAM net revenues decreased $49.5 million, or 31.3%, to $108.5 million during the nine-month period ended November 30, 2021, compared to $158.0 million from the same period a year ago. The average number of active consultants in the nine-month period ended November 30, 2021 was 47,300, an increase of 2,100, or 4.6%, from 45,200 selling in same period a year ago. During fiscal 2021, our active consultants grew from 29,600 at the beginning of the year to 57,600 at the end of the fiscal year. This active consultant growth resulted from pandemic-related events such as seeking replacement income from loss of full-time employment, an increase in the need for work-from-home opportunities and an increased demand for educational products in the home. During fiscal 2022 our active consultant count has declined due to consultants returning to full-time work, as well as families experiencing children returning to the classroom, therefore requiring less learning from home materials than they had in the prior year. While a decrease in sales and consultants has occurred in fiscal 2022, our UBAM division’s active consultants and sales continue to exceed pre-pandemic levels.

Gross margin decreased $35.3 million, or 31.2%, to $77.7 million during the nine-month period ended November 30, 2021, when compared to $113.0 million during the same period a year ago, due primarily to a decrease in net revenues. Gross margin as a percentage of net revenues remained consistent at 71.6% for the nine-month period ended November 30, 2021, when compared to 71.5% for the same period a year ago.

Table of Contents

Total operating expenses decreased $29.9 million, or 34.5%, to $56.7 million during the nine-month period ended November 30, 2021, from $86.6 million for the same period a year ago. Operating and selling expenses decreased $9.0 million, or 36.6%, to $15.6 million during the nine-month period ended November 30, 2021, when compared to $24.6 million reported in the same period a year ago, primarily due to a $8.1 million decrease in shipping costs associated with the decrease in volume of orders shipped and a $0.9 million decrease in accruals for the Company’s annual incentive trip and other consultant rewards associated with the decrease in UBAM sales. Sales commissions decreased $19.6 million, or 34.6%, to $37.1 million during the nine-month period ended November 30, 2021, when compared to $56.7 million reported in the same period a year ago, primarily due to the decrease in net revenues. General and administrative expenses decreased $1.5 million, or 27.8%, to $3.9 million, from $5.4 million recognized during the same period last year, due primarily to a $1.2 million decrease in credit card transaction fees associated with decreased sales volumes and a $0.3 million decrease in other various expenses.

Operating income of the UBAM segment decreased $5.3 million, or 20.2%, to $21.0 million during the nine months ended November 30, 2021, when compared to $26.3 million reported in the same period last year. Operating income of the UBAM division as a percentage of net revenues for the nine months ended November 30, 2021 was 19.3%, compared to 16.7% for the nine months ended November 30, 2020, a change of 2.6%. Operating income as a percentage of net revenues increased from the prior year primarily due to $0.9 million of reduced cost of goods sold resulting from larger volume discounts and vendor rebates associated with increased purchasing volumes, $0.9 million of increased transportation revenue due to the increase of our minimum shipping charge implemented in the third quarter of fiscal 2021, $0.9 million of reduced freight handling costs primarily from reduced peak surcharges in the current fiscal year due to lower shipping volumes, $0.7 million improvement from the change in order type mix, a $0.5 million decrease in accrual expenses for the Company’s annual incentive trip and other consultant rewards resulting from less award earners and $0.2 million of other various cost reductions, offset by $1.2 million of reduced transportation revenue associated with free shipping days offered in the current fiscal year, not offered in the previous fiscal year.

Publishing Operating Results for the Three and Nine Months Ended ~~May 31,~~November 30, 2021

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

	Three Months May 31,						Three Months Ended November 30,						Nine Months Ended November 30,
	2021			2020			2021			2020			2021			2020
Gross sales	$	6,855,900		$	2,950,800		$	7,800,600		$	5,463,400		$	22,054,100		$	13,228,700
Less discounts and allowances		(3,668,400	)		(1,589,200	)		(4,087,300	)		(2,886,400	)		(11,678,500	)		(7,010,600	)
Transportation revenue		3,500			3,900			1,200			3,600			6,200			66,500
Net revenues		3,191,000			1,365,500			3,714,500			2,580,600			10,381,800			6,284,600

Cost of goods sold		1,780,000			706,900			1,935,600			1,367,600			5,577,800			3,254,300
Gross margin		1,411,000			658,600			1,778,900			1,213,000			4,804,000			3,030,300

Total operating expenses		549,400			312,000			592,800			440,000			1,773,500			1,171,900

Operating income	$	861,600		$	346,600		$	1,186,100		$	773,000		$	3,030,500		$	1,858,400

Publishing Operating Results for the Three Months Ended November 30, 2021

Our Publishing division’s net revenues increased ~~$1.8~~$1.1 million, or ~~128.6%~~42.3%, to ~~$3.2~~$3.7 million during the three-month period ended ~~May 31,~~November 30, 2021, from ~~$1.4~~$2.6 million reported in the same period a year ago. Many Publishing customers ~~began to re-open in the latter half of fiscal year 2021 after closing in~~closed their stores during the first ~~quarter~~and second quarters of fiscal ~~year~~ 2021 due to the COVID-19 ~~pandemic.~~pandemic and did not reopen until the third or fourth quarter of fiscal 2021. As such, much of the sales increase resulted from the return of customer activity to pre-pandemic levels. In addition, sales in the current year third fiscal quarter were boosted by the addition of new customers added during the quarter.

Gross margin increased ~~$0.7~~$0.6 million, or ~~100.0%~~50.0%, to ~~$1.4~~$1.8 million during the three-month period ended ~~May 31,~~November 30, 2021, from ~~$0.7~~$1.2 million reported in the same quarter a year ago, primarily due to the increase in net revenues. Gross margin as a percentage of net revenues ~~decreased 4.0%,~~increased to ~~44.2%~~47.9% during the three-month period ended ~~May 31,~~November 30, 2021, from ~~48.2%~~47.0% 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 50.0%, to ~~$0.5~~$0.6 million, from ~~$0.3~~$0.4 million, during the three-month periods ended ~~May 31,~~November 30, 2021 and 2020, ~~primarily as~~resulting from a ~~result of increased~~$0.1 million increase in postage and freight ~~expenses due to increased sales.~~from an increase in sales volumes and a $0.1 million increase in sales commissions from an increase in sales volumes.

Operating income of the Publishing segment increased $0.4 million, or 50.0%, to ~~$0.9~~$1.2 million from ~~$0.3~~$0.8 million for the three-month periods ended ~~May 31,~~November 30, 2021 and 2020, primarily driven by the increase in gross margin.

Publishing Operating Results for the Nine Months Ended November 30, 2021

~~Table~~

Our Publishing division’s net revenues increased $4.1 million, or 65.1%, to $10.4 million during the nine-month period ended November 30, 2021, from $6.3 million reported in the same period a year ago. The increase in sales primarily resulted from temporary store closures in fiscal year 2021 due to the COVID-19 pandemic. Many Publishing customers closed during the first and second quarters of ~~Contents~~fiscal year 2021, following the guidance from their local authorities to slow the spread of the pandemic, and began reopening at varying times in the latter half of fiscal year 2021. In addition, Publishing’s sales during the first nine months increased beyond pre-pandemic levels from the addition of new customers, as well as increased sales volumes with existing customers due to increased demand for our products.

Gross margin increased $1.8 million, or 60.0%, to $4.8 million during the nine-month period ended November 30, 2021, from $3.0 million reported in the same period a year ago, primarily due to the increase in net revenues. Gross margin as a percentage of net revenues decreased to 46.3%, during the nine-month period ended November 30, 2021, from 48.2% reported in the same period a year ago. The decrease in gross margin percentage results primarily from a change in our customer mix, as customers receive varying discounts due to sales volumes and contract terms, as well as changes in the mix of products sold between Kane Miller and Usborne.

Total operating expenses of the Publishing segment increased $0.6 million, or 50.0%, to $1.8 million during the nine-month period ended November 30, 2021, from $1.2 million reported in the same period a year ago, resulting from a $0.3 million increase in postage and freight from an increase in sales volumes and a $0.3 million increase in sales commissions from an increase in sales volumes.

Operating income of the Publishing segment increased $1.1 million, or 57.9%, to $3.0 million during the nine-month period ended November 30, 2021 when compared to $1.9 million reported in the same period a year ago, due primarily to the increase in gross margin.

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, 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~~nine months of fiscal year 2022, we ~~generated negative~~experienced cash ~~flows~~outflows from ~~our~~ operations of ~~$4,876,400.~~$7,377,100. These cash ~~flows~~outflows resulted from:

●net earnings of ~~$3,438,100~~$7,982,900

Adjusted for:

●depreciation expense of ~~$432,000~~$1,518,700

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

~~●deferred income taxes of $237,500~~$784,900

●provision for inventory valuation allowance of ~~$60,000~~$180,000

●provision for doubtful accounts of ~~$37,600~~ $91,800

Offset by:

●deferred income taxes of $226,700

Positively impacted by:

●increase in ~~income tax~~accounts payable of ~~$967,700~~$4,451,400

●increase in income taxes payable of $453,900

Table of Contents

Negatively impacted by:

●increase in inventories, net of ~~$4,928,000~~$18,817,000

●increase in accounts receivable of $1,476,700

●decrease in deferred revenues of $1,320,200

●decrease in accrued salaries and commissions, and other liabilities of ~~$3,617,900~~

~~●increase in accounts receivable of $665,100~~

~~●decrease in accounts payable of $577,400~~

~~●decrease in deferred revenues of $287,100~~$841,100

●increase in prepaid expenses and other assets of ~~$235,400~~$159,000

Cash used in investing activities was ~~$1,617,200~~$3,387,100 for capital expenditures, which were comprised of ~~$1,417,200~~$2,901,600 in equipment purchased to increase our daily shipping capacity, ~~$144,400~~$392,800 in software upgrades to our proprietary systems that our UBAM consultants use to monitor their business and place customer orders and ~~$55,600~~$92,700 in other building and ~~building~~equipment improvements.

Cash provided by financing activities was ~~$6,438,000,~~$9,858,700, which was comprised of proceeds from term debt of ~~$3,896,200, net borrowings under the line of credit of $3,487,200~~$15,244,700 and net cash received in treasury stock transactions of ~~$32,000,~~$154,400, offset by payments of ~~$835,100~~$2,563,400 for dividends, repayment of borrowings on the line of credit of $2,225,900, and payments on term debt of ~~$142,300.~~$751,100.

During fiscal year 2022, we continue to expect the cash generated from our operations and cash available through our line of credit with our Bank will provide us the liquidity we need to support ongoing operations. Cash generated from operations will be used to increase inventory by expanding our product offerings, to liquidate existing debt, and any excess cash is expected to be distributed to our shareholders.

On February 15, 2021, the Company executed the Amended and Restated Loan Agreement with MidFirst Bank 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 of the prior loan agreement. Term Loan #1 had a fixed interest rate of 4.23%, with principal 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. Term Loan #1 was amended on April 1, 2021 by executing the First Amendment to the Loan Agreement which reduced the fixed interest rate to 3.12% and removed the prepayment premium from the Loan Agreement. The outstanding borrowings on Term Loan #1 were ~~$10.8~~$10.5 million and $11.0 million as of ~~May 31,~~November 30, 2021 and February 28, 2021, respectively.

In addition, the Amended and Restated Loan Agreement provides a $6.0 million Advancing Term Loan #1 to be used to finance planned equipment purchases. The Advancing Term Loan ~~requires~~#1 required interest-only payments through July 15, 2021, at which time it ~~will convert~~was converted to a 60-month amortizing term loan maturing July 15, 2026. The Advancing Term Loan #1 accrues interest at the Bank-adjusted LIBOR Index plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate of ~~2.75% and matures on July 15, 2026.~~3.00%. Our borrowings outstanding under the Advancing Term Loan #1 at ~~May 31,~~November 30, 2021 were ~~$3.9~~$5.0 million.

~~Table of Contents~~

The Amended and Restated Loan Agreement also provides a ~~$15.0~~$20.0 million revolving loan (“line of credit”) through August 15, 2022 with interest payable monthly at the Bank-adjusted LIBOR Index plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate of ~~2.75%~~3.00%. On July 16, 2021, the Company executed the Second Amendment to the Loan Agreement which increased the Maximum Revolving Principal Amount from $15.0 million to $20.0 million. On August 31, 2021, the Company executed the Third Amendment to the Loan Agreement which modified the advance rates used in the borrowing base certificate. Our borrowings outstanding on our line of credit at ~~May 31,~~November 30, 2021 and February 28, 2021 were ~~$8.7~~$3.0 million and $5.2 ~~million.~~million, respectively. Available credit under the revolving line of credit was approximately ~~$6.3~~$17.0 million and $9.6 million at ~~May 31,~~November 30, 2021 and February 28, 2021, respectively.

On November 19, 2021, the Company executed the Fourth Amendment to the Loan Agreement which established Advancing Term Loan #2 in the principal amount of $10.0 million, amended the definition of LIBO Rate and LIBOR Margin and added Benchmark Replacement Provisions. The Advancing Term Loan #2 is a 120-month amortizing loan maturing November 19, 2031 and accrues interest at the Bank-adjusted LIBOR Index plus a tiered pricing rate based on the Company’s Adjusted Funded Debt to EBITDA Ratio, with a minimum rate of 3.00%. Our borrowings outstanding under the Advancing Term Loan #2 at November 30, 2021 were $10.0 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,~~November 30, 2021, 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.

Table of Contents

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),
2022	$	838,600	$	622,700
2023		1,387,500		2,541,800
2024		1,407,100		2,587,900
2025		1,426,400		2,634,700
2026		9,289,300		10,499,200
Thereafter		389,600		6,641,600
Total	$	14,738,500	$	25,527,900

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. However, we consider the following accounting policies to be more significantly dependent on the use of estimates and assumptions.

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 31,~~November 30, 2021 and February 28, 2021.

~~Table of Contents~~

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 (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 ~~$0.4~~$0.3 million at ~~May 31,~~November 30, 2021, and $0.3 million at February 28, 2021. ~~Included within this allowance is $0.1 million of reserve for vendor discounts to sell remaining inventory as of May 31, 2021 and February 28, 2021.~~

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 four- to six-month lead-time to have a title printed and delivered to us.

Table of Contents

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 turnover ratio by title. Inventory in excess of 2½ years of anticipated sales is classified as noncurrent inventory. These inventory quantities have exposure of becoming out of date, and therefore have higher obsolescence reserves. Noncurrent inventory balances prior to valuation allowances were ~~$1.0~~$2.2 million and $0.9 million at ~~May 31,~~November 30, 2021 and February 28, 2021, respectively. Noncurrent inventory valuation allowances were $0.3 million and $0.2 million at ~~May 31,~~November 30, 2021 and February 28, ~~2021.~~2021, respectively.

Our principal supplier, based in England, generally requires a minimum re-order 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 re-order 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.

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 ~~4.2%~~6.5% of our active consultants have maintained consignment inventory at the end of the ~~first~~third quarter of fiscal 2022. 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 $1.6 million and $1.1 million ~~for both May 31,~~at November 30, 2021 and February 28, ~~2021.~~2021, 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 $0.9 million and $0.7 million ~~for both May 31,~~at November 30, 2021 and February 28, ~~2021.~~2021, respectively.

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.

~~Table of Contents~~

The restricted share awards ~~granted~~ 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~~nine months of fiscal year 2022, the Company recognized ~~$0.3~~$0.8 million of compensation expense associated with the shares granted.

2021

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~~third 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.

2122

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~~
September 1 - 30, 2021		-	$	-		-		514,594
October 1 - 31, 2021		-	$	-		-		514,594
~~April~~November 1 - 30, 2021		-		-		-		~~514,594~~
~~May 1 - 31, 2021~~	-	-	-	-	-	-	514,594	~~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.

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
~~10.1~~		First Amendment to the Amended and Restated Loan Agreement, dated April 1, 2021 by and between the Company and MidFirst Bank, Tulsa, OK is incorporated herein by reference to Exhibit 10.11 to Form 10-K dated February 28, 2021 (File No. 0-04957).

10.2		Second Amendment to the Amended and Restated Loan Agreement, dated July 16, 2021 by and between the Company and MidFirst Bank, Tulsa, OK is incorporated herein by reference to Exhibit 10.1 to Form 10-Q dated August 31, 2021 (File No. 0-04957).

10.3		Third Amendment to the Amended and Restated Loan Agreement, dated August 31, 2021 by and between the Company and MidFirst Bank, Tulsa, OK is incorporated herein by reference to Exhibit 10.2 to Form 10-Q dated August 31, 2021 (File No. 0-04957).

10.4		Fourth Amendment to the Amended and Restated Loan Agreement, dated November 19, 2021 by and between the Company and MidFirst Bank, Tulsa, OK is incorporated herein by reference to Exhibit 10.01 to Form 8-K dated November 24, 2021 (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 ~~(Principal Financial and Accounting Officer)~~ 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

2324

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 8, 2021~~January 6, 2022	By	/s/ ~~Randall W.~~Craig M. White
		~~Chairman of the Board,~~	President and Chief Executive Officer (Principal Executive Officer)

2425

iso4217:USD xbrli:shares