Winmill & Co. Incorporated Announces Financial Results for the period ended
September 30, 2004
New York – Winmill & Co. Incorporated (Pink Sheets: WNMLA) today announced its financial results for the
period ended September 30, 2004.
CONDENSED
CONSOLIDATED BALANCE SHEET |
September
30, 2004 |
(Unaudited) |
ASSETS |
Current Assets: | | |
Cash and cash
equivalents | $
1,608,842 | |
Marketable
securities | 385,133 | |
|
Securities - restricted |
1,136,277 | |
Management, distribution, and other fees receivable | 112,371 | |
|
Other receivables | 140,949 | |
|
Other assets | 103,339 | |
|
Total Current Assets |
3,486,911 | |
|
Securities - restricted |
4,685,048 | |
|
Equipment, furniture and fixtures, net | 59,642 | |
|
Intangible assets, net | 541,296 | |
|
Other assets |
359,956 | |
|
|
5,645,942 | |
|
Total Assets | $9,132,853 | |
| |
LIABILITIES
AND SHAREHOLDERS' EQUITY |
| | | |
Current Liabilities: | | |
Accrued
professional fees | $78,333 | |
Accrued payroll
and other related costs | 28,000 | |
Accrued other
expenses | 228,486 | |
Other current
liabilities | 2,751 | |
Deferred income
tax |
___68,360 | |
Total
Current Liabilities |
405,930 | |
Deferred income taxes |
385,040 | |
Shareholders' Equity: | | |
Common Stock, $0.1 par value | | |
Class A, 10,000,000 shares
authorized; | | |
1,509,867 shares issued and
outstanding | 15,098 | |
Class B, 20,000 shares
authorized; | | |
20,000 shares issued
and outstanding | 200 | |
Additional paid-in
capital | 5,813,864 | |
Retained earnings |
2,512,721 | |
Total
Shareholders' Equity |
8,341,883 | |
Total
Liabilities and Shareholders' Equity | $9,132,853 | |
| |
CONDENSED CONSOLIDATED STATEMENTS OF INCOME (LOSS) |
(Unaudited) |
| |
|
|
Three Months |
Nine Months |
|
Ended September 30, |
Ended September 30, |
| 2004 | 2003 | 2004 | 2003 |
Revenues: | | | | |
Management,
distribution, and other fees | $
368,939 | $
359,221 | $1,135,360 |
$1,029,741 |
Dividends,
interest, and other | 4,849 | 39,093 |
11,241 |
118,479 |
Net unrealized appreciation
(depreciation) of publicly | | | | |
held affiliates and
unrealized and | | | | |
realized gains
(losses) on proprietary trading |
(196,381) |
414,635 |
254,261 |
1,063,266 |
| 177,407 | 812,949 |
1,400,862 |
2,211,486 |
Expenses: | | | |
General and
administrative | 177,530 |
220,277 |
571,828 | 571,686 |
Marketing | 95,943 |
124,895 |
337,485 | 327,326 |
Expense reimbursements to the
Funds | 32,002 |
39,378 |
112,541 | 116,465 |
Professional
fees |
20,430 |
5,000 |
73,446 | 39,000 |
Amortization and
depreciation | 18,608 | 17,800 | 58,300 | 51,988 |
| | | | |
| |
344,513 | 407,350 | 1,153,600 | 1,106,465 |
Income (loss) before income taxes |
(167,106) | 405,599 |
247,262 |
1,105,021 |
Income taxes (credit) provision | (78,971) | 167,946 |
115,101 |
447,546 |
Net Income (loss) |
$
(88,135) | $
237,653 | $
132,161 |
$
657,475 |
Per share net income (loss): | | | | |
Basic |
$ (0.06) |
$ 0.15 |
$ 0.09 |
$ 0.41 |
Diluted | $
(0.06) |
$ 0.14 |
$ 0.09 |
$ 0.39 |
Average shares outstanding: | | | |
Basic |
1,509,867 |
1,607,848 |
1,495,384 |
1,608,251 |
Diluted | 1,509,867 |
1,710,287 |
1,512,650 |
1,668,106 |
| |
CONDENSED CONSOLIDATED STATEMENTS OF
CASH FLOWS |
(Unaudited) |
| |
|
|
Nine
Months |
|
Ended
September 30, |
|
2004 | 2003 |
Cash Flows from
Operating Activities | | |
Net income |
$ 132,161 |
$ 657,475 |
Adjustments to
reconcile net income to net cash |
|
|
provided |
|
|
by (used
in) operating activities: | | |
Depreciation and amortization |
58,300 |
51,989 |
Increase (decrease) in deferred
income taxes |
(5,800) |
422,000 |
(Increase) in cash value of life insurance |
(24,664) |
(24,780) |
Net unrealized (appreciation) of publicly
held | | |
affiliates
and on proprietary securities trading | (254,261) | (1,063,266) |
| |
|
(Increase)
decrease in: | | |
Management,
distribution, and other | | |
fees
receivable | 18,442 |
(11,396) |
Dividends, interest,
and other receivables | 253,062 |
10,845 |
Other assets | 27,043 |
176,615 |
(Increase) decrease in: | | |
Accounts
payable | 1,182 |
(740) |
Accrued professional
fees | (18,741) |
(14,209) |
Accrued
payroll and other related costs | 3,000 |
17,250 |
Accrued other
expenses | 152,134 |
19,558 |
Total
adjustments |
209,697 |
(416,134) |
Net cash provided by
operating activities | 341,858 |
241,341 |
Cash Flows
from Investing Activities: | | |
Proprietary securities
trading sales | 588,187 |
65,103 |
Proprietary securities trading purchases |
(351,631) |
(104,681) |
Capital expenditures |
(7,613) |
(10,323) |
Net cash used for investing activities | (228,943) |
(49,901) |
Cash Flows from Financing
Activities: | | |
Issuance
of stock |
70,263 |
- |
Purchase of treasury stock |
(140,648) |
(50,000) |
Repayment
of notes receivable |
- |
23,409 |
Net cash provided by
(used for) financing activities |
(70,385) |
(26,591) |
Net
(decrease) increase in cash and cash financing | |
|
activities | 500,416 |
164,849 |
Cash and Cash Equivalents | | |
At
beginning of period |
1,108,426 | 1,254,528 |
At end of period | $1,608,842 |
$1,419,377 |
|