← InsightsBorrower-side commercial finance analysis · US & Canada

The Best Quarter Starts With the Emptiest Bank Account

Financing StrategyBorrower Advisory

For a seasonal business the cash low point does not come in the slow months. It comes just before the biggest sales month, when every dollar of the season has been spent and none of it has come back.

Industry figures put November and December at about 19 percent of annual US retail sales over the last five years, and much higher for businesses that sell gifts, seasonal goods or holiday décor. The distributors behind those shelves feel that season long before shoppers do, and they feel it as a cash problem.

Take an illustrative case. A specialty consumer goods distributor with $24 million in annual revenue sells to independent and regional retailers. October, November and December together bring in 40 percent of the year’s revenue, and November alone is 16 percent. Gross margin is 30 percent.

Two timing facts set up the problem. Goods are paid for about two months before they ship, between order lead times and supplier terms. Retailers pay about 60 days after delivery, which is ordinary in the trade and not going to change.

Where the cash actually is each month

At any month end, the business has two things tied up: receivables from the last two months of shipments, and inventory already paid for that will ship over the next two.

In February, after the season has been collected, that total is $4.42 million, the lowest point of the year. Averaged across all twelve months it is $6.8 million. At the end of October it is $9.74 million.

The peak lands in October rather than November because October is the month the business has already paid for November and December’s goods while still waiting on September and October’s customers. The best quarter of the year starts with the emptiest bank account.

Working capital tied up by month at a seasonal distributor against a line sized on the average month Twelve monthly columns of receivables plus inventory already paid for, at a $24 million holiday goods distributor. January to July range from $4.42 million to $6.22 million, below the $6.8 million covered by $2.0 million of the owner's cash and a $4.8 million line sized on the average month. August to December rise above it, shown in the darkest navy: $7.13 million, $8.78 million, a peak of $9.74 million at the end of October, $9.58 million and $8.40 million. At the October peak the business is $2.94 million short. WORKING CAPITAL The Best Quarter Starts With the Emptiest Bank Account. Receivables plus inventory paid for, month end, $24M holiday goods distributor. Dark navy is the part a line sized on the average month does not cover. J F M A M J J A S O N D Own cash plus the line: $6.8M End of October: $9.74M tied up, $2.94M short The line runs out in August. The low point comes before the biggest sales month. Source: Illustrative construction, arithmetic shown in the article | Thalos Capital Research Thalos Capital ©

The line sized on the average month

Suppose the owner keeps $2.0 million of the company’s own cash in the cycle and arranges a $4.8 million revolving line, sized on the average month. Together they cover $6.8 million, and for seven months of the year that looks generous. The line is barely half drawn in February.

It runs out at the end of August, when $7.13 million is tied up. By the end of September the business is $1.98 million short. At the end of October it is $2.94 million short, with November, the largest shipping month of the year, still to be delivered.

A business that short in October has a small number of options, and none of them are good. It can stretch suppliers and put next year’s terms at risk. It can place smaller orders and ship less of its best month. It can ask its lender for an increase in the middle of the season, when the borrowing base looks strongest but the request looks the most urgent. Or it can offer retailers a discount for early payment, handing back margin on the very sales the season was built for.

Why sizing on the average feels right

The average-month line is not a careless number. It matches the annual financial statements, which show year-end receivables and inventory after the season has largely been collected. It keeps unused commitment fees low. And for most of the year the business really does not need more.

The error is structural rather than a matter of judgment. Receivables and inventory for a seasonal business are not a level that drifts; they are a wave with a predictable crest. A line sized to the middle of the wave is guaranteed to be short at the top of it, and the top of it is where all of the year’s margin gets earned.

In this example the need at the crest is $7.74 million of borrowing, 61 percent more than the line the average month suggests.

Same year, two ways to size the line
A flat $4.8M line against a seasonal step-up to $8.0M
Borrowing needed each month end, after $2.0M of the company's own cash, against the line limit. The need is identical in both panels; only the limit changes.
Monthly borrowing need against a flat line and a seasonal step-up line Two panels on a common scale to $9 million. The borrowing need is the same in both: $3.93M in January, $2.42M in February, rising through the year to $5.13M in August, $6.78M in September, a peak of $7.74M in October, $7.58M in November and $6.40M in December. In the first panel a flat $4.8 million limit is exceeded from August through December, by $2.94 million at the October peak. In the second panel the limit steps up to $8.0 million from August through December and covers the peak with $256,000 to spare. Flat line sized on the average $4.8M all year Seasonal step-up $4.8M January to July, $8.0M August to December limit $4.8M $2.94M short in October limit $4.8M limit $8.0M Jan Dec Jan Dec Short from August through December Peak covered, $256,000 to spare
The step-up is agreed in the spring, when it is a routine request backed by a monthly forecast, rather than in October, when it is an emergency. The larger commitment is paid for only in the months the season needs it.
Source: Illustrative construction, arithmetic shown in the article | Thalos Capital Research Thalos Capital ©

Sizing the line to the season

The fix is to size the line to the shape of the year rather than to a single number. A seasonal step-up does that: the line holds at $4.8 million from January through July and rises to $8.0 million from August through December, covering the $7.74 million peak with room to spare, then steps back down once January collections arrive.

The business pays for the larger commitment only in the months it needs it. The step-up is agreed in the spring, when the request is routine, rather than in October, when it is an emergency. And the timing of the build, the purchase orders and the expected collections can be set out in a monthly cash forecast the lender sees before the season starts, which is what makes the higher limit straightforward to approve.

For businesses whose season is concentrated in a few large purchase orders, a purchase order or inventory facility can carry the build separately and leave the revolving line for everything else.

How Thalos Capital Approaches This

Thalos Capital works borrower-side on working capital from $50 thousand to $100 million and above, across the United States. For a seasonal business the work starts with the month-by-month shape of the cash cycle rather than with an annual figure: when goods are paid for, when they ship, when customers pay, and where the crest falls.

That shape is what the facility gets built against. A seasonal limit, a step-up tied to the build, or a separate facility for the inventory itself, set out months before the season and put to more than one source.

The distributor in the example did not have a bad year. It had a good one that nobody had put on a calendar.

Most financing situations have more options than the borrower initially sees. A conversation is enough to map them. Submit your financing request at https://thaloscapital.com/contact.

Ready to map your options?
Most financing situations have more options than the borrower initially sees.
A conversation is enough to map them.
Submit your financing request →
Explore our financing solutions
Equipment FinancingWorking CapitalAsset-Based LendingStrategic Debt