Go Pro

Franklin Covey (FC) Financials

Franklin Covey logo
$17.35 -0.09 (-0.52%)
Closing price 03:59 PM Eastern
Extended Trading
$17.32 -0.04 (-0.20%)
As of 04:24 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Franklin Covey

Annual Income Statements for Franklin Covey

This table shows Franklin Covey's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Income / (Loss) Attributable to Common Shareholders
11 277 -7.17 -5.89 -1.02 -9.44 14 17 17 24 2.80
Consolidated Net Income / (Loss)
11 7.02 -7.17 -5.89 -1.02 -9.44 14 18 18 23 3.07
Net Income / (Loss) Continuing Operations
11 277 -7.17 -5.89 -1.02 -9.44 14 18 18 23 3.07
Total Pre-Tax Income
17 12 -11 -5.52 0.59 0.80 6.08 22 26 33 6.07
Total Operating Income
20 14 -8.88 -3.37 2.66 3.06 8.10 24 26 33 5.70
Total Gross Profit
138 270 123 148 159 145 173 202 213 221 204
Total Revenue
210 400 185 210 225 198 224 263 281 287 267
Operating Revenue
210 400 185 210 225 198 224 263 281 287 267
Total Cost of Revenue
72 130 63 61 66 53 51 61 67 66 63
Operating Cost of Revenue
72 130 63 61 66 53 51 61 67 66 63
Total Operating Expenses
119 -14 132 152 157 142 165 178 187 188 198
Selling, General & Admin Expense
109 114 121 138 141 130 154 168 178 176 183
Depreciation Expense
4.14 3.68 3.88 5.16 6.36 6.66 6.19 4.90 4.27 3.91 4.07
Amortization Expense
3.73 3.26 3.54 5.37 4.98 4.61 5.01 5.27 4.34 4.25 4.39
Impairment Charge
1.30 - - - - - - 0.00 0.00 0.93 0.00
Restructuring Charge
0.59 0.78 1.48 0.00 0.00 1.64 - 0.00 0.57 3.01 6.72
Total Other Income / (Expense), net
-2.12 -1.94 -2.03 -2.15 -2.06 -2.26 -2.03 -1.61 -0.49 0.00 0.36
Interest Expense
2.14 2.26 2.41 2.68 2.36 2.32 2.10 1.68 1.58 1.12 0.57
Interest & Investment Income
0.38 0.12 0.22 0.10 0.04 0.06 0.07 0.07 1.09 1.12 0.93
Income Tax Expense
6.30 4.90 -3.74 0.37 1.62 10 -7.55 3.63 8.09 9.64 3.00
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
- - - - - - -0.07 1.25 0.45 -0.22 0.26
Basic Earnings per Share
$0.66 $0.47 ($0.52) ($0.43) ($0.07) ($0.68) $0.97 $1.30 $1.30 $1.78 $0.24
Weighted Average Basic Shares Outstanding
16.74M 14.94M 13.82M 13.85M 13.95M 13.89M 14.09M 14.15M 13.64M 13.17M 12.93M
Diluted Earnings per Share
$0.66 $0.47 ($0.52) ($0.43) ($0.07) ($0.68) $0.96 $1.27 $1.24 $1.74 $0.24
Weighted Average Diluted Shares Outstanding
16.92M 15.08M 13.82M 13.85M 13.95M 13.89M 14.14M 14.56M 14.30M 13.47M 13.05M
Weighted Average Basic & Diluted Shares Outstanding
16.80M 14.90M 13.82M 13.85M 13.95M 13.89M 14.29M 13.90M 13.43M 13.18M 12.16M

Quarterly Income Statements for Franklin Covey

This table shows Franklin Covey's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
4.90 0.74 5.55 12 0.98 -1.12 -1.26 4.20 -3.50 -1.91 3.08
Consolidated Net Income / (Loss)
4.85 0.87 5.72 12 1.18 -1.08 -1.41 4.37 -3.29 -1.98 3.09
Net Income / (Loss) Continuing Operations
4.85 0.87 5.72 12 1.18 -1.08 -1.41 4.37 -3.29 -1.98 3.09
Total Pre-Tax Income
5.28 1.42 8.36 18 1.59 -1.35 -2.13 7.96 -3.63 -2.06 4.17
Total Operating Income
5.33 1.44 8.34 18 1.48 -1.46 -2.20 7.89 -3.65 -2.00 4.20
Total Gross Profit
52 47 56 66 53 46 51 54 48 45 50
Total Revenue
68 61 73 84 69 60 67 71 64 60 68
Operating Revenue
68 61 73 84 69 60 67 71 64 60 68
Total Cost of Revenue
16 14 17 18 16 14 16 17 16 14 18
Operating Cost of Revenue
16 14 17 18 16 14 16 17 16 14 18
Total Operating Expenses
47 45 48 48 51 47 54 46 52 47 46
Selling, General & Admin Expense
44 41 45 45 47 45 46 44 46 43 43
Depreciation Expense
1.09 0.91 0.99 0.91 0.95 1.02 1.01 1.09 1.10 1.14 1.19
Amortization Expense
1.07 1.07 1.06 1.04 1.10 1.10 1.10 1.10 0.69 0.67 0.61
Other Operating Expenses / (Income)
- - - - 0.00 0.00 0.44 - 0.67 0.46 0.14
Restructuring Charge
0.58 1.73 0.70 - 1.98 0.00 4.74 - 3.44 1.51 0.70
Total Other Income / (Expense), net
-0.05 -0.03 0.02 0.06 0.11 0.11 0.08 0.07 0.02 -0.06 -0.03
Interest Expense
0.34 0.33 0.25 0.20 0.18 0.16 0.14 0.10 0.10 0.09 0.05
Interest & Investment Income
0.29 0.30 0.27 0.27 0.29 0.26 0.21 0.16 0.11 0.03 0.02
Income Tax Expense
0.43 0.54 2.64 6.04 0.41 -0.27 -0.72 3.58 -0.34 -0.08 1.08
Other Adjustments to Net Income / (Loss) Attributable to Common Shareholders)
-0.05 0.14 0.18 -0.48 0.20 0.04 -0.15 0.17 0.21 -0.08 0.01
Basic Earnings per Share
$0.37 $0.07 $0.43 $0.91 $0.09 ($0.08) ($0.11) $0.34 ($0.27) ($0.17) $0.27
Weighted Average Basic Shares Outstanding
13.24M 13.26M 13.16M 13.17M 13.09M 13.10M 12.89M 12.93M 12.21M 11.42M 11.26M
Diluted Earnings per Share
$0.36 $0.06 $0.43 $0.89 $0.09 ($0.08) ($0.11) $0.34 ($0.27) ($0.17) $0.27
Weighted Average Diluted Shares Outstanding
13.64M 13.48M 13.38M 13.47M 13.27M 13.10M 12.89M 13.05M 12.21M 11.42M 11.45M
Weighted Average Basic & Diluted Shares Outstanding
13.29M 13.27M 13.09M 13.18M 13.20M 12.99M 12.64M 12.16M 11.55M 11.27M 11.29M

Annual Cash Flow Statements for Franklin Covey

This table details how cash moves in and out of Franklin Covey's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Net Change in Cash & Equivalents
5.75 -5.78 -1.53 1.23 18 -0.56 20 13 -22 10 -17
Net Cash From Operating Activities
26 33 17 17 30 28 46 52 36 60 29
Net Cash From Continuing Operating Activities
26 33 17 17 30 28 46 52 36 60 29
Net Income / (Loss) Continuing Operations
11 7.02 -7.17 -5.89 -1.02 -9.44 14 18 18 23 3.07
Consolidated Net Income / (Loss)
11 7.02 -7.17 -5.89 -1.02 -9.44 14 18 18 23 3.07
Depreciation Expense
7.88 6.94 7.44 11 11 11 11 10 8.61 8.15 8.46
Amortization Expense
4.09 3.87 3.75 5.28 4.95 4.28 4.45 4.27 3.92 3.93 5.05
Non-Cash Adjustments To Reconcile Net Income
3.70 3.17 3.49 2.85 4.79 -0.57 8.62 8.29 13 11 5.81
Changes in Operating Assets and Liabilities, net
-0.60 12 9.85 4.10 10 22 8.29 11 -7.09 14 6.60
Net Cash From Investing Activities
-4.87 -6.23 -22 -11 -6.87 -12 -14 -5.33 -14 -11 -17
Net Cash From Continuing Investing Activities
-4.87 -6.23 -22 -11 -6.87 -12 -14 -5.33 -14 -11 -17
Purchase of Property, Plant & Equipment
-2.45 -3.99 -7.19 -6.53 -4.15 -4.18 -1.60 -3.18 -4.52 -3.69 -8.25
Acquisitions
-0.26 0.00 -8.02 -1.11 -0.03 0.00 -10 0.00 0.00 -0.75 -1.07
Other Investing Activities, net
-2.17 -2.24 -6.47 -3.00 -2.69 -7.68 -2.50 -2.15 -9.04 -6.87 -7.56
Net Cash From Financing Activities
-15 -33 3.13 -4.68 -5.93 -17 -11 -33 -44 -39 -29
Net Cash From Continuing Financing Activities
-15 -33 3.13 -4.68 -5.93 -17 -11 -33 -44 -39 -29
Repayment of Debt
-1.30 -49 -37 -95 -109 -22 -7.60 -8.72 -17 -9.37 -3.95
Repurchase of Common Equity
-14 -44 -5.43 -2.01 -0.01 -14 -2.97 -24 -36 -31 -26
Issuance of Debt
- 61 44 93 102 20 0.00 0.00 7.50 0.00 0.00
Issuance of Common Equity
0.69 0.68 0.68 0.81 0.98 1.05 1.07 1.34 1.54 1.47 1.54
Other Financing Activities, net
0.14 -2.22 0.17 -2.32 -0.65 -1.30 -1.98 -1.43 -0.74 0.00 0.00
Effect of Exchange Rate Changes
-0.66 0.32 -0.35 -0.32 -0.10 - - - -0.30 0.14 -0.27
Cash Interest Paid
2.13 2.23 2.31 2.66 2.39 2.28 2.07 1.66 1.50 1.11 0.50
Cash Income Taxes Paid
2.38 3.41 2.56 2.51 1.78 2.06 1.77 3.21 3.31 4.21 7.69

Quarterly Cash Flow Statements for Franklin Covey

This table details how cash moves in and out of Franklin Covey's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q3 2026
Period end date 8/31/2023 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 5/31/2026
Net Change in Cash & Equivalents
-1.10 -4.27 6.95 -4.33 12 4.63 -13 -6.69 -2.01 -14 -1.75
Net Cash From Operating Activities
9.79 17 13 8.17 22 14 -1.37 6.26 9.94 0.10 1.13
Net Cash From Continuing Operating Activities
9.79 17 13 8.17 22 14 -1.37 6.26 9.94 0.10 1.13
Net Income / (Loss) Continuing Operations
6.81 4.85 0.87 5.72 12 1.18 -1.08 -1.41 4.37 -3.29 3.09
Consolidated Net Income / (Loss)
6.81 4.85 0.87 5.72 12 1.18 -1.08 -1.41 4.37 -3.29 3.09
Depreciation Expense
2.21 2.16 1.98 2.05 1.96 2.05 2.12 2.11 2.19 1.79 1.80
Amortization Expense
0.90 0.89 1.01 1.03 1.00 1.20 1.26 1.20 1.39 1.44 1.75
Non-Cash Adjustments To Reconcile Net Income
3.16 2.90 2.30 2.83 3.05 2.17 1.35 2.22 0.08 1.43 1.50
Changes in Operating Assets and Liabilities, net
-3.30 6.64 6.61 -3.46 3.92 7.55 -5.02 2.14 1.92 -1.26 -7.01
Net Cash From Investing Activities
-3.16 -3.74 -1.75 -2.33 -3.50 -2.75 -2.22 -3.49 -8.42 -3.75 -2.15
Net Cash From Continuing Investing Activities
-3.16 -3.74 -1.75 -2.33 -3.50 -2.75 -2.22 -3.49 -8.42 -3.75 -2.15
Purchase of Property, Plant & Equipment
-0.97 -1.07 -0.64 -0.90 -1.08 -1.00 -1.27 -1.78 -4.20 -1.73 -1.16
Other Investing Activities, net
-2.19 -2.67 -1.10 -1.43 -1.67 -1.43 -0.95 -1.72 -3.47 -2.02 -0.99
Net Cash From Financing Activities
-7.59 -18 -3.90 -10 -6.69 -6.58 -9.31 -9.72 -3.17 -10 -0.52
Net Cash From Continuing Financing Activities
-7.59 -18 -3.90 -10 -6.69 -6.58 -9.31 -9.72 -3.17 -10 -0.52
Repayment of Debt
-2.08 -2.11 -2.12 -2.98 -2.17 -0.95 -0.96 -1.82 -0.22 0.00 -0.84
Repurchase of Common Equity
-5.88 -16 -2.11 -7.43 -4.91 -5.95 -8.70 -8.33 -3.38 -11 -0.01
Issuance of Common Equity
0.38 0.36 0.33 0.39 0.39 0.32 0.36 0.43 0.44 0.29 0.32
Effect of Exchange Rate Changes
-0.14 0.09 -0.18 -0.16 0.40 - 0.00 0.27 -0.36 -0.14 -0.20
Cash Interest Paid
0.34 0.34 0.28 0.32 0.18 0.14 0.12 0.16 0.07 0.07 0.06
Cash Income Taxes Paid
0.86 0.82 0.82 1.32 1.24 0.75 5.28 1.02 0.64 0.35 0.15

Annual Balance Sheets for Franklin Covey

This table presents Franklin Covey's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
Total Assets
201 191 211 214 225 205 250 259 246 262 243
Total Current Assets
95 90 92 100 119 102 137 156 145 160 129
Cash & Equivalents
16 10 8.92 10 28 27 47 61 38 49 32
Accounts Receivable
68 68 66 72 73 56 71 73 82 86 68
Inventories, net
3.95 5.04 3.35 3.16 3.48 2.97 2.50 3.53 4.21 4.00 5.17
Prepaid Expenses
2.57 2.95 3.57 3.86 3.91 3.65 3.25 4.71 4.40 5.11 24
Plant, Property, & Equipment, net
15 16 20 21 19 16 12 9.80 10 8.74 14
Total Noncurrent Assets
90 85 99 92 87 88 101 93 91 93 99
Goodwill
20 20 24 24 24 24 31 31 31 31 31
Intangible Assets
53 50 57 52 48 47 50 45 41 38 35
Noncurrent Deferred & Refundable Income Taxes
- - 1.65 3.22 5.05 1.09 4.95 4.69 1.66 0.87 0.23
Other Noncurrent Operating Assets
15 14 16 13 10 16 15 13 17 23 33
Total Liabilities & Shareholders' Equity
201 191 211 214 225 205 250 259 246 262 243
Total Liabilities
75 97 126 133 143 146 170 176 167 178 176
Total Current Liabilities
40 54 81 95 104 103 137 154 152 162 157
Short-Term Debt
1.47 5.41 8.12 12 7.34 5.00 5.84 5.84 5.84 0.84 0.82
Accounts Payable
8.31 10 9.12 9.79 9.67 5.62 6.95 11 6.50 7.86 8.78
Accrued Expenses
17 17 23 21 24 23 35 34 28 32 25
Customer Deposits
- - - - - - - - 12 17 16
Current Deferred Revenue
13 21 41 52 56 59 75 86 95 101 107
Other Current Liabilities
- - - - 5.97 9.99 14 17 3.54 3.11 0.00
Total Noncurrent Liabilities
36 43 45 39 39 43 33 23 16 16 19
Long-Term Debt
25 33 38 33 32 15 13 7.27 1.54 0.78 0.00
Noncurrent Deferred & Payable Income Tax Liabilities
7.10 6.67 1.03 0.21 0.18 5.30 0.38 0.20 2.04 3.13 3.99
Other Noncurrent Operating Liabilities
3.80 3.17 5.74 5.50 7.53 23 20 15 12 12 15
Total Equity & Noncontrolling Interests
126 94 85 81 82 59 80 83 79 83 67
Total Preferred & Common Equity
126 94 85 81 82 59 80 83 79 83 67
Total Common Equity
126 94 85 81 82 59 80 83 79 83 67
Common Stock
210 213 214 213 217 213 216 222 234 233 232
Retained Earnings
70 77 69 64 59 50 64 82 100 123 126
Treasury Stock
-154 -197 -199 -196 -195 -204 -201 -220 -254 -272 -290
Accumulated Other Comprehensive Income / (Loss)
0.19 1.22 0.67 0.34 0.27 0.64 0.71 -0.54 -0.99 -0.77 -1.03

Quarterly Balance Sheets for Franklin Covey

This table presents Franklin Covey's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 2/28/2023 5/31/2023 11/30/2023 2/29/2024 5/31/2024 11/30/2024 2/28/2025 5/31/2025 11/30/2025 2/28/2026 5/31/2026
Total Assets
234 218 219 222 221 240 221 218 221 206 198
Total Current Assets
131 117 117 122 120 139 121 111 109 95 92
Cash & Equivalents
55 39 34 41 37 53 40 34 18 14 12
Accounts Receivable
54 55 60 57 60 61 53 50 59 50 50
Inventories, net
3.47 4.57 4.12 4.20 4.64 3.83 4.09 4.06 5.30 5.34 5.80
Prepaid Expenses
19 17 19 20 18 20 23 23 27 26 24
Plant, Property, & Equipment, net
9.85 9.70 9.52 8.71 8.63 8.73 9.55 9.87 14 13 13
Total Noncurrent Assets
93 91 92 91 92 92 91 97 99 98 94
Goodwill
31 31 31 31 31 31 31 31 31 31 31
Intangible Assets
43 42 39 38 39 37 36 36 34 32 32
Noncurrent Deferred & Refundable Income Taxes
3.56 2.27 1.68 1.66 1.64 0.83 0.82 0.85 0.23 0.24 0.24
Other Noncurrent Operating Assets
16 16 20 20 21 23 23 30 33 34 30
Total Liabilities & Shareholders' Equity
234 218 219 222 221 240 221 218 221 206 198
Total Liabilities
143 143 148 151 149 159 149 153 167 168 155
Total Current Liabilities
125 128 135 138 137 144 134 132 149 152 140
Short-Term Debt
5.84 5.84 4.59 3.34 2.09 0.84 0.84 0.82 0.83 0.84 0.00
Accounts Payable
8.49 7.10 5.67 7.73 6.19 5.96 6.80 6.23 5.53 6.61 6.42
Accrued Expenses
19 24 21 19 22 24 17 21 21 22 21
Customer Deposits
- - - - 22 22 20 20 25 25 20
Current Deferred Revenue
74 70 83 82 80 89 88 83 96 98 93
Other Current Liabilities
18 21 20 26 3.81 2.17 1.20 0.22 0.00 0.00 0.00
Total Noncurrent Liabilities
18 15 14 13 12 16 15 20 19 16 15
Long-Term Debt
4.82 2.76 1.56 1.58 0.76 0.79 0.80 0.00 0.00 0.00 0.00
Noncurrent Deferred & Payable Income Tax Liabilities
0.20 0.20 1.01 1.06 1.85 2.91 2.98 3.15 5.10 4.50 4.02
Other Noncurrent Operating Liabilities
13 12 11 10 9.61 12 11 17 13 12 11
Total Equity & Noncontrolling Interests
91 75 71 71 72 81 73 66 54 38 43
Total Preferred & Common Equity
91 75 71 71 72 81 73 66 54 38 43
Total Common Equity
91 75 71 71 72 81 73 66 54 38 43
Common Stock
227 230 226 227 230 229 229 232 231 231 231
Retained Earnings
88 93 105 106 111 124 123 122 123 121 124
Treasury Stock
-224 -248 -259 -261 -268 -271 -279 -287 -298 -313 -311
Accumulated Other Comprehensive Income / (Loss)
-0.53 -0.67 -0.94 -1.08 -1.25 -0.97 -1.01 -0.86 -1.24 -1.16 -1.17

Annual Metrics And Ratios for Franklin Covey

This table displays calculated financial ratios and metrics derived from Franklin Covey's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 8/31/2015 8/31/2016 8/31/2017 8/31/2018 8/31/2019 8/31/2020 8/31/2021 8/31/2022 8/31/2023 8/31/2024 8/31/2025
DEI Shares Outstanding
16,564,200.00 14,176,603.00 13,859,482.00 13,907,731.00 13,974,222.00 13,877,984.00 14,156,827.00 - - - 12,641,822.00
DEI Adjusted Shares Outstanding
16,564,200.00 14,176,603.00 13,859,482.00 13,907,731.00 13,974,222.00 13,877,984.00 14,156,827.00 - - - 12,641,822.00
DEI Earnings Per Adjusted Shares Outstanding
0.67 19.56 -0.52 -0.42 -0.07 -0.68 0.97 - - - 0.22
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.33% 90.58% -53.70% 13.23% 7.44% -11.94% 12.96% 17.25% 6.73% 2.39% -7.02%
EBITDA Growth
-7.67% -20.13% -90.09% 421.79% 49.54% -3.21% 27.61% 60.50% 2.05% 16.03% -57.43%
EBIT Growth
-18.68% -26.65% -162.05% 66.21% 198.81% 4.98% 164.91% 192.24% 11.35% 25.34% -82.74%
NOPAT Growth
-39.37% -34.57% -176.20% 62.09% -94.72% -690.04% 150.12% 8.85% -8.37% 29.14% -87.67%
Net Income Growth
-38.47% -36.88% -202.22% 17.92% 82.62% -822.29% 244.39% 35.29% -3.52% 31.61% -86.89%
EPS Growth
-38.32% -28.79% -210.64% 17.31% 83.72% -871.43% 241.18% 32.29% -2.36% 40.32% -86.21%
Operating Cash Flow Growth
44.50% 24.72% -46.86% -2.86% 80.61% -9.49% 67.53% 13.16% -31.61% 68.61% -51.91%
Free Cash Flow Firm Growth
6,699.14% 4.13% -131.57% 167.46% 284.83% -73.22% 306.00% 85.32% -83.93% 513.28% -91.65%
Invested Capital Growth
-5.75% -9.92% 0.49% -5.67% -19.27% -43.93% -2.03% -30.93% 35.01% -24.51% -0.13%
Revenue Q/Q Growth
-0.32% 97.42% -52.57% 2.59% 0.15% -7.53% 9.77% 3.90% -0.30% 2.20% -4.60%
EBITDA Q/Q Growth
0.27% 0.15% -67.84% 10.69% 5.32% -20.00% 1.67% 11.83% 3.85% 18.98% -32.90%
EBIT Q/Q Growth
-1.16% 3.47% -217.70% 15.58% 90.77% -61.99% 7.60% 22.52% 7.79% 28.65% -63.77%
NOPAT Q/Q Growth
-32.59% 0.94% -223.38% 3.61% -529.22% -471.95% 2.54% 23.21% 6.13% 27.25% -72.31%
Net Income Q/Q Growth
-30.09% 0.80% -74.67% -95.84% 80.02% -107.82% 6.46% 25.72% 7.46% 28.17% -71.20%
EPS Q/Q Growth
-29.79% 14.63% -52.94% -104.76% 81.08% -106.06% 5.49% 23.30% 10.71% 30.83% -69.62%
Operating Cash Flow Q/Q Growth
8.03% 0.07% -22.71% 18.00% 13.23% -9.74% 16.30% -4.75% -7.57% 25.08% -29.17%
Free Cash Flow Firm Q/Q Growth
6.60% -1.01% -227.90% 180.91% -27.25% -69.11% 7.96% -31.71% -45.46% 47.95% -81.87%
Invested Capital Q/Q Growth
-0.52% -0.34% 6.46% -2.33% -1.88% -28.74% -30.10% -4.85% 9.18% -6.12% 10.24%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
65.78% 67.56% 66.21% 70.70% 70.69% 73.25% 77.13% 76.82% 76.10% 76.97% 76.22%
EBITDA Margin
14.83% 6.22% 1.33% 6.13% 8.53% 9.38% 10.59% 14.50% 13.86% 15.71% 7.19%
Operating Margin
9.30% 3.46% -4.79% -1.60% 1.18% 1.54% 3.61% 9.01% 9.40% 11.50% 2.14%
EBIT Margin
9.13% 3.51% -4.71% -1.41% 1.29% 1.54% 3.61% 9.01% 9.40% 11.50% 2.14%
Profit (Net Income) Margin
5.29% 1.75% -3.87% -2.81% -0.45% -4.75% 6.08% 7.01% 6.34% 8.15% 1.15%
Tax Burden Percent
63.84% 58.90% 65.74% 106.65% -172.80% -1,185.30% 224.25% 83.53% 68.73% 70.82% 50.57%
Interest Burden Percent
90.85% 84.72% 125.05% 187.25% 20.32% 26.03% 74.99% 93.20% 98.13% 100.01% 106.36%
Effective Tax Rate
36.16% 41.10% 0.00% 0.00% 272.80% 1,285.30% -124.25% 16.47% 31.27% 29.18% 49.43%
Return on Invested Capital (ROIC)
8.94% 6.34% -5.09% -1.98% -4.39% -49.78% 35.08% 45.64% 43.56% 55.79% 8.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-1.17% 0.34% -8.00% -11.72% 10.99% 1,243.27% 60.50% 49.18% 44.42% 55.79% 7.53%
Return on Net Nonoperating Assets (RNNOA)
-0.12% 0.06% -2.94% -5.13% 3.13% 36.45% -15.52% -22.98% -21.53% -26.87% -3.91%
Return on Equity (ROE)
8.81% 6.40% -8.02% -7.11% -1.26% -13.34% 19.56% 22.66% 22.02% 28.93% 4.09%
Cash Return on Invested Capital (CROIC)
14.86% 16.78% -5.57% 3.86% 16.94% 6.50% 37.13% 82.24% 13.76% 83.72% 8.13%
Operating Return on Assets (OROA)
9.45% 7.18% -4.34% -1.39% 1.33% 1.42% 3.56% 9.31% 10.44% 13.02% 2.26%
Return on Assets (ROA)
5.48% 3.58% -3.57% -2.77% -0.47% -4.38% 5.99% 7.24% 7.04% 9.22% 1.22%
Return on Common Equity (ROCE)
8.81% 6.40% -8.02% -7.11% -1.26% -13.34% 19.56% 22.66% 22.02% 28.93% 4.09%
Return on Equity Simple (ROE_SIMPLE)
8.86% 7.49% -8.43% -7.31% -1.25% -15.87% 17.06% 22.25% 22.61% 28.15% 0.00%
Net Operating Profit after Tax (NOPAT)
12 8.16 -6.22 -2.36 -4.59 -36 18 20 18 23 2.88
NOPAT Margin
5.94% 2.04% -3.36% -1.12% -2.04% -18.26% 8.10% 7.52% 6.46% 8.15% 1.08%
Net Nonoperating Expense Percent (NNEP)
10.11% 6.00% 2.91% 9.74% -15.38% -1,293.06% -25.42% -3.54% -0.86% 0.01% 0.47%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - - 4.26%
Cost of Revenue to Revenue
34.22% 32.44% 33.79% 29.30% 29.31% 26.75% 22.87% 23.18% 23.90% 23.03% 23.78%
SG&A Expenses to Revenue
51.83% 28.39% 65.39% 65.92% 62.36% 65.50% 68.52% 63.94% 63.44% 61.25% 68.40%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
56.47% -3.46% 71.01% 72.30% 69.52% 71.71% 73.52% 67.81% 66.71% 65.46% 74.09%
Earnings before Interest and Taxes (EBIT)
19 14 -8.72 -2.95 2.91 3.06 8.10 24 26 33 5.70
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
31 25 2.46 13 19 19 24 38 39 45 19
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.21 2.46 3.06 4.42 6.27 4.61 7.71 7.96 7.16 6.34 3.70
Price to Tangible Book Value (P/TBV)
5.31 9.75 73.38 81.92 50.88 0.00 0.00 97.51 81.39 37.26 216.91
Price to Revenue (P/Rev)
1.32 0.58 1.41 1.70 2.28 1.38 2.75 2.51 2.01 1.84 0.93
Price to Earnings (P/E)
24.93 0.83 0.00 0.00 0.00 0.00 44.95 38.37 32.50 22.32 88.19
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
4.01% 120.46% 0.00% 0.00% 0.00% 0.00% 2.22% 2.61% 3.08% 4.48% 1.13%
Enterprise Value to Invested Capital (EV/IC)
2.12 2.12 2.43 3.38 5.63 5.10 11.45 17.28 11.14 13.31 6.01
Enterprise Value to Revenue (EV/Rev)
1.37 0.65 1.61 1.86 2.33 1.34 2.62 2.33 1.90 1.67 0.81
Enterprise Value to EBITDA (EV/EBITDA)
9.22 10.39 120.95 30.42 27.33 14.34 24.71 16.05 13.69 10.64 11.26
Enterprise Value to EBIT (EV/EBIT)
14.97 18.38 0.00 0.00 180.36 87.25 72.43 25.84 20.20 14.53 37.94
Enterprise Value to NOPAT (EV/NOPAT)
23.02 31.68 0.00 0.00 0.00 0.00 32.30 30.94 29.39 20.52 75.02
Enterprise Value to Operating Cash Flow (EV/OCF)
10.96 7.91 17.17 23.20 17.25 9.68 12.71 11.71 14.90 7.97 7.47
Enterprise Value to Free Cash Flow (EV/FCFF)
13.85 11.98 0.00 85.10 29.71 56.34 30.52 17.17 93.02 13.67 73.85
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.21 0.41 0.55 0.56 0.48 0.34 0.24 0.16 0.09 0.02 0.01
Long-Term Debt to Equity
0.20 0.35 0.45 0.41 0.39 0.25 0.16 0.09 0.02 0.01 0.00
Financial Leverage
0.11 0.17 0.37 0.44 0.29 0.03 -0.26 -0.47 -0.48 -0.48 -0.52
Leverage Ratio
1.61 1.79 2.25 2.56 2.70 3.04 3.27 3.13 3.13 3.14 3.36
Compound Leverage Factor
1.46 1.51 2.81 4.80 0.55 0.79 2.45 2.92 3.07 3.14 3.58
Debt to Total Capital
17.20% 29.21% 35.29% 35.97% 32.22% 25.17% 19.06% 13.66% 8.57% 1.90% 1.22%
Short-Term Debt to Total Capital
0.97% 4.09% 6.18% 9.87% 6.06% 6.29% 5.91% 6.08% 6.78% 0.99% 1.22%
Long-Term Debt to Total Capital
16.23% 25.12% 29.11% 26.10% 26.16% 18.88% 13.15% 7.58% 1.78% 0.91% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
82.80% 70.79% 64.71% 64.03% 67.78% 74.83% 80.94% 86.34% 91.43% 98.10% 98.79%
Debt to EBITDA
0.84 1.56 18.82 3.52 2.03 1.07 0.79 0.34 0.19 0.04 0.04
Net Debt to EBITDA
0.32 1.13 15.20 2.73 0.59 -0.38 -1.20 -1.24 -0.79 -1.04 -1.61
Long-Term Debt to EBITDA
0.79 1.34 15.53 2.55 1.65 0.81 0.55 0.19 0.04 0.02 0.00
Debt to NOPAT
2.09 4.74 -7.46 -19.19 -8.50 -0.55 1.04 0.66 0.41 0.07 0.29
Net Debt to NOPAT
0.79 3.46 -6.03 -14.89 -2.46 0.20 -1.57 -2.40 -1.70 -2.01 -10.70
Long-Term Debt to NOPAT
1.97 4.08 -6.16 -13.93 -6.90 -0.41 0.71 0.37 0.08 0.03 0.00
Altman Z-Score
4.39 4.55 2.51 2.98 3.66 2.48 3.54 4.01 4.05 3.94 2.61
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
2.41 1.66 1.14 1.06 1.15 0.99 1.00 1.01 0.96 0.99 0.82
Quick Ratio
2.12 1.45 0.93 0.87 0.97 0.81 0.86 0.87 0.79 0.83 0.64
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
21 22 -6.81 4.60 18 4.74 19 36 5.73 35 2.93
Operating Cash Flow to CapEx
1,070.73% 818.06% 241.51% 258.29% 733.25% 658.93% 2,882.46% 1,644.76% 791.54% 1,631.21% 351.11%
Free Cash Flow to Firm to Interest Expense
9.70 9.54 -2.83 1.72 7.50 2.04 9.16 21.27 3.62 31.38 5.19
Operating Cash Flow to Interest Expense
12.26 14.43 7.21 6.30 12.91 11.89 22.00 31.20 22.58 53.85 51.29
Operating Cash Flow Less CapEx to Interest Expense
11.11 12.67 4.22 3.86 11.15 10.09 21.24 29.30 19.72 50.55 36.68
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.03 2.04 0.92 0.99 1.03 0.92 0.99 1.03 1.11 1.13 1.06
Accounts Receivable Turnover
3.21 5.91 2.76 3.03 3.11 3.06 3.53 3.67 3.63 3.42 3.46
Inventory Turnover
13.93 28.87 14.91 18.88 19.89 16.45 18.74 20.23 17.32 16.11 13.85
Fixed Asset Turnover
12.81 25.34 10.35 10.20 11.27 11.57 16.45 24.65 28.28 30.60 23.16
Accounts Payable Turnover
7.08 13.90 6.42 6.50 6.79 6.94 8.16 6.84 7.72 9.21 7.63
Days Sales Outstanding (DSO)
113.83 61.80 132.24 120.29 117.54 119.21 103.46 99.46 100.51 106.70 105.52
Days Inventory Outstanding (DIO)
26.20 12.64 24.48 19.34 18.35 22.19 19.47 18.04 21.07 22.66 26.35
Days Payable Outstanding (DPO)
51.58 26.27 56.84 56.14 53.77 52.56 44.75 53.35 47.28 39.62 47.83
Cash Conversion Cycle (CCC)
88.46 48.18 99.87 83.49 82.12 88.84 78.19 64.15 74.31 89.74 84.04
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
135 122 123 116 93 52 51 35 48 36 36
Invested Capital Turnover
1.51 3.11 1.52 1.76 2.16 2.73 4.33 6.07 6.74 6.85 7.41
Increase / (Decrease) in Invested Capital
-8.26 -13 0.60 -6.95 -22 -41 -1.06 -16 12 -12 -0.05
Enterprise Value (EV)
287 258 298 391 525 267 587 612 533 480 216
Market Capitalization
277 230 261 356 514 274 615 659 563 527 247
Book Value per Share
$7.58 $6.61 $6.14 $5.79 $5.87 $4.28 $5.64 $5.98 $5.96 $6.35 $5.29
Tangible Book Value per Share
$3.15 $1.67 $0.26 $0.31 $0.72 ($0.86) ($0.10) $0.49 $0.52 $1.08 $0.09
Total Capital
152 132 131 126 121 79 99 96 86 85 68
Total Debt
26 39 46 45 39 20 19 13 7.37 1.61 0.82
Total Long-Term Debt
25 33 38 33 32 15 13 7.27 1.54 0.78 0.00
Net Debt
9.84 28 37 35 11 -7.14 -29 -47 -31 -47 -31
Capital Expenditures (CapEx)
2.45 3.99 7.19 6.53 4.15 4.18 1.60 3.18 4.52 3.69 8.25
Debt-free, Cash-free Net Working Capital (DFCFNWC)
41 31 10 7.57 -4.57 -23 -41 -53 -39 -50 -59
Debt-free Net Working Capital (DFNWC)
57 41 19 18 23 4.14 6.00 7.92 -0.80 -1.37 -27
Net Working Capital (NWC)
56 36 11 5.32 16 -0.86 0.17 2.09 -6.63 -2.20 -28
Net Nonoperating Expense (NNE)
1.35 1.14 0.96 3.53 -3.56 -27 4.54 1.34 0.34 -0.00 -0.18
Net Nonoperating Obligations (NNO)
9.84 28 37 35 11 -7.14 -29 -47 -31 -47 -31
Total Depreciation and Amortization (D&A)
12 11 11 16 16 16 16 14 13 12 14
Debt-free, Cash-free Net Working Capital to Revenue
19.54% 7.66% 5.62% 3.61% -2.03% -11.59% -18.47% -20.01% -13.91% -17.42% -21.98%
Debt-free Net Working Capital to Revenue
27.28% 10.27% 10.43% 8.45% 10.26% 2.08% 2.68% 3.01% -0.28% -0.48% -10.11%
Net Working Capital to Revenue
26.57% 8.92% 6.05% 2.54% 7.01% -0.44% 0.08% 0.79% -2.36% -0.77% -10.42%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.66 $0.47 ($0.52) ($0.43) ($0.07) ($0.68) $0.97 $1.30 $1.30 $1.78 $0.24
Adjusted Weighted Average Basic Shares Outstanding
16.74M 14.94M 13.82M 13.85M 13.98M 14.03M 14.09M 14.15M 13.64M 13.17M 12.93M
Adjusted Diluted Earnings per Share
$0.66 $0.47 ($0.52) ($0.43) ($0.07) ($0.68) $0.96 $1.27 $1.24 $1.74 $0.24
Adjusted Weighted Average Diluted Shares Outstanding
16.92M 15.08M 13.82M 13.85M 13.98M 14.03M 14.14M 14.56M 14.30M 13.47M 13.05M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($0.52) ($0.43) ($0.07) ($0.68) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
16.22M 13.79M 13.70M 13.92M 13.95M 13.89M 14.29M 13.90M 13.43M 13.18M 12.16M
Normalized Net Operating Profit after Tax (NOPAT)
14 8.61 -4.13 -2.36 1.86 3.29 5.67 20 19 26 6.28
Normalized NOPAT Margin
6.51% 2.15% -2.23% -1.12% 0.82% 1.66% 2.53% 7.52% 6.60% 9.12% 2.35%
Pre Tax Income Margin
8.29% 2.98% -5.89% -2.63% 0.26% 0.40% 2.71% 8.39% 9.22% 11.50% 2.27%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
8.97 6.21 -3.62 -1.10 1.24 1.32 3.86 14.13 16.65 29.53 10.10
NOPAT to Interest Expense
5.83 3.60 -2.58 -0.88 -1.95 -15.64 8.65 11.81 11.45 20.91 5.11
EBIT Less CapEx to Interest Expense
7.82 4.45 -6.61 -3.54 -0.53 -0.49 3.10 12.24 13.80 26.23 -4.51
NOPAT Less CapEx to Interest Expense
4.69 1.84 -5.57 -3.32 -3.71 -17.44 7.89 9.91 8.59 17.61 -9.50
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
129.79% 621.24% -75.73% -34.08% -1.17% -148.08% 21.81% 129.41% 199.96% 131.39% 859.65%

Quarterly Metrics And Ratios for Franklin Covey

This table displays calculated financial ratios and metrics derived from Franklin Covey's official financial filings.

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
DEI Shares Outstanding
- - - - - - 12,987,725.00 12,641,822.00 12,155,832.00 11,552,552.00 11,272,444.00
DEI Adjusted Shares Outstanding
- - - - - - 12,987,725.00 12,641,822.00 12,155,832.00 11,552,552.00 11,272,444.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.10 0.33 -0.29 -0.17 0.27
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-1.40% -0.68% 2.70% 7.91% 1.00% -2.81% -8.52% -15.31% -7.30% 0.06% 1.02%
EBITDA Growth
-14.27% -24.54% 19.64% 52.61% -43.71% -56.69% -90.29% -45.11% -109.09% -109.72% 598.02%
EBIT Growth
-16.63% -49.01% 26.95% 69.63% -72.32% -200.90% -126.41% -56.01% -347.53% -37.39% 290.47%
NOPAT Growth
-0.42% -49.63% 25.22% 72.85% -77.60% -214.35% -127.02% -63.62% -332.83% -37.39% 301.49%
Net Income Growth
3.94% -49.74% 25.38% 75.51% -75.65% -223.11% -124.63% -63.43% -378.49% -84.20% 318.95%
EPS Growth
12.50% -50.00% 34.38% 85.42% -75.00% -233.33% -125.58% -61.80% -400.00% -112.50% 345.45%
Operating Cash Flow Growth
477.99% 55.95% -44.55% 123.39% -18.88% -110.72% -23.37% -54.56% -99.31% 0.00% -82.04%
Free Cash Flow Firm Growth
-44.12% 451.47% 647.90% 529.48% 166.12% -99.66% -61.94% -81.46% -173.61% 16,090.34% 14.89%
Invested Capital Growth
-1.53% -25.72% -12.20% -24.51% -32.11% -3.05% -14.95% -0.13% 28.78% -25.48% -5.27%
Revenue Q/Q Growth
-12.26% -10.33% 19.62% 14.65% -17.88% -13.71% 12.60% 6.15% -10.11% 0.00% 13.68%
EBITDA Q/Q Growth
-38.74% -47.02% 157.36% 82.72% -77.40% -59.24% -42.28% 932.52% -103.74% 0.00% 4,199.47%
EBIT Q/Q Growth
-49.58% -72.94% 478.57% 114.89% -91.77% -198.64% -51.41% 458.01% -146.29% 0.00% 309.91%
NOPAT Q/Q Growth
-28.92% -81.82% 540.71% 108.78% -90.79% -192.79% -51.41% 381.09% -158.96% 0.00% 322.06%
Net Income Q/Q Growth
-28.79% -81.98% 554.58% 108.98% -90.12% -191.11% -30.95% 410.29% -175.23% 0.00% 255.65%
EPS Q/Q Growth
-25.00% -83.33% 616.67% 106.98% -89.89% -188.89% -37.50% 409.09% -179.41% 0.00% 258.82%
Operating Cash Flow Q/Q Growth
78.10% -26.75% -36.02% 167.61% -35.33% -109.68% 557.49% 58.68% -99.01% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
201.12% 132.87% -14.71% 113.84% -37.34% -99.70% 9,349.21% 4.18% -348.75% 0.00% -32.94%
Invested Capital Q/Q Growth
-10.69% -18.39% 10.33% -6.12% -19.69% 16.55% -3.21% 10.24% 3.56% 0.00% 23.03%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
76.43% 76.38% 76.60% 78.14% 76.30% 76.74% 76.46% 75.50% 75.53% 75.90% 73.88%
EBITDA Margin
12.25% 7.24% 15.57% 24.82% 6.83% 3.23% 1.65% 16.09% -0.67% -0.32% 11.43%
Operating Margin
7.79% 2.35% 11.37% 21.31% 2.14% -2.44% -3.28% 11.07% -5.70% -3.35% 6.19%
EBIT Margin
7.79% 2.35% 11.37% 21.31% 2.14% -2.44% -3.28% 11.07% -5.70% -3.35% 6.19%
Profit (Net Income) Margin
7.09% 1.42% 7.80% 14.21% 1.71% -1.81% -2.10% 6.14% -5.14% -3.32% 4.55%
Tax Burden Percent
91.94% 61.77% 68.40% 66.46% 74.42% 79.82% 66.24% 54.96% 90.56% 96.12% 74.05%
Interest Burden Percent
99.01% 98.13% 100.25% 100.35% 107.59% 92.65% 96.55% 100.86% 99.48% 103.15% 99.29%
Effective Tax Rate
8.06% 38.23% 31.60% 33.54% 25.58% 0.00% 0.00% 45.04% 0.00% 0.00% 25.95%
Return on Invested Capital (ROIC)
46.56% 9.92% 53.18% 97.00% 12.77% -14.25% -18.09% 45.06% -31.54% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
46.69% 9.96% 53.13% 96.89% 12.56% -14.10% -18.49% 44.96% -29.40% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
-21.60% -4.94% -23.35% -46.66% -6.60% 7.35% 8.94% -23.35% 14.93% 0.00% 0.00%
Return on Equity (ROE)
24.95% 4.98% 29.83% 50.34% 6.16% -6.90% -9.15% 21.71% -16.62% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
43.67% 71.71% 57.73% 83.72% 93.01% 54.35% 45.45% 8.13% -28.05% 0.00% 0.00%
Operating Return on Assets (OROA)
9.55% 2.88% 14.57% 24.13% 2.68% -3.15% -4.18% 11.72% -6.48% 0.00% 0.00%
Return on Assets (ROA)
8.69% 1.74% 9.99% 16.09% 2.15% -2.33% -2.68% 6.50% -5.84% 0.00% 0.00%
Return on Common Equity (ROCE)
24.95% 4.98% 29.83% 50.34% 6.16% -6.90% -9.15% 21.71% -16.62% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
25.48% 24.14% 25.30% 0.00% 24.47% 24.52% 16.24% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
4.90 0.89 5.71 12 1.10 -1.02 -1.54 4.33 -2.56 -1.40 3.11
NOPAT Margin
7.16% 1.45% 7.78% 14.16% 1.59% -1.71% -2.30% 6.08% -3.99% -2.35% 4.58%
Net Nonoperating Expense Percent (NNEP)
-0.13% -0.04% 0.04% 0.11% 0.21% -0.15% 0.40% 0.10% -2.15% -2.26% -0.10%
Return On Investment Capital (ROIC_SIMPLE)
6.39% - - - 1.33% -1.37% -2.32% 6.40% -4.66% -3.60% 7.24%
Cost of Revenue to Revenue
23.57% 23.62% 23.40% 21.86% 23.70% 23.26% 23.54% 24.50% 24.47% 24.10% 26.12%
SG&A Expenses to Revenue
64.63% 66.47% 61.48% 53.82% 68.33% 75.63% 69.54% 61.36% 72.01% 72.92% 63.80%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
68.64% 74.03% 65.23% 56.83% 74.16% 79.18% 79.74% 64.43% 81.23% 79.25% 67.69%
Earnings before Interest and Taxes (EBIT)
5.33 1.44 8.34 18 1.48 -1.46 -2.20 7.89 -3.65 -2.00 4.20
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
8.38 4.44 11 21 4.72 1.92 1.11 11 -0.43 -0.19 7.75
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
7.41 7.16 6.80 6.34 5.95 5.82 4.63 3.70 3.54 3.95 6.23
Price to Tangible Book Value (P/TBV)
0.00 410.41 229.90 37.26 39.11 80.55 0.00 216.91 0.00 0.00 0.00
Price to Revenue (P/Rev)
1.87 1.82 1.75 1.84 1.67 1.47 1.08 0.93 0.73 0.00 0.00
Price to Earnings (P/E)
29.51 30.65 27.77 22.32 24.35 23.65 27.51 88.19 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.39% 3.26% 3.60% 4.48% 4.11% 4.23% 3.64% 1.13% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
11.58 13.53 11.89 13.31 14.77 11.35 8.28 6.01 4.67 5.46 8.25
Enterprise Value to Revenue (EV/Rev)
1.77 1.69 1.63 1.67 1.49 1.34 0.97 0.81 0.67 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
13.19 13.07 12.05 10.64 10.32 9.84 9.46 11.26 12.40 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
19.55 19.71 17.80 14.53 14.66 14.58 17.20 37.94 301.72 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
27.29 27.33 24.86 20.52 21.81 21.80 26.00 75.02 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
9.86 8.61 9.49 7.97 7.51 8.95 6.62 7.47 11.68 4.23 9.32
Enterprise Value to Free Cash Flow (EV/FCFF)
26.33 16.08 19.26 13.67 12.84 20.56 16.75 73.85 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.09 0.07 0.04 0.02 0.02 0.02 0.01 0.01 0.02 0.02 0.00
Long-Term Debt to Equity
0.02 0.02 0.01 0.01 0.01 0.01 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.46 -0.50 -0.44 -0.48 -0.53 -0.52 -0.48 -0.52 -0.51 -0.47 -0.41
Leverage Ratio
2.85 2.81 2.99 3.14 3.04 3.09 3.19 3.36 3.42 3.87 3.84
Compound Leverage Factor
2.82 2.76 3.00 3.15 3.27 2.86 3.08 3.39 3.41 3.99 3.81
Debt to Total Capital
8.01% 6.49% 3.79% 1.90% 1.97% 2.21% 1.23% 1.22% 1.52% 2.15% 0.00%
Short-Term Debt to Total Capital
5.98% 4.40% 2.78% 0.99% 1.01% 1.13% 1.23% 1.22% 1.52% 2.15% 0.00%
Long-Term Debt to Total Capital
2.03% 2.08% 1.01% 0.91% 0.96% 1.08% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
91.99% 93.51% 96.21% 98.10% 98.03% 97.79% 98.77% 98.79% 98.48% 97.85% 100.00%
Debt to EBITDA
0.16 0.14 0.08 0.04 0.04 0.04 0.03 0.04 0.06 0.00 0.00
Net Debt to EBITDA
-0.74 -1.00 -0.89 -1.04 -1.25 -1.00 -1.15 -1.61 -1.19 0.00 0.00
Long-Term Debt to EBITDA
0.04 0.04 0.02 0.02 0.02 0.02 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.34 0.28 0.15 0.07 0.08 0.09 0.08 0.29 -0.87 0.00 0.00
Net Debt to NOPAT
-1.54 -2.09 -1.83 -2.01 -2.63 -2.20 -3.16 -10.70 17.47 0.00 0.00
Long-Term Debt to NOPAT
0.09 0.09 0.04 0.03 0.04 0.05 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
4.04 3.87 3.99 3.75 3.73 3.68 3.11 2.64 2.38 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.87 0.88 0.88 0.99 0.97 0.90 0.84 0.82 0.73 0.63 0.66
Quick Ratio
0.70 0.71 0.71 0.83 0.80 0.70 0.63 0.64 0.52 0.42 0.44
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
5.56 13 11 24 15 0.04 4.20 4.38 -11 7.20 4.83
Operating Cash Flow to CapEx
1,626.68% 1,983.54% 906.10% 2,032.71% 1,417.33% -107.54% 352.05% 236.45% 5.67% 0.00% 97.23%
Free Cash Flow to Firm to Interest Expense
16.31 39.49 44.73 116.38 83.17 0.29 31.15 45.63 -114.70 78.31 89.47
Operating Cash Flow to Interest Expense
51.14 38.95 33.09 107.74 79.47 -8.78 46.39 103.52 1.03 0.00 20.83
Operating Cash Flow Less CapEx to Interest Expense
47.99 36.98 29.44 102.44 73.86 -16.94 33.21 59.74 -17.15 0.00 -0.59
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.23 1.22 1.28 1.13 1.26 1.29 1.27 1.06 1.14 0.00 0.00
Accounts Receivable Turnover
4.77 5.03 4.85 3.42 4.75 5.18 5.08 3.46 4.35 0.00 0.00
Inventory Turnover
17.52 17.34 14.41 16.11 16.72 15.87 14.80 13.85 13.75 0.00 0.00
Fixed Asset Turnover
29.45 30.08 30.67 30.60 31.55 31.34 30.27 23.16 23.54 0.00 0.00
Accounts Payable Turnover
10.61 8.19 10.00 9.21 11.42 9.06 10.38 7.63 10.93 0.00 0.00
Days Sales Outstanding (DSO)
76.52 72.50 75.26 106.70 76.87 70.42 71.88 105.52 83.97 0.00 0.00
Days Inventory Outstanding (DIO)
20.83 21.04 25.32 22.66 21.83 22.99 24.66 26.35 26.54 0.00 0.00
Days Payable Outstanding (DPO)
34.41 44.54 36.51 39.62 31.95 40.30 35.18 47.83 33.40 0.00 0.00
Cash Conversion Cycle (CCC)
62.94 49.00 64.07 89.74 66.75 53.12 61.37 84.04 77.10 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
43 35 38 36 29 34 33 36 37 25 31
Invested Capital Turnover
6.50 6.83 6.84 6.85 8.04 8.34 7.87 7.41 7.90 0.00 0.00
Increase / (Decrease) in Invested Capital
-0.66 -12 -5.34 -12 -14 -1.06 -5.75 -0.05 8.34 -8.60 -1.72
Enterprise Value (EV)
494 471 457 480 428 383 271 216 174 138 255
Market Capitalization
522 507 491 527 480 422 304 247 191 150 267
Book Value per Share
$5.25 $5.33 $5.44 $6.35 $6.12 $5.50 $5.05 $5.29 $4.44 $3.29 $3.81
Tangible Book Value per Share
($0.01) $0.09 $0.16 $1.08 $0.93 $0.40 ($0.10) $0.09 ($0.91) ($2.22) ($1.79)
Total Capital
77 76 75 85 82 74 66 68 55 39 43
Total Debt
6.14 4.91 2.85 1.61 1.62 1.64 0.82 0.82 0.83 0.84 0.00
Total Long-Term Debt
1.56 1.58 0.76 0.78 0.79 0.80 0.00 0.00 0.00 0.00 0.00
Net Debt
-28 -36 -34 -47 -52 -39 -33 -31 -17 -13 -12
Capital Expenditures (CapEx)
1.07 0.64 0.90 1.08 1.00 1.27 1.78 4.20 1.73 0.00 1.16
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-47 -54 -51 -50 -57 -53 -54 -59 -56 -70 -60
Debt-free Net Working Capital (DFNWC)
-13 -13 -14 -1.37 -3.92 -12 -20 -27 -39 -56 -48
Net Working Capital (NWC)
-17 -16 -17 -2.20 -4.75 -13 -21 -28 -40 -57 -48
Net Nonoperating Expense (NNE)
0.05 0.02 -0.01 -0.04 -0.08 0.06 -0.13 -0.04 0.73 0.58 0.02
Net Nonoperating Obligations (NNO)
-28 -36 -34 -47 -52 -39 -33 -31 -17 -13 -12
Total Depreciation and Amortization (D&A)
3.05 3.00 3.08 2.95 3.24 3.38 3.31 3.57 3.22 1.81 3.55
Debt-free, Cash-free Net Working Capital to Revenue
-16.75% -19.20% -18.16% -17.42% -19.87% -18.38% -19.36% -21.98% -21.53% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
-4.60% -4.55% -5.15% -0.48% -1.36% -4.26% -7.32% -10.11% -14.84% 0.00% 0.00%
Net Working Capital to Revenue
-6.24% -5.74% -5.89% -0.77% -1.65% -4.55% -7.61% -10.42% -15.15% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.37 $0.07 $0.43 $0.91 $0.09 ($0.08) ($0.11) $0.34 ($0.27) ($0.17) $0.27
Adjusted Weighted Average Basic Shares Outstanding
13.24M 13.26M 13.16M 13.17M 13.09M 13.10M 12.89M 12.93M 12.21M 11.42M 11.26M
Adjusted Diluted Earnings per Share
$0.36 $0.06 $0.43 $0.89 $0.09 ($0.08) ($0.11) $0.34 ($0.27) ($0.17) $0.27
Adjusted Weighted Average Diluted Shares Outstanding
13.64M 13.48M 13.38M 13.47M 13.27M 13.10M 12.89M 13.05M 12.21M 11.42M 11.45M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
13.29M 13.27M 13.09M 13.18M 13.20M 12.99M 12.64M 12.16M 11.55M 11.27M 11.29M
Normalized Net Operating Profit after Tax (NOPAT)
5.43 2.53 6.19 12 2.57 -1.02 1.78 4.33 -0.14 -0.34 3.62
Normalized NOPAT Margin
7.94% 4.12% 8.43% 14.16% 3.73% -1.71% 2.64% 6.08% -0.23% -0.57% 5.34%
Pre Tax Income Margin
7.71% 2.31% 11.40% 21.39% 2.30% -2.26% -3.17% 11.17% -5.67% -3.46% 6.14%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
15.63 4.40 33.78 88.32 8.29 -9.33 -16.32 82.16 -38.43 -21.73 77.70
NOPAT to Interest Expense
14.37 2.72 23.10 58.69 6.17 -6.53 -11.42 45.15 -26.90 -15.21 57.54
EBIT Less CapEx to Interest Expense
12.48 2.43 30.13 83.01 2.68 -17.49 -29.50 38.38 -56.61 0.00 56.28
NOPAT Less CapEx to Interest Expense
11.23 0.75 19.45 53.39 0.56 -14.69 -24.60 1.37 -45.08 0.00 36.12
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
284.04% 288.32% 173.77% 131.39% 103.36% 151.81% 261.89% 859.65% -2,217.83% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Franklin Covey’s recent results show an improving earnings trend, but weaker liquidity and cash generation remain important risks. In Q3 fiscal 2026, revenue increased 1.0% year over year to $67.8 million, while operating income improved to $4.2 million from a $2.2 million loss. Net income attributable to common shareholders was $3.1 million, or $0.27 per diluted share, compared with a $1.3 million loss, or negative $0.11 per share, in Q3 fiscal 2025.

The earnings improvement was driven partly by lower restructuring charges, which fell to $696,000 from $4.7 million in the prior-year quarter. However, gross margin declined to approximately 73.9% from 76.5%, and revenue remains below the $84.1 million recorded in Q4 fiscal 2024. Fiscal 2026 revenue was also down year over year in Q1 and essentially flat in Q2 before recovering modestly in Q3.

Cash generation is more concerning. Operating cash flow was only $1.1 million in Q3 fiscal 2026, down from $6.3 million in the comparable quarter, as changes in operating assets and liabilities consumed $7.0 million. Cash and equivalents fell to $12.0 million at May 31, 2026, compared with $33.7 million a year earlier and $52.1 million in Q3 fiscal 2022.

Franklin Covey has reduced its debt substantially, with no short-term or long-term debt reported at the end of Q3 fiscal 2026. Nevertheless, total current liabilities of $140.1 million exceeded current assets of $91.8 million, producing a current ratio below 1.0. The company’s large deferred revenue balance can provide future revenue visibility, but it also means the balance sheet carries significant near-term obligations.

  • Profitability rebounded: Q3 fiscal 2026 operating income rose to $4.2 million from a $2.2 million operating loss, and net income attributable to common shareholders improved to $3.1 million from a $1.3 million loss.
  • Restructuring costs moderated: The Q3 restructuring charge declined to $696,000 from $4.7 million in the prior-year quarter, providing a meaningful lift to reported earnings.
  • Debt has been eliminated: Franklin Covey reported zero short-term and long-term debt at the end of Q3 fiscal 2026, compared with $835,000 of short-term debt in Q2 and more than $2 million of total debt in several earlier periods.
  • Revenue showed modest sequential recovery: Q3 fiscal 2026 revenue of $67.8 million increased from $59.6 million in Q2, although it remained below the prior-year peak levels.
  • Deferred revenue remains substantial: Current deferred revenue was $93.0 million at Q3 fiscal 2026, which may support future revenue recognition but also represents a significant short-term liability.
  • Share repurchases have been significant: The company has regularly repurchased shares, including $10.7 million in Q1 fiscal 2026 and $8.3 million in Q3 fiscal 2025. This can support earnings per share over time, but it has also contributed to the large negative treasury-stock balance.
  • Cash reserves have deteriorated: Cash declined to $12.0 million at May 31, 2026, down approximately 64% from $33.7 million a year earlier and roughly 77% from $52.1 million in Q3 fiscal 2022.
  • Operating cash flow weakened sharply: Q3 fiscal 2026 operating cash flow fell to $1.1 million from $6.3 million year over year. Q1 fiscal 2026 operating cash flow was also only $98,000, indicating inconsistent cash conversion.
  • Liquidity is tight: Current assets of $91.8 million were well below current liabilities of $140.1 million, resulting in a current ratio of approximately 0.66.
  • Margins and asset levels remain under pressure: Q3 gross margin fell to about 73.9% from 76.5% a year earlier, while total assets declined to $198.0 million from $218.3 million in Q3 fiscal 2025 and shareholders’ equity fell to $42.9 million from $65.6 million.
10/02/26 03:40 PM ETAI Generated. May Contain Errors.

Franklin Covey Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Franklin Covey's fiscal year ends in August. Their fiscal year 2025 ended on August 31, 2025.

Franklin Covey's net income appears to be on an upward trend, with a most recent value of $3.07 million in 2025, falling from $11.12 million in 2015. The previous period was $23.40 million in 2024. See Franklin Covey's forecast for analyst expectations on what's next for the company.

Franklin Covey's total operating income in 2025 was $5.70 million, based on the following breakdown:
  • Total Gross Profit: $203.57 million
  • Total Operating Expenses: $197.87 million

Over the last 10 years, Franklin Covey's total revenue changed from $209.94 million in 2015 to $267.07 million in 2025, a change of 27.2%.

In the past 13 quarters, Franklin Covey's cash and equivalents has ranged from $11.97 million in Q3 2026 to $55.12 million in Q2 2023, and is currently $11.97 million as of their latest financial filing in Q3 2026.

Franklin Covey had total debt of $823 thousand at the end of 2025, a 48.9% decrease from 2024, and a 96.8% decrease since 2015.

Over the last 10 years, Franklin Covey's book value per share changed from 7.58 in 2015 to 5.29 in 2025, a change of -30.1%.



Financial statements for NYSE:FC last updated on 9/2/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners