FC 8-K
Franklin Covey Co (FC)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported):
(Exact name of registrant as specified in its charter)
Commission File No.
|
|
|
| ||
(State or other jurisdiction of incorporation) |
| (IRS Employer Identification Number) |
(Address of principal executive offices)(Zip Code)
Registrant’s telephone number, including area code: (
Former name or former address, if changed since last report: Not Applicable
______________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act:
|
|
|
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
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. □
Item 2.02 Results of Operations and Financial Condition
On November 6, 2024, Franklin Covey Co. (the Company) announced its financial results for the fourth quarter and fiscal year 2024, which ended on August 31, 2024. A copy of the earnings release is being furnished as Exhibit 99.1 to this current report on Form 8-K.
Certain information in this Report (including the exhibit) is furnished pursuant to Item 2.02 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 7.01 Regulation FD Disclosure
On October 23, 2024, the Company announced that it would host a discussion for shareholders and the financial community to review its financial results for the fourth quarter and fiscal year 2024. The discussion is scheduled to be held on Wednesday, November 6, 2024, at 5:00 p.m. Eastern Time (3:00 p.m. Mountain Time).
Interested persons may access a live webcast at https://edge.media-server.com/mmc/p/djbumumn or may participate via telephone by registering at https://register.vevent.com/register/BI2c309c7ae5274c6e9ba8c8285922ffea. Once registered, participants will have the option of 1) dialing into the call from their phone (via a personalized PIN); or 2) clicking the “Call Me” option to receive an automated call directly to their phone. For either option, registration will be required to access the call. A replay of the conference call webcast will be archived on the Company’s website for at least 30 days.
Item 9.01 Financial Statements and Exhibits
|
|
(d) | Exhibits
|
99.1 | |
104 | Cover Page Interactive Data File – the cover page XBRL tags are embedded within the inline XBRL document. |
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 hereunto duly authorized.
|
|
|
|
|
| FRANKLIN COVEY CO. | |
|
|
|
|
Date: November 6, 2024 |
| By: | /s/ Stephen D. Young |
|
|
| Stephen D. Young |
|
|
| Chief Financial Officer |
|
Exhibit 99.1 |
||
|
Press Release |
||
|
2200 West Parkway Boulevard Salt Lake City, Utah 84119-2331 www.franklincovey.com |
||
FRANKLIN COVEY REPORTS STRONG FOURTH QUARTER
FINANCIAL RESULTS TO FINISH FISCAL 2024
Consolidated Fourth Quarter Revenue Increases 8% to $84.1 Million compared with
$78.0 Million in the Prior Year
Fourth Quarter Net Income Increases 76% to $12.0 Million compared with $6.8 Million in the Prior Year--Adjusted EBITDA Increases 39% to $22.9 Million in the Fourth Quarter compared with $16.5 Million in Fiscal 2023
Cash Flows From Operating Activities For Fiscal 2024 Increase to $60.3 Million compared with $35.7 Million in Fiscal 2023 and Free Cash Flow Increases to $48.9 Million From $22.2 Million in the Prior Year
Liquidity Remains Strong at over $111 Million, with $48.7 Million of Cash and No Drawdowns on the Company’s $62.5 Million Credit Facility, even after Purchasing $30.7 Million of its Common Stock during Fiscal 2024
Company Announces Guidance for Fiscal 2025
Salt Lake City, Utah – Franklin Covey Co. (NYSE: FC), a leader in organizational performance improvement that creates, and on a subscription basis, distributes world-class content, training, processes, and tools that organizations and individuals use to achieve systemic changes in human behavior to transform their results, today announced financial results for the fourth quarter and full fiscal year ended August 31, 2024.
Financial Highlights
The Company’s consolidated revenue for the quarter ended August 31, 2024 grew 8% to $84.1 million compared with $78.0 million in the fourth quarter of the prior year. Revenue for the fiscal year ended August 31, 2024 increased to $287.2 million compared with $280.5 million in fiscal 2023. The Company’s financial performance for the fourth quarter and full fiscal year ended August 31, 2024 included the following:
|
o |
Enterprise Division revenues for the fourth quarter of fiscal 2024 increased 12%, or $6.1 million, to $58.5 million compared with $52.4 million in fiscal 2023. Increased revenue during the fourth quarter was driven by increased All Access Pass (AAP) and legacy services revenues. AAP subscription revenue grew 3% compared with the fourth quarter of fiscal 2023 and AAP subscription plus subscription services revenue grew 4% in the fourth quarter compared with the prior year. Legacy revenues increased primarily due to strong intellectual property license sales during the quarter. Enterprise revenue for the fiscal year ended August 31, 2024 increased 2% to $208.8 million compared with $205.7 million in fiscal 2023. During fiscal 2024, AAP subscription
1
|
revenue retention levels in the United States and Canada remained strong and were greater than 90%. |
|
o |
Education Division revenues for the fourth quarter were consistent with the prior year at $24.1 million. For the fiscal year ended August 31, 2024, Education Division revenue increased 5% to $73.5 million compared with $69.7 million in fiscal 2023. Education Division revenue growth for the year was driven by increased revenues from classroom and training materials, membership subscriptions, and coaching and consulting. Delivery of training and coaching days remained strong during fiscal 2024, as the Education Division delivered nearly 400 more training and coaching days than the prior year. In fiscal 2024, the Education Division added 728 new Leader in Me schools in the United States and Canada. |
|
o |
Total Company subscription and subscription services revenues reached $65.8 million, a 2% increase over the fourth quarter of the prior year. For the fiscal year ended August 31, 2024, subscription and subscription service revenue reached $231.8 million, a $9.0 million, or 4% increase over fiscal 2023. |
|
o |
For the fourth quarter of fiscal 2024, subscriptions invoiced were $62.9 million compared with $64.0 million in the fourth quarter of fiscal 2023. For fiscal 2024, total subscriptions invoiced increased 5% to $156.8 million compared with $150.0 million in the prior year. |
|
o |
Operating income for the quarter ended August 31, 2024 increased 70%, or $7.4 million, to $17.9 million compared with $10.6 million in fiscal 2023. Net income for the fourth quarter increased 76%, or $5.1 million, to $12.0 million, or $0.89 per diluted share, compared with $6.8 million, or $0.49 per diluted share, in the fourth quarter of the prior year. Full year net income increased 32%, or $5.6 million, to $23.4 million, or $1.74 per diluted share, compared with $17.8 million, or $1.24 per diluted share in fiscal 2023. |
|
o |
Adjusted EBITDA for the fourth quarter of fiscal 2024 increased 39% to $22.9 million compared with $16.5 million in the prior year. Adjusted EBITDA for the fiscal year ended August 31, 2024 increased 15%, or $7.2 million, to $55.3 million compared with $48.1 million in fiscal 2023. |
|
o |
Consolidated deferred subscription revenue at August 31, 2024 increased 9% to $107.9 million compared with $99.0 million at August 31, 2023. Unbilled deferred subscription revenue at August 31, 2024, was $75.2 million compared with $87.4 million at August 31, 2023. At August 31, 2024, 56% of the Company’s AAP contracts in North America are for at least two years, compared with 54% at August 31, 2023, and the percentage of contracted amounts represented by multi-year contracts at August 31, 2024 was consistent with the prior year at 59%. |
|
o |
Cash flows from operating activities for fiscal 2024 increased 69%, or $24.5 million, to $60.3 million compared with $35.7 million in fiscal 2023. Free Cash Flow increased 121%, or $26.8 million, to $48.9 million in fiscal 2024 from $22.2 million in fiscal 2023. The increase in cash flows during fiscal 2024 was primarily due to favorable changes in working capital and increased net income when compared with fiscal 2023. |
|
o |
The Company purchased 127,252 shares of its common stock on the open market for $4.9 million during the fourth quarter of fiscal 2024. For the fiscal year ended August 31, 2024, the Company purchased 776,234 shares of its common stock for $30.7 million. |
Paul Walker, President and Chief Executive Officer said, “We delivered strong performance in the fourth quarter and for the fiscal year ended August 31, 2024, with full-year revenue of $287.2 million, Adjusted EBITDA of $55.3 million, and strong cash flows from operations totaling $60.3 million. These results reflect what we anticipated would be possible 9 years ago when we transitioned to a technology-enabled content and services subscription business model.”
Walker continued, “Having successfully converted to our technology-enabled subscription business model and having made the significant investments in technology and content to further strengthen our strategic position, we are now ready to make the necessary investments to accelerate our revenue growth from mid-single digits to solid double digits. This increased growth will be driven by investments in two areas: first, we are seeking to further expand our presence within existing clients. Since our conversion to a subscription model, our average revenue per client has already increased from $39,000 to $85,000 with the majority of our clients using our
2
offerings for a relatively small percentage of their employee base. We believe this low penetration provides substantial headroom for future growth. Second, we intend to significantly increase the number of new logo sales. Although we have already won thousands of new contracts, we are only scratching the surface of the large potential market which we serve. Accordingly, we are making approximately $16 million of incremental investments to: 1) add client-facing sales and support roles to increase the penetration bandwidth of those responsible for client expansion; and 2) to provide additional sales, marketing, and closing resources to help those responsible for winning new logos. In addition, we are making investments in central sales leadership and operations functions, including hiring a new chief revenue officer and a new head of revenue operations which will allow us to scale our sales force even more rapidly in the future.”
Walker concluded, “We expect these investments to begin to produce favorable results in the back half of fiscal 2025, and then fundamentally shift our growth curve thereafter. We anticipate revenue growth will accelerate from approximately 4.5%, or $13 million, in fiscal 2025 to 10%, or $30 million in fiscal 2026. We are then targeting accelerated revenue growth to 12%, or $40 million in fiscal 2027 and 14% growth, or approximately $50 million in fiscal 2028. Following an initial anticipated decrease in Adjusted EBITDA to between $40 million and $44 million in fiscal 2025, we expect the impact of these investments to produce approximately $48 million of Adjusted EBITDA in fiscal 2026, then $60 million in fiscal 2027, and $75 million in fiscal 2028. We believe these initiatives and investments will position Franklin Covey to fully capitalize on our market opportunity and to deliver growth with attractive returns to our shareholders for many years to come.”
Fiscal 2025 Guidance
Based on the expected success of investments in its sales and marketing efforts, the Company expects fiscal 2025 revenue to be in the range of $295 million to $305 million. The Company expects revenue to increase even though a significant amount of the invoiced sales from these initiatives will be recorded as deferred subscription revenue and recognized over the lives of the underlying contracts. Consistent with previous messaging, the Company believes strategic investments in projects and initiatives, which are expected to result in long-term revenue growth and value creation, are effective uses of available capital. Considering the $16 million of expected investments in additional sales, sales support, and marketing personnel, combined with anticipated increases in revenue, the Company currently expects Adjusted EBITDA for fiscal 2025 to be in the range of $40 million to $44 million. As revenue growth from these initiatives accelerates, the impact of these additional expenses is expected to decline and growth in Adjusted EBITDA and cash flows are expected to resume and then increase significantly in future years.
Earnings Conference Call
On Wednesday, November 6, 2024, at 5:00 p.m. Eastern (3:00 p.m. Mountain) Franklin Covey will host a conference call to review its fourth quarter and full fiscal 2024 financial results. Interested persons may access a live audio webcast at https://edge.media-server.com/mmc/p/djbumumn or may participate via telephone by registering at https://register.vevent.com/register/BI2c309c7ae5274c6e9ba8c8285922ffea. Once registered, participants will have the option of 1) dialing into the call from their phone (via a personalized PIN); or 2) clicking the “Call Me” option to receive an automated call directly to their phone. For either option, registration will be required to access the call. A replay of the conference call webcast will be archived on the Company’s website for at least 30 days.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 including those statements related to the Company’s future results and profitability and other goals relating to the growth and operations of the Company. Forward-looking statements are based upon management’s current expectations and are subject to various risks and uncertainties including, but not limited to: general macroeconomic conditions; renewals of subscription contracts; the impact of strategic projects and initiatives on future financial results; growth in and client demand for add-on services; market acceptance of
3
new products or services, including new AAP portal upgrades and content launches; the ability to achieve sustainable double-digit revenue growth in future periods; impacts from geopolitical conflicts; inflation; and other factors identified and discussed in the Company’s most recent Annual Report on Form 10-K and other periodic reports filed with the Securities and Exchange Commission. Many of these conditions are beyond the Company’s control or influence, any one of which may cause future results to differ materially from the Company’s current expectations, and there can be no assurance that the Company’s actual future performance will meet management’s expectations. These forward-looking statements are based on management’s current expectations and the Company undertakes no obligation to update or revise these forward-looking statements to reflect events or circumstances subsequent to this press release.
Non-GAAP Financial Information
This earnings release includes the concepts of Adjusted EBITDA and Free Cash Flow, which are non-GAAP measures. The Company defines Adjusted EBITDA as net income excluding the impact of interest, income taxes, intangible asset amortization, depreciation, stock-based compensation expense, and certain other infrequently occurring items such as restructuring costs and impaired assets. Free Cash Flow is defined as GAAP calculated cash flows from operating activities less capitalized expenditures for purchases of property and equipment, curriculum development, and content rights. The Company references these non-GAAP financial measures in its decision-making because they provide supplemental information that facilitates consistent internal comparisons to the historical operating performance of prior periods and the Company believes they provide investors with greater transparency to evaluate operational activities and financial results. Refer to the attached tables for the reconciliation of the non-GAAP financial measure, Adjusted EBITDA, to consolidated net income, a related GAAP financial measure, and for the calculation of Free Cash Flow.
The Company is unable to provide a reconciliation of the above forward-looking estimate of non-GAAP Adjusted EBITDA to GAAP measures because certain information needed to make a reasonable forward-looking estimate is difficult to obtain and dependent on future events which may be uncertain, or out of the Company’s control, including the amount of AAP contracts invoiced, the number of AAP contracts that are renewed, necessary costs to deliver the Company’s offerings, such as unanticipated curriculum development costs, and other potential variables. Accordingly, a reconciliation is not available without unreasonable effort.
About Franklin Covey Co.
Franklin Covey Co. (NYSE: FC) is a global leadership company with directly owned and licensee partner offices providing professional services in 150 countries and territories around the world. The Company transforms organizations by partnering with its clients to build leaders, teams, and cultures that achieve breakthrough results through collective action, which leads to a more engaging work experience for their people. Available through the Franklin Covey All Access Pass, the Company’s best-in-class content and solutions, experts, technology, and metrics seamlessly integrate to ensure lasting behavioral change at scale. Solutions are available in multiple delivery modalities in more than 20 languages.
This approach to leadership and organizational change has been tested and refined by working with tens of thousands of teams and organizations over the past 30 years. Clients have included organizations in the Fortune 100, Fortune 500, and thousands of small- and mid-sized businesses, numerous governmental entities, and educational institutions. To learn more, visit www.franklincovey.com, and enjoy exclusive content from Franklin Covey’s social media channels at: LinkedIn, Facebook, Twitter, Instagram, and YouTube.
4
|
Investor Contact: Franklin Covey Boyd Roberts 801-817-5127
|
Media Contact: Franklin Covey Debra Lund 801-817-6440
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FRANKLIN COVEY CO. |
|||||||||||
|
Condensed Consolidated Income Statements |
|||||||||||
|
(in thousands, except per-share amounts, and unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Fiscal Year Ended |
||||||
|
|
|
August 31, |
|
|
August 31, |
|
|
August 31, |
|
|
August 31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
84,124 |
|
$ |
77,955 |
|
$ |
287,233 |
|
$ |
280,521 |
|
Cost of revenue |
|
18,387 |
|
|
18,650 |
|
|
66,161 |
|
|
67,031 |
|
Gross profit |
|
65,737 |
|
|
59,305 |
|
|
221,072 |
|
|
213,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general, and administrative |
|
45,854 |
|
|
45,960 |
|
|
175,941 |
|
|
177,951 |
|
Restructuring costs |
|
- |
|
|
565 |
|
|
3,008 |
|
|
565 |
|
Impaired asset |
|
- |
|
|
- |
|
|
928 |
|
|
- |
|
Depreciation |
|
910 |
|
|
1,141 |
|
|
3,905 |
|
|
4,271 |
|
Amortization |
|
1,045 |
|
|
1,071 |
|
|
4,248 |
|
|
4,342 |
|
Income from operations |
|
17,928 |
|
|
10,568 |
|
|
33,042 |
|
|
26,361 |
|
Interest income (expense), net |
|
63 |
|
|
(122) |
|
|
4 |
|
|
(492) |
|
Income before income taxes |
|
17,991 |
|
|
10,446 |
|
|
33,046 |
|
|
25,869 |
|
Income tax provision |
|
(6,035) |
|
|
(3,634) |
|
|
(9,644) |
|
|
(8,088) |
|
Net income |
$ |
11,956 |
|
$ |
6,812 |
|
$ |
23,402 |
|
$ |
17,781 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.92 |
|
$ |
0.52 |
|
$ |
1.78 |
|
$ |
1.30 |
|
Diluted |
|
0.89 |
|
|
0.49 |
|
|
1.74 |
|
|
1.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
13,020 |
|
|
13,162 |
|
|
13,171 |
|
|
13,640 |
|
Diluted |
|
13,387 |
|
|
13,886 |
|
|
13,472 |
|
|
14,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other data: |
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA(1) |
$ |
22,933 |
|
$ |
16,508 |
|
$ |
55,273 |
|
$ |
48,066 |
|
(1) |
The term Adjusted EBITDA (earnings before interest, income taxes, depreciation, amortization, stock-based compensation, and certain other items) is a non-GAAP financial measure that the Company believes is useful to investors in evaluating its results. For a reconciliation of this non-GAAP measure to a GAAP measure, refer to the Reconciliation of Net Income to Adjusted EBITDA as shown below. |
6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FRANKLIN COVEY CO. |
|||||||||||
|
Reconciliation of Net Income to Adjusted EBITDA |
|||||||||||
|
(in thousands and unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Fiscal Year Ended |
||||||
|
|
|
August 31, |
|
|
August 31, |
|
|
August 31, |
|
|
August 31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Reconciliation of net income to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|||
|
Net income |
$ |
11,956 |
|
$ |
6,812 |
|
$ |
23,402 |
|
$ |
17,781 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense (income), net |
|
(63) |
|
|
122 |
|
|
(4) |
|
|
492 |
|
Income tax provision |
|
6,035 |
|
|
3,634 |
|
|
9,644 |
|
|
8,088 |
|
Amortization |
|
1,045 |
|
|
1,071 |
|
|
4,248 |
|
|
4,342 |
|
Depreciation |
|
910 |
|
|
1,141 |
|
|
3,905 |
|
|
4,271 |
|
Stock-based compensation |
|
3,050 |
|
|
3,163 |
|
|
10,142 |
|
|
12,520 |
|
Restructuring costs |
|
- |
|
|
565 |
|
|
3,008 |
|
|
565 |
|
Impaired asset |
|
- |
|
|
- |
|
|
928 |
|
|
- |
|
Increase in the fair value of contingent |
|
|
|
|
|
|
|
|
|
|
|
|
consideration liabilities |
|
- |
|
|
- |
|
|
- |
|
|
7 |
|
Adjusted EBITDA |
$ |
22,933 |
|
$ |
16,508 |
|
$ |
55,273 |
|
$ |
48,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA margin |
|
27.3% |
|
|
21.2% |
|
|
19.2% |
|
|
17.1% |
7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FRANKLIN COVEY CO. |
|||||||||||
|
Additional Financial Information |
|||||||||||
|
(in thousands and unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter Ended |
|
|
Fiscal Year Ended |
||||||
|
|
|
August 31, |
|
|
August 31, |
|
|
August 31, |
|
|
August 31, |
|
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
Revenue by Division/Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Division: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct offices |
$ |
56,100 |
|
$ |
49,827 |
|
$ |
197,610 |
|
$ |
194,021 |
|
International licensees |
|
2,403 |
|
|
2,597 |
|
|
11,229 |
|
|
11,645 |
|
|
|
58,503 |
|
|
52,424 |
|
|
208,839 |
|
|
205,666 |
|
Education Division |
|
24,117 |
|
|
24,105 |
|
|
73,519 |
|
|
69,736 |
|
Corporate and other |
|
1,504 |
|
|
1,426 |
|
|
4,875 |
|
|
5,119 |
|
Consolidated |
$ |
84,124 |
|
$ |
77,955 |
|
$ |
287,233 |
|
$ |
280,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Profit by Division/Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Division: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct offices |
$ |
47,243 |
|
$ |
40,715 |
|
$ |
162,430 |
|
$ |
156,915 |
|
International licensees |
|
2,110 |
|
|
2,323 |
|
|
9,971 |
|
|
10,507 |
|
|
|
49,353 |
|
|
43,038 |
|
|
172,401 |
|
|
167,422 |
|
Education Division |
|
15,992 |
|
|
15,921 |
|
|
47,149 |
|
|
44,418 |
|
Corporate and other |
|
392 |
|
|
346 |
|
|
1,522 |
|
|
1,650 |
|
Consolidated |
$ |
65,737 |
|
$ |
59,305 |
|
$ |
221,072 |
|
$ |
213,490 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted EBITDA by Division/Segment: |
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Division: |
|
|
|
|
|
|
|
|
|
|
|
|
Direct offices |
$ |
17,399 |
|
$ |
11,986 |
|
$ |
50,376 |
|
$ |
44,198 |
|
International licensees |
|
1,076 |
|
|
1,087 |
|
|
5,647 |
|
|
5,874 |
|
|
|
18,475 |
|
|
13,073 |
|
|
56,023 |
|
|
50,072 |
|
Education Division |
|
6,930 |
|
|
6,118 |
|
|
9,522 |
|
|
7,426 |
|
Corporate and other |
|
(2,472) |
|
|
(2,683) |
|
|
(10,272) |
|
|
(9,432) |
|
Consolidated |
$ |
22,933 |
|
$ |
16,508 |
|
$ |
55,273 |
|
$ |
48,066 |
|
|
|
|
|
|
|
|
|
|
|
|
|
8
|
|
|
|
|
|
|
|
FRANKLIN COVEY CO. |
|||||
|
Condensed Consolidated Balance Sheets |
|||||
|
(in thousands and unaudited) |
|||||
|
|
|
|
|
|
|
|
|
|
August 31, |
|
|
August 31, |
|
|
|
2024 |
|
|
2023 |
|
Assets |
|
|
|||
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
$ |
48,663 |
|
$ |
38,230 |
|
Accounts receivable, less allowance for |
|
|
|
|
|
|
doubtful accounts of $3,015 and $3,790 |
|
86,002 |
|
|
81,935 |
|
Inventories |
|
4,002 |
|
|
4,213 |
|
Prepaid expenses and other current assets |
|
21,586 |
|
|
20,639 |
|
Total current assets |
|
160,253 |
|
|
145,017 |
|
|
|
|
|
|
|
|
Property and equipment, net |
|
8,736 |
|
|
10,039 |
|
Intangible assets, net |
|
37,766 |
|
|
40,511 |
|
Goodwill |
|
31,220 |
|
|
31,220 |
|
Deferred income tax assets |
|
870 |
|
|
1,661 |
|
Other long-term assets |
|
22,694 |
|
|
17,471 |
|
|
$ |
261,539 |
|
$ |
245,919 |
|
|
|
|
|
|
|
|
Liabilities and Shareholders' Equity |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Current portion of notes payable |
$ |
835 |
|
$ |
5,835 |
|
Current portion of financing obligation |
|
3,111 |
|
|
3,538 |
|
Accounts payable |
|
7,863 |
|
|
6,501 |
|
Deferred subscription revenue |
|
101,218 |
|
|
95,386 |
|
Customer deposits |
|
16,972 |
|
|
12,137 |
|
Accrued liabilities |
|
32,454 |
|
|
28,252 |
|
Total current liabilities |
|
162,453 |
|
|
151,649 |
|
|
|
|
|
|
|
|
Notes payable, less current portion |
|
775 |
|
|
1,535 |
|
Financing obligation, less current portion |
|
1,312 |
|
|
4,424 |
|
Other liabilities |
|
10,732 |
|
|
7,617 |
|
Deferred income tax liabilities |
|
3,132 |
|
|
2,040 |
|
Total liabilities |
|
178,404 |
|
|
167,265 |
|
|
|
|
|
|
|
|
Shareholders' equity: |
|
|
|
|
|
|
Common stock |
|
1,353 |
|
|
1,353 |
|
Additional paid-in capital |
|
231,813 |
|
|
232,373 |
|
Retained earnings |
|
123,204 |
|
|
99,802 |
|
Accumulated other comprehensive loss |
|
(768) |
|
|
(987) |
|
Treasury stock at cost, 14,084 and 13,974 shares |
|
(272,467) |
|
|
(253,887) |
|
Total shareholders' equity |
|
83,135 |
|
|
78,654 |
|
|
$ |
261,539 |
|
$ |
245,919 |
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
FRANKLIN COVEY CO. |
||||||
|
Condensed Consolidated Free Cash Flow |
||||||
|
(in thousands and unaudited) |
||||||
|
|
|
|
|
|
|
|
|
YEAR ENDED AUGUST 31, |
|
|
2024 |
|
|
2023 |
|
In thousands |
|
|
|
|
|
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
Net income |
|
$ |
23,402 |
|
$ |
17,781 |
|
Adjustments to reconcile net income to net cash provided |
|
|
|
|
|
|
|
by operating activities: |
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
8,153 |
|
|
8,613 |
|
Amortization of capitalized curriculum development costs |
|
|
3,172 |
|
|
3,084 |
|
Deferred income taxes |
|
|
1,885 |
|
|
4,748 |
|
Stock-based compensation expense |
|
|
10,142 |
|
|
12,520 |
|
Impaired asset |
|
|
928 |
|
|
- |
|
Change in the fair value of contingent consideration liabilities |
|
|
- |
|
|
7 |
|
Amortization of right-of-use operating lease assets |
|
|
760 |
|
|
834 |
|
Changes in working capital |
|
|
11,815 |
|
|
(11,849) |
|
Net cash provided by operating activities |
|
|
60,257 |
|
|
35,738 |
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(3,694) |
|
|
(4,515) |
|
Capitalized curriculum development costs |
|
|
(6,866) |
|
|
(9,035) |
|
Acquisition of content rights |
|
|
(750) |
|
|
- |
|
Net cash used for investing activities |
|
|
(11,310) |
|
|
(13,550) |
|
|
|
|
|
|
|
|
|
Free Cash Flow |
|
$ |
48,947 |
|
$ |
22,188 |
|
|
|
|
|
|
|
|
10