- US-listed companies
- FRANKLIN COVEY CO
FRANKLIN COVEY COFC
Market cap
$553.37M
P/E ratio
31.1x
Aug 31, 2012 | Aug 31, 2013 | Aug 31, 2014 | Aug 31, 2015 | Aug 31, 2016 | Aug 31, 2017 | Aug 31, 2018 | Aug 31, 2019 | Aug 31, 2020 | Aug 31, 2021 | Aug 31, 2022 | Aug 31, 2023 | |
Cash and cash equivalents | 11 | 12 | 10 | 16 | 10 | 9 | 10 | - | - | 47 | 61 | 38 |
Accounts Receivable, Net, Current | 38 | 53 | 61 | 65 | 66 | 66 | 72 | 73 | 56 | 71 | 73 | 82 |
Inventories | 4 | 4 | 6 | 4 | 5 | 3 | 3 | 3 | 3 | 2 | 4 | 4 |
Prepaid expenses | - | - | - | 3 | 3 | 4 | 4 | 4 | 4 | 3 | 5 | 4 |
Other current assets | - | - | - | 3 | 3 | 8 | 11 | 11 | 12 | 13 | 15 | 16 |
Total current assets | 64 | 81 | 93 | 95 | 90 | 92 | 100 | 119 | 102 | 137 | 156 | 145 |
Property and equipment, net | 18 | 17 | 17 | 15 | 16 | 20 | 21 | 19 | 16 | 12 | 10 | 10 |
Intangible assets, net | 59 | 61 | 57 | 53 | 50 | 57 | 52 | 48 | 47 | 50 | 45 | 41 |
Goodwill | 9 | 16 | 20 | 20 | 20 | 24 | 24 | 24 | 24 | 31 | 31 | 31 |
Deferred income tax assets | - | - | - | - | - | - | - | 5 | 1 | 5 | 5 | 2 |
Other long-term assets | 10 | 10 | 15 | 15 | 14 | 17 | 13 | 10 | 16 | 15 | 13 | 17 |
Total assets | 164 | 189 | 205 | 201 | 191 | 211 | 214 | 225 | 205 | 250 | 259 | 246 |
Current portion of notes payable | - | - | - | - | - | - | - | - | - | 6 | 6 | 6 |
Finance Lease, Liability, Current | - | - | - | - | - | - | - | - | - | 3 | 3 | 4 |
Accounts payable | 8 | 9 | 12 | 8 | 10 | 9 | 10 | 10 | 6 | 7 | 11 | 7 |
Deferred subscription revenue | - | - | - | - | - | - | - | 56 | 59 | 75 | 86 | 95 |
Other deferred revenue | - | - | - | - | - | - | - | - | - | 11 | 14 | 12 |
Accrued liabilities | 25 | 31 | 30 | 30 | 17 | 23 | 21 | 24 | 23 | 35 | 34 | 28 |
Total current liabilities | 37 | 43 | 43 | 40 | 54 | 81 | 95 | 104 | 103 | 137 | 154 | 152 |
Line of credit | - | - | - | - | - | 4 | 11 | - | - | - | - | - |
Notes Payable to Bank, Noncurrent | 0 | - | - | - | 10 | 13 | 3 | 15 | 15 | 13 | 7 | 2 |
Finance Lease, Liability, Noncurrent | - | - | - | - | - | - | - | - | - | 11 | 8 | 4 |
Other liabilities | - | - | - | - | 3 | 6 | 6 | 8 | 9 | 9 | 7 | 8 |
Deferred income tax liabilities | - | - | - | - | - | - | - | 0 | 5 | 0 | 0 | 2 |
Total liabilities | 74 | 83 | 78 | 75 | 97 | 126 | 133 | 143 | 146 | 170 | 176 | 167 |
Common Stock, Value, Issued | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Additional paid-in capital | 183 | 210 | 207 | 209 | 211 | 212 | 211 | 216 | 212 | 215 | 220 | 232 |
Retained earnings | 26 | 40 | 58 | 70 | 77 | 69 | 64 | 59 | 50 | 64 | 82 | 100 |
Accumulated other comprehensive loss | 3 | 2 | 1 | 0 | 1 | 1 | 0 | 0 | 1 | 1 | -1 | -1 |
Treasury stock at cost, 13,974 shares and 13,203 shares | 128 | 147 | 142 | 154 | 197 | 199 | 196 | 195 | 204 | 201 | 220 | 254 |
Total shareholders’ equity | 91 | 107 | 127 | 126 | 94 | 85 | 81 | 82 | 59 | 80 | 83 | 79 |
Total liabilities and shareholders' equity | 164 | 189 | 205 | 201 | 191 | 211 | 214 | 225 | 205 | 250 | 259 | 246 |