Franklin Covey Reports Financial Results for Fourth Quarter and Full Fiscal 2025
Consolidated Fourth Quarter Revenue of
Net Income for the Fourth Quarter Totals
Deferred Subscription Revenue of
Liquidity Remains Strong at Over
Completed
Company Announces Guidance for Fiscal 2026
Fourth Quarter Fiscal 2025 Financial Overview
The Company’s consolidated revenue for Q4 FY2025 was within guidance at
-
Enterprise Division revenue for Q4 FY2025 totaled
$45.7 million compared with$58.2 million in the prior year.-
Enterprise Division revenue performance was impacted by a
$11.0 million decrease inNorth America segment revenue and a$1.4 million decrease in International Direct Office revenue. These segments were adversely affected by ongoing macroeconomic uncertainties, geopolitical trade tensions, canceledU.S. federal government contracts, and a$6.2 million North America IP deal that was recognized in Q4 FY2024 that did not repeat in Q4 FY2025.
-
Enterprise Division revenue performance was impacted by a
-
Education Division revenue in Q4 FY2025 was consistent with the prior year at
$24.4 million .- Increased training, coaching, and membership subscription revenue was partially offset by decreased materials revenue during the quarter.
-
Consolidated subscription and subscription services revenue for Q4 FY2025 was
$62.8 million compared with$65.8 million in Q4 FY2024. Subscription revenue invoiced for Q4 FY2025 totaled$61.4 million compared with$62.9 million in Q4 FY2024. -
The Company recognized net income for Q4 FY2025 of
$4.4 million , or$0.34 per diluted share, compared with net income of$12.0 million , or$0.89 per diluted share, in Q4 FY2024. -
Adjusted EBITDA for Q4 FY2025 was within Company guidance and was
$11.7 million compared with$22.9 million in the prior year. -
Consolidated deferred subscription revenue at
August 31, 2025 , increased 3% to$111.7 million compared with$107.9 million atAugust 31, 2024 .-
At
August 31, 2025 , 57% of the Company’s AAP contracts inNorth America were for at least two years, compared with 56% atAugust 31, 2024 , and the percentage of contracted amounts represented by multi-year contracts was 60% compared with 59% onAugust 31, 2024 . -
Unbilled deferred subscription revenue totaled
$72.8 million atAugust 31, 2025 , compared with$75.2 million atAugust 31, 2024 .
-
At
-
Cash provided by operating activities for Q4 FY2025 was
$9.9 million compared with$21.9 million in the prior year.-
Free cash flow for Q4 FY2025 was
$1.5 million compared with$18.4 million in Q4 FY2024. -
Cash and cash equivalents totaled
$31.7 million compared with$48.7 million as ofAugust 31, 2024 .
-
Free cash flow for Q4 FY2025 was
-
During Q4 FY2025, the Company purchased approximately 168,000 shares of its common stock on the open market for
$3.3 million under a$10 million 10b5-1 trading plan. The remainder of this plan was completed in Q1 FY2026.
Fiscal 2025 Financial Overview
The Company’s consolidated revenue for FY2025 was
-
Enterprise Division revenue for FY2025 totaled
$188.1 million compared with$208.1 million in the prior year.-
Enterprise Division revenue performance was impacted by a
$15.8 million decrease inNorth America segment revenue and a$4.0 million decrease in International Direct Office revenue. These segments were unfavorably affected by ongoing macroeconomic uncertainties, geopolitical trade tensions, canceledU.S. federal government contracts, and a$6.2 million North America IP deal that was recognized in FY2024 that did not repeat in FY2025.
-
Enterprise Division revenue performance was impacted by a
-
Education Division revenue in FY2025 increased to
$74.6 million compared with$74.2 million in the prior year.- Increased training and coaching revenue and membership subscription revenue was partially offset by decreased materials revenue.
-
Consolidated subscription and subscription services revenue for FY2025 was
$225.9 million compared with$231.8 million in FY2024. Subscription revenue invoiced for FY2025 totaled$151.7 million compared with$156.8 million in FY2024. -
The Company recognized net income for FY2025 of
$3.1 million , or$0.24 per diluted share, compared with net income of$23.4 million , or$1.74 per diluted share, in FY2024. -
Adjusted EBITDA for FY2025 was within Company guidance and totaled
$28.8 million compared with$55.3 million in the prior year. -
Cash provided by operating activities for FY2025 was
$29.0 million compared with$60.3 million in the prior year.-
Free cash flow for FY2025 was
$12.1 million compared with$48.9 million in the prior year.
-
Free cash flow for FY2025 was
-
The Company purchased approximately 939,000 shares of its common stock for a total of
$26.4 million during FY2025.
Fiscal 2026 Guidance
The Company expects to return to growth in both revenue and Adjusted EBITDA in FY2026 as the benefits of its go-to-market transformation and cost reduction actions begin to increase revenue, lower costs, and flow through improved results.
Based on current expectations, the Company provides the following guidance, in constant currency:
-
Total revenue in the range of
$265 million to$275 million . -
Adjusted EBITDA in the range of
$28 million to$33 million .
This guidance reflects the positive momentum the Company is seeing and expecting in both the Enterprise and Education divisions, balanced with a disciplined view of the risks and opportunities ahead as it continues to execute in an uncertain macro environment. The Company anticipates strong invoiced growth in FY2026 which will translate into meaningful reported growth in revenue and Adjusted EBITDA in FY2027.
Earnings Conference Call
On
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 new products or services, including new AAP portal upgrades and content launches; impacts from geopolitical trade tensions and the general business environment; 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, Free Cash Flow, and “constant currency” which are non-GAAP measures. The Company defines Adjusted EBITDA as net income or loss excluding the impact of interest, income taxes, intangible asset amortization, depreciation, stock-based compensation expense, and certain other infrequently occurring items such as restructuring and headquarters moving costs. 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 or license rights. Constant currency is a non-GAAP financial measure that removes the impact of fluctuations in foreign currency exchange rates and is calculated by translating the current period’s financial results at the same average exchange rates in effect during the prior year and then comparing this amount to the prior year. 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
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, thousands of small and mid-sized businesses, and numerous educational institutions and government entities. To learn more, visit www.franklincovey.com and enjoy exclusive content across FranklinCovey’s social media channels at: LinkedIn, Facebook, Twitter, Instagram, and YouTube.
|
|
||||||||||||||||
|
Condensed Consolidated Income Statements |
||||||||||||||||
|
(in thousands, except per-share amounts, and unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Quarter Ended |
|
Fiscal Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
| Revenue |
$ |
71,248 |
|
$ |
84,124 |
|
$ |
267,067 |
|
$ |
287,233 |
|
||||
| Cost of revenue |
|
17,458 |
|
|
18,387 |
|
|
63,498 |
|
|
66,161 |
|
||||
| Gross profit |
|
53,790 |
|
|
65,737 |
|
|
203,569 |
|
|
221,072 |
|
||||
| Selling, general, and administrative |
|
43,717 |
|
|
45,854 |
|
|
182,684 |
|
|
175,941 |
|
||||
| Restructuring costs |
|
- |
|
|
- |
|
|
6,723 |
|
|
3,008 |
|
||||
| Impaired asset |
|
- |
|
|
- |
|
|
- |
|
|
928 |
|
||||
| Depreciation |
|
1,088 |
|
|
910 |
|
|
4,066 |
|
|
3,905 |
|
||||
| Amortization |
|
1,098 |
|
|
1,045 |
|
|
4,392 |
|
|
4,248 |
|
||||
| Income from operations |
|
7,887 |
|
|
17,928 |
|
|
5,704 |
|
|
33,042 |
|
||||
| Interest income, net |
|
68 |
|
|
63 |
|
|
363 |
|
|
4 |
|
||||
| Income before income taxes |
|
7,955 |
|
|
17,991 |
|
|
6,067 |
|
|
33,046 |
|
||||
| Income tax provision |
|
(3,583 |
) |
|
(6,035 |
) |
|
(2,999 |
) |
|
(9,644 |
) |
||||
| Net income |
$ |
4,372 |
|
$ |
11,956 |
|
$ |
3,068 |
|
$ |
23,402 |
|
||||
| Net income per common share: | ||||||||||||||||
| Basic |
$ |
0.35 |
|
$ |
0.92 |
|
$ |
0.24 |
|
$ |
1.78 |
|
||||
| Diluted |
|
0.34 |
|
|
0.89 |
|
|
0.24 |
|
|
1.74 |
|
||||
| Weighted average common shares: | ||||||||||||||||
| Basic |
|
12,623 |
|
|
13,020 |
|
|
12,927 |
|
|
13,171 |
|
||||
| Diluted |
|
12,778 |
|
|
13,387 |
|
|
13,053 |
|
|
13,472 |
|
||||
| Other data: | ||||||||||||||||
| Adjusted EBITDA(1) |
$ |
11,717 |
|
$ |
22,933 |
|
$ |
28,757 |
|
$ |
55,273 |
|
||||
|
(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. |
|
|
||||||||||||||||
|
Reconciliation of Net Income to Adjusted EBITDA |
||||||||||||||||
|
(in thousands and unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Quarter Ended |
|
Fiscal Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
| Reconciliation of net income to Adjusted EBITDA: | ||||||||||||||||
| Net income |
$ |
4,372 |
|
$ |
11,956 |
|
$ |
3,068 |
|
$ |
23,402 |
|
||||
| Adjustments: | ||||||||||||||||
| Interest income, net |
|
(68 |
) |
|
(63 |
) |
|
(363 |
) |
|
(4 |
) |
||||
| Income tax provision |
|
3,583 |
|
|
6,035 |
|
|
2,999 |
|
|
9,644 |
|
||||
| Amortization |
|
1,098 |
|
|
1,045 |
|
|
4,392 |
|
|
4,248 |
|
||||
| Depreciation |
|
1,088 |
|
|
910 |
|
|
4,066 |
|
|
3,905 |
|
||||
| Stock-based compensation |
|
75 |
|
|
3,050 |
|
|
5,805 |
|
|
10,142 |
|
||||
| Restructuring costs |
|
- |
|
|
- |
|
|
6,723 |
|
|
3,008 |
|
||||
| Building exit costs |
|
1,569 |
|
|
- |
|
|
2,067 |
|
|
- |
|
||||
| Impaired asset |
|
- |
|
|
- |
|
|
- |
|
|
928 |
|
||||
| Adjusted EBITDA |
$ |
11,717 |
|
$ |
22,933 |
|
$ |
28,757 |
|
$ |
55,273 |
|
||||
| Adjusted EBITDA margin |
|
16.4 |
% |
|
27.3 |
% |
|
10.8 |
% |
|
19.2 |
% |
||||
|
|
||||||||||||||||
|
Additional Financial Information |
||||||||||||||||
|
(in thousands and unaudited) |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Quarter Ended |
|
Fiscal Year Ended |
||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
| Revenue by Division/Segment: | ||||||||||||||||
| Enterprise Division: | ||||||||||||||||
|
$ |
35,898 |
|
$ |
46,945 |
|
$ |
147,609 |
|
$ |
163,384 |
|
|||||
| International direct offices |
|
7,408 |
|
|
8,794 |
|
|
29,344 |
|
|
33,327 |
|
||||
| International licensees |
|
2,362 |
|
|
2,486 |
|
|
11,111 |
|
|
11,436 |
|
||||
|
|
45,668 |
|
|
58,225 |
|
|
188,064 |
|
|
208,147 |
|
|||||
| Education Division |
|
24,450 |
|
|
24,395 |
|
|
74,618 |
|
|
74,210 |
|
||||
| Corporate and other |
|
1,130 |
|
|
1,504 |
|
|
4,385 |
|
|
4,876 |
|
||||
| Consolidated |
$ |
71,248 |
|
$ |
84,124 |
|
$ |
267,067 |
|
$ |
287,233 |
|
||||
| Gross Profit by Division/Segment: | ||||||||||||||||
| Enterprise Division: | ||||||||||||||||
|
$ |
30,099 |
|
$ |
40,319 |
|
$ |
122,601 |
|
$ |
136,420 |
|
|||||
| International direct offices |
|
5,443 |
|
|
6,770 |
|
|
21,606 |
|
|
25,515 |
|
||||
| International licensees |
|
1,946 |
|
|
2,146 |
|
|
9,689 |
|
|
10,086 |
|
||||
|
|
37,488 |
|
|
49,235 |
|
|
153,896 |
|
|
172,021 |
|
|||||
| Education Division |
|
15,767 |
|
|
16,110 |
|
|
47,735 |
|
|
47,529 |
|
||||
| Corporate and other |
|
535 |
|
|
392 |
|
|
1,938 |
|
|
1,522 |
|
||||
| Consolidated |
$ |
53,790 |
|
$ |
65,737 |
|
$ |
203,569 |
|
$ |
221,072 |
|
||||
| Adjusted EBITDA by Division/Segment: | ||||||||||||||||
| Enterprise Division: | ||||||||||||||||
|
$ |
7,610 |
|
$ |
16,220 |
|
$ |
27,398 |
|
$ |
46,641 |
|
|||||
| International direct offices |
|
482 |
|
|
1,041 |
|
|
(402 |
) |
|
3,358 |
|
||||
| International licensees |
|
1,011 |
|
|
1,108 |
|
|
5,459 |
|
|
5,734 |
|
||||
|
|
9,103 |
|
|
18,369 |
|
|
32,455 |
|
|
55,733 |
|
|||||
| Education Division |
|
6,179 |
|
|
7,036 |
|
|
8,184 |
|
|
9,811 |
|
||||
| Corporate and other |
|
(3,565 |
) |
|
(2,472 |
) |
|
(11,882 |
) |
|
(10,271 |
) |
||||
| Consolidated |
$ |
11,717 |
|
$ |
22,933 |
|
$ |
28,757 |
|
$ |
55,273 |
|
||||
|
|
|||||||
|
Condensed Consolidated Balance Sheets |
|||||||
|
(in thousands and unaudited) |
|||||||
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
|
2025 |
|
|
|
2024 |
|
| Assets | |||||||
| Current assets: | |||||||
| Cash and cash equivalents |
$ |
31,698 |
|
$ |
48,663 |
|
|
| Accounts receivable, less allowance for credit losses of |
|
68,415 |
|
|
86,002 |
|
|
| Inventories |
|
5,165 |
|
|
4,002 |
|
|
| Prepaid expenses and other current assets |
|
24,199 |
|
|
21,586 |
|
|
| Total current assets |
|
129,477 |
|
|
160,253 |
|
|
| Property and equipment, net |
|
14,324 |
|
|
8,736 |
|
|
| Intangible assets, net |
|
34,551 |
|
|
37,766 |
|
|
|
|
31,220 |
|
|
31,220 |
|
||
| Deferred income tax assets |
|
231 |
|
|
870 |
|
|
| Other long-term assets |
|
33,109 |
|
|
22,694 |
|
|
|
$ |
242,912 |
|
$ |
261,539 |
|
||
| Liabilities and Shareholders' Equity | |||||||
| Current liabilities: | |||||||
| Current portion of notes payable |
$ |
823 |
|
$ |
835 |
|
|
| Current portion of financing obligation |
|
- |
|
|
3,112 |
|
|
| Accounts payable |
|
8,780 |
|
|
7,862 |
|
|
| Deferred subscription revenue |
|
106,534 |
|
|
101,218 |
|
|
| Customer deposits |
|
16,327 |
|
|
16,972 |
|
|
| Accrued liabilities |
|
24,828 |
|
|
32,454 |
|
|
| Total current liabilities |
|
157,292 |
|
|
162,453 |
|
|
| Notes payable, less current portion |
|
- |
|
|
775 |
|
|
| Financing obligation, less current portion |
|
- |
|
|
1,312 |
|
|
| Other liabilities |
|
14,718 |
|
|
10,732 |
|
|
| Deferred income tax liabilities |
|
3,991 |
|
|
3,132 |
|
|
| Total liabilities |
|
176,001 |
|
|
178,404 |
|
|
| Shareholders' equity: | |||||||
| Common stock |
|
1,353 |
|
|
1,353 |
|
|
| Additional paid-in capital |
|
230,251 |
|
|
231,813 |
|
|
| Retained earnings |
|
126,272 |
|
|
123,204 |
|
|
| Accumulated other comprehensive loss |
|
(1,032 |
) |
|
(768 |
) |
|
|
|
(289,933 |
) |
|
(272,467 |
) |
||
| Total shareholders' equity |
|
66,911 |
|
|
83,135 |
|
|
|
$ |
242,912 |
|
$ |
261,539 |
|
||
|
|
|||||||
|
Condensed Consolidated Free Cash Flow |
|||||||
|
(in thousands and unaudited) |
|||||||
|
|
|
|
|
|
|
||
|
|
Fiscal Year Ended |
||||||
|
|
|
|
|
|
|
||
|
|
|
2025 |
|
|
|
2024 |
|
| (unaudited) | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
| Net income | $ |
3,068 |
|
$ |
23,402 |
|
|
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
| Depreciation and amortization |
8,458 |
|
8,153 |
|
|||
| Amortization of capitalized curriculum costs |
4,440 |
|
3,172 |
|
|||
| Stock-based compensation |
5,805 |
|
10,142 |
|
|||
| Impaired asset |
- |
|
928 |
|
|||
| Deferred income taxes |
1,468 |
|
1,885 |
|
|||
| Amortization of right-of-use operating lease assets |
610 |
|
760 |
|
|||
| Changes in working capital |
5,128 |
|
11,815 |
|
|||
| Net cash provided by operating activities |
28,977 |
|
60,257 |
|
|||
| CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
| Purchases of property and equipment |
(8,253 |
) |
(3,694 |
) |
|||
| Curriculum development costs |
(7,561 |
) |
(6,866 |
) |
|||
| Reacquisition of license rights |
(1,074 |
) |
(750 |
) |
|||
| Net cash used for investing activities |
(16,888 |
) |
(11,310 |
) |
|||
| Free Cash Flow | $ |
12,089 |
|
$ |
48,947 |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20251105935048/en/
Investor Contact:
801-817-5127
investor.relations@franklincovey.com
Media Contact:
801-817-6440
Debra.Lund@franklincovey.com
Source:
