Franklin Covey Reports First Quarter Fiscal 2025 Financial Results
Consolidated First Quarter Revenue Increases to
Education Division First Quarter Revenue Increases 11% to
New North America Sales Force Structure Now in Place with Sales Hiring Activities Ahead of Plan
Liquidity Remains Strong at over
Company Affirms Guidance for Fiscal 2025
Financial Highlights
The Company’s consolidated revenue for the quarter ended
-
Enterprise Division revenues for the first quarter of fiscal 2025 were
$51.6 million compared with$52.4 million in fiscal 2024. The decrease was primarily due to decreased revenue through the Company’s offices inChina andJapan and by decreased international licensee revenues asNorth America segment sales were essentially flat for the quarter.North America segment sales were essentially in-line with the Company’s expectations as the Company transitions its sales force inNorth America to a more focused structure that is expected to accelerate sales growth in future periods. All Access Pass (AAP) subscription plus subscription services revenue was$41.0 million in the first quarter of fiscal 2025 compared with$41.6 million in the prior year. -
Education Division revenues in the first quarter increased 11% to
$16.5 million compared with$14.9 million in the first quarter of the prior year. First quarter revenue growth was primarily due to increased sales of classroom and training materials, due in part to a new initiative with a state that began in the first quarter of 2025, increased coaching and consulting revenue, and increased membership subscription revenues resulting from new schools which started The Leader in Me during fiscal 2024. Delivery of training and coaching days remained strong during the first quarter of fiscal 2025, as the Education Division delivered approximately 100 more training and coaching days than the prior year. -
Total Company subscription and subscription services revenues reached$55.8 million , a 2% increase over$54.8 million in the first quarter of fiscal 2024. For the first quarter of fiscal 2025, subscriptions invoiced equaled the first quarter of the prior year at$24.7 million . -
The Company’s operating expenses for the quarter ended
November 30, 2024 , increased$4.3 million compared with the prior year, which was primarily due to a$3.0 million increase in selling, general, and administrative (SG&A) expenses and a$1.4 million increase in restructuring expenses. The increase in SG&A expenses was primarily due to increased associate costs related to new personnel, including new sales and sales support personnel hired in connection with the restructuring of theNorth America sales force, compensation increases, and benefits costs; and from advertising and promotional costs primarily related to the launch of the Company’s refreshed The 7 Habits of Highly Effective People offering, which was released during the first quarter. Restructuring costs were for severance related to the execution of sales and sales management restructuring initiatives that began in fiscal 2024. -
Operating income for the quarter ended
November 30, 2024 was$1.5 million compared with$5.3 million in fiscal 2024, and reflected the factors noted above. Net income for the first quarter of fiscal 2025 was$1.2 million , or$0.09 per diluted share, compared with$4.9 million , or$0.36 per diluted share, in the first quarter of the prior year. -
Adjusted EBITDA for the first quarter of fiscal 2025 was in-line with expectations at
$7.7 million compared with$11.0 million in the prior year. In constant currency, Adjusted EBITDA was$8.1 million in the first quarter of fiscal 2025. Adjusted EBITDA for the rolling four quarters endedNovember 30, 2024 increased to$52.0 million compared with$47.6 million for the comparable period endedNovember 30, 2023 . -
Deferred subscription revenue at
November 30, 2024 increased 10% to$95.7 million compared with$87.2 million atNovember 30, 2023 . Unbilled deferred subscription revenue atNovember 30, 2024 , was$73.0 million compared with$82.5 million atNovember 30, 2023 . AtNovember 30, 2024 , 55% of the Company’s AAP contracts inNorth America were for at least two years, compared with 54% atNovember 30, 2023 , and the percentage of contracted amounts represented by multi-year contracts atNovember 30, 2024 was equal to the prior year at 60%. -
Cash flows from operating activities for the first quarter of fiscal 2025 remained strong and totaled
$14.1 million compared with$17.4 million in fiscal 2024. Free Cash Flow for the first quarter totaled$11.4 million compared with$13.7 million in the prior year. The decrease in cash flows during the first quarter of fiscal 2025 was due to lower operating income than in the prior year resulting primarily from the growth investments associated with the realignment of theNorth America sales force in the Enterprise Division. -
The Company purchased 145,768 shares of its common stock for
$6.0 million during the first quarter of fiscal 2025. These shares were withheld to cover statutory income taxes on stock-based compensation awards that vested and were issued during the first quarter.
Walker continued, “In our earnings call held in November, we shared that we were pleased to have substantially achieved the three big strategic initiatives we began in previous years. These initiatives included 1) the transition of our business model to a subscription-based model; 2) significant prior and ongoing investment in technology to enable our solutions to be delivered seamlessly across all modalities and in more than 25 languages worldwide; and 3) significant prior and ongoing investment to ensure that our content, offerings, and solutions represent the gold standard in our market. Now that these initiatives are substantially in place, we are now positioned to leverage these strategic achievements by accelerating our go-to-market efforts to capture an even greater share of our total addressable market.”
Walker concluded, “The two key areas of focus and investment in our go-to-market efforts are: First, to achieve significant ongoing increases in client penetration, which is the sole focus of a large number of our client partners, and provide them with the additional client support resources necessary to achieve this expansion within our existing clients; and second, to make winning a significantly increased number of new clients the only focus of a separate, specially trained group of client partners. Our target was to begin the second quarter of fiscal 2025 fully transitioned into the new sales structure and we are pleased to report that we hit that target. Today in our
Fiscal 2025 Guidance Affirmed
Based on fiscal 2025 financial results and the expected success of investments in its sales and marketing efforts, the Company affirms its expected fiscal 2025 revenue to be in the range of
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; 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
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 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. 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, 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.
Condensed Consolidated Income Statements | ||||||||
(in thousands, except per-share amounts, and unaudited) | ||||||||
Quarter Ended | ||||||||
|
|
|
||||||
|
2024 |
|
|
|
2023 |
|
||
Net revenue |
$ |
69,086 |
|
$ |
68,399 |
|
||
Cost of revenue |
|
16,375 |
|
|
16,122 |
|
||
Gross profit |
|
52,711 |
|
|
52,277 |
|
||
Selling, general, and administrative |
|
47,204 |
|
|
44,205 |
|
||
Restructuring costs |
|
1,984 |
|
|
581 |
|
||
Depreciation |
|
950 |
|
|
1,091 |
|
||
Amortization |
|
1,098 |
|
|
1,071 |
|
||
Income from operations |
|
1,475 |
|
|
5,329 |
|
||
Interest income (expense), net |
|
112 |
|
|
(53 |
) |
||
Income before income taxes |
|
1,587 |
|
|
5,276 |
|
||
Income tax provision |
|
(406 |
) |
|
(425 |
) |
||
Net income |
$ |
1,181 |
|
$ |
4,851 |
|
||
Net income per share: | ||||||||
Basic |
$ |
0.09 |
|
$ |
0.37 |
|
||
Diluted |
|
0.09 |
|
|
0.36 |
|
||
Weighted average common shares: | ||||||||
Basic |
|
13,092 |
|
|
13,244 |
|
||
Diluted |
|
13,271 |
|
|
13,636 |
|
||
Other data: | ||||||||
Adjusted EBITDA(1) |
$ |
7,674 |
|
$ |
10,969 |
|
(1) |
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 comparable 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 | ||||||||||
|
|
|
||||||||
|
2024 |
|
|
|
2023 |
|
||||
Reconciliation of net income to Adjusted EBITDA: | ||||||||||
Net income |
$ |
1,181 |
|
$ |
4,851 |
|
||||
Adjustments: | ||||||||||
Interest (income) expense, net |
|
(112 |
) |
|
53 |
|
||||
Income tax provision |
|
406 |
|
|
425 |
|
||||
Amortization |
|
1,098 |
|
|
1,071 |
|
||||
Depreciation |
|
950 |
|
|
1,091 |
|
||||
Stock-based compensation |
|
2,167 |
|
|
2,897 |
|
||||
Restructuring costs |
|
1,984 |
|
|
581 |
|
||||
Adjusted EBITDA |
$ |
7,674 |
|
$ |
10,969 |
|
||||
Adjusted EBITDA margin |
|
11.1 |
% |
|
16.0 |
% |
||||
Additional Financial Information | ||||||||||
(in thousands and unaudited) | ||||||||||
Quarter Ended | ||||||||||
|
|
|
||||||||
|
2024 |
|
|
|
2023 |
|
||||
Revenue by Division/Segment: | ||||||||||
Enterprise Division: | ||||||||||
$ |
40,137 |
|
$ |
40,293 |
|
|||||
International direct offices |
|
8,239 |
|
|
8,730 |
|
||||
International licensees |
|
3,203 |
|
|
3,423 |
|
||||
|
51,579 |
|
|
52,446 |
|
|||||
Education Division |
|
16,464 |
|
|
14,891 |
|
||||
Corporate and other |
|
1,043 |
|
|
1,062 |
|
||||
Consolidated |
$ |
69,086 |
|
$ |
68,399 |
|
||||
Gross Profit by Division/Segment: | ||||||||||
Enterprise Division: | ||||||||||
$ |
32,821 |
|
$ |
32,764 |
|
|||||
International direct offices |
|
6,113 |
|
|
6,613 |
|
||||
International licensees |
|
2,864 |
|
|
3,081 |
|
||||
|
41,798 |
|
|
42,458 |
|
|||||
Education Division |
|
10,410 |
|
|
9,475 |
|
||||
Corporate and other |
|
503 |
|
|
344 |
|
||||
Consolidated |
$ |
52,711 |
|
$ |
52,277 |
|
||||
Adjusted EBITDA by Division/Segment: | ||||||||||
Enterprise Division: | ||||||||||
$ |
8,744 |
|
$ |
10,441 |
|
|||||
International direct offices |
|
(224 |
) |
|
1,158 |
|
||||
International licensees |
|
1,644 |
|
|
1,916 |
|
||||
|
10,164 |
|
|
13,515 |
|
|||||
Education Division |
|
266 |
|
|
110 |
|
||||
Corporate and other |
|
(2,756 |
) |
|
(2,656 |
) |
||||
Consolidated |
$ |
7,674 |
$ |
10,969 |
||||||
|
||||||||
Condensed Consolidated Balance Sheets | ||||||||
(in thousands and unaudited) | ||||||||
|
|
|
||||||
|
2024 |
|
|
|
2024 |
|
||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents |
$ |
53,294 |
|
$ |
48,663 |
|
||
Accounts receivable, less allowance for | ||||||||
credit losses of |
|
61,419 |
|
|
86,002 |
|
||
Inventories |
|
3,828 |
|
|
4,002 |
|
||
Prepaid expenses and other current assets |
|
20,247 |
|
|
21,586 |
|
||
Total current assets |
|
138,788 |
|
|
160,253 |
|
||
Property and equipment, net |
|
8,733 |
|
|
8,736 |
|
||
Intangible assets, net |
|
37,163 |
|
|
37,766 |
|
||
|
31,220 |
|
|
31,220 |
|
|||
Deferred income tax assets |
|
834 |
|
|
870 |
|
||
Other long-term assets |
|
23,168 |
|
|
22,694 |
|
||
$ |
239,906 |
|
$ |
261,539 |
|
|||
Liabilities and Shareholders' Equity | ||||||||
Current liabilities: | ||||||||
Current portion of notes payable |
$ |
835 |
|
$ |
835 |
|
||
Current portion of financing obligation |
|
2,166 |
|
|
3,112 |
|
||
Accounts payable |
|
5,961 |
|
|
7,862 |
|
||
Deferred subscription revenue |
|
88,868 |
|
|
101,218 |
|
||
Customer deposits |
|
21,815 |
|
|
16,972 |
|
||
Accrued liabilities |
|
23,893 |
|
|
32,454 |
|
||
Total current liabilities |
|
143,538 |
|
|
162,453 |
|
||
Notes payable, less current portion |
|
789 |
|
|
775 |
|
||
Financing obligation, less current portion |
|
1,312 |
|
|
1,312 |
|
||
Other liabilities |
|
10,707 |
|
|
10,732 |
|
||
Deferred income tax liabilities |
|
2,913 |
|
|
3,132 |
|
||
Total liabilities |
|
159,259 |
|
|
178,404 |
|
||
Shareholders' equity: | ||||||||
Common stock |
|
1,353 |
|
|
1,353 |
|
||
Additional paid-in capital |
|
227,273 |
|
|
231,813 |
|
||
Retained earnings |
|
124,385 |
|
|
123,204 |
|
||
Accumulated other comprehensive loss |
|
(970 |
) |
|
(768 |
) |
||
|
(271,394 |
) |
|
(272,467 |
) |
|||
Total shareholders' equity |
|
80,647 |
|
|
83,135 |
|
||
$ |
239,906 |
|
$ |
261,539 |
|
|||
Condensed Consolidated Free Cash Flow | |||||||
(in thousands and unaudited) | |||||||
Quarter Ended | |||||||
|
|
|
|
||||
2024 |
|
|
|
2023 |
|
||
(unaudited) | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
Net income | $ |
1,181 |
|
$ |
4,851 |
|
|
Adjustments to reconcile net income to net cash | |||||||
provided by operating activities: | |||||||
Depreciation and amortization |
2,048 |
|
2,162 |
|
|||
Amortization of capitalized curriculum costs |
1,033 |
|
691 |
|
|||
Stock-based compensation |
2,167 |
|
2,897 |
|
|||
Deferred income taxes |
(216 |
) |
(1,048 |
) |
|||
Amortization of right-of-use operating lease assets |
162 |
|
199 |
|
|||
Changes in working capital |
7,770 |
|
7,686 |
|
|||
Net cash provided by operating activities |
14,145 |
|
17,438 |
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
Purchases of property and equipment |
(998 |
) |
(1,072 |
) |
|||
Curriculum development costs |
(1,432 |
) |
(2,668 |
) |
|||
Reacquisition of license rights |
(324 |
) |
- |
|
|||
Net cash used for investing activities |
(2,754 |
) |
(3,740 |
) |
|||
Free Cash Flow | $ |
11,391 |
|
$ |
13,698 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250108056330/en/
Investor Contact:
801-817-5127
investor.relations@franklincovey.com
Media Contact:
801-817-6440
Debra.Lund@franklincovey.com
Source: