fc-20221102x8k
false000088620600008862062022-11-022022-11-02

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):

November 2, 2022

Logo

Description automatically generated

FRANKLIN COVEY CO.

(Exact name of registrant as specified in its charter)

Commission File No. 001-11107

Utah

87-0401551

(State or other jurisdiction of incorporation)

(IRS Employer Identification Number)

2200 West Parkway Boulevard

Salt Lake City, Utah 84119-2099

(Address of principal executive offices)(Zip Code)

Registrant’s telephone number, including area code: (801) 817-1776

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:

[ ]Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ]Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ]Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ]Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, $.05 Par Value

FC

New York Stock Exchange

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 2, 2022, Franklin Covey Co. (the Company) announced its financial results for the fourth quarter and full fiscal 2022 year, which ended on August 31, 2022. 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 19, 2022, 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 full fiscal 2022 year. The discussion is scheduled to be held on Wednesday, November 2, 2022, at 5:00 p.m. Eastern Time (3:00 p.m. Mountain Time).

Interested persons can participate by dialing (866) 374-5140 (International participants may dial (404) 400-0571), PIN: 12215530#. Alternatively, a webcast will be accessible at the following website https://edge.media-server.com/mmc/p/9vFrwpiwt6. A replay of the webcast will be available starting Wednesday, November 2, 2022 (7:30 p.m. ET) through Wednesday, November 16, 2022, on the Investor Relations area of the Company’s website.

Item 9.01 Financial Statements and Exhibits

(d)

Exhibits

99.1

Earnings release dated November 2, 2022.

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 2, 2022

By:

/s/ Stephen D. Young

Stephen D. Young

Chief Financial Officer

Exhibit 99.1 Q4FY22

              

    

 

 

 

 

 

 

Exhibit 99.1

Logo

Description automatically generated

Press Release

2200 West Parkway Boulevard

Salt Lake City, Utah 84119-2331

www.franklincovey.com

 

 

 



FRANKLIN COVEY REPORTS STRONG FULL YEAR AND FOURTH QUARTER RESULTS



Fiscal 2022 Sales Increase 17%, or $38.7 Million, to a Record $262.8 Million, Fourth Quarter Sales Increase 14% to $78.8 Million



Full Year All Access Pass Subscription and Subscription Services Sales Grow 28% to $144.5 Million, and Grow 26%  in the Fourth Quarter, Education Division Revenues Grow 26% for Fiscal 2022 and 17% for the Fourth Quarter



Sum of Billed and Unbilled Deferred Subscription Revenue Increases 20% to $153.4 Million Compared with August 31, 2021



Full Year and Fourth Quarter Operating Income and Adjusted EBITDA Exceed Expectations, with Fiscal 2022 Operating Income Increasing 192%  to $23.7 Million and Full Year Adjusted EBITDA Increasing 51% to $42.2 Million



Liquidity Remains Strong, Cash Flows from Operating Activities Increase 13%  to $52.3 Million, Available Liquidity Exceeds  $75 Million at August 31, 2022



Company Provides Earnings Guidance for Fiscal 2023





Salt Lake City, Utah – Franklin Covey Co. (NYSE: FC),  a global performance improvement company 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 its fourth quarter and fiscal 2022 year, which ended on August 31, 2022.



Introduction



The Company’s strong full year and fourth quarter performance were highlighted by the following key metrics:



§

The Company’s consolidated sales for the year ended August 31, 2022 increased 17%, or $38.7 million, to $262.8 million compared with $224.2 million in fiscal 2021, and consolidated sales for the fourth quarter increased 14%, or $9.9 million, to $78.8 million compared with $68.9 million in fiscal 2021.  The Company’s sales for both the full year and fourth quarter increased primarily due to strong subscription and subscription services sales, including the following:

o

All Access Pass subscription and subscription services sales grew 28% to $144.5 million for the year compared with $112.5 million in fiscal 2021, and grew 26% to $40.3 million in the fourth quarter compared with $32.0 million in the fourth quarter of fiscal 2021.

o

Education Division revenues grew 26% for the fiscal year and grew 17%  in the fourth quarter on the strength of a record 739 new Leader in Me schools as well as increased consulting, coaching, and training days delivered for both the year and the fourth quarter, a significant increase in the


 

 

 

amount of previously deferred subscription revenue related to Leader in Me subscriptions recognized, and increased training and classroom material sales.

o

Total Company  deferred revenue at August 31, 2022 topped $100 million for the first time and totaled $102.4 million.  The sum of billed subscription and unbilled deferred subscription revenue at August 31, 2022 grew 20% to $153.4 million, compared with August 31, 2021.  Approximately 46% of the Company’s All Access Pass subscriptions are now multi-year contracts, representing 61% of total All Access Pass subscription contract value.

The Company was very pleased with its overall sales growth for the year and during the quarter despite some international headwinds, including $2.6 million of unfavorable impact from foreign exchange rates for the year and $1.4 million in the fourth quarter, and a 27% decrease in China office sales during the year and a 28% decrease in the fourth quarter, primarily due to ongoing pandemic mitigation measures.  On a constant currency basis, the Company’s consolidated sales for fiscal 2022 grew 18% over the prior year to $265.5 million, and grew 16%  in the fourth quarter to $80.3 million.

§

On the strength of increased sales and continued strong gross margins,  gross profit for fiscal 2022 increased 17%, or $29.0 million, to $201.9 million, and fourth quarter gross profit increased 11%  to $59.1 million compared with $53.3 million in 2021.

§

Operating income increased 192%, or $15.6 million, to $23.7 million for fiscal 2022, and increased 101%, or $4.4 million, to $8.7 million in the fourth quarter compared with $4.3 million in fourth quarter of fiscal 2021.

§

Adjusted EBITDA for fiscal 2022 increased 51%, or $14.2 million, to $42.2 million compared with $28.0 million in fiscal 2021, and Adjusted EBITDA for the fourth quarter of fiscal 2022 increased 26%  to $13.3 million compared with $10.6 million in the prior year.

§

Cash flows provided by operating activities for the fiscal year ended August 31, 2022 increased 13%  to $52.3 million compared with $46.2 million in fiscal 2021.

§

With $60.5 million of cash and $15 million available on its revolving line of credit, the Company’s liquidity totaled more than $75 million at August 31, 2022.



Paul Walker,  President and Chief Executive Officer, commented, “We are very pleased with our outstanding fiscal 2022 results and our stronger-than-expected fourth quarter performance,  which were driven by sustained revenue growth, continued strong gross margins, and operational efficiencyOur strong fourth quarter results, combined with the very positive results for the first three quarters of fiscal 2022 resulted in our outstanding full-year results, which included a 17% increase in sales, a 76.8% gross margin, a  192% increase in operating income to $23.7 million, and a  51% increase in Adjusted EBITDA to $42.2 million.  Our cash flows from operating activities increased 13% to $52.3 million and we ended the year with more than $75 million in liquidity, including $60.5 million in cash and with our full $15 million revolving credit facility available.



Walker continued, “Our strong results in fiscal 2022 have been driven by five key factors.  First, the global markets we have chosen to serve are large and growing.  These market conditions provide us with significant opportunities for growth and to increase our share of these markets.  Second, our focus is on the most important and durable segments within these markets.  The opportunities and challenges we help our clients address are very longstanding and provide us with the opportunity to partner with them in both favorable and more challenging and volatile times.  Third, our subscription model is a powerful engine that drives growth, recurring revenue, improved predictability of future revenues, and a high flow through of revenue to profitability and cash flow.  Fourth, we have compelling opportunities for growth.  The combination of the large and growing markets we serve, the importance of the challenges we help our clients address, and the strength of our subscription business model create a number of exciting global growth opportunities.  And fifth, our strong cash flow has, and can be invested to create additional value for shareholders.  We believe these factors have built considerable momentum in our business during fiscal 2022 and have created a foundation for increased revenues, Adjusted EBITDA, and cash flows in fiscal 2023 and in future years.”



Fourth Quarter Financial Overview



The following is a summary of financial results for the fourth quarter of fiscal 2022:

2

 


 

 

 



§

Net SalesConsolidated sales for the quarter ended August 31, 2022 increased 14%  to $78.8 million, compared with $68.9 million in the fourth quarter of fiscal 2021Excluding the unfavorable impact of foreign exchange rates during the fourth quarter, the Company’s sales increased 16% to $80.3 million.  The Company continues to be pleased with the performance of the All Access Pass and Leader in Me subscription-based services, which have driven strong growth in fiscal 2022 and significant momentum to begin fiscal 2023For the fourth quarter of fiscal 2022,  Enterprise Division sales grew 13%, or $6.1 million, to $52.2 million compared with $46.0 million in fiscal 2021, despite unfavorable foreign exchange rates and a 28% decrease in sales through the Company’s office in China, primarily from COVID-related restrictions.   AAP subscription and subscription services sales increased 26% to $40.3 million, and annual revenue retention remained strong at well above  90%International licensee revenues continue to improve and increased 46% compared with the prior year, despite the resurgence of COVID-19 and new lockdowns, especially in Asia and certain other countries,  and the impact in certain countries in Eastern Europe of the war in Ukraine.  Education Division sales grew 17%, or $3.6 million, to $24.7 million compared with $21.0 million in fiscal 2021.  Education Division sales grew on the strength of 739 new Leader in Me schools in fiscal 2022, increased consulting, coaching, and training days delivered during the quarter, increases in the amount of previously deferred  Leader in Me subscriptions revenue recognized, and increased training and classroom material sales.  Total deferred revenue, including deferred subscription revenue from the Company’s All Access Pass and Leader in Me membership,  on the Company’s balance sheet increased to $102.4 million at August 31, 2022.  Subscription sales are initially deferred and recorded on the Company’s balance sheet, and provide a solid base for growth in future periods.

§

Deferred Subscription Revenue and Unbilled Deferred RevenueAt August 31, 2022, the Company had $153.4 million of billed and unbilled deferred subscription revenue, a 20%, or $26.0 million increase over the balance at August 31, 2021.  This total includes $88.1 million of deferred subscription revenue which was on its balance sheet, a 14%, or  $11.0 million increase compared with deferred subscription revenue at the end of fiscal 2021.  At August 31, 2022, the Company also had $65.4 million of unbilled deferred subscription revenue,  a  30%, or  $15.0 million increase compared with $50.4 million of unbilled deferred revenue at August 31, 2021.  Unbilled deferred subscription revenue represents business (typically multi-year contracts) that is contracted but unbilled, and excluded from the Company’s balance sheet.

§

Gross profit:    Gross profit increased to $59.1 million in the fourth quarter compared with $53.3 million in fiscal 2021.  The Company’s gross margin for the quarter ended August 31, 2022 remained strong and was  75.0 percent of sales compared with 77.3 percent in the prior year, even after a significant increase in subscription service sales.

§

Operating ExpensesThe Company’s operating expenses for the quarter ended August 31, 2022 increased $1.4 million compared with the fourth quarter of the prior year, which was due to a $1.9 million increase in selling, general, and administrative (SG&A) expenses.  Despite the increase in SG&A expenses, as a percent of sales, SG&A expenses decreased to 60.9% in fiscal 2022 compared with 67.0%  in the fourth quarter of fiscal 2021.  The Company’s SG&A expenses increased primarily due to increased associate costs resulting from new personnel and increased salaries; increased commissions on higher sales; and increased travel expense.

§

Operating IncomeAs a result of increased sales and strong gross margins, the Company’s income from operations for the fourth quarter of fiscal 2022 improved 101%, or $4.4 million, to $8.7 million compared with $4.3 million in the fourth quarter of the prior year.

§

Pre-Tax Income:  The Company’s pre-tax income for the fourth quarter increased 114%, or $4.4 million, to $8.3 million, compared with $3.9 million in the same quarter of fiscal 2021.

·

Income TaxesThe Company’s income tax provision for the quarter ended August 31, 2022 was $2.7 million compared with $2.1 million in the prior year.  The Company’s effective income tax rate decreased to 32.6% compared with 53.2% in the fourth quarter of fiscal 2021 primarily due to increased pre-tax income compared with fiscal 2021, as more pre-tax income lessens the impact of permanent differences on the Company’s effective tax rate.

§

Net Income:    As a result of the factors described above, the Company’s fourth quarter net income increased 209%, or $3.8 million, to $5.6 million, or $0.39 per diluted share, compared with $1.8 million, or $0.13 per diluted share, in fiscal 2021.

3

 


 

 

 

§

Adjusted EBITDAAdjusted EBITDA for the quarter ended August 31, 2022 improved 26%, or $2.8 million, to  $13.3  million compared with $10.6 million in the fourth quarter of fiscal 2021, reflecting increased sales and continued strong gross margins.

§

Cash Flows, Liquidity, and Financial Position Remain Strong:  The Company’s balance sheet and liquidity position remained strong with $60.5 million of cash at August 31, 2022,  and no borrowings on its $15.0 million line of credit, compared with $47.4 million of cash with no borrowings on its line of credit at August 31, 2021Cash flows from operating activities for fiscal 2022 were strong and increased 13%  to $52.3 million, compared with $46.2 million in fiscal 2021.



Full Year Fiscal 2022 Financial Results



Consolidated revenue for fiscal 2022 increased 17%, or $38.7 million, to  $262.8 million compared with $224.2 million in fiscal 2021Increased sales during fiscal 2022 were primarily due to continued strong sales of subscription and subscription-related services, including the All Access Pass in the Enterprise Division and the Leader in Me membership in the Education Division.    On a constant currency basis, the Company’s consolidated sales increased 18% to $265.5 million.  Enterprise Division sales increased 15% during fiscal 2022 to $194.4 million compared with  $168.6 million in the prior year.    AAP subscription and subscription services sales increased 28% to $144.5 million, and annual revenue retention remained strong at well above 90%.  For the fiscal year ended August 31, 2022, sales increased in each of the Company’s foreign direct offices, except China, and improved 4% for the combined offices compared with fiscal 2021.  International licensee revenues continue to improve and increased 17% compared with the prior year.   Education Division sales grew 26%, or $13.0 million, to $61.9 million compared with $48.9 million during fiscal 2021.    Education Division sales grew primarily on the strength of 739 new Leader in Me schools in fiscal 2022, increased consulting, coaching, and training days delivered during the year, increases in the amount of previously deferred Leader in Me subscriptions revenue recognized, and increased training and classroom material sales.  Gross profit for fiscal 2022 increased 17%, or $29.0 million, to  $201.9 million compared with $172.9 million in the prior year.  Gross margin during fiscal 2022 remained strong at  76.8% of sales compared with 77.1% in fiscal 2021.



Operating expenses for fiscal 2022 increased $13.4 million compared with the prior year due to a $14.5 million increase in SG&A expenses.  Despite the increase in SG&A expenses during fiscal 2022, as a percent of sales, SG&A expenses declined to 63.9% in fiscal 2022 compared with 68.5% in fiscal 2021.    Increased SG&A expense was primarily due to increased associate costs resulting from new personnel,  increased salaries, and the acquisition of Strive in the third quarter of fiscal 2021; increased commissions on higher sales; increased travel expense; and increased marketing and development expenses.  The Company’s income from operations for fiscal 2022 improved significantly to $23.7 million compared with $8.1 million in the prior year.  Adjusted EBITDA for fiscal 2022 increased 51%, or $14.2 million, to  $42.2 million, compared with $28.0 million in fiscal 2021Excluding the impact of foreign exchange, the Company’s full-year Adjusted EBITDA increased 56% to $43.6 million.  Pre-tax income also increased significantly to $22.1 million for fiscal 2022 compared with $6.1 million in fiscal 2021.  The Company’s effective income tax rate for fiscal 2022 was approximately 16% compared with an effective benefit rate of 124% in fiscal 2021.  The Company’s unusual income tax benefit in fiscal 2021 was primarily the result of a $10.5 million reduction in the valuation allowance against certain deferred tax assets, based on a return to a three-year cumulative pre-tax income measurement during the third quarter of fiscal 2021, and the outlook for continued strong financial performance.    The Company’s effective rate in fiscal 2022 benefitted from decreasing the valuation allowances against certain deferred tax assets during the year.  Despite the significant change in effective tax rates, the Company’s net income for fiscal 2022 increased 35%  to $18.4 million, or $1.27 per diluted share, compared with $13.6 million, or $0.96 per diluted share, for the fiscal year ended August 31, 2021.



Fiscal 2023 Outlook



Driven by the strength and strategic durability of its All Access Pass and Leader in Me membership subscriptions, which have driven accelerated growth over the past years, and continuing strong performance and momentum generated in fiscal 2022, the Company’s guidance is that Adjusted EBITDA for fiscal 2023 will

4

 


 

 

 

increase to between $47 million and $49 million in constant currency, compared with the $42.2 million in Adjusted EBITDA achieved in fiscal 2022.    The Company expects to achieve this growth even after absorbing: 1) increased investments to add an estimated 40 new client partners in fiscal 2023, other personnel, and investments in the Company’s delivery portals and content; 2) the potential for ongoing disruptions in China and Japan resulting from the COVID-19 pandemic and economic conditions in these countries; and 3) potentially challenging macroeconomic conditions.  The Company’s current outlook is that its Adjusted EBITDA will then increase to approximately $57 million in fiscal 2024, and to approximately $67 million in fiscal 2025.  The Company remains confident in the strength of the All Access Pass and Leader in Me membership subscriptions, which have driven Franklin Covey’s growth across recent years and which are expected to drive continued growth in fiscal 2023 and subsequent years.



Earnings Conference Call



On Wednesday,  November 2, 2022, at 5:00 p.m. Eastern (3:00 p.m. Mountain) Franklin Covey will host a conference call to review its financial results for the fourth quarter and full fiscal year ended August 31, 2022Interested persons may participate by dialing 866-374-5140 (International participants may dial 404-400-0571), PIN:  12215530#.  Alternatively, a webcast will be accessible at the following Web site: https://edge.media-server.com/mmc/p/9vwpiwt6.    A replay of the webcast will remain accessible through November 16, 2022 on the Investor Relations area of the Company’s Web site.





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 economic conditions; the severity and duration of global business disruptions from the COVID-19 outbreak; the ability of the Company to operate effectively during and in the aftermath of the COVID-19 pandemic; impacts from global economic and supply chain disruptions; expectations regarding the economic recovery from the pandemic; renewals of subscription contracts; the impact of deferred revenues on future financial results; market acceptance of new products or services, including new AAP portal upgrades; inflation; the ability to achieve sustainable growth in future periods;  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 earnings before interest, income taxes, depreciation, and amortization (Adjusted EBITDA) and “constant currency,” which are non-GAAP measures.  The Company defines Adjusted EBITDA as net income or loss excluding the impact of interest expense, income taxes, intangible asset amortization, depreciation, stock-based compensation expense, and certain other items such as adjustments to the fair value of expected contingent consideration liabilities arising from business acquisitions.  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

5

 


 

 

 

periods and the Company believes they provide investors with greater transparency to evaluate operational activities and financial results.  Refer to the attached table for the reconciliation of the non-GAAP financial measure, Adjusted EBITDA, to consolidated net income, a related GAAP financial measure.



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 over 160 countries and territoriesThe 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.





 

Investor Contact:

Franklin Covey

Boyd Roberts

801-817-5127

investor.relations@franklincovey.com

Media Contact:

Franklin Covey

Debra Lund

801-817-6440

Debra.Lund@franklincovey.com







6

 


 

 

 









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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,



 

 

2022

 

 

2021

 

 

2022

 

 

2021



 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

78,806 

 

$

68,945 

 

$

262,841 

 

$

224,168 

Cost of sales

 

 

19,739 

 

 

15,677 

 

 

60,929 

 

 

51,266 

Gross profit

 

 

59,067 

 

 

53,268 

 

 

201,912 

 

 

172,902 



 

 

 

 

 

 

 

 

 

 

 

 

Selling, general, and administrative

 

 

48,027 

 

 

46,166 

 

 

168,069 

 

 

153,605 

Depreciation

 

 

1,217 

 

 

1,286 

 

 

4,903 

 

 

6,190 

Amortization

 

 

1,160 

 

 

1,503 

 

 

5,266 

 

 

5,006 

Income from operations

 

 

8,663 

 

 

4,313 

 

 

23,674 

 

 

8,101 

Interest expense, net

 

 

(383)

 

 

(449)

 

 

(1,610)

 

 

(2,026)

Income before income taxes

 

 

8,280 

 

 

3,864 

 

 

22,064 

 

 

6,075 

Income tax benefit (provision)

 

 

(2,702)

 

 

(2,057)

 

 

(3,634)

 

 

7,548 

Net income

 

$

5,578 

 

$

1,807 

 

$

18,430 

 

$

13,623 



 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share:

 

 

 

 

 

 

 

 

 

 

 

 

  Basic

 

$

0.40 

 

$

0.13 

 

$

1.30 

 

$

0.97 

  Diluted

 

 

0.39 

 

 

0.13 

 

 

1.27 

 

 

0.96 



 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares:

 

 

 

 

 

 

 

 

 

 

 

 

  Basic

 

 

13,857 

 

 

14,156 

 

 

14,147 

 

 

14,090 

  Diluted

 

 

14,425 

 

 

14,175 

 

 

14,555 

 

 

14,143 



 

 

 

 

 

 

 

 

 

 

 

 

Other data:

 

 

 

 

 

 

 

 

 

 

 

 

  Adjusted EBITDA(1)

 

$

13,347 

 

$

10,556 

 

$

42,197 

 

$

27,958 



 

 

 

 

 

 

 

 

 

 

 

 



(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.







7

 


 

 

 











 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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,



 

 

2022

 

 

2021

 

 

2022

 

 

2021

Reconciliation of net income to Adjusted EBITDA:

 

 

 

 

 

 

 

 

 

    Net income

 

$

5,578 

 

$

1,807 

 

$

18,430 

 

$

13,623 

    Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

         Interest expense, net

 

 

383 

 

 

449 

 

 

1,610 

 

 

2,026 

         Income tax provision (benefit)

 

 

2,702 

 

 

2,057 

 

 

3,634 

 

 

(7,548)

         Amortization

 

 

1,160 

 

 

1,503 

 

 

5,266 

 

 

5,006 

         Depreciation

 

 

1,217 

 

 

1,286 

 

 

4,903 

 

 

6,190 

         Stock-based compensation

 

 

2,299 

 

 

3,490 

 

 

8,286 

 

 

8,617 

         Increase in the fair value of contingent

 

 

 

 

 

 

 

 

 

 

 

 

            consideration liabilities

 

 

 

 

28 

 

 

68 

 

 

193 

         Business acquisition costs

 

 

 -

 

 

 -

 

 

 -

 

 

300 

         Government COVID assistance

 

 

 -

 

 

(64)

 

 

 -

 

 

(299)

         Gain from insurance settlement

 

 

 -

 

 

 -

 

 

 -

 

 

(150)



 

 

 

 

 

 

 

 

 

 

 

 

            Adjusted EBITDA

 

$

13,347 

 

$

10,556 

 

$

42,197 

 

$

27,958 



 

 

 

 

 

 

 

 

 

 

 

 

            Adjusted EBITDA margin

 

 

16.9% 

 

 

15.3% 

 

 

16.1% 

 

 

12.5% 







8

 


 

 

 









 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

FRANKLIN COVEY CO.

Additional Financial Information

(in thousands and unaudited)



 

 

 

 

 

 

 

 

 

 

 

 



 

 

Quarter Ended

 

 

Fiscal Year Ended



 

 

August 31,

 

 

August 31,

 

 

August 31,

 

 

August 31,



 

 

2022

 

 

2021

 

 

2022

 

 

2021

Sales by Division/Segment:

 

 

 

 

 

 

 

 

 

 

 

 

    Enterprise Division:

 

 

 

 

 

 

 

 

 

 

 

 

         Direct offices

 

$

49,807 

 

$

44,422 

 

$

183,845 

 

$

159,608 

         International licensees

 

 

2,355 

 

 

1,616 

 

 

10,551 

 

 

9,036 



 

 

52,162 

 

 

46,038 

 

 

194,396 

 

 

168,644 

    Education Division

 

 

24,650 

 

 

21,028 

 

 

61,852 

 

 

48,902 

    Corporate and other

 

 

1,994 

 

 

1,879 

 

 

6,593 

 

 

6,622 



 

 

 

 

 

 

 

 

 

 

 

 

    Consolidated

 

$

78,806 

 

$

68,945 

 

$

262,841 

 

$

224,168 



 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit by Division/Segment:

 

 

 

 

 

 

 

 

 

 

 

 

    Enterprise Division:

 

 

 

 

 

 

 

 

 

 

 

 

         Direct offices

 

$

39,757 

 

$

36,215 

 

$

148,051 

 

$

129,416 

         International licensees

 

 

2,038 

 

 

1,273 

 

 

9,382 

 

 

7,727 



 

 

41,795 

 

 

37,488 

 

 

157,433 

 

 

137,143 

    Education Division

 

 

16,457 

 

 

15,262 

 

 

41,206 

 

 

32,771 

    Corporate and other

 

 

815 

 

 

518 

 

 

3,273 

 

 

2,988 



 

 

 

 

 

 

 

 

 

 

 

 

    Consolidated

 

$

59,067 

 

$

53,268 

 

$

201,912 

 

$

172,902 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA by Division/Segment:

 

 

 

 

 

 

 

 

 

 

 

 

    Enterprise Division:

 

 

 

 

 

 

 

 

 

 

 

 

         Direct offices

 

$

8,833 

 

$

6,211 

 

$

37,497 

 

$

27,948 

         International licensees

 

 

546 

 

 

(11)

 

 

4,964 

 

 

3,586 



 

 

9,379 

 

 

6,200 

 

 

42,461 

 

 

31,534 

    Education Division

 

 

6,610 

 

 

6,823 

 

 

8,408 

 

 

4,818 

    Corporate and other

 

 

(2,642)

 

 

(2,467)

 

 

(8,672)

 

 

(8,394)



 

 

 

 

 

 

 

 

 

 

 

 

    Consolidated

 

$

13,347 

 

$

10,556 

 

$

42,197 

 

$

27,958 



 

 

 

 

 

 

 

 

 

 

 

 



9

 


 

 

 









 

 

 

 

 

 



 

 

 

 

 

 

FRANKLIN COVEY CO.

Condensed Consolidated Balance Sheets

(in thousands and unaudited)



 

 

 

 

 

 



 

 

August 31,

 

 

August 31,



 

 

2022

 

 

2021

Assets

 

 

 

Current assets:

 

 

 

 

 

 

    Cash and cash equivalents

 

$

60,517 

 

$

47,417 

    Accounts receivable, less allowance for

 

 

 

 

 

 

            doubtful accounts of $4,492 and $4,643

 

 

72,561 

 

 

70,680 

    Inventories

 

 

3,527 

 

 

2,496 

    Prepaid expenses and other current assets

 

 

19,278 

 

 

16,115 

              Total current assets

 

 

155,883 

 

 

136,708 



 

 

 

 

 

 

Property and equipment, net

 

 

9,798 

 

 

11,525 

Intangible assets, net

 

 

44,833 

 

 

50,097 

Goodwill

 

 

31,220 

 

 

31,220 

Deferred income tax assets

 

 

4,686 

 

 

4,951 

Other long-term assets

 

 

12,735 

 

 

15,153 



 

$

259,155 

 

$

249,654 



 

 

 

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

    Current portion of notes payable

 

$

5,835 

 

$

5,835 

    Current portion of financing obligation

 

 

3,199 

 

 

2,887 

    Accounts payable

 

 

10,864 

 

 

6,948 

    Deferred subscription revenue

 

 

85,543 

 

 

74,772 

    Other deferred revenue

 

 

14,150 

 

 

11,117 

    Accrued liabilities

 

 

34,205 

 

 

34,980 

              Total current liabilities

 

 

153,796 

 

 

136,539 



 

 

 

 

 

 

Notes payable, less current portion

 

 

7,268 

 

 

12,975 

Financing obligation, less current portion

 

 

7,962 

 

 

11,161 

Other liabilities

 

 

7,116 

 

 

8,741 

Deferred income tax liabilities

 

 

199 

 

 

375 

              Total liabilities

 

 

176,341 

 

 

169,791 



 

 

 

 

 

 

Shareholders' equity:

 

 

 

 

 

 

    Common stock

 

 

1,353 

 

 

1,353 

    Additional paid-in capital

 

 

220,246 

 

 

214,888 

    Retained earnings

 

 

82,021 

 

 

63,591 

    Accumulated other comprehensive income (loss)

 

 

(542)

 

 

709 

    Treasury stock at cost, 13,203 and 12,889 shares

 

 

(220,264)

 

 

(200,678)

            Total shareholders' equity

 

 

82,814 

 

 

79,863 



 

$

259,155 

 

$

249,654 



 

 

 

 

 

 



10