Franklin Covey Reports Third Quarter Fiscal 2025 Financial Results
Consolidated Revenue for the Third Quarter of
Adjusted EBITDA of
Deferred Subscription Revenue of
Liquidity Remains Strong at over
Company Updates Guidance for Fiscal 2025
Third Quarter Fiscal 2025 Financial Results
The Company’s consolidated revenue for Q3 FY2025 was
-
Enterprise Division revenue for Q3 FY2025 totaled
$47.3 million compared with$51.9 million in the prior year.
-
Enterprise Division revenue performance was impacted by a
$3.5 million decrease inNorth America segment revenue and a$1.0 million decrease in International Direct Office revenue. These segments were affected by ongoing macroeconomic uncertainties, geopolitical trade tensions, and canceledU.S. federal government contracts.
-
Education Division revenue in Q3 FY2025 was
$18.6 million compared with$20.2 million in the prior year.
- The decrease was primarily due to less materials revenue during the quarter compared to Q3 FY2024, a quarter last year that included a new state-wide initiative which had a significant amount of training materials in the initial phases of the program.
- Decreased materials revenue was partially offset by increased training and coaching revenue and membership subscription revenue.
-
Consolidated subscription and subscription services revenue for Q3 FY2025 was
$57.7 million compared with$60.8 million in Q3 FY2024. Subscription revenue invoiced for Q3 FY2025 totaled$31.7 million compared with$34.5 million in Q3 FY2024. -
The Company realized a net loss for Q3 FY2025 of
$(1.4) million , or$(0.11) per share, compared with net income of$5.7 million , or$0.43 per diluted share, in Q3 FY2024.
-
The net loss included
$4.7 million in restructuring charges as the Company optimized its go-to-market transformation investments in the Enterprise Division and reduced costs in other areas of its operations, and a$1.6 million year-over-year increase in selling, general, and administrative expenses from the implementation of the Company’s go-to-market strategy that commenced inDecember 2024 .
-
Adjusted EBITDA for Q3 FY2025 exceeded Company guidance and was
$7.3 million compared with$13.9 million in the prior year. -
Consolidated deferred subscription revenue at
May 31, 2025 , increased 7% to$89.3 million compared with$83.8 million atMay 31, 2024 .
-
At
May 31, 2025 , 58% of the Company’s AAP contracts inNorth America are for at least two years, compared with 55% atMay 31, 2024 , and the percentage of contracted amounts represented by multi-year contracts was 62% compared with 60% onMay 31, 2024 . -
Unbilled deferred subscription revenue totaled
$62.0 million atMay 31, 2025 , compared with$69.4 million atMay 31, 2024 .
-
Cash provided by operating activities for the three quarters ended
May 31, 2025 was$19.0 million compared with$38.4 million in the prior year.
-
Free cash flow for the first three quarters of fiscal 2025 was
$10.6 million compared with$30.6 million in the prior year. -
Cash and cash equivalents totaled
$33.7 million compared to$40.4 million as ofFebruary 28, 2025 .
-
The Company purchased approximately 372,000 shares of its common stock on the open market for
$8.3 million during Q3 FY2025. For full fiscal 2025, the Company has purchased approximately 769,000 shares of its common stock for a total of$23.0 million .
Fiscal 2025 Guidance
The effect of government actions and their impact on our direct Government business and our International business has been consistent with what the Company described last quarter. In the middle of an uncertain environment, we have continued to win and expect to win many large deals in our Enterprise and Education businesses. However, due to the continued uncertainty impacting our clients’ decision-making and the timing risk for delivery of services, where delivery of the services could slip into the first quarter of the next fiscal year, we are making a revision to our guidance.
The Company updates guidance to the following, 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 , based on the revised revenue guidance this year and cost reductions that will beneficially impact Q4 FY2025.
The Company will share updated guidance for FY2026 when it reports at year-end in November, but due in part to the recent cost reduction actions, the Company expects to generate a meaningful increase in Adjusted EBITDA and free cash flow in FY2026.
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
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 | Three Quarters Ended | ||||||||||||||
|
|
|
|
||||||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenue |
$ |
67,121 |
|
$ |
73,373 |
|
$ |
195,819 |
|
$ |
203,109 |
|
|||
Cost of revenue |
|
15,799 |
|
|
17,167 |
|
|
46,040 |
|
|
47,773 |
|
|||
Gross profit |
|
51,322 |
|
|
56,206 |
|
|
149,779 |
|
|
155,336 |
|
|||
Selling, general, and administrative |
|
46,676 |
|
|
45,110 |
|
|
138,966 |
|
|
130,088 |
|
|||
Restructuring costs |
|
4,739 |
|
|
701 |
|
|
6,723 |
|
|
3,008 |
|
|||
Impaired asset |
|
- |
|
|
- |
|
|
- |
|
|
928 |
|
|||
Depreciation |
|
1,012 |
|
|
990 |
|
|
2,979 |
|
|
2,994 |
|
|||
Amortization |
|
1,098 |
|
|
1,062 |
|
|
3,294 |
|
|
3,204 |
|
|||
Income (loss) from operations |
|
(2,203 |
) |
|
8,343 |
|
|
(2,183 |
) |
|
15,114 |
|
|||
Interest income (expense), net |
|
76 |
|
|
21 |
|
|
295 |
|
|
(59 |
) |
|||
Income (loss) before income taxes |
|
(2,127 |
) |
|
8,364 |
|
|
(1,888 |
) |
|
15,055 |
|
|||
Income tax benefit (provision) |
|
718 |
|
|
(2,643 |
) |
|
584 |
|
|
(3,609 |
) |
|||
Net income (loss) |
$ |
(1,409 |
) |
$ |
5,721 |
|
$ |
(1,304 |
) |
$ |
11,446 |
|
|||
Net income (loss) per common share: | |||||||||||||||
Basic |
$ |
(0.11 |
) |
$ |
0.43 |
|
$ |
(0.10 |
) |
$ |
0.87 |
|
|||
Diluted |
|
(0.11 |
) |
|
0.43 |
|
|
(0.10 |
) |
|
0.85 |
|
|||
Weighted average common shares: | |||||||||||||||
Basic |
|
12,891 |
|
|
13,160 |
|
|
13,028 |
|
|
13,222 |
|
|||
Diluted |
|
12,891 |
|
|
13,378 |
|
|
13,028 |
|
|
13,499 |
|
|||
Other data: | |||||||||||||||
Adjusted EBITDA(1) |
$ |
7,307 |
|
$ |
13,924 |
|
$ |
17,041 |
|
$ |
32,340 |
|
|||
(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 (Loss) to Adjusted EBITDA as shown below. |
|
||||||||||||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA | ||||||||||||||||
(in thousands and unaudited) | ||||||||||||||||
Quarter Ended | Three Quarters Ended | |||||||||||||||
|
|
|
|
|||||||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
Reconciliation of net income (loss) to Adjusted EBITDA: | ||||||||||||||||
Net income (loss) |
$ |
(1,409 |
) |
$ |
5,721 |
|
$ |
(1,304 |
) |
$ |
11,446 |
|
||||
Adjustments: | ||||||||||||||||
Interest expense (income), net |
|
(76 |
) |
|
(21 |
) |
|
(295 |
) |
|
59 |
|
||||
Income tax provision (benefit) |
|
(718 |
) |
|
2,643 |
|
|
(584 |
) |
|
3,609 |
|
||||
Amortization |
|
1,098 |
|
|
1,062 |
|
|
3,294 |
|
|
3,204 |
|
||||
Depreciation |
|
1,012 |
|
|
990 |
|
|
2,979 |
|
|
2,994 |
|
||||
Stock-based compensation |
|
2,217 |
|
|
2,828 |
|
|
5,730 |
|
|
7,092 |
|
||||
Restructuring costs |
|
4,739 |
|
|
701 |
|
|
6,723 |
|
|
3,008 |
|
||||
Headquarters moving costs |
|
444 |
|
|
- |
|
|
498 |
|
|
- |
|
||||
Impaired asset |
|
- |
|
|
- |
|
|
- |
|
|
928 |
|
||||
Adjusted EBITDA |
$ |
7,307 |
|
$ |
13,924 |
|
$ |
17,041 |
|
$ |
32,340 |
|
||||
Adjusted EBITDA margin |
|
10.9 |
% |
|
19.0 |
% |
|
8.7 |
% |
|
15.9 |
% |
||||
|
||||||||||||||||
|
||||||||||||||||
Additional Financial Information | ||||||||||||||||
(in thousands and unaudited) | ||||||||||||||||
Quarter Ended | Three Quarters Ended | |||||||||||||||
|
|
|
|
|||||||||||||
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
|||||
Revenue by Division/Segment: | ||||||||||||||||
Enterprise Division: | ||||||||||||||||
|
$ |
37,054 |
|
$ |
40,592 |
|
$ |
111,711 |
|
$ |
116,439 |
|
||||
International direct offices |
|
7,496 |
|
|
8,540 |
|
|
21,936 |
|
|
24,533 |
|
||||
International licensees |
|
2,716 |
|
|
2,747 |
|
|
8,749 |
|
|
8,951 |
|
||||
|
47,266 |
|
|
51,879 |
|
|
142,396 |
|
|
149,923 |
|
|||||
Education Division |
|
18,640 |
|
|
20,235 |
|
|
50,169 |
|
|
49,815 |
|
||||
Corporate and other |
|
1,215 |
|
|
1,259 |
|
|
3,254 |
|
|
3,371 |
|
||||
Consolidated |
$ |
67,121 |
|
$ |
73,373 |
|
$ |
195,819 |
|
$ |
203,109 |
|
||||
Gross Profit by Division/Segment: | ||||||||||||||||
Enterprise Division: | ||||||||||||||||
|
$ |
30,708 |
|
$ |
33,425 |
|
$ |
92,503 |
|
$ |
96,101 |
|
||||
International direct offices |
|
5,490 |
|
|
6,629 |
|
|
16,163 |
|
|
18,744 |
|
||||
International licensees |
|
2,379 |
|
|
2,463 |
|
|
7,742 |
|
|
7,941 |
|
||||
|
38,577 |
|
|
42,517 |
|
|
116,408 |
|
|
122,786 |
|
|||||
Education Division |
|
12,227 |
|
|
13,270 |
|
|
31,968 |
|
|
31,420 |
|
||||
Corporate and other |
|
518 |
|
|
419 |
|
|
1,403 |
|
|
1,130 |
|
||||
Consolidated |
$ |
51,322 |
|
$ |
56,206 |
|
$ |
149,779 |
|
$ |
155,336 |
|
||||
Adjusted EBITDA by Division/Segment: | ||||||||||||||||
Enterprise Division: | ||||||||||||||||
|
$ |
6,201 |
|
$ |
10,822 |
|
$ |
19,788 |
|
$ |
30,421 |
|
||||
International direct offices |
|
313 |
|
|
1,268 |
|
|
(884 |
) |
|
2,318 |
|
||||
International licensees |
|
1,349 |
|
|
1,352 |
|
|
4,449 |
|
|
4,626 |
|
||||
|
7,863 |
|
|
13,442 |
|
|
23,353 |
|
|
37,365 |
|
|||||
Education Division |
|
2,053 |
|
|
3,142 |
|
|
2,006 |
|
|
2,778 |
|
||||
Corporate and other |
|
(2,609 |
) |
|
(2,660 |
) |
|
(8,318 |
) |
|
(7,803 |
) |
||||
Consolidated |
$ |
7,307 |
|
$ |
13,924 |
|
$ |
17,041 |
|
$ |
32,340 |
|
|
|||||||
Condensed Consolidated Balance Sheets | |||||||
(in thousands and unaudited) | |||||||
|
|
||||||
|
2025 |
|
|
2024 |
|
||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents |
$ |
33,707 |
|
$ |
48,663 |
|
|
Accounts receivable, less allowance for | |||||||
credit losses of |
|
49,843 |
|
|
86,002 |
|
|
Inventories |
|
4,062 |
|
|
4,002 |
|
|
Prepaid expenses and other current assets |
|
23,391 |
|
|
21,586 |
|
|
Total current assets |
|
111,003 |
|
|
160,253 |
|
|
Property and equipment, net |
|
9,867 |
|
|
8,736 |
|
|
Intangible assets, net |
|
35,648 |
|
|
37,766 |
|
|
|
|
31,220 |
|
|
31,220 |
|
|
Deferred income tax assets |
|
854 |
|
|
870 |
|
|
Other long-term assets |
|
29,692 |
|
|
22,694 |
|
|
$ |
218,284 |
|
$ |
261,539 |
|
||
Liabilities and Shareholders' Equity | |||||||
Current liabilities: | |||||||
Current portion of notes payable |
$ |
816 |
|
$ |
835 |
|
|
Current portion of financing obligation |
|
221 |
|
|
3,112 |
|
|
Accounts payable |
|
6,234 |
|
|
7,862 |
|
|
Deferred subscription revenue |
|
83,488 |
|
|
101,218 |
|
|
Customer deposits |
|
20,054 |
|
|
16,972 |
|
|
Accrued liabilities |
|
21,494 |
|
|
32,454 |
|
|
Total current liabilities |
|
132,307 |
|
|
162,453 |
|
|
Notes payable, less current portion |
|
- |
|
|
775 |
|
|
Financing obligation, less current portion |
|
1,312 |
|
|
1,312 |
|
|
Other liabilities |
|
15,939 |
|
|
10,732 |
|
|
Deferred income tax liabilities |
|
3,147 |
|
|
3,132 |
|
|
Total liabilities |
|
152,705 |
|
|
178,404 |
|
|
Shareholders' equity: | |||||||
Common stock |
|
1,353 |
|
|
1,353 |
|
|
Additional paid-in capital |
|
230,375 |
|
|
231,813 |
|
|
Retained earnings |
|
121,900 |
|
|
123,204 |
|
|
Accumulated other comprehensive loss |
|
(863 |
) |
|
(768 |
) |
|
|
|
(287,186 |
) |
|
(272,467 |
) |
|
Total shareholders' equity |
|
65,579 |
|
|
83,135 |
|
|
$ |
218,284 |
|
$ |
261,539 |
|
|
|||||||
Condensed Consolidated Free Cash Flow | |||||||
(in thousands and unaudited) | |||||||
Three Quarters Ended | |||||||
|
|
||||||
2025 |
|
2024 |
|
||||
(unaudited) | |||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
Net income (loss) | $ |
(1,304 |
) |
$ |
11,446 |
|
|
Adjustments to reconcile net income (loss) to net | |||||||
cash provided by operating activities: | |||||||
Depreciation and amortization |
6,273 |
|
6,198 |
|
|||
Amortization of capitalized curriculum costs |
3,269 |
|
2,340 |
|
|||
Stock-based compensation |
5,730 |
|
7,092 |
|
|||
Impaired asset |
- |
|
928 |
|
|||
Deferred income taxes |
12 |
|
(169 |
) |
|||
Amortization of right-of-use operating lease assets |
392 |
|
596 |
|
|||
Changes in working capital |
4,667 |
|
9,954 |
|
|||
Net cash provided by operating activities |
19,039 |
|
38,385 |
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
Purchases of property and equipment |
(4,050 |
) |
(2,618 |
) |
|||
Curriculum development costs |
(4,095 |
) |
(5,195 |
) |
|||
Reacquisition of license rights |
(324 |
) |
- |
|
|||
Net cash used for investing activities |
(8,469 |
) |
(7,813 |
) |
|||
Free Cash Flow | $ |
10,570 |
|
$ |
30,572 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250702515843/en/
Investor Contact:
801-817-5127
investor.relations@franklincovey.com
Media Contact:
801-817-6440
Debra.Lund@franklincovey.com
Source: