Franklin Covey Reports Strong Third Quarter Fiscal 2024 Financial Results
Consolidated Third Quarter Revenue Increases to
Third Quarter Net Income Increases 25% to
Cash Flows From Operating Activities Increase to
Liquidity Remains Strong at nearly
Company Reaffirms Guidance for Fiscal 2024
Third Quarter Performance
The Company’s consolidated revenue for the quarter ended
-
Enterprise Division revenues for the third quarter of fiscal 2024 totaled
$52.0 million compared with$53.2 million in fiscal 2023.Increased All Access Pass (AAP) revenues in the third quarter were offset by decreased legacy training program revenue and reduced international direct office and licensee revenues. AAP subscription revenue grew 4% compared with the third quarter of fiscal 2023 and AAP subscription plus subscription services revenue grew 3% compared with the prior year. During the first three quarters of fiscal 2024, AAP subscription revenue retention levels inthe United States andCanada remained strong and were greater than 90%. -
Education Division revenues grew 18% to
$20.1 million in the third quarter of fiscal 2024 primarily due to increased classroom materials revenue, due in part to a new initiative with a state that began in the third quarter, and increased membership subscription revenues. Delivery of training and coaching days remained strong during the third quarter of fiscal 2024, as the Education Division delivered nearly 100 more training and coaching days than the prior year. -
Total Company subscription and subscription services revenues reached$60.8 million , a 6% increase over the third quarter of fiscal 2023. For the rolling four quarters endedMay 31, 2024 , subscription and subscription service revenue reached$230.6 million , an$8.4 million , or 4%, increase over the rolling four quarters endedMay 31, 2023 . -
Operating income for the quarter ended
May 31, 2024 increased 27%, or$1.8 million , to$8.3 million compared with$6.6 million in fiscal 2023. Net income for the third quarter increased 25%, or$1.2 million , to$5.7 million , or$0.43 per diluted share, compared with$4.6 million , or$0.32 per diluted share, in the third quarter of fiscal 2023. -
Adjusted EBITDA for the third quarter of fiscal 2024 was a better-than-expected
$13.9 million compared with$11.9 million in fiscal 2023. Adjusted EBITDA for the three quarters endedMay 31, 2024 increased to$32.3 million compared with$31.6 million in fiscal 2023. -
Consolidated deferred subscription revenue at
May 31, 2024 increased 15% to$83.8 million compared with$72.7 million atMay 31, 2023 . Unbilled deferred subscription revenue atMay 31, 2024 , grew to$69.4 million compared with$68.2 million atMay 31, 2023 . AtMay 31, 2024 , 55% of the Company’s AAP contracts are for at least two years, compared with 50% atMay 31, 2023 , and the percentage of contracted amounts represented by multi-year contracts increased to 60% from 57% atMay 31, 2023 . -
Cash flows from operating activities for the first three quarters of fiscal 2024 increased 48% to
$38.4 million compared with$25.9 million in the first three quarters of fiscal 2023. Free Cash Flow increased to$30.6 million in the first three quarters of fiscal 2024 from$15.6 million in the same period of fiscal 2023. -
The Company purchased 188,373 shares of its common stock on the open market for
$7.4 million during the quarter endedMay 31, 2024 . For the first three quarters of fiscal 2024, the Company has purchased approximately 649,000 shares of its common stock for$25.8 million .
Walker added, “We believe there are 4 key factors which continue to drive the growth and value of our business that were again evident in the third quarter. The first of these drivers is the mission critical nature of the opportunities and challenges we help organizations and schools address and the strength and efficacy of our solutions in addressing these challenges. These factors are reflected in the continued resiliency of our business, despite an uncertain and difficult economic environment, as our clients recognize the value of our content and offerings. Second is the strength of our leading indicators of growth, which showed renewed momentum in the third quarter. These leading indicators include growth in deferred revenue, growth in unbilled deferred revenue, and growth in the amount of add-on services booked in the quarter. The third driver of growth and value is the strength of our subscription business model. Our business model is designed to achieve high levels of recurring revenue with strong gross margins and scalable levels of operating expenses that require very little working capital investment. The combination of these factors results in a high flow through of incremental revenue to Adjusted EBITDA and cash flows. The fourth value driver is the ability to invest our Free Cash Flow and excess cash into the business at a high rate of return, with the balance being returned to shareholders in the form of significant stock purchases. We believe these drivers will continue to create strength in our business and create value for our stakeholders during the remainder of fiscal 2024 and in future periods.”
Fiscal 2024 Guidance
Based on the Company’s third quarter results, combined with improved leading indicators and the Company’s current expectations regarding the fourth quarter, the Company looks forward to a strong finish to fiscal 2024. Despite the challenges the Company faced in the first half of fiscal 2024, the Company continues to expect that its Adjusted EBITDA for fiscal 2024, while showing a strong increase in the third quarter, will be at the low end of its previously announced guidance range of
New Share Purchase Program
On
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; growth in and client demand for add-on services; the impact of deferred revenues on future financial results; impacts from geopolitical conflicts; market acceptance of new products or services, including new AAP portal upgrades and content launches; 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
Non-GAAP Financial Information
This earnings release includes the concepts of Adjusted EBITDA and Free Cash Flow, 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 and impaired assets. Free Cash Flow is defined as GAAP calculated cash flows from operating activities less capitalized expenditures for purchases of property and equipment and curriculum development. 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 | Three Quarters Ended | ||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
Revenue |
$ |
73,373 |
|
$ |
71,441 |
|
$ |
203,109 |
|
$ |
202,565 |
|
|||
Cost of revenue |
|
17,167 |
|
|
17,208 |
|
|
47,773 |
|
|
48,380 |
|
|||
Gross profit |
|
56,206 |
|
|
54,233 |
|
|
155,336 |
|
|
154,185 |
|
|||
Selling, general, and administrative |
|
45,110 |
|
|
45,641 |
|
|
130,088 |
|
|
131,991 |
|
|||
Restructuring costs |
|
701 |
|
|
- |
|
|
3,008 |
|
|
- |
|
|||
Impaired asset |
|
- |
|
|
- |
|
|
928 |
|
|
- |
|
|||
Depreciation |
|
990 |
|
|
934 |
|
|
2,994 |
|
|
3,131 |
|
|||
Amortization |
|
1,062 |
|
|
1,086 |
|
|
3,204 |
|
|
3,270 |
|
|||
Income from operations |
|
8,343 |
|
|
6,572 |
|
|
15,114 |
|
|
15,793 |
|
|||
Interest income (expense), net |
|
21 |
|
|
8 |
|
|
(59 |
) |
|
(369 |
) |
|||
Income before income taxes |
|
8,364 |
|
|
6,580 |
|
|
15,055 |
|
|
15,424 |
|
|||
Income tax provision |
|
(2,643 |
) |
|
(2,017 |
) |
|
(3,609 |
) |
|
(4,455 |
) |
|||
Net income |
$ |
5,721 |
|
$ |
4,563 |
|
$ |
11,446 |
|
$ |
10,969 |
|
|||
Net income per common share: | |||||||||||||||
Basic |
$ |
0.43 |
|
$ |
0.33 |
|
$ |
0.87 |
|
$ |
0.79 |
|
|||
Diluted |
|
0.43 |
|
|
0.32 |
|
|
0.85 |
|
|
0.76 |
|
|||
Weighted average common shares: | |||||||||||||||
Basic |
|
13,160 |
|
|
13,621 |
|
|
13,222 |
|
|
13,799 |
|
|||
Diluted |
|
13,378 |
|
|
14,273 |
|
|
13,499 |
|
|
14,437 |
|
|||
Other data: | |||||||||||||||
Adjusted EBITDA(1) |
$ |
13,924 |
|
$ |
11,899 |
|
$ |
32,340 |
|
$ |
31,558 |
|
(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 | Three Quarters Ended | |||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||||
Reconciliation of net income to Adjusted EBITDA: | ||||||||||||||||
Net income |
$ |
5,721 |
|
$ |
4,563 |
|
$ |
11,446 |
|
$ |
10,969 |
|
||||
Adjustments: | ||||||||||||||||
Interest expense (income), net |
|
(21 |
) |
|
(8 |
) |
|
59 |
|
|
369 |
|
||||
Income tax provision |
|
2,643 |
|
|
2,017 |
|
|
3,609 |
|
|
4,455 |
|
||||
Amortization |
|
1,062 |
|
|
1,086 |
|
|
3,204 |
|
|
3,270 |
|
||||
Depreciation |
|
990 |
|
|
934 |
|
|
2,994 |
|
|
3,131 |
|
||||
Stock-based compensation |
|
2,828 |
|
|
3,307 |
|
|
7,092 |
|
|
9,357 |
|
||||
Restructuring costs |
|
701 |
|
|
- |
|
|
3,008 |
|
|
- |
|
||||
Impaired asset |
|
- |
|
|
- |
|
|
928 |
|
|
- |
|
||||
Increase in the fair value of contingent consideration liabilities |
|
- |
|
|
- |
|
|
- |
|
|
7 |
|
||||
Adjusted EBITDA |
$ |
13,924 |
|
$ |
11,899 |
|
$ |
32,340 |
|
$ |
31,558 |
|
||||
Adjusted EBITDA margin |
|
19.0 |
% |
|
16.7 |
% |
|
15.9 |
% |
|
15.6 |
% |
Additional Financial Information | ||||||||||||||||
(in thousands and unaudited) | ||||||||||||||||
Quarter Ended | Three Quarters Ended | |||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
|||||
Revenue by Division/Segment: | ||||||||||||||||
Enterprise Division: | ||||||||||||||||
Direct offices |
$ |
49,334 |
|
$ |
50,382 |
|
$ |
141,509 |
|
$ |
144,194 |
|
||||
International licensees |
|
2,701 |
|
|
2,835 |
|
|
8,826 |
|
|
9,048 |
|
||||
|
52,035 |
|
|
53,217 |
|
|
150,335 |
|
|
153,242 |
|
|||||
Education Division |
|
20,079 |
|
|
17,082 |
|
|
49,402 |
|
|
45,631 |
|
||||
Corporate and other |
|
1,259 |
|
|
1,142 |
|
|
3,372 |
|
|
3,692 |
|
||||
Consolidated |
$ |
73,373 |
|
$ |
71,441 |
|
$ |
203,109 |
|
$ |
202,565 |
|
||||
Gross Profit by Division/Segment: | ||||||||||||||||
Enterprise Division: | ||||||||||||||||
Direct offices |
$ |
40,172 |
|
$ |
40,425 |
|
$ |
115,186 |
|
$ |
116,199 |
|
||||
International licensees |
|
2,435 |
|
|
2,549 |
|
|
7,861 |
|
|
8,184 |
|
||||
|
42,607 |
|
|
42,974 |
|
|
123,047 |
|
|
124,383 |
|
|||||
Education Division |
|
13,179 |
|
|
10,929 |
|
|
31,157 |
|
|
28,497 |
|
||||
Corporate and other |
|
420 |
|
|
330 |
|
|
1,132 |
|
|
1,305 |
|
||||
Consolidated |
$ |
56,206 |
|
$ |
54,233 |
|
$ |
155,336 |
|
$ |
154,185 |
|
||||
Adjusted EBITDA by Division/Segment: | ||||||||||||||||
Enterprise Division: | ||||||||||||||||
Direct offices |
$ |
12,170 |
|
$ |
11,322 |
|
$ |
32,978 |
|
$ |
32,212 |
|
||||
International licensees |
|
1,334 |
|
|
1,415 |
|
|
4,571 |
|
|
4,787 |
|
||||
|
13,504 |
|
|
12,737 |
|
|
37,549 |
|
|
36,999 |
|
|||||
Education Division |
|
3,080 |
|
|
1,649 |
|
|
2,593 |
|
|
1,309 |
|
||||
Corporate and other |
|
(2,660 |
) |
|
(2,487 |
) |
|
(7,802 |
) |
|
(6,750 |
) |
||||
Consolidated |
$ |
13,924 |
|
$ |
11,899 |
|
$ |
32,340 |
|
$ |
31,558 |
|
Condensed Consolidated Balance Sheets | |||||||
(in thousands and unaudited) | |||||||
|
2024 |
|
|
2023 |
|
||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents |
$ |
36,574 |
|
$ |
38,230 |
|
|
Accounts receivable, less allowance for doubtful accounts of |
|
60,424 |
|
|
81,935 |
|
|
Inventories |
|
4,644 |
|
|
4,213 |
|
|
Prepaid expenses and other current assets |
|
18,389 |
|
|
20,639 |
|
|
Total current assets |
|
120,031 |
|
|
145,017 |
|
|
Property and equipment, net |
|
8,631 |
|
|
10,039 |
|
|
Intangible assets, net |
|
38,808 |
|
|
40,511 |
|
|
|
31,220 |
|
|
31,220 |
|
||
Deferred income tax assets |
|
1,636 |
|
|
1,661 |
|
|
Other long-term assets |
|
20,645 |
|
|
17,471 |
|
|
$ |
220,971 |
|
$ |
245,919 |
|
||
Liabilities and Shareholders' Equity | |||||||
Current liabilities: | |||||||
Current portion of notes payable |
$ |
2,085 |
|
$ |
5,835 |
|
|
Current portion of financing obligation |
|
3,810 |
|
|
3,538 |
|
|
Accounts payable |
|
6,185 |
|
|
6,501 |
|
|
Deferred subscription revenue |
|
80,092 |
|
|
95,386 |
|
|
Customer deposits |
|
22,204 |
|
|
12,137 |
|
|
Accrued liabilities |
|
22,215 |
|
|
28,252 |
|
|
Total current liabilities |
|
136,591 |
|
|
151,649 |
|
|
Notes payable, less current portion |
|
761 |
|
|
1,535 |
|
|
Financing obligation, less current portion |
|
1,533 |
|
|
4,424 |
|
|
Other liabilities |
|
8,076 |
|
|
7,617 |
|
|
Deferred income tax liabilities |
|
1,847 |
|
|
2,040 |
|
|
Total liabilities |
|
148,808 |
|
|
167,265 |
|
|
Shareholders' equity: | |||||||
Common stock |
|
1,353 |
|
|
1,353 |
|
|
Additional paid-in capital |
|
228,612 |
|
|
232,373 |
|
|
Retained earnings |
|
111,248 |
|
|
99,802 |
|
|
Accumulated other comprehensive loss |
|
(1,250 |
) |
|
(987 |
) |
|
|
(267,800 |
) |
|
(253,887 |
) |
||
Total shareholders' equity |
|
72,163 |
|
|
78,654 |
|
|
$ |
220,971 |
|
$ |
245,919 |
|
Condensed Consolidated Free Cash Flow | |||||||
(in thousands and unaudited) | |||||||
Three Quarters Ended | |||||||
2024 |
2023 |
||||||
CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
Net income | $ |
11,446 |
|
$ |
10,969 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation and amortization |
6,198 |
|
6,401 |
|
|||
Amortization of capitalized curriculum costs |
2,340 |
|
2,385 |
|
|||
Impairment of asset |
928 |
|
- |
|
|||
Stock-based compensation |
7,092 |
|
9,357 |
|
|||
Deferred income taxes |
(169 |
) |
2,399 |
|
|||
Change in fair value of contingent consideration liabilities |
- |
|
7 |
|
|||
Amortization of right-of-use operating lease assets |
596 |
|
633 |
|
|||
Changes in working capital |
9,954 |
|
(6,204 |
) |
|||
Net cash provided by operating activities |
38,385 |
|
25,947 |
|
|||
CASH FLOWS FROM INVESTING ACTIVITIES | |||||||
Purchases of property and equipment |
(2,618 |
) |
(3,545 |
) |
|||
Curriculum development costs |
(5,195 |
) |
(6,841 |
) |
|||
Net cash used for investing activities |
(7,813 |
) |
(10,386 |
) |
|||
Free Cash Flow | $ |
30,572 |
|
$ |
15,561 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240626176012/en/
Investor Contact:
801-817-5127
investor.relations@franklincovey.com
Media Contact:
801-817-6440
Debra.Lund@franklincovey.com
Source: