Franklin Covey Co.
(FC)
undefined
undefined%
At close: undefined
36.35
0.28%
After-hours Dec 13, 2024, 07:00 PM EST
Cashflow (Annual)
Get detailed ratio statement breakdowns, uncovering price to
free cash flow ratio, price per earnings, and much more.
Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 |
Net Income | 23.40M | 17.78M | 18.43M | 13.62M | -9.44M | -1.02M | -5.89M | -7.17M | 7.02M | 11.12M | 18.07M | 14.32M | 7.84M | 4.81M | -518.00K | -10.83M | 5.85M | 7.63M | 28.57M | 10.19M | -10.15M | -45.25M | -100.58M | -11.08M | -4.41M | -8.80M | 42.10M | 38.90M | 34.20M | 38.70M | 30.90M | 23.40M | 24.50M | 10.80M |
Depreciation & Amortization | 8.91M | 9.45M | 11.08M | 12.20M | 11.60M | 11.36M | 10.53M | 7.44M | 6.94M | 7.88M | 7.33M | 6.13M | 5.70M | 7.11M | 7.43M | 8.04M | 9.53M | 10.03M | 10.29M | 14.73M | 17.81M | 32.94M | 42.05M | 47.87M | 48.51M | 43.50M | 38.60M | 23.60M | 16.20M | 11.70M | 6.30M | 4.30M | 2.70M | 1.80M |
Stock-Based Compensation | 10.14M | 12.52M | 8.29M | 8.62M | -573.00K | 4.79M | 2.85M | 3.66M | 3.12M | 2.54M | 3.53M | 3.59M | 3.83M | 2.79M | 1.10M | 468.00K | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Other Working Capital | 14.94M | -11.85M | 10.01M | 17.32M | 746.00K | 9.19M | 9.39M | 14.96M | 7.50M | 1.07M | -854.00K | 1.61M | 340.00K | 109.00K | 706.00K | -1.25M | -9.18M | -7.29M | -6.42M | -4.66M | -10.43M | 13.34M | 16.49M | -10.16M | 8.52M | 5.90M | -15.10M | -16.60M | -7.60M | -4.30M | 5.80M | -3.40M | 5.40M | -2.40M |
Other Non-Cash Items | 4.10M | 3.09M | 3.42M | 3.64M | 3.90M | 6.29M | 6.29M | 1.64M | 5.46M | 5.29M | -1.23M | 971.00K | 1.85M | 1.74M | 1.07M | 8.20M | 1.22M | 1.39M | 843.00K | -402.00K | - | 3.76M | 47.76M | 147.00K | -8.06M | 100.00K | -100.00K | 900.00K | 700.00K | 200.00K | 600.00K | 200.00K | -2.60M | 5.30M |
Deferred Income Tax | 1.89M | 4.75M | 121.00K | -9.79M | 9.09M | -1.05M | -2.54M | -5.59M | 1.85M | 3.67M | -679.00K | -1.74M | 2.71M | 2.09M | 2.41M | -5.48M | 4.15M | 5.27M | -15.44M | -410.00K | 623.00K | -1.32M | -16.15M | 637.00K | 1.56M | -10.50M | 600.00K | - | - | - | - | - | - | - |
Change in Working Capital | 11.81M | -11.85M | 10.91M | 17.89M | 12.98M | 10.09M | 5.62M | 17.38M | 8.28M | -4.29M | -8.89M | -7.74M | -6.37M | -2.89M | -4.46M | 4.89M | -6.32M | -9.72M | -7.26M | -1.84M | 2.83M | 15.68M | 19.90M | -1.85M | 12.46M | -6.10M | -7.00M | -17.70M | -5.70M | -9.60M | -6.80M | -11.90M | -700.00K | -7.30M |
Operating Cash Flow | 60.26M | 35.74M | 52.25M | 46.18M | 27.56M | 30.45M | 16.86M | 17.36M | 32.66M | 26.19M | 18.12M | 15.53M | 15.56M | 15.64M | 7.02M | 5.28M | 7.83M | 13.36M | 17.01M | 22.26M | 11.12M | 5.80M | -7.02M | 35.72M | 50.62M | 36.00M | 74.10M | 45.70M | 45.40M | 40.80M | 31.00M | 16.00M | 23.90M | 10.60M |
Capital Expenditures | -3.69M | -13.55M | -5.33M | -4.11M | -9.27M | -6.84M | -9.53M | -14.40M | -6.23M | -4.61M | -11.26M | -5.40M | -4.39M | -5.42M | -1.38M | -2.27M | -8.21M | -14.23M | -8.36M | -4.18M | -3.97M | -4.20M | -10.59M | -27.03M | -24.52M | -42.00M | -56.00M | -20.20M | -19.50M | -32.70M | -24.60M | -13.00M | -9.10M | -4.40M |
Acquisitions | - | - | - | -10.21M | - | -32.00K | -1.11M | -7.27M | - | -262.00K | -6.17M | -4.18M | - | -5.41M | -3.26M | -956.00K | 1.18M | 150.00K | - | 500.00K | - | -1.00M | - | -4.43M | -21.44M | - | - | - | - | - | - | - | - | - |
Purchase of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -10.65M | - | - | - | - | - | - | - | - | - | - | - | - | -9.80M | - |
Sales Maturities Of Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 21.38M | - | - | - | - | - | - | - | - | - | - | - | 9.80M | - | - |
Other Investing Acitivies | -7.62M | -9.04M | -2.15M | -2.50M | -2.60M | -2.69M | -3.00M | -7.22M | -2.24M | -2.17M | -7.79M | -3.22M | -2.11M | - | 2.64M | 28.00K | 25.55M | 2.60M | 93.00K | -2.18M | 1.56M | 2.43M | 163.10M | 15.10M | 7.03M | 1.30M | 12.20M | -59.80M | -7.40M | -6.80M | -31.00M | -2.60M | -100.00K | 900.00K |
Investing Cash Flow | -11.31M | -13.55M | -5.33M | -14.31M | -11.87M | -6.87M | -10.63M | -21.68M | -6.23M | -4.87M | -17.42M | -9.58M | -4.39M | -10.83M | -2.00M | -3.20M | 18.52M | -11.48M | -8.27M | 4.87M | -2.41M | -2.77M | 152.51M | -16.36M | -38.94M | -40.70M | -43.80M | -80.00M | -26.90M | -39.50M | -55.60M | -5.80M | -18.90M | -3.50M |
Debt Repayment | -5.83M | -9.03M | -8.72M | -7.60M | -2.33M | -6.24M | -1.16M | 7.71M | 12.59M | -1.30M | -1.16M | -3.73M | -3.19M | -5.21M | -4.01M | 11.74M | -16.62M | 15.39M | -1.11M | 33.05M | -102.00K | -185.00K | -105.04M | -12.51M | -16.71M | -41.80M | 31.90M | 64.10M | -2.40M | -15.60M | -2.40M | -2.20M | -1.90M | 1.50M |
Common Stock Repurchased | -30.75M | -35.55M | -23.85M | -2.97M | -13.97M | -12.00K | -2.01M | -5.43M | -43.59M | -14.43M | -4.38M | -1.31M | -440.00K | -218.00K | -50.00K | -28.27M | - | -39.97M | -25.17M | -30.09M | -182.00K | -131.00K | -73.00K | -7.46M | -5.48M | -32.70M | -57.00M | -36.40M | -28.10M | -2.70M | - | - | -800.00K | -3.30M |
Dividend Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | -2.21M | -4.88M | -9.02M | -8.73M | -8.73M | -4.37M | -6.08M | -5.98M | - | - | - | - | - | - | - | -14.80M | -3.50M |
Other Financial Acitivies | -3.54M | -1.13M | -1.43M | -1.98M | -1.30M | -653.00K | -2.32M | 168.00K | -2.22M | 137.00K | 2.48M | 710.00K | - | - | 159.00K | - | - | 27.00K | 833.00K | - | - | - | -4.89M | - | - | - | -100.00K | - | - | 100.00K | - | - | -500.00K | 600.00K |
Financial Cash Flow | -38.66M | -44.18M | -32.67M | -11.48M | -16.56M | -5.93M | -4.68M | 3.13M | -32.53M | -14.90M | -2.44M | -3.83M | -3.19M | -5.09M | -3.62M | -16.25M | -16.16M | -26.38M | -29.90M | -5.96M | -8.87M | -8.81M | -113.87M | -25.00M | -18.00M | 2.30M | -21.60M | 30.70M | -29.20M | -16.00M | 10.80M | 5.00M | 39.40M | -4.70M |
Net Cash Flow | 10.43M | -22.29M | 13.10M | 20.28M | -562.00K | 17.55M | 1.23M | -1.53M | -5.78M | 5.75M | -1.81M | 1.28M | 8.00M | -468.00K | 1.80M | -14.22M | 9.78M | -24.46M | -21.10M | 20.52M | -12.00K | -5.13M | 32.19M | -6.38M | -5.54M | -1.00M | 7.40M | 30.70M | -10.90M | -16.00M | 10.80M | 5.00M | 39.40M | -4.70M |
Free Cash Flow | 56.56M | 22.19M | 46.92M | 42.07M | 18.30M | 23.61M | 7.33M | 2.95M | 26.44M | 21.58M | 6.87M | 10.13M | 11.17M | 10.22M | 5.64M | 3.01M | -378.00K | -868.00K | 8.65M | 18.08M | 7.15M | 1.60M | -17.61M | 8.69M | 26.10M | -6.00M | 18.10M | 25.50M | 25.90M | 8.10M | 6.40M | 3.00M | 14.80M | 6.20M |