First Time Loading...

Franchise Group Inc
NASDAQ:FRG

Watchlist Manager
Franchise Group Inc Logo
Franchise Group Inc
NASDAQ:FRG
Watchlist
Price: 29.88 USD
Updated: May 9, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Balance Sheet

3.6B
-1%
Assets
Growth Rates:
1 Year
-6%
3 Years
+90%
5 Years
+2 135%
7 Years
+1 777%
10 Years
+2 151%
3.3B
+0.5%
Liabilities
Growth Rates:
1 Year
+10%
3 Years
+110%
5 Years
+4 441%
7 Years
+3 635%
10 Years
+4 224%
225.4m
-19%
Equity
Growth Rates:
1 Year
-71%
3 Years
-22%
5 Years
+162%
7 Years
+124%
10 Years
+177%

Balance Sheet Decomposition
Franchise Group Inc

3.6B
Assets
3.3B
Liabilities
3.6B
Assets
3.3B
Liabilities
Current Assets 1.3B
Cash & Short-Term Investments 106.3m
Receivables 447.8m
Other Current Assets 782.6m
Non-Current Assets 2.2B
Long-Term Investments 6m
PP&E 1.1B
Intangibles 997.6m
Other Non-Current Assets 102m
Current Liabilities 976m
Accounts Payable 407.5m
Accrued Liabilities 179.3m
Other Current Liabilities 389.2m
Non-Current Liabilities 2.4B
Long-Term Debt 1.6B
Other Non-Current Liabilities 799.4m

Balance Sheet
Franchise Group Inc

Rotate your device to view
Balance Sheet
Currency: USD
Dec-2019 Dec-2020 Dec-2021 Dec-2022
Assets
Cash & Cash Equivalents
40
149
293
81
Cash Equivalents
40
149
293
81
Total Receivables
80
67
488
463
Accounts Receivables
35
38
85
93
Other Receivables
45
29
404
370
Inventory
300
302
673
737
Other Current Assets
20
57
24
36
Total Current Assets
440
575
1 478
1 316
PP&E Net
613
638
1 165
1 115
PP&E Gross
613
0
1 165
1 115
Accumulated Depreciation
18
0
104
168
Intangible Assets
78
110
351
340
Goodwill
134
448
807
737
Note Receivable
19
13
59
51
Long-Term Investments
0
0
35
12
Other Long-Term Assets
15
64
19
59
Other Assets
134
448
807
737
Total Assets
1 299
N/A
1 848
+42%
3 913
+112%
3 630
-7%
Liabilities
Accounts Payable
159
252
411
377
Accrued Liabilities
108
127
173
180
Short-Term Debt
0
0
0
0
Current Portion of Long-Term Debt
218
104
486
347
Other Current Liabilities
16
66
51
41
Total Current Liabilities
502
549
1 121
944
Long-Term Debt
245
467
1 384
1 482
Minority Interest
26
0
0
0
Other Liabilities
400
447
646
783
Total Liabilities
1 173
N/A
1 463
+25%
3 150
+115%
3 209
+2%
Equity
Common Stock
0
0
0
0
Retained Earnings
18
4
287
110
Additional Paid In Capital
108
382
475
311
Other Equity
2
1
0
0
Total Equity
125
N/A
385
+207%
763
+98%
421
-45%
Total Liabilities & Equity
1 299
N/A
1 848
+42%
3 913
+112%
3 630
-7%
Shares Outstanding
Common Shares Outstanding
18
40
40
35
Preferred Shares Outstanding
0
1
5
5

See Also

Summary
FRG intrinsic value, competitors valuation, and company profile.
DCF Valuation
FRG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FRG stock valuation using valuation multiples.
Wall Street Estimates
FRG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
FRG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 135,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.