First Time Loading...

Franchise Group Inc
NASDAQ:FRG

Watchlist Manager
Franchise Group Inc Logo
Franchise Group Inc
NASDAQ:FRG
Watchlist
Price: 29.88 USD Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement
|
Revenue Breakdown

Income Statement

4.3B
-1%
Revenue
Growth Rates:
1 Year
+8%
3 Years
+310%
5 Years
+2 379%
7 Years
+2 392%
10 Years
+2 805%
153.9m
-26%
Operating Income
Growth Rates:
1 Year
-52%
3 Years
-
5 Years
+1 732%
7 Years
+395%
10 Years
+387%
-289.5m
-46%
Net Income
Growth Rates:
1 Year
-
3 Years
-
5 Years
-2 947%
7 Years
-
10 Years
-

Earnings Waterfall
Franchise Group Inc

Revenue
4.3B USD
Cost of Revenue
-2.6B USD
Gross Profit
1.7B USD
Operating Expenses
-1.6B USD
Operating Income
153.9m USD
Other Expenses
-443.4m USD
Net Income
-289.5m USD

Income Statement
Franchise Group Inc

Rotate your device to view
Income Statement
Currency: USD
Apr-2013 Jul-2013 Oct-2013 Jan-2014 Apr-2014 Jul-2014 Oct-2014 Jan-2015 Apr-2015 Jul-2015 Oct-2015 Jan-2016 Apr-2016 Jul-2016 Oct-2016 Jan-2017 Apr-2017 Jul-2017 Oct-2017 Jan-2018 Apr-2018 Jul-2018 Oct-2018 Jan-2019 Apr-2019 Jul-2019 Oct-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Apr-2023 Jul-2023
Revenue
Revenue
148
N/A
148
+1%
149
+0%
152
+2%
160
+5%
159
0%
160
+0%
167
+4%
162
-3%
162
0%
162
+0%
168
+4%
173
+3%
173
0%
172
0%
167
-3%
174
+4%
175
+1%
176
+0%
175
0%
175
0%
174
-1%
173
-1%
158
-9%
133
-16%
134
+1%
163
+22%
548
+235%
1 052
+92%
1 567
+49%
2 153
+37%
2 181
+1%
2 531
+16%
2 809
+11%
3 255
+16%
3 769
+16%
4 002
+6%
4 224
+6%
4 398
+4%
4 367
-1%
4 311
-1%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
(14)
(309)
(592)
(882)
(1 160)
(1 208)
(1 451)
(1 645)
(1 921)
(2 206)
(2 292)
(2 411)
(2 533)
(2 574)
(2 595)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
8
N/A
30
+297%
239
+690%
460
+93%
685
+49%
992
+45%
973
-2%
1 080
+11%
1 164
+8%
1 334
+15%
1 563
+17%
1 710
+9%
1 813
+6%
1 864
+3%
1 793
-4%
1 716
-4%
Operating Income
Operating Expenses
(117)
(117)
(121)
(122)
(125)
(129)
(135)
(142)
(138)
(146)
(142)
(144)
(141)
(142)
(142)
(141)
(147)
(152)
(155)
(160)
(159)
(165)
(165)
(148)
(122)
(128)
(151)
(289)
(476)
(657)
(891)
(890)
(951)
(999)
(1 108)
(1 259)
(1 386)
(1 500)
(1 573)
(1 584)
(1 562)
Selling, General & Administrative
(84)
(84)
(87)
(86)
(88)
(92)
(97)
(103)
(100)
(100)
(97)
(98)
(103)
(104)
(104)
(106)
(110)
(116)
(118)
(123)
(128)
(134)
(132)
(116)
(93)
(97)
(119)
(280)
(471)
(657)
(891)
(890)
(950)
(999)
(1 108)
(1 259)
(1 386)
(1 500)
(1 573)
(1 584)
(1 562)
Depreciation & Amortization
(7)
(7)
(6)
(7)
(9)
(10)
(10)
(11)
(9)
(9)
(9)
(9)
(10)
(10)
(10)
(11)
(14)
(15)
(15)
(17)
(15)
(15)
(16)
(16)
(14)
(15)
(16)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
(26)
(27)
(27)
(28)
(27)
(27)
(27)
(29)
(29)
(37)
(37)
(37)
(28)
(28)
(27)
(24)
(23)
(23)
(22)
(21)
(17)
(17)
(17)
(16)
(16)
(15)
(15)
(9)
(5)
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
31
N/A
32
+2%
28
-10%
30
+6%
35
+16%
30
-13%
26
-15%
25
-4%
25
N/A
16
-37%
20
+26%
24
+24%
33
+34%
31
-4%
30
-2%
27
-13%
27
+2%
23
-16%
21
-9%
15
-26%
16
+5%
8
-47%
8
-5%
10
+21%
10
+5%
5
-49%
(2)
N/A
(50)
-2 700%
(16)
+69%
28
N/A
102
+262%
83
-18%
130
+56%
165
+27%
226
+37%
304
+34%
323
+6%
313
-3%
291
-7%
209
-28%
154
-26%
Pre-Tax Income
Interest Income Expense
(2)
(2)
(2)
1
1
1
0
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(3)
(2)
(2)
(2)
(3)
(3)
(3)
(4)
(3)
(4)
(7)
(29)
(60)
(82)
(102)
(123)
(115)
(110)
(200)
(245)
(311)
(351)
(340)
(335)
(329)
Non-Reccuring Items
0
0
0
0
0
0
0
0
(9)
0
0
0
0
0
0
0
(4)
0
(3)
(3)
(8)
(13)
(11)
(11)
(11)
(1)
0
0
0
0
(26)
0
0
0
0
(1)
(1)
(71)
(70)
(144)
(144)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50
59
60
0
10
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4)
(4)
(5)
(5)
(38)
(38)
(50)
133
147
164
165
(18)
62
(18)
Pre-Tax Income
29
N/A
30
+3%
27
-10%
31
+15%
36
+16%
31
-13%
26
-16%
23
-12%
14
-41%
14
N/A
18
+32%
22
+26%
31
+36%
29
-4%
28
-3%
24
-14%
21
-14%
20
-3%
15
-26%
10
-34%
5
-54%
(8)
N/A
(6)
+23%
(5)
+22%
(4)
+20%
1
N/A
(8)
N/A
(84)
-895%
(79)
+5%
(60)
+25%
(31)
+48%
(78)
-154%
(23)
+71%
6
N/A
158
+2 554%
206
+30%
225
+9%
115
-49%
(77)
N/A
(209)
-170%
(328)
-57%
Net Income
Tax Provision
(11)
(12)
(11)
(12)
(14)
(12)
(9)
(8)
(5)
(5)
(7)
(9)
(11)
(11)
(10)
(8)
(8)
(7)
(6)
(4)
(4)
(1)
(2)
(4)
1
(4)
(6)
65
58
54
6
(37)
(38)
(22)
34
27
16
(31)
9
20
47
Income from Continuing Operations
18
18
16
19
22
19
17
14
9
9
11
14
19
19
18
16
13
13
9
6
1
(9)
(9)
(9)
(3)
(3)
(14)
(19)
(22)
(6)
(25)
(115)
(61)
(16)
192
233
241
84
(69)
(189)
(281)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3
14
12
9
(2)
(2)
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
18
N/A
18
+3%
16
-9%
19
+13%
20
+10%
18
-13%
15
-17%
13
-14%
8
-37%
8
+1%
11
+30%
13
+24%
18
+35%
17
-4%
17
-3%
15
-13%
12
-17%
12
-3%
8
-33%
4
-49%
0
-98%
(10)
N/A
(9)
+2%
(8)
+13%
(2)
+73%
1
N/A
1
-38%
30
+3 675%
24
-19%
29
+20%
25
-14%
(23)
N/A
38
N/A
210
+459%
364
+73%
360
-1%
360
+0%
73
-80%
(77)
N/A
(198)
-156%
(290)
-46%
EPS (Diluted)
1.42
N/A
1.4
-1%
1.24
-11%
1.25
+1%
1.31
+5%
1.37
+5%
1.16
-15%
0.9
-22%
0.53
-41%
0.64
+21%
0.82
+28%
0.95
+16%
1.28
+35%
1.33
+4%
1.28
-4%
1.13
-12%
0.87
-23%
0.9
+3%
0.6
-33%
0.31
-48%
0
N/A
-0.72
N/A
-0.66
+8%
-0.57
+14%
-0.15
+74%
0.09
N/A
0.04
-56%
1.27
+3 075%
0.69
-46%
0.73
+6%
0.71
-3%
-0.56
N/A
0.92
N/A
5.13
+458%
8.88
+73%
8.76
-1%
8.76
N/A
1.82
-79%
-1.96
N/A
-5.64
-188%
-8.22
-46%

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 131,800+ 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.