Franklin Covey Co
NYSE:FC
Balance Sheet
Balance Sheet Decomposition
Franklin Covey Co
Franklin Covey Co
Balance Sheet
Franklin Covey Co
| Aug-2002 | Aug-2003 | Aug-2004 | Aug-2005 | Aug-2006 | Aug-2007 | Aug-2008 | Aug-2009 | Aug-2010 | Aug-2011 | Aug-2012 | Aug-2013 | Aug-2014 | Aug-2015 | Aug-2016 | Aug-2017 | Aug-2018 | Aug-2019 | Aug-2020 | Aug-2021 | Aug-2022 | Aug-2023 | Aug-2024 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
47
|
42
|
31
|
52
|
31
|
6
|
16
|
2
|
4
|
3
|
11
|
12
|
11
|
16
|
11
|
9
|
10
|
28
|
27
|
47
|
61
|
38
|
49
|
32
|
|
| Cash Equivalents |
47
|
42
|
31
|
52
|
31
|
6
|
16
|
2
|
4
|
3
|
11
|
12
|
11
|
16
|
11
|
9
|
10
|
28
|
27
|
47
|
61
|
38
|
49
|
32
|
|
| Short-Term Investments |
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Receivables |
21
|
21
|
19
|
22
|
24
|
27
|
31
|
23
|
36
|
38
|
42
|
56
|
66
|
68
|
68
|
68
|
72
|
73
|
56
|
71
|
73
|
82
|
86
|
68
|
|
| Accounts Receivables |
21
|
21
|
19
|
22
|
24
|
27
|
27
|
23
|
36
|
38
|
42
|
56
|
63
|
68
|
68
|
67
|
72
|
73
|
56
|
71
|
73
|
82
|
86
|
68
|
|
| Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
4
|
1
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Inventory |
39
|
37
|
24
|
21
|
22
|
24
|
8
|
7
|
5
|
4
|
4
|
4
|
6
|
4
|
5
|
3
|
3
|
4
|
3
|
2
|
4
|
4
|
4
|
5
|
|
| Other Current Assets |
14
|
8
|
8
|
10
|
11
|
13
|
12
|
8
|
7
|
7
|
7
|
9
|
10
|
8
|
6
|
12
|
15
|
15
|
15
|
16
|
19
|
21
|
22
|
24
|
|
| Total Current Assets |
121
|
107
|
92
|
105
|
87
|
70
|
67
|
40
|
50
|
52
|
64
|
81
|
93
|
95
|
90
|
92
|
100
|
119
|
102
|
137
|
156
|
145
|
160
|
129
|
|
| PP&E Net |
76
|
50
|
41
|
35
|
33
|
36
|
27
|
23
|
20
|
19
|
19
|
17
|
17
|
16
|
16
|
20
|
21
|
19
|
17
|
13
|
11
|
11
|
10
|
21
|
|
| PP&E Gross |
76
|
50
|
41
|
35
|
33
|
36
|
27
|
23
|
20
|
19
|
19
|
17
|
17
|
16
|
16
|
20
|
21
|
19
|
17
|
13
|
11
|
11
|
10
|
21
|
|
| Accumulated Depreciation |
124
|
144
|
143
|
139
|
111
|
107
|
42
|
42
|
43
|
46
|
48
|
47
|
48
|
48
|
48
|
45
|
47
|
51
|
55
|
59
|
57
|
61
|
60
|
26
|
|
| Intangible Assets |
96
|
92
|
88
|
83
|
80
|
76
|
72
|
69
|
65
|
62
|
59
|
61
|
57
|
53
|
50
|
57
|
52
|
48
|
47
|
50
|
45
|
41
|
38
|
35
|
|
| Goodwill |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
9
|
9
|
16
|
20
|
20
|
20
|
24
|
24
|
24
|
24
|
31
|
31
|
31
|
31
|
31
|
|
| Note Receivable |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
3
|
2
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Long-Term Assets |
12
|
11
|
7
|
9
|
17
|
15
|
12
|
12
|
9
|
9
|
10
|
10
|
15
|
15
|
14
|
17
|
16
|
15
|
16
|
18
|
16
|
18
|
22
|
26
|
|
| Other Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
4
|
9
|
9
|
16
|
20
|
20
|
20
|
24
|
24
|
24
|
24
|
31
|
31
|
31
|
31
|
31
|
|
| Total Assets |
305
N/A
|
260
-15%
|
228
-12%
|
233
+2%
|
217
-7%
|
197
-9%
|
178
-10%
|
144
-19%
|
149
+4%
|
151
+2%
|
164
+8%
|
189
+15%
|
205
+8%
|
201
-2%
|
191
-5%
|
211
+10%
|
214
+2%
|
225
+5%
|
205
-9%
|
250
+22%
|
259
+4%
|
246
-5%
|
262
+6%
|
243
-7%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
13
|
15
|
14
|
14
|
14
|
12
|
9
|
9
|
9
|
9
|
8
|
9
|
12
|
8
|
10
|
9
|
10
|
10
|
6
|
7
|
11
|
7
|
8
|
9
|
|
| Accrued Liabilities |
28
|
28
|
30
|
32
|
27
|
25
|
14
|
15
|
18
|
17
|
20
|
24
|
19
|
17
|
17
|
23
|
21
|
24
|
23
|
35
|
34
|
28
|
32
|
25
|
|
| Short-Term Debt |
0
|
0
|
0
|
0
|
0
|
16
|
0
|
13
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
4
|
1
|
1
|
2
|
5
|
8
|
12
|
7
|
8
|
9
|
9
|
9
|
4
|
1
|
|
| Other Current Liabilities |
25
|
26
|
12
|
9
|
7
|
7
|
38
|
6
|
9
|
6
|
6
|
8
|
10
|
13
|
21
|
41
|
52
|
63
|
67
|
86
|
100
|
108
|
118
|
123
|
|
| Total Current Liabilities |
65
|
69
|
56
|
55
|
48
|
61
|
61
|
43
|
46
|
35
|
37
|
43
|
43
|
40
|
54
|
81
|
95
|
104
|
103
|
137
|
154
|
152
|
162
|
157
|
|
| Long-Term Debt |
1
|
1
|
1
|
34
|
34
|
33
|
32
|
31
|
30
|
32
|
29
|
27
|
26
|
25
|
33
|
38
|
33
|
32
|
29
|
24
|
15
|
6
|
2
|
0
|
|
| Deferred Income Tax |
0
|
0
|
10
|
10
|
0
|
1
|
5
|
0
|
2
|
4
|
7
|
7
|
6
|
7
|
7
|
1
|
0
|
0
|
5
|
0
|
0
|
2
|
3
|
4
|
|
| Other Liabilities |
4
|
4
|
2
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
1
|
6
|
4
|
4
|
3
|
6
|
6
|
8
|
9
|
9
|
7
|
8
|
11
|
15
|
|
| Total Liabilities |
70
N/A
|
74
+5%
|
69
-6%
|
100
+45%
|
83
-17%
|
96
+15%
|
100
+4%
|
75
-25%
|
78
+4%
|
72
-8%
|
74
+2%
|
83
+13%
|
79
-5%
|
75
-4%
|
97
+29%
|
126
+29%
|
133
+6%
|
143
+7%
|
146
+2%
|
170
+16%
|
176
+4%
|
167
-5%
|
178
+7%
|
176
-1%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
89
|
89
|
89
|
59
|
39
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Retained Earnings |
58
|
4
|
17
|
15
|
14
|
20
|
25
|
14
|
14
|
18
|
26
|
40
|
59
|
70
|
77
|
70
|
64
|
59
|
50
|
64
|
82
|
100
|
123
|
126
|
|
| Additional Paid In Capital |
211
|
214
|
206
|
198
|
193
|
194
|
192
|
191
|
191
|
185
|
188
|
210
|
207
|
209
|
211
|
213
|
211
|
216
|
212
|
215
|
220
|
232
|
232
|
230
|
|
| Treasury Stock |
123
|
121
|
119
|
109
|
113
|
114
|
141
|
139
|
138
|
129
|
128
|
147
|
142
|
154
|
197
|
199
|
196
|
195
|
204
|
201
|
220
|
254
|
272
|
290
|
|
| Other Equity |
0
|
0
|
0
|
1
|
1
|
1
|
1
|
2
|
3
|
4
|
3
|
2
|
2
|
0
|
1
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Total Equity |
235
N/A
|
186
-21%
|
159
-15%
|
133
-16%
|
133
+0%
|
101
-24%
|
78
-22%
|
69
-12%
|
71
+3%
|
79
+12%
|
91
+14%
|
107
+18%
|
127
+19%
|
126
-1%
|
94
-25%
|
85
-9%
|
81
-5%
|
82
+2%
|
60
-27%
|
80
+34%
|
83
+4%
|
79
-5%
|
83
+6%
|
67
-20%
|
|
| Total Liabilities & Equity |
305
N/A
|
260
-15%
|
228
-12%
|
233
+2%
|
217
-7%
|
197
-9%
|
178
-10%
|
144
-19%
|
149
+4%
|
151
+2%
|
164
+8%
|
189
+15%
|
205
+8%
|
201
-2%
|
191
-5%
|
211
+10%
|
214
+2%
|
225
+5%
|
205
-9%
|
250
+22%
|
259
+4%
|
246
-5%
|
262
+6%
|
243
-7%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
20
|
20
|
20
|
21
|
20
|
20
|
17
|
17
|
17
|
18
|
18
|
16
|
17
|
16
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
13
|
12
|
|
| Preferred Shares Outstanding |
1
|
1
|
1
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|