Franchise Group, Inc. (FRG) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
109 INNOVATION COURT DELAWARE, OH 43015 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 6794 - Patent Owners and Lessors (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 4/30/2019 | 4/30/2018 | 4/30/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 80,783 | 292,714 | 151,502 | 22,983 | 18,522 | 16,427 | |||
| Cash and cash equivalents | 80,783 | 292,714 | 151,502 | 22,983 | 18,522 | 16,427 | |||
| Receivables | 170,162 | 118,698 | 90,610 | 58,643 | 66,816 | 74,483 | |||
| Inventory, net of allowances, customer advances and progress billings | 736,841 | 673,170 | 302,307 | ||||||
| Inventory | 736,841 | 673,170 | 302,307 | ||||||
| Asset, held-for-sale, not part of disposal group | 8,528 | ||||||||
| Other current assets | 27,272 | 24,063 | 20,772 | 2,405 | 5,429 | 5,812 | |||
| Deferred tax assets | ✕ | ✕ | ✕ | ✕ | 6,956 | ||||
| Other undisclosed current assets | 292,913 | 369,567 | 9,061 | 8,941 | 11,989 | ||||
| Total current assets: | 1,316,499 | 1,478,212 | 565,191 | 93,092 | 99,708 | 115,667 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 890,949 | 714,741 | 510,875 | ✕ | ✕ | ✕ | |||
| Property, plant and equipment | 223,718 | 449,886 | 143,506 | 32,676 | 38,636 | 39,789 | |||
| Long-term investments and receivables | 74,716 | 59,187 | 16,689 | 6,812 | 5,589 | ||||
| Due from related parties | 11,867 | 12,183 | |||||||
| Long-term investments | 11,587 | 35,249 | |||||||
| Accounts and financing receivable, after allowance for credit loss | 51,262 | 11,755 | 16,689 | 6,812 | 5,589 | ||||
| Intangible assets, net (including goodwill), including: | 854,201 | 1,157,174 | 591,672 | 3,500 | 31,477 | 29,800 | |||
| Goodwill | 737,402 | 806,536 | 456,977 | 6,566 | 8,640 | 8,576 | |||
| Intangible assets, net (excluding goodwill) | 116,799 | 350,638 | 134,695 | 19,161 | 22,837 | 21,224 | |||
| Other undisclosed intangible assets, net (including goodwill) | (22,227) | ||||||||
| Restricted cash and investments | 467 | 368 | |||||||
| Other noncurrent assets | 59,493 | 18,902 | 9,728 | 1,379 | 2,250 | 2,767 | |||
| Deferred tax assets, net | ✕ | ✕ | ✕ | ✕ | 315 | 343 | |||
| Other undisclosed noncurrent assets | 210,369 | 34,701 | 22,227 | 16,245 | |||||
| Total noncurrent assets: | 2,313,913 | 2,434,959 | 1,272,470 | 66,909 | 78,295 | 88,601 | |||
| TOTAL ASSETS: | 3,630,412 | 3,913,171 | 1,837,661 | 160,001 | 178,003 | 204,268 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 376,895 | 410,552 | 265,016 | 13,672 | 14,521 | 12,953 | |||
| Taxes payable | ✕ | ✕ | 447 | 4,511 | 6,442 | ||||
| Other undisclosed accounts payable and accrued liabilities | 376,895 | 410,552 | 265,016 | 13,225 | 10,010 | 6,511 | |||
| Deferred revenue | 40,541 | 50,833 | 36,879 | ✕ | ✕ | ✕ | |||
| Debt | 6,935 | 486,170 | 105,388 | 13,108 | 18,113 | 7,738 | |||
| Other liabilities | |||||||||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | ✕ | 2,021 | 2,892 | ||
| Other undisclosed current liabilities | 519,540 | 173,101 | 131,690 | 21,408 | 22,417 | 29,585 | |||
| Total current liabilities: | 943,911 | 1,120,656 | 538,973 | 48,188 | 57,072 | 53,168 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 1,374,479 | 1,940,796 | 875,669 | 1,940 | 2,270 | 18,461 | |||
| Long-term debt, excluding current maturities | 1,374,479 | 1,383,725 | 468,655 | 1,940 | 2,270 | 18,461 | |||
| Liabilities, other than long-term debt | 805,369 | 88,888 | 37,852 | 537 | 5,762 | 5,817 | |||
| Deferred revenue and credits | ✕ | ✕ | ✕ | ✕ | ✕ | 4,692 | 5,817 | ||
| Accounts payable and accrued liabilities | 1,070 | ||||||||
| Deferred revenue | 22,175 | ✕ | ✕ | ✕ | |||||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | 537 | ||||
| Other liabilities | 62,720 | 88,888 | 37,852 | ||||||
| Operating lease, liability | 720,474 | 557,071 | 407,014 | ✕ | ✕ | ✕ | |||
| Other undisclosed noncurrent liabilities | 85,273 | 5,622 | 1,397 | 10,367 | |||||
| Total noncurrent liabilities: | 2,265,121 | 2,029,684 | 913,521 | 8,099 | 9,429 | 34,645 | |||
| Total liabilities: | 3,209,032 | 3,150,340 | 1,452,494 | 56,287 | 66,501 | 87,813 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 421,380 | 762,831 | 385,167 | 103,714 | 111,502 | 116,455 | |||
| Preferred stock | 45 | 45 | 13 | ||||||
| Common stock | 349 | 403 | 401 | ||||||
| Additional paid in capital | 311,069 | 475,396 | 382,383 | 12,552 | 11,570 | 8,371 | |||
| Accumulated other comprehensive loss | (1,399) | (1,910) | (1,347) | (2,084) | |||||
| Retained earnings (accumulated deficit) | 109,917 | 286,987 | 3,769 | 92,932 | 101,139 | 110,029 | |||
| Other undisclosed equity, attributable to parent | 140 | 140 | 139 | ||||||
| Total equity: | 421,380 | 762,831 | 385,167 | 103,714 | 111,502 | 116,455 | |||
| TOTAL LIABILITIES AND EQUITY: | 3,630,412 | 3,913,171 | 1,837,661 | 160,001 | 178,003 | 204,268 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 4/30/2019 | 4/30/2018 | 4/30/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 4,397,832 | 3,255,204 | 2,152,504 | 132,546 | 174,872 | 173,985 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | 28,438 | 24,259 | |
| Cost of revenue | (1,160,108) | |||||||
| Cost of goods and services sold | (1,160,108) | |||||||
| Other undisclosed gross profit | ||||||||
| Gross profit: | 4,397,832 | 3,255,204 | 992,396 | 132,546 | 174,872 | 173,985 | ||
| Operating expenses | (4,176,625) | (3,028,853) | (2,076,382) | (133,405) | (167,273) | (150,664) | ||
| Other undisclosed operating income | 1,160,108 | |||||||
| Operating income (loss): | 221,207 | 226,351 | 76,122 | (859) | 7,599 | 23,321 | ||
| Nonoperating income (expense) | 3,514 | 65,191 | (5,187) | (113) | 63 | (47) | ||
| Investment income, nonoperating | 3,514 | 132,559 | ||||||
| Gain (loss), foreign currency transaction, before tax | (67,368) | (5,187) | (113) | 63 | (47) | |||
| Interest and debt expense | (339,982) | (133,114) | (101,751) | (3,023) | (3,181) | (2,557) | ||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | ||||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | (115,261) | 158,428 | (30,816) | (3,995) | 4,481 | 20,717 | ||
| Other undisclosed income (loss) from continuing operations before income taxes | 37,843 | 50 | ||||||
| Income (loss) from continuing operations before income taxes: | (77,418) | 158,428 | (30,816) | (3,995) | 4,481 | 20,767 | ||
| Income tax expense (benefit) | 8,845 | 33,538 | 57,970 | 1,839 | (4,346) | (7,754) | ||
| Income (loss) from continuing operations: | (68,573) | 191,966 | 27,154 | (2,156) | 135 | 13,013 | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | 363,788 | 27,154 | (2,156) | 135 | 13,013 | ||
| Income from discontinued operations | 171,822 | |||||||
| Net income (loss): | (68,573) | 363,788 | 27,154 | (2,156) | 135 | 13,013 | ||
| Net loss attributable to noncontrolling interest | (27,154) | |||||||
| Other undisclosed net income attributable to parent | 25,064 | |||||||
| Net income (loss) attributable to parent: | (68,573) | 363,788 | 25,064 | (2,156) | 135 | 13,013 | ||
| Other undisclosed net loss available to common stockholders, basic | (8,514) | (8,515) | (755) | (10) | (936) | |||
| Net income (loss) available to common stockholders, diluted: | (77,087) | 355,273 | 24,309 | (2,156) | 125 | 12,077 | ||
Comprehensive Income ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 4/30/2019 | 4/30/2018 | 4/30/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (68,573) | 363,788 | 27,154 | (2,156) | 135 | 13,013 | ||
| Other comprehensive income (loss) | 1,399 | 139 | (345) | |||||
| Comprehensive income (loss): | (68,573) | 365,187 | 27,293 | (2,156) | 135 | 12,668 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (1,915) | |||||||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (563) | 737 | (41) | |||||
| Comprehensive income (loss), net of tax, attributable to parent: | (68,573) | 365,187 | 25,378 | (2,719) | 872 | 12,627 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.