Franklin Covey Co. Financial Ratios — FC Stock

Profitability (USD)

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Return on Common Equity (%)	27.92	33.31	41.36	35.55	17	9.42	-9.64	-8.67	-1.63	-16.84	23.43	24.85	19.27	20.74	2.43
Return on Assets (%)	3.2	4.97	8.1	9.16	5.48	3.58	-3.57	-2.77	-0.47	-4.38	5.99	7.24	7.04	9.22	1.22
Return on Capital (%)	11.48	16.15	24.68	25.3	13.55	7.81	- -	- -	-4.86	-39.33	- -	19.3	16.84	19.58	2.59
Return on Invested Capital (%)	5.61	8.46	12.36	14.46	9.01	6.13	- -	- -	-3.83	-53.12	- -	18.77	19.2	29.7	8.33
Gross Margin (%)	64.35	66.11	67.56	67.39	65.78	67.56	66.21	70.7	70.69	73.25	77.13	76.82	76.1	76.97	76.22
EBITDA Margin (%)	11.33	13.66	14.53	15.82	13.95	10.78	0.02	3.41	6.22	8.21	9.06	13.22	12.97	15.98	8.05
Operating Margin (%)	6.91	10.31	11.32	12.25	10.2	7.31	-3.99	-1.6	1.18	2.37	3.61	9.01	9.6	12.87	4.65
Incremental Operating Margin (%)	29.56	67.01	19.71	24.68	-77.68	68.71	- -	- -	38.6	-7.58	13.25	40.27	18.39	149.76	121.74
Pretax Margin (%)	5.25	8.06	10.16	10.61	8.29	5.95	-5.89	-2.63	0.26	0.4	2.71	8.39	9.22	11.5	2.27
Profit Margin (%)	2.99	4.6	7.5	8.81	5.29	3.51	-3.87	-2.81	-0.45	-4.75	6.08	7.01	6.34	8.15	1.15
Net Income to Common Margin (%)	2.99	4.6	7.5	8.81	5.29	3.51	-3.87	-2.81	-0.45	-4.75	6.08	7.01	6.34	8.15	1.15
Effective Tax Rate (%)	43.09	42.96	26.18	16.97	36.16	41.1	- -	- -	272.8	1,285.3	- -	16.47	31.27	29.18	49.43
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	27.92	33.31	41.36	35.55	17	9.42	-9.64	-8.67	-1.63	-16.84	23.43	24.85	19.27	20.74	2.43

Credit (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Total Debt	35	32	29	27	26	39	46	45	39	37	33	24	15	6	1
ST Debt	3	3	1	1	1	5	8	12	7	8	9	9	9	4	1
LT Debt	32	29	27	26	25	33	38	33	32	29	24	15	6	2	- -
Total Debt/EBITDA	1.94	1.38	1.03	0.84	0.89	1.79	1,030.73	6.32	2.78	2.25	1.62	0.7	0.42	0.13	0.04
Net Debt/EBITDA	0.11	-0.36	-0.44	-0.32	-0.55	0.17	322.58	1.96	-0.55	-0.44	-1.41	-1.36	-0.85	-1.03	-1.44
Total Debt/EBIT	3.18	1.83	1.32	1.09	1.22	2.64	-6.27	-13.44	14.68	7.81	4.06	1.02	0.57	0.16	0.07
Net Debt/EBIT	0.18	-0.47	-0.57	-0.42	-0.76	0.25	-1.96	-4.16	-2.9	-1.52	-3.53	-2	-1.15	-1.27	-2.48
EBITDA to Interest Expense	6.78	9.38	11.9	14.51	13.71	9.53	0.02	2.68	5.94	7.03	9.67	20.75	22.98	41.01	38.04
EBITDA-CapEx/Interest Expense	5.91	8.46	10.97	12.96	12.56	7.77	-3.28	0.24	4.18	5.23	8.91	18.85	20.13	37.04	21.54
EBIT to Interest Expense	4.14	7.08	9.27	11.23	10.02	6.46	-3.07	-1.26	1.13	2.03	3.86	14.13	17.01	33.05	21.99
Interest Expense	3	2	2	2	2	2	2	3	2	2	2	2	2	1	1
Common Equity/Total Assets	12.96	16.74	22.06	29.17	35.37	40.86	33.6	30.36	27.01	24.98	26.01	32.17	41.13	47.62	52.54
Long-Term Debt/Equity (%)	40.62	31.72	25.7	20.58	19.6	35.49	44.98	40.77	38.59	48.86	30.22	18.39	7.58	2.51	- -
Long-Term Debt/Capital (%)	58.59	48.13	38.94	29.9	25.35	28.51	32.65	29.8	31.73	33.02	24.68	14.15	5.12	1.6	- -
Long-Term Debt/Total Assets (%)	21.27	17.51	14.45	12.71	12.26	17.42	18.16	15.35	14.07	14.14	9.67	5.88	2.42	0.8	- -
Total Debt/Equity (%)	44.59	35.58	26.77	21.6	20.78	41.26	54.53	56.18	47.53	61.64	41.14	29.3	19.49	7.26	1.23
Total Debt/Capital (%)	64.31	53.98	40.56	31.39	26.87	33.15	39.58	41.06	39.09	41.66	33.6	22.54	13.16	4.62	0.64
Total Debt/Total Assets (%)	23.35	19.63	15.06	13.34	13	20.26	22.01	21.15	17.33	17.84	13.16	9.36	6.23	2.31	0.34
Net Debt to Equity	2.5	-9.17	-11.54	-8.27	-12.93	3.85	17.06	17.39	-9.39	-12	-35.82	-57.25	-39.24	-56.6	-46.14
Net Debt/Capital (%)	3.82	-17.06	-21.19	-13.66	-20.09	3.4	13.41	14	-10.69	-11.73	-56.78	-100.62	-39.43	-57.43	-31.91
EBITDA	18	23	28	32	29	22	- -	7	14	16	20	35	36	46	21
EBITDA-CapEx	16	21	26	29	27	18	-8	1	10	12	19	32	32	41	12
Operating Income (Loss)	11	18	22	25	21	15	-7	-3	3	5	8	24	27	37	12

Liquidity (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Cash Ratio	0.09	0.3	0.29	0.24	0.41	0.19	0.11	0.11	0.27	0.26	0.35	0.39	0.25	0.3	0.2
Current Ratio	1.47	1.75	1.89	2.17	2.41	1.66	1.14	1.06	1.15	0.99	1	1.01	0.96	0.99	0.82
Quick Ratio	1.16	1.44	1.59	1.78	2.12	1.45	0.94	0.87	0.97	0.81	0.86	0.87	0.79	0.83	0.64
CFO/Avg Current Liab	0.39	0.43	0.39	0.42	0.63	0.7	0.26	0.19	0.31	0.27	0.39	0.36	0.23	0.38	0.18
Common Equity/Total Assets	12.96	16.74	22.06	29.17	35.37	40.86	33.6	30.36	27.01	24.98	26.01	32.17	41.13	47.62	52.54
Long-Term Debt/Equity (%)	40.62	31.72	25.7	20.58	19.6	35.49	44.98	40.77	38.59	48.86	30.22	18.39	7.58	2.51	- -
Long-Term Debt/Capital (%)	58.59	48.13	38.94	29.9	25.35	28.51	32.65	29.8	31.73	33.02	24.68	14.15	5.12	1.6	- -
Long-Term Debt/Total Assets (%)	21.27	17.51	14.45	12.71	12.26	17.42	18.16	15.35	14.07	14.14	9.67	5.88	2.42	0.8	- -
Total Debt/Equity (%)	44.59	35.58	26.77	21.6	20.78	41.26	54.53	56.18	47.53	61.64	41.14	29.3	19.49	7.26	1.23
Total Debt/Capital (%)	64.31	53.98	40.56	31.39	26.87	33.15	39.58	41.06	39.09	41.66	33.6	22.54	13.16	4.62	0.64
Total Debt/Total Assets (%)	23.35	19.63	15.06	13.34	13	20.26	22.01	21.15	17.33	17.84	13.16	9.36	6.23	2.31	0.34
CFO/Total Liabilities	21.69	21.17	18.73	23.1	34.86	33.62	13.81	12.64	21.31	18.88	27.2	29.63	21.37	33.78	16.46
CFO/CapEx	6.73	6.83	7.14	5.22	10.71	8.18	2.19	2.58	7.33	6.59	28.82	16.45	7.92	13.56	3.11
Altman's Z-Score	4.37	4.62	5.21	5.79	5.73	4.8	3.34	3.73	4.35	3.24	4.18	4.79	4.96	4.79	3.41

Working Capital (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Accounts Receivable Turnover	5.1	4.84	4.21	3.59	3.31	3.05	2.8	3.03	3.11	3.06	3.53	3.67	3.63	3.42	3.46
Days Sales Outstanding	71.59	75.48	86.77	101.56	110.11	119.63	130.33	120.29	117.54	119.21	103.46	99.46	100.51	106.7	105.52
Inventory Turnover	13.07	13.65	14.6	12.52	13.93	14.44	14.91	18.88	19.89	16.45	18.74	20.23	17.32	16.11	13.85
Days Inventory Outstanding	27.92	26.73	24.99	29.16	26.2	25.28	24.48	19.34	18.35	22.19	19.47	18.04	21.07	22.66	26.35
Accounts Payable Turnover	6.47	6.82	7.28	6.48	6.84	7.06	6.25	6.48	6.82	6.88	8.08	6.96	7.8	9.18	7.77
Accounts Payable Turnover Days	56.39	53.55	50.12	56.37	53.37	51.66	58.42	56.32	53.51	53.07	45.17	52.46	46.8	39.75	46.97
Cash Conversion Cycle	43.12	48.66	61.64	74.35	82.94	93.25	96.39	83.31	82.38	88.33	77.77	65.03	74.78	89.62	84.9
Inventory to Cash Days	43.67	48.75	61.77	72.4	83.91	94.35	105.86	100.95	99.19	97.02	83.99	81.42	79.44	84.04	79.17
Inventories	4	4	4	6	4	5	3	3	3	3	2	4	4	4	5
Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Finished Goods	4	4	4	6	4	5	3	3	3	3	2	4	4	4	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	5

Enterprise Value (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Market Capitalization	163	184	273	319	280	243	260	355	513	274	612	673	582	530	253
- Cash & Cash Equivalents	3	11	12	10	16	10	9	10	28	27	47	61	38	49	32
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	35	32	29	27	26	39	46	45	39	37	33	24	15	6	1
Enterprise Value	195	205	289	336	290	271	297	390	524	284	598	637	559	488	222
Total Capital	55	60	70	87	97	117	117	110	100	88	98	108	116	131	128
Total Debt/Capital (%)	64.31	53.98	40.56	31.39	26.87	33.15	39.58	41.06	39.09	41.66	33.6	22.54	13.16	4.62	0.64
Total Debt / EV	0.18	0.16	0.1	0.08	0.09	0.14	0.16	0.12	0.07	0.13	0.05	0.04	0.03	0.01	- -
EV/Sales	1.21	1.2	1.51	1.64	1.38	1.35	1.6	1.86	2.33	1.43	2.67	2.42	1.99	1.7	0.83
EV/EBITDA	10.71	8.81	10.41	10.35	9.9	12.56	6,605.69	54.42	37.42	17.41	29.45	18.32	15.37	10.63	10.33
EV/EBIT	17.57	11.67	13.36	13.36	13.54	18.52	- -	- -	197.53	60.45	73.81	26.9	20.77	13.19	17.86
EV/Cash Flow to Firm	11.37	12.08	16.74	16.8	10.52	7.97	15.69	19.76	19.88	3,234.93	11.75	11.87	15.18	7.99	7.59
EV/Free Cash Flow to Firm	10.01	10.65	14.87	14.32	9.66	7.13	11.06	14.85	17.18	66.44	11.39	11.2	13.52	7.45	5.75
Diluted Market Cap	167	190	282	323	283	245	260	355	513	274	615	692	610	542	255
Diluted Enterprise Value	199	211	299	340	293	273	297	390	524	284	600	656	587	500	224
EV per Share	11.41	11.54	16.65	20.08	17.32	18.13	21.51	28.13	37.6	20.42	42.44	45.01	40.99	37.02	17.17
TTM Sales	161	170	191	205	210	200	185	210	225	198	224	263	281	287	267
TTM EBITDA	18	23	28	32	29	22	- -	7	14	16	20	35	36	46	21
TTM Operating Income	11	18	22	25	21	15	-7	-3	3	5	8	24	27	37	12
TTM Cash Flow to Firm	17	17	17	20	28	34	19	20	26	- -	51	54	37	61	29
TTM Free Cash Flow to Firm	19	19	19	23	30	38	27	26	31	4	52	57	41	65	39

Multiples (USD)

MCP API Chat

	2011 Y	2012 Y	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	08/31/2011	08/31/2012	08/31/2013	08/31/2014	08/31/2015	08/31/2016	08/31/2017	08/31/2018	08/31/2019	08/31/2020	08/31/2021	08/31/2022	08/31/2023	08/31/2024	08/31/2025

Price/Free Cash Flow	9.3	10.65	15.95	14.97	9.89	6.68	10.27	15.16	14.83	8.64	12.87	12.49	15.16	8.38	6.67
EV/EBIT	17.57	11.67	13.36	13.36	13.54	18.52	- -	- -	197.53	60.45	73.81	26.9	20.77	13.19	17.86
Enterprise Value	195	205	289	336	290	271	297	390	524	284	598	637	559	488	222
Low Price	6.06	6.25	10.34	15.76	14.39	13.45	15.2	18	20.52	12.61	16.5	34	34.36	32.19	18.32
EV/Sales	1.21	1.2	1.51	1.64	1.38	1.35	1.6	1.86	2.33	1.43	2.67	2.42	1.99	1.7	0.83
EV/EBITDA	10.71	8.81	10.41	10.35	9.9	12.56	6,605.69	54.42	37.42	17.41	29.45	18.32	15.37	10.63	10.33
Price/Earnings	33.88	23.46	19.03	17.65	25.2	34.59	- -	- -	- -	- -	44.96	36.52	32.73	22.66	82.42
Price/Earnings Average	30.68	20.72	16.38	18.31	28.24	34.38	-36.39	-57.13	-373.01	-40.49	28.14	34.17	34.14	22.2	126.56
Price/Earnings High	43.24	24.46	20.23	21.05	31.52	38.94	-43.26	-73.4	-535.97	-61.62	45.14	41.53	41.96	25.3	186.07
Price/Earnings Low	21.56	14.17	12.53	14.59	21.67	28.65	-29.29	-42.34	-279.79	-18.57	17.07	26.1	26.35	18.12	77.19
Price/Book Value	8.3	6.7	6.52	5.33	3.95	3.11	3.67	5.46	8.45	5.34	9.43	8.07	5.75	4.26	1.98
Price/Book Value Average	7.52	5.92	5.61	5.53	4.42	3.09	3.69	5.18	6.28	7.44	5.9	7.55	6	4.17	3.04
Price/Book Value High	10.59	6.98	6.93	6.36	4.94	3.5	4.38	6.66	9.02	11.33	9.47	9.18	7.38	4.75	4.47
Price/Book Value Low	5.28	4.04	4.29	4.4	3.39	2.58	2.97	3.84	4.71	3.41	3.58	5.77	4.63	3.4	1.86
Price/Tangible Book Value	19.29	8.29	9.17	6.39	5.37	10.28	73.16	81.58	50.79	-23.06	-421.25	99.54	84.07	37.48	221.8
Price/Tangible Book Value Average	17.47	7.33	7.89	6.63	6.02	10.21	73.5	77.39	37.77	-32.13	-263.69	93.14	87.69	36.71	340.59
Price/Tangible Book Value High	24.62	8.65	9.75	7.62	6.72	11.57	87.37	99.42	54.27	-48.89	-422.89	113.2	107.77	41.85	500.75
Price/Tangible Book Value Low	12.28	5.01	6.04	5.28	4.62	8.51	59.15	57.36	28.33	-14.73	-159.89	71.14	67.69	29.96	207.74
Price/Sales	1.01	1.08	1.43	1.55	1.33	1.21	1.4	1.69	2.28	1.38	2.73	2.56	2.07	1.85	0.95
Price/Sales Average	0.92	0.95	1.23	1.61	1.5	1.21	1.41	1.6	1.69	1.93	1.71	2.4	2.16	1.81	1.45
Price/Sales High	1.29	1.12	1.52	1.85	1.67	1.37	1.67	2.06	2.43	2.93	2.74	2.91	2.66	2.06	2.14
Price/Sales Low	0.64	0.65	0.94	1.28	1.15	1	1.13	1.19	1.27	0.88	1.04	1.83	1.67	1.48	0.89
Price/Cash Flow	10.41	11.82	17.55	17.59	10.69	7.43	14.97	21.03	16.85	9.95	13.26	12.88	16.29	8.8	8.73
Price/Cash Flow Average	9.43	10.44	15.1	18.25	11.99	7.38	15.04	19.95	12.53	13.86	8.3	12.05	16.99	8.62	13.4
Price/Cash Flow High	13.29	12.32	18.66	20.99	13.38	8.36	17.87	25.63	18.01	21.09	13.32	14.65	20.88	9.83	19.7
Price/Cash Flow Low	6.63	7.14	11.55	14.54	9.2	6.15	12.1	14.78	9.4	6.36	5.03	9.2	13.11	7.04	8.17
Price/Free Cash Flow Average	8.42	9.41	13.72	15.52	11.08	6.64	10.32	14.38	11.03	12.03	8.05	11.69	15.81	8.21	10.24
Price/Free Cash Flow High	11.86	11.1	16.95	17.85	12.37	7.52	12.27	18.47	15.84	18.31	12.92	14.21	19.43	9.36	15.05
Price/Free Cash Flow Low	5.92	6.43	10.5	12.37	8.5	5.53	8.3	10.66	8.27	5.52	4.88	8.93	12.2	6.7	6.24
EV/Sales Average	1.12	1.08	1.31	1.69	1.54	1.35	1.61	1.77	1.74	1.97	1.65	2.26	2.08	1.66	1.34
EV/Sales High	1.49	1.25	1.6	1.94	1.72	1.51	1.88	2.23	2.48	2.98	2.68	2.77	2.58	1.91	2.02
EV/Sales Low	0.85	0.78	1.02	1.37	1.19	1.15	1.34	1.36	1.32	0.93	0.97	1.69	1.59	1.33	0.77
EV/EBITDA Average	9.87	7.89	9.04	10.71	11.05	12.49	6,632.42	51.88	28.03	24.03	18.17	17.08	16.06	10.39	16.63
EV/EBITDA High	13.18	9.15	11.03	12.24	12.3	13.97	7,726.57	65.26	39.93	36.26	29.57	20.98	19.88	11.97	25.12
EV/EBITDA Low	7.47	5.68	7.05	8.64	8.56	10.63	5,500.17	39.72	21.23	11.33	10.74	12.8	12.25	8.31	9.58
EV/EBIT Average	16.18	10.45	11.6	13.83	15.12	18.42	-40.34	-110.34	147.97	83.42	45.53	25.07	21.7	12.89	28.76
EV/EBIT High	21.62	12.11	14.15	15.81	16.82	20.61	-47	-138.79	210.76	125.88	74.11	30.8	26.86	14.86	43.45
EV/EBIT Low	12.24	7.52	9.05	11.16	11.71	15.67	-33.46	-84.48	112.06	39.35	26.9	18.79	16.55	10.31	16.57
Last Price	9.52	10.35	15.71	19.07	16.73	16.24	18.8	25.6	36.79	19.74	43.47	47.57	42.67	40.26	19.56
High Price	12.15	10.79	16.7	22.75	20.93	18.28	22.45	31.2	39.31	41.85	43.64	54.1	54.7	44.96	44.16
Enterprise Value Average	180	184	251	348	324	269	298	371	393	392	369	593	584	477	357
Enterprise Value High	240	213	306	397	360	301	348	467	560	591	600	729	723	550	540
Enterprise Value Low	136	132	196	280	251	229	248	284	298	185	218	445	446	381	206

Shares Outstanding	18	18	16	17	16	14	14	14	14	14	14	14	13	13	12
Diluted Weighted Avg Shares	18	18	18	17	17	15	14	14	14	14	14	15	14	13	13
Basic Weighted Avg Shares	17	18	17	17	17	15	14	14	14	14	14	14	14	13	13
Revenue per Share	9.4	9.59	11.01	12.27	12.54	13.39	13.41	15.15	16.16	14.29	15.91	18.58	20.57	21.81	20.66
EBITDA per Share	1.07	1.31	1.6	1.94	1.75	1.44	- -	0.52	1	1.17	1.44	2.46	2.67	3.48	1.66
Operating Income per Share	0.65	0.99	1.25	1.5	1.28	0.98	-0.54	-0.24	0.19	0.34	0.57	1.67	1.97	2.81	0.96
Basic EPS, GAAP	0.28	0.44	0.83	1.08	0.66	0.47	-0.52	-0.43	-0.07	-0.68	0.97	1.3	1.3	1.78	0.24
Basic EPS from Cont Ops	0.28	0.44	0.83	1.08	0.66	0.47	-0.52	-0.43	-0.07	-0.68	0.97	1.3	1.3	1.78	0.24
Diluted EPS, GAAP	0.27	0.43	0.8	1.07	0.66	0.47	-0.52	-0.43	-0.07	-0.68	0.96	1.27	1.24	1.74	0.24
Diluted EPS from Cont Ops	0.27	0.43	0.8	1.07	0.66	0.47	-0.52	-0.43	-0.07	-0.68	0.96	1.27	1.24	1.74	0.24
Dividend per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	0.91	0.88	0.9	1.08	1.56	2.19	1.26	1.22	2.18	1.98	3.28	3.69	2.62	4.57	2.24
Free Cash Flow per Basic Share	0.78	0.75	0.77	0.88	1.42	1.92	0.68	0.75	1.89	1.68	3.16	3.47	2.29	4.24	1.52
Cash & Equivalents per Share	0.18	0.62	0.71	0.63	0.97	0.7	0.65	0.73	1.99	1.95	3.37	4.28	2.8	3.69	2.45
Book Value per Share	1.15	1.55	2.41	3.58	4.24	5.22	5.12	4.69	4.36	3.69	4.61	5.89	7.42	9.46	9.87
Tangible Book Value per Share	0.49	1.25	1.71	2.98	3.12	1.58	0.26	0.31	0.72	-0.86	-0.1	0.48	0.51	1.07	0.09

Franklin Covey Co.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)