C

Franklin Covey Company — Earnings Quality Grade C

FC · Consumer Defensive

Some red flags

Revenue
$267M
2025
Net Income
$3M
2025
Gross Margin
76.2%
Free Cash Flow
$12M
01

Screening Summary

13
Passed
4
Watch
1
Failed
-3.11
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 94 days, change -16 days YoY

A2AR vs Revenue Growth

AR growth -20.4% vs revenue growth -7.0%

A3Revenue vs CFFO

Revenue -7.0%, CFFO -51.9%. Cash follows revenue

02

Expense Quality

!
B1Inventory vs COGS

Inventory growth 29.1% exceeds COGS -4.0%

!
B2CapEx vs Revenue

CapEx growth 49.3% is >2x revenue growth -7.0%

!
B3SG&A Ratio

SG&A/Gross Profit = 89.7%, exceeds 70%

B4Gross Margin

Gross margin 76.2%, change -0.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 9.44. Profits backed by cash

C2Free Cash Flow

FCF $0.0B, FCF/NI = 3.94

C3Accruals Ratio

Accruals ratio = -10.7%. Low accruals

C4Cash vs Debt

Cash $0.0B covers debt $0.0B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.1B = 98% of equity. Over 50%

D2Leverage

Debt/EBITDA = 0.1x. Healthy

!
D3Soft Asset Growth

Other assets grew 45.9% vs revenue -7.0%

D4Asset Impairment

Write-offs normal

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change -5% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -3.11 (< -2.22). Unlikely manipulator

持仓监控

把 FC 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-3.11
-4.0 Clean-2.22 Grey-1.78 Danger0
0.856
DSRI
AR growing faster than revenue?
1.01
GMI
Gross margin declining?
1.153
AQI
Asset quality deteriorating?
0.93
SGI
Revenue growth rate
1.303
DEPI
Depreciation slowing?
1.117
SGAI
SG&A ratio changing?
-0.1067
TATA
Accruals level
1.038
LVGI
Leverage increasing?
05

Altman Z-Score

1.53
Grey Zone
0 Distress1.102.605.0+ Safe
-0.1145
Liquidity
0.5198
Cumulative profit
0.0273
Operating efficiency
0.3802
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25