MarketCap
Facebook
X
TelegramQuarterly report 2023-Q2
added 08-08-2023
Franchise Group Balance Sheet 2011-2025 | FRG
Annual Balance Sheet Franchise Group
| 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Debt |
1.47 B | 1.16 B | 444 M | -7.94 M | 1.86 M | 9.77 M | 13.6 M | 4.01 M | -17.6 M | 8.67 M | 9.14 M | 2.8 M |
Long Term Debt |
1.37 B | 1.28 B | 469 M | 1.94 M | 2.27 M | 18.5 M | 17.6 M | 21.5 M | 21.7 M | 24.3 M | 26.2 M | 2.48 M |
Long Term Debt Current |
180 M | 173 M | 127 M | 108 M | 18.1 M | 7.74 M | 5.95 M | 3.93 M | 6.8 M | 3.4 M | 2.74 M | - |
Total Non Current Liabilities |
- | - | - | 8.1 M | 9.43 M | 34.6 M | 31 M | 31.5 M | 32.8 M | 40.6 M | 38.6 M | 13.5 M |
Total Current Liabilities |
944 M | 1.12 B | 549 M | 501 M | 57.1 M | 53.2 M | 50.9 M | 53.8 M | 55.8 M | 47.1 M | 46.5 M | - |
Total Liabilities |
3.21 B | 3.15 B | 1.45 B | 56.3 M | 66.5 M | 87.8 M | 81.8 M | 85.3 M | 88.6 M | 87.7 M | 88.5 M | 63.7 M |
Deferred Revenue |
40.5 M | 50.8 M | - | 3.68 M | 2.02 M | 2.89 M | 4.68 M | 6.08 M | 6.05 M | 7.56 M | 3.27 M | 5.15 M |
Retained Earnings |
110 M | 287 M | 3.77 M | 92.9 M | 101 M | 110 M | 106 M | 95.3 M | 101 M | 78.6 M | 94.1 M | 76.7 M |
Total Assets |
3.63 B | 3.91 B | 1.84 B | 160 M | 178 M | 204 M | 193 M | 184 M | 199 M | 170 M | 189 M | 148 M |
Cash and Cash Equivalents |
80.8 M | 293 M | 152 M | 39.6 M | 18.5 M | 16.4 M | 9.91 M | 21.4 M | 46.1 M | 19 M | 19.8 M | 1.66 M |
Book Value |
421 M | 763 M | 385 M | 104 M | 112 M | 116 M | 112 M | 98.9 M | 110 M | 81.8 M | 100 M | 84.1 M |
Total Shareholders Equity |
421 M | 763 M | 385 M | 125 M | 112 M | 116 M | 112 M | 98.9 M | 110 M | 81.8 M | 67.1 M | - |
All numbers in USD currency
Quarterly Balance Sheet Franchise Group
| 2023-Q2 | 2023-Q1 | 2022-Q4 | 2022-Q3 | 2022-Q2 | 2022-Q1 | 2021-Q4 | 2021-Q3 | 2021-Q2 | 2021-Q1 | 2020-Q4 | 2020-Q3 | 2020-Q2 | 2020-Q1 | 2019-Q4 | 2019-Q3 | 2019-Q2 | 2019-Q1 | 2018-Q4 | 2018-Q3 | 2018-Q2 | 2018-Q1 | 2017-Q4 | 2017-Q3 | 2017-Q2 | 2017-Q1 | 2016-Q4 | 2016-Q3 | 2016-Q2 | 2016-Q1 | 2015-Q4 | 2015-Q3 | 2015-Q2 | 2015-Q1 | 2014-Q4 | 2014-Q3 | 2014-Q2 | 2014-Q1 | 2013-Q4 | 2013-Q3 | 2013-Q2 | 2013-Q1 | 2012-Q4 | 2012-Q3 | 2012-Q2 | 2012-Q1 | 2011-Q4 | 2011-Q3 | 2011-Q2 | 2011-Q1 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Long Term Debt |
1.53 B | 1.39 B | 1.37 B | 1.29 B | - | 1.29 B | 1.38 B | 1.07 B | 1.25 B | 1.24 B | 467 M | 467 M | 467 M | 467 M | 243 M | 245 M | 245 M | 245 M | 16.4 M | 1.98 M | 1.9 M | 2.27 M | 19.2 M | 17.1 M | 17.1 M | 17.8 M | 169 M | 17.1 M | 83.7 M | 46.3 M | 133 M | 75.3 M | 75.4 M | 37.4 M | 127 M | 73.8 M | 73.8 M | 34.9 M | 133 M | 61.4 M | 61.4 M | 40.1 M | - | 64.9 M | 64.9 M | 36.8 M | - | - | - | - |
Total Liabilities |
3.35 B | 3.33 B | 3.21 B | 3.12 B | - | 3.1 B | 3.15 B | 2.19 B | 2.4 B | 2.4 B | 1.46 B | 1.46 B | 1.46 B | 1.46 B | 1.15 B | 1.15 B | 1.15 B | 1.15 B | 187 M | 101 M | 101 M | 73.7 M | 209 M | 114 M | 114 M | 78.9 M | 224 M | 125 M | 125 M | 89.6 M | 200 M | 116 M | 116 M | 84 M | 179 M | 116 M | 116 M | 75.7 M | 183 M | 101 M | 101 M | 77.4 M | - | 104 M | 115 M | 81.5 M | - | - | - | - |
Deferred Revenue |
- | - | - | 37.7 M | - | 51.6 M | 50.8 M | 34.1 M | 30.3 M | 37.6 M | 25.2 M | 25.2 M | 25.2 M | 25.2 M | 9.93 M | 16.4 M | 16.4 M | 16.4 M | 2.02 M | 3.87 M | 3.87 M | 4.02 M | 3.44 M | 2.43 M | 2.43 M | 2.85 M | 4.41 M | 4.46 M | 4.46 M | 3.69 M | 6.09 M | 6.26 M | 6.26 M | 5.58 M | 6.36 M | 7.22 M | 7.22 M | 6.8 M | 6.49 M | 6.69 M | 6.69 M | 6.82 M | - | 7.37 M | 5.77 M | 2.84 M | - | - | - | - |
Retained Earnings |
-85.6 M | -32.9 M | 110 M | 134 M | - | 271 M | 287 M | 168 M | 21.2 M | 19 K | 3.77 M | 3.77 M | 3.77 M | 3.77 M | 18.4 M | 18.4 M | 18.4 M | 18.4 M | 78.9 M | 62.8 M | 62.8 M | 75.7 M | 82.9 M | 82.6 M | 82.6 M | 97.9 M | 75.8 M | 82.7 M | 82.7 M | 94.3 M | 70.8 M | 73.3 M | 73.3 M | 84.6 M | 68.2 M | 68.9 M | 68.9 M | 80.9 M | 50.2 M | 64.2 M | 64.2 M | 72.7 M | - | 48.5 M | 81.3 M | 88 M | - | - | - | - |
Total Assets |
3.57 B | 3.61 B | 3.63 B | 3.67 B | - | 3.85 B | 3.91 B | 2.83 B | 2.89 B | 2.86 B | 1.85 B | 1.85 B | 1.85 B | 1.85 B | 1.31 B | 1.3 B | 1.3 B | 1.3 B | 275 M | 174 M | 174 M | 160 M | 298 M | 206 M | 206 M | 185 M | 304 M | 213 M | 213 M | 190 M | 272 M | 192 M | 192 M | 171 M | 256 M | 187 M | 187 M | 163 M | 241 M | 175 M | 175 M | 159 M | - | 160 M | 204 M | 177 M | - | - | - | - |
Cash and Cash Equivalents |
106 M | 98.3 M | 80.8 M | 72.9 M | 95 M | 150 M | 293 M | 160 M | 165 M | 165 M | 149 M | 149 M | 149 M | 149 M | 30.9 M | 39.6 M | 89.7 M | 39.6 M | 3.98 M | 5.13 M | 5.13 M | 6.19 M | 3.46 M | 5.17 M | 5.17 M | 6.25 M | 1.79 M | 3.74 M | 3.74 M | 4.88 M | 3.15 M | 3.96 M | 3.96 M | 4.42 M | 3.74 M | 4.6 M | 4.6 M | 8.65 M | 849 K | 2.61 M | 2.61 M | 8.57 M | 1.98 M | 1.16 M | 1.16 M | 2.23 M | - | 1.57 M | 2.53 M | 1.66 M |
Book Value |
225 M | 278 M | 421 M | 546 M | - | 752 M | 763 M | 639 M | 488 M | 463 M | 385 M | 385 M | 385 M | 385 M | 152 M | 152 M | 152 M | 152 M | 88.7 M | 73.3 M | 73.3 M | 86.1 M | 89.2 M | 91.6 M | 91.6 M | 106 M | 79.9 M | 88.8 M | 88.8 M | 101 M | 71.8 M | 76 M | 76 M | 87.3 M | 77.3 M | 70.3 M | 70.3 M | 87.8 M | 57.9 M | 73.8 M | 73.8 M | 81.3 M | - | 56 M | 88.8 M | 95.3 M | - | - | - | - |
Total Shareholders Equity |
225 M | 278 M | 421 M | 546 M | - | 752 M | 763 M | 639 M | 488 M | 463 M | 385 M | 385 M | 385 M | 385 M | 125 M | 125 M | 125 M | 125 M | 88.7 M | 73.3 M | 73.3 M | 86.1 M | 89.2 M | 91.6 M | 91.6 M | 106 M | 79.9 M | 88.8 M | 88.8 M | 101 M | 71.8 M | 76 M | 76 M | 87.3 M | 77.3 M | 70.3 M | 70.3 M | 87.8 M | 57.9 M | 73.8 M | 73.8 M | 81.3 M | - | 56 M | 88.8 M | 95.3 M | - | - | - | 52 M |
All numbers in USD currency
Balance Sheet is a fundamental financial report of Franchise Group, providing a complete picture of the company’s financial position at a specific point in time. Unlike the income statement, which records the results of operations over a certain period, the balance sheet shows what assets the company owns, what liabilities it has to creditors, and what equity is available to the owners.
For an investor, the balance sheet is important because it allows assessing the company’s financial stability, understanding how much debt it carries, and how dependent it is on borrowed financing. It helps calculate key liquidity and leverage ratios. When analyzing, attention should be paid to the debt-to-equity ratio (Debt/Equity), the amount of cash on the balance sheet, and the ratio of current liabilities to liquid assets.
Features of balance sheet analysis- Vertical and horizontal analysis
Vertical analysis shows the structure of the balance sheet as a percentage of total assets or liabilities, while horizontal analysis shows the dynamics of changes over multiple periods. - Asset quality
It is important to evaluate not only the amount of assets but also their liquidity and realizability. - Accounting for off-balance sheet liabilities
Some liabilities may not be directly reflected in the balance sheet, which requires additional attention.
Balance sheet of other industry stocks – Personal services
| Issuer | Price | % 24h | Market Cap | Country | |
|---|---|---|---|---|---|
 |
Росинтер
ROST
|
- | - | - |  Russia |
 |
Carriage Services
CSV
|
$ 44.24 | 0.66 % | $ 662 M |  USA |
 |
Bright Horizons Family Solutions
BFAM
|
$ 103.58 | 2.83 % | $ 6 B | USA |
 |
H&R Block
HRB
|
$ 43.33 | 0.03 % | $ 5.88 B | USA |
 |
Medifast
MED
|
$ 12.11 | -1.94 % | $ 132 M | USA |
 |
frontdoor
FTDR
|
$ 55.69 | 1.79 % | $ 4.29 B | USA |
 |
MEDIROM Healthcare Technologies
MRM
|
$ 2.06 | -5.5 % | $ 16.2 M |  Japan |
 |
Regis Corporation
RGS
|
$ 29.0 | - | $ 68.6 M | USA |
 |
Rollins
ROL
|
$ 60.01 | -0.07 % | $ 29.1 B | USA |
 |
WW International
WW
|
$ 24.25 | -4.86 % | $ 1.93 B | USA |
 |
Service Corporation International
SCI
|
$ 78.11 | -0.46 % | $ 11.3 B | USA |
 |
StoneMor
STON
|
- | 0.57 % | $ 419 M | USA |
 |
Terminix Global Holdings
TMX
|
- | - | $ 4.6 B | USA |