Franklin
FRAFFranklin Financial Services Corporation Price (FRAF)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
0
(100)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Franklin Financial Services CorporationCurrency: USD
| YEAR | 1995 | 1996 | 1997 | 1998 | 1999 | 2000 | 2001 | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||
| Revenue |
3,702,000.00
+0% |
4,380,000.00
+18% |
5,242,000.00
+20% |
6,091,000.00
+16% |
18,900,000.00
+210% |
19,581,000.00
+4% |
21,213,000.00
+8% |
21,490,000.00
+1% |
23,567,000.00
+10% |
23,083,000.00
-2% |
24,533,000.00
+6% |
29,203,000.00
+19% |
35,870,000.00
+23% |
36,657,000.00
+2% |
38,385,000.00
+5% |
40,207,000.00
+5% |
43,077,000.00
+7% |
41,073,000.00
-5% |
40,835,000.00
-1% |
41,745,000.00
+2% |
44,066,000.00
+6% |
45,484,000.00
+3% |
48,624,000.00
+7% |
52,284,000.00
+8% |
56,520,000.00
+8% |
55,957,000.00
-1% |
61,078,000.00
+9% |
65,408,000.00
+7% |
65,763,999.00
+1% |
101,451,000.00
+54% |
|
| Cost of Revenue | |||||||||||||||||||||||||||||||
| Cost of Revenue | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| Gross Profit | |||||||||||||||||||||||||||||||
| Gross Profit |
3,702,000.00
+0% |
4,380,000.00
+18% |
5,242,000.00
+20% |
6,091,000.00
+16% |
18,900,000.00
+210% |
19,581,000.00
+4% |
21,213,000.00
+8% |
21,490,000.00
+1% |
23,567,000.00
+10% |
23,083,000.00
-2% |
24,533,000.00
+6% |
29,203,000.00
+19% |
35,870,000.00
+23% |
36,657,000.00
+2% |
38,385,000.00
+5% |
40,207,000.00
+5% |
43,077,000.00
+7% |
41,073,000.00
-5% |
40,835,000.00
-1% |
41,745,000.00
+2% |
44,066,000.00
+6% |
45,484,000.00
+3% |
48,624,000.00
+7% |
52,284,000.00
+8% |
56,520,000.00
+8% |
55,957,000.00
-1% |
61,078,000.00
+9% |
65,408,000.00
+7% |
65,763,999.00
+1% |
101,451,000.00
+54% |
|
| Gross Profit Ratio | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | (1.00%) | |
| Operating Expenses | |||||||||||||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| General and Administrative | 6,100,000.00 | 6,406,000.00 | 6,434,000.00 | 6,053,000.00 | 6,400,000.00 | 6,818,000.00 | 6,683,000.00 | 7,054,000.00 | 7,441,000.00 | 8,384,000.00 | 8,806,000.00 | 9,774,000.00 | 11,490,000.00 | 12,086,000.00 | 15,648,000.00 | 16,387,000.00 | 17,741,000.00 | 17,719,000.00 | 17,569,000.00 | 18,087,000.00 | 17,849,000.00 | 18,856,000.00 | 19,243,000.00 | 20,648,000.00 | 22,247,000.00 | 22,849,000.00 | 25,515,000.00 | 28,830,000.00 | 29,664,000.00 | 0.00 | |
| Selling, General & Admin... | 6,100,000.00 | 6,406,000.00 | 6,434,000.00 | 6,053,000.00 | 6,900,000.00 | 7,368,000.00 | 7,296,000.00 | 7,673,000.00 | 8,210,000.00 | 9,192,000.00 | 9,722,000.00 | 10,904,000.00 | 12,825,000.00 | 13,873,000.00 | 16,975,000.00 | 17,729,000.00 | 19,076,000.00 | 19,120,000.00 | 18,953,000.00 | 19,312,000.00 | 18,954,000.00 | 20,011,000.00 | 20,440,000.00 | 22,204,000.00 | 24,003,000.00 | 24,606,000.00 | 27,048,000.00 | 30,745,000.00 | 31,735,000.00 | 1,891,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 500,000.00 | 550,000.00 | 613,000.00 | 619,000.00 | 769,000.00 | 808,000.00 | 916,000.00 | 1,130,000.00 | 1,335,000.00 | 1,787,000.00 | 1,327,000.00 | 1,342,000.00 | 1,335,000.00 | 1,401,000.00 | 1,384,000.00 | 1,225,000.00 | 1,105,000.00 | 1,155,000.00 | 1,197,000.00 | 1,556,000.00 | 1,756,000.00 | 1,757,000.00 | 1,533,000.00 | 1,915,000.00 | 2,071,000.00 | 1,891,000.00 | |
| Depreciation and Amortiz... | 627,000.00 | 741,000.00 | 775,000.00 | 761,000.00 | 800,000.00 | 938,000.00 | 989,000.00 | 1,650,000.00 | 2,060,000.00 | 1,911,000.00 | 1,630,000.00 | 1,503,000.00 | 1,488,000.00 | 2,288,000.00 | 2,044,000.00 | 1,922,000.00 | 2,088,000.00 | 1,973,000.00 | 1,963,000.00 | 1,980,000.00 | 1,543,000.00 | 1,270,000.00 | 1,236,000.00 | 1,232,000.00 | 1,259,000.00 | 1,230,000.00 | 1,137,000.00 | 1,382,000.00 | 2,016,000.00 | 0.00 | |
| Other Expenses | -17,631,000.00 | -18,385,000.00 | 6,302,000.00 | -19,152,000.00 | -4,500,000.00 | -20,836,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 422,000.00 | 0.00 | 240,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | -10,877,000.00 | -10,178,000.00 | -67,257,000.00 | -61,528,000.00 | -67,505,000.00 | -65,112,000.00 | -15,380,000.00 | 35,518,000.00 | 0.00 | |
| Total Operating Expenses | -11,531,000.00 | -11,979,000.00 | 12,736,000.00 | -13,099,000.00 | 2,400,000.00 | -13,468,000.00 | 1,040,000.00 | 1,096,000.00 | 1,376,000.00 | 1,517,000.00 | 1,765,000.00 | 2,051,000.00 | 2,347,000.00 | 2,933,000.00 | 3,024,000.00 | 2,847,000.00 | 2,404,000.00 | 2,571,000.00 | 2,556,000.00 | 2,446,000.00 | 1,105,000.00 | 1,155,000.00 | 1,197,000.00 | -42,110,000.00 | -37,525,000.00 | -42,899,000.00 | -38,064,000.00 | 1,915,000.00 | 67,253,000.00 | 1,891,000.00 | |
| Cost and Exponses | -11,531,000.00 | -11,979,000.00 | 12,736,000.00 | -13,099,000.00 | 2,400,000.00 | -13,468,000.00 | 1,040,000.00 | 1,096,000.00 | 1,376,000.00 | 1,517,000.00 | 1,765,000.00 | 2,051,000.00 | 2,347,000.00 | 2,933,000.00 | 3,024,000.00 | 2,847,000.00 | 2,404,000.00 | 2,571,000.00 | 2,556,000.00 | 2,446,000.00 | 1,105,000.00 | 1,155,000.00 | 1,197,000.00 | -42,110,000.00 | -37,525,000.00 | -42,899,000.00 | -38,064,000.00 | 1,915,000.00 | 67,253,000.00 | 0.00 | |
| Operating Income | |||||||||||||||||||||||||||||||
| Operating Income |
-7,829,000.00
+0% |
-7,599,000.00
-3% |
17,978,000.00
-337% |
-7,008,000.00
-139% |
21,300,000.00
-404% |
6,113,000.00
-71% |
6,882,000.00
+13% |
6,769,000.00
-2% |
7,213,000.00
+7% |
6,207,000.00
-14% |
7,049,000.00
+14% |
9,667,000.00
+37% |
12,015,000.00
+24% |
12,275,000.00
+2% |
8,596,000.00
-30% |
10,549,000.00
+23% |
16,134,000.00
+53% |
5,877,000.00
-64% |
7,527,000.00
+28% |
10,408,000.00
+38% |
12,475,000.00
+20% |
9,389,000.00
-25% |
8,232,000.00
-12% |
10,174,000.00
+24% |
18,995,000.00
+87% |
13,058,000.00
-31% |
23,014,000.00
+76% |
22,358,000.00
-3% |
16,248,000.00
-27% |
99,560,000.00
+513% |
|
| Operating Income Ratio | (-2.11%) | (-1.73%) | (3.43%) | (-1.15%) | (1.13%) | (0.31%) | (0.32%) | (0.31%) | (0.31%) | (0.27%) | (0.29%) | (0.33%) | (0.33%) | (0.33%) | (0.22%) | (0.26%) | (0.37%) | (0.14%) | (0.18%) | (0.25%) | (0.28%) | (0.21%) | (0.17%) | (0.19%) | (0.34%) | (0.23%) | (0.38%) | (0.34%) | (0.25%) | (0.98%) | |
| Other Income and Exp... | |||||||||||||||||||||||||||||||
| Interest Income | 24,971,000.00 | 24,799,000.00 | 26,308,000.00 | 27,529,000.00 | 29,400,000.00 | 32,446,000.00 | 31,296,000.00 | 27,388,000.00 | 24,884,000.00 | 24,809,000.00 | 29,711,000.00 | 40,902,000.00 | 49,487,000.00 | 46,156,000.00 | 43,607,000.00 | 43,232,000.00 | 41,709,000.00 | 39,062,000.00 | 35,962,000.00 | 34,694,000.00 | 34,548,000.00 | 36,962,000.00 | 39,859,000.00 | 44,844,000.00 | 49,209,000.00 | 45,924,000.00 | 47,555,000.00 | 56,428,000.00 | 76,706,000.00 | 0.00 | |
| Interest Expenses | 11,210,000.00 | 11,087,000.00 | 12,225,000.00 | 13,151,000.00 | 15,000,000.00 | 17,916,000.00 | 15,773,000.00 | 11,801,000.00 | 9,057,000.00 | 8,819,000.00 | 12,173,000.00 | 19,956,000.00 | 23,796,000.00 | 16,037,000.00 | 14,674,000.00 | 12,443,000.00 | 9,154,000.00 | 6,890,000.00 | 4,378,000.00 | 3,180,000.00 | 2,371,000.00 | 2,245,000.00 | 2,491,000.00 | 4,214,000.00 | 7,113,000.00 | 3,978,000.00 | 2,902,000.00 | 4,863,000.00 | 23,125,000.00 | 43,937,000.00 | |
| Total Other Income/Exp... | 13,459,000.00 | 13,105,000.00 | -12,225,000.00 | 13,317,000.00 | -15,000,000.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | -987,000.00 | 0.00 | 0.00 | -1,031,000.00 | -422,000.00 | -913,000.00 | -312,000.00 | -1,967,000.00 | -28,000.00 | 17,000.00 | -5,982,000.00 | -7,179,000.00 | -15,634,000.00 | -8,049,000.00 | -5,819,001.00 | -5,833,000.00 | -5,792,000.00 | -6,697,000.00 | -495,000.00 | -86,245,000.00 | |
| EBITDA | |||||||||||||||||||||||||||||||
| EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 20,365,000.00 | 14,388,000.00 | 24,216,000.00 | 18,932,000.00 | 0.00 | 0.00 | |
| EBITDA ratio | (4.72%) | (3.96%) | (3.58%) | (3.32%) | (1.17%) | (1.28%) | (1.11%) | (0.94%) | (0.78%) | (0.73%) | (0.85%) | (1.07%) | (1.04%) | (0.83%) | (0.66%) | (0.62%) | (0.42%) | (0.36%) | (0.34%) | (0.37%) | (0.37%) | (0.29%) | (0.20%) | (0.22%) | (0.36%) | (0.26%) | (0.40%) | (0.36%) | (0.00%) | (0.00%) | |
| Income Before Tax | |||||||||||||||||||||||||||||||
| Income Before Tax | 5,630,000.00 | 5,506,000.00 | 5,753,000.00 | 6,309,000.00 | 6,300,000.00 | 6,113,000.00 | 6,882,000.00 | 6,769,000.00 | 7,213,000.00 | 6,207,000.00 | 7,049,000.00 | 9,667,000.00 | 12,015,000.00 | 12,275,000.00 | 8,596,000.00 | 10,549,000.00 | 6,980,000.00 | 5,877,000.00 | 7,527,000.00 | 10,408,000.00 | 12,475,000.00 | 9,389,000.00 | 5,741,000.00 | 5,960,000.00 | 18,995,000.00 | 13,058,000.00 | 23,014,000.00 | 17,495,000.00 | 15,753,000.00 | 13,315,000.00 | |
| Income Before Tax Ratio | (1.52%) | (1.26%) | (1.10%) | (1.04%) | (0.33%) | (0.31%) | (0.32%) | (0.31%) | (0.31%) | (0.27%) | (0.29%) | (0.33%) | (0.33%) | (0.33%) | (0.22%) | (0.26%) | (0.16%) | (0.14%) | (0.18%) | (0.25%) | (0.28%) | (0.21%) | (0.12%) | (0.11%) | (0.34%) | (0.23%) | (0.38%) | (0.27%) | (0.24%) | (0.13%) | |
| Income Tax Expense | |||||||||||||||||||||||||||||||
| Income Tax Expense | 1,451,000.00 | 1,379,000.00 | 1,390,000.00 | 1,504,000.00 | 1,200,000.00 | 1,106,000.00 | 1,288,000.00 | 1,196,000.00 | 1,373,000.00 | 1,015,000.00 | 937,000.00 | 2,097,000.00 | 2,759,000.00 | 3,680,000.00 | 2,011,000.00 | 2,937,000.00 | 411,000.00 | 512,000.00 | 1,295,000.00 | 2,006,000.00 | 2,271,000.00 | 1,302,000.00 | 3,565,000.00 | -165,000.00 | 2,880,000.00 | 258,000.00 | 3,398,000.00 | 2,557,000.00 | 2,155,000.00 | 2,216,000.00 | |
| Net Income | |||||||||||||||||||||||||||||||
| Net Income | 4,179,000.00
+0% |
4,127,000.00
-1% |
4,363,000.00
+6% |
4,805,000.00
+10% |
5,100,000.00
+6% |
5,007,000.00
-2% |
5,594,000.00
+12% |
5,573,000.00
0% |
5,840,000.00
+5% |
5,192,000.00
-11% |
6,112,000.00
+18% |
7,570,000.00
+24% |
9,256,000.00
+22% |
8,595,000.00
-7% |
6,585,000.00
-23% |
7,612,000.00
+16% |
6,569,000.00
-14% |
5,365,000.00
-18% |
6,232,000.00
+16% |
8,402,000.00
+35% |
10,204,000.00
+21% |
8,087,000.00
-21% |
2,176,000.00
-73% |
6,125,000.00
+181% |
16,115,000.00
+163% |
12,800,000.00
-21% |
19,616,000.00
+53% |
14,938,000.00
-24% |
13,598,000.00
-9% |
11,099,000.00
-18% |
|
| Net Income Ratio | (1.13%) | (0.94%) | (0.83%) | (0.79%) | (0.27%) | (0.26%) | (0.26%) | (0.26%) | (0.25%) | (0.22%) | (0.25%) | (0.26%) | (0.26%) | (0.23%) | (0.17%) | (0.19%) | (0.15%) | (0.13%) | (0.15%) | (0.20%) | (0.23%) | (0.18%) | (0.04%) | (0.12%) | (0.29%) | (0.23%) | (0.32%) | (0.23%) | (0.21%) | (0.11%) | |
| Earning Per Share | |||||||||||||||||||||||||||||||
| Basic EPS | 1.16 | 1.17 | 1.27 | 1.41 | 1.49 | 1.48 | 1.67 | 1.66 | 1.74 | 1.54 | 1.82 | 2.11 | 2.41 | 2.24 | 1.71 | 1.94 | 1.63 | 1.31 | 1.49 | 1.99 | 2.40 | 1.88 | 0.50 | 1.40 | 3.68 | 2.94 | 4.44 | 3.38 | 3.11 | 2.52 | |
| Diluted EPS | 1.16 | 1.17 | 1.26 | 1.39 | 1.47 | 1.45 | 1.64 | 1.66 | 1.74 | 1.54 | 1.81 | 2.10 | 2.40 | 2.24 | 1.71 | 1.94 | 1.63 | 1.31 | 1.49 | 1.99 | 2.40 | 1.88 | 0.50 | 1.39 | 3.67 | 2.93 | 4.42 | 3.36 | 3.10 | 2.51 | |
| Share Outstanding | |||||||||||||||||||||||||||||||
| Basic Share Outstanding | 3,610,887.00 | 3,517,330.00 | 3,422,500.00 | 3,413,750.00 | 3,410,000.00 | 3,390,000.00 | 3,350,000.00 | 3,343,750.00 | 3,356,322.00 | 3,371,429.00 | 3,358,242.00 | 3,587,678.00 | 3,844,000.00 | 3,829,000.00 | 3,840,000.00 | 3,919,108.00 | 4,023,084.00 | 4,072,001.00 | 4,135,000.00 | 4,201,000.00 | 4,244,000.00 | 4,297,000.00 | 4,337,000.00 | 4,382,000.00 | 4,375,000.00 | 4,357,000.00 | 4,420,000.00 | 4,421,000.00 | 4,374,000.00 | 0.00 | |
| Diluted Share Outstanding | 3,610,887.00 | 3,517,330.00 | 3,458,750.00 | 3,461,250.00 | 3,462,500.00 | 3,448,750.00 | 3,416,250.00 | 3,358,750.00 | 3,356,322.00 | 3,371,429.00 | 3,376,796.00 | 3,604,762.00 | 3,851,000.00 | 3,830,000.00 | 3,840,000.00 | 3,919,108.00 | 4,023,084.00 | 4,107,346.00 | 4,168,673.00 | 4,218,330.00 | 4,250,000.00 | 4,302,000.00 | 4,359,000.00 | 4,404,000.00 | 4,396,000.00 | 4,366,000.00 | 4,440,000.00 | 4,445,000.00 | 4,381,000.00 | 0.00 | |