FRANKLIN FINANCIAL SERVICES CORP /PA/ financial statements

Income statement, balance sheet and cash flow statement for the last 10 fiscal years, taken from the XBRL data FRANKLIN FINANCIAL SERVICES CORP /PA/ files with the SEC in its annual reports.

In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.

Income statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Selling and marketing	1.16	1.2	1.56	1.76	1.76	1.53	1.92	2.07	1.89	1.73
Interest expense	2.25	2.49	4.21	7.11	3.98	2.9	4.86	23.1
Pre-tax income	9.39	5.74	5.96	19	13.1	23	17.5	15.8	13.3	26.3
Income tax	1.3	3.57	-0.17	2.88	0.26	3.4	2.56	2.16	2.22	5.04
Net income	8.09	2.18	6.13	16.1	12.8	19.6	14.9	13.6	11.1	21.2
EPS, basic	1.88	0.50	1.40	3.68	2.94	4.44	3.38	3.11	2.52	4.76
EPS, diluted	1.88	0.50	1.39	3.67	2.93	4.42	3.36	3.10	2.51	4.74
Shares, basic (weighted)	4.3	4.34	4.38	4.38	4.36	4.42	4.42	4.37	4.4	4.46
Shares, diluted (weighted)	4.3	4.36	4.4	4.4	4.37	4.44	4.45	4.38	4.41	4.48
Dividend per share	0.82	0.93	1.05	1.17	1.20	1.25	1.28	1.28	1.28	1.31

Balance sheet

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Cash and equivalents	36.7	58.6	53	83.8	57.1	175	64.9	23.1	204	128
Property, plant and equipment	14.1	13.7	13.5	13.9	13.1	19.2	30	28.5	29	27.1
Lease right-of-use assets				5.13	5.27	4.76	6.01	4.68	4.11	3.66
Goodwill	9.02	9.02	9.02	9.02	9.02	9.02	9.02	9.02	9.02	9.02
Total assets	1,127	1,180	1,210	1,269	1,535	1,774	1,700	1,836	2,198	2,239
Short-term debt	24.3				0	0
Total liabilities	1,011	1,065	1,091	1,142	1,390	1,617	1,585	1,704	2,053	2,064
Paid-in capital	39.8	40.4	41.5	42.3	42.6	43.1	43.5	43.6	43.8	43.9
Retained earnings	83.1	82.2	83.9	94.9	103	117	126	134	139	155
Treasury stock	-6.81	-6.13	-5.4	-8.41	-7.83	-6.8	-8.65	-9.27	-7.74	-6.66
Other comprehensive income	-4.22	-6.03	-6.38	-5.99	3.19	-0.55	-51.3	-40.9	-35.5	-21.6
Shareholders' equity	116	115	118	128	145	157	114	132	145	175
Total equity	116	115	118	128	145	157	114	132	145	175
Total liabilities and equity	1,127	1,180	1,210	1,269	1,535	1,774	1,700	1,836	2,198	2,239
Shares outstanding	4.32	4.35	4.41	4.35	4.39	4.44	4.39	4.37	4.43	4.48

Cash flow statement

	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Net income	8.09	2.18	6.13	16.1	12.8	19.6	14.9	13.6	11.1	21.2
Depreciation and amortization	1.35	1.33	1.33	1.37	1.33	1.2	1.44	2.02	2.09	2.15
Stock-based compensation	0.09	0.16	0.19	0	0.2	0.2	0.46	0.48	0.63	0.82
Deferred income tax	-0.83	-0.83	-0	1.88	-0.84	0.09	1.17	1.14	-0.47	-0.75
Cash from operations	14.9	16.3	9.3	19	6.44	26.3	25.2	26.6	21.8	25.4
Capital expenditures	-0.58
Purchases of investments					-241	-216	-87.2	-50.3	-136
Sales and maturities of investments	25.4	22.4	4.17	18.8	3.14	36.7	19.6	40.1	42.4
Cash from investing	-103	-32.2	-47.5	-23.5	-277	-134	-95.1	-178	-184	-107
Debt issued									200
Stock issued	0.08	0.18	0.36	0.27	0.04	0.14	0.05	0.05	0.12	0.29
Share buybacks	-0.8		-0.09	-3.85	-1.17	-1.19	-3.33	-2.39	-0.83	-1.1
Dividends paid	-3.52	-4.03	-4.6	-5.12	-5.23	-5.52	-5.66	-5.6	-5.63	-5.85
Cash from financing	85.3	37.9	32.5	35.4	244	226	-40.4	110	343	5.69
Net change in cash	-2.5	21.9	-5.65	30.9	-26.7	118	-110	-41.8	180	-75.9
Free cash flow	14.3
Interest paid	2.25	2.46	4.17	6.87	4.23	3	4.75	19.5	43.1	45.6
Income taxes paid	2.1	3.96	0.25	0.25	4.37	3.05	0.09	1.34	1.86	5.35

Key metrics

Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $62.65 on September 25, 2026.

Profitability

Metric	Value	How it is calculated
Effective tax rate	19.7%	Income tax / pre-tax income, when pre-tax income is positive.
Return on equity (ROE)	13.4%	Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)	1.1%	Net income / average total assets.

Growth

Metric	Value	How it is calculated
Net income growth, 1y	91.2%	Net income vs the same period a year earlier. Only from a positive base.
Net income CAGR, 3y	12.4%	Compound annual growth of net income over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Net income CAGR, 5y	10.6%	Compound annual growth of net income over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
EPS growth, 1y	88.8%	EPS vs the same period a year earlier. Only from a positive base.
EPS CAGR, 3y	12.2%	Compound annual growth of eps over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
EPS CAGR, 5y	10.1%	Compound annual growth of eps over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Operating cash flow growth, 1y	16.9%	Operating cash flow vs the same period a year earlier. Only from a positive base.
Operating cash flow CAGR, 3y	0.3%	Compound annual growth of operating cash flow over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Operating cash flow CAGR, 5y	31.6%	Compound annual growth of operating cash flow over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Dividend per share growth, 1y	2.3%	Dividend per share vs the same period a year earlier. Only from a positive base.
Dividend per share CAGR, 3y	0.8%	Compound annual growth of dividend per share over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Dividend per share CAGR, 5y	1.8%	Compound annual growth of dividend per share over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y	21.1%	Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y	15.3%	Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 5y	3.8%	Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y	1.9%	Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y	9.6%	Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y	7.8%	Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y	1.4%	Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y	0.2%	Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y	0.5%	Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.

Balance sheet health

Metric	Value	How it is calculated
Liabilities / assets	92.1%	Total liabilities / total assets.
Goodwill and intangibles / assets	0.4%	(Goodwill + intangible assets) / total assets.
Tangible book value	$174.8M	Shareholders' equity - goodwill - intangible assets.

Per share

Metric	Value	How it is calculated
EPS, diluted	$5.47	Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Operating cash flow per share	$9.39	Cash from operations / diluted weighted shares.
Book value per share	$40.91	Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Tangible book per share	$38.91	Tangible book value / shares outstanding.
Cash per share	$43.40	(Cash + short-term investments) / shares outstanding.
Payout ratio	24.2%	Dividends paid / net income, when net income is positive.

Valuation

Metric	Value	How it is calculated
Market cap	$281.9M	Share price x shares outstanding.
Enterprise value	$86.9M	Market cap + total debt - cash - short-term investments.
P/E	11.4x	Market cap / net income. Only when net income is positive.
P/B	1.53x	Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book	1.61x	Market cap / tangible book value, when positive.
P/OCF	6.67x	Market cap / cash from operations, when positive.
Earnings yield	8.7%	Net income / market cap (the inverse of P/E).
Dividend yield	2.1%	Dividends paid over the period / market cap.
Shareholder yield	2.6%	(Dividends paid + share buybacks) / market cap.
PEG	0.94x	P/E / EPS growth per year over 3 years (in percent). Only when both are positive.

Was FRANKLIN FINANCIAL SERVICES CORP /PA/ profitable in fiscal 2025?

Yes. Net income was $21.2M, a net margin of -.

Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.

Open interactive statements, quarterly figures and charts

Back to FRANKLIN FINANCIAL SERVICES CORP /PA/