FRANKLIN FINANCIAL SERVICES CORP /PA/ FRAF
Franklin Financial Services Corporation (the "Corporation") was organized as a Pennsylvania business corporation on June 1, 1983 and is a registered bank holding company under the Bank Holding Company Act of 1956, as amended (the "BHCA"). On January 16, 1984, pursuant to a plan of reorganization approved by the shareholders of Farmers and Merchants Trust Company of Chambersburg ("F&M Trust" or "the Bank") and the appropriate regulatory agencies, the Corporation exchanged all of the shares of F&M Trust and issued its own shares of the Corporation to former F&M Trust shareholders on a one share – for - one share basis.
The Corporation's common stock is listed under the symbol "FRAF" on the Nasdaq Capital Market. The Corporation's internet address is www.franklinfin.com. Electronic copies of the Corporation's 2025 Annual Report on Form 10-K are available free of charge by visiting the "Investor Information" section of www.franklinfin.com. Electronic copies of quarterly reports on Form 10-Q and current reports on Form 8-K are also available at this internet address. These reports are posted as soon as reasonably practicable after they are electronically filed with the Securities and Exchange Commission (SEC). This reference to the Corporation's internet address shall not, under any circumstances, be deemed to incorporate the information available at such internet address into this Form 10-K or other SEC filings. The information available at the Corporation's internet address is not part of this Form 10-K or any other report filed by the Corporation with the SEC. The Corporation's SEC filings can also be obtained on the SEC's website on the internet at http://www.sec.gov.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $114.4M | $101.5M | $76.8M | $56.4M | $47.6M | $45.9M | $49.2M | $44.9M | $39.9M | $37.0M |
| Interest expense | $69.6M | $57.5M | $53.6M | $4.9M | $2.9M | $4.0M | $7.1M | $4.2M | $2.5M | $2.2M |
| Pre-tax income | $26.3M | $13.3M | $15.8M | $17.5M | $23.0M | $13.1M | $19.0M | $6.0M | $5.7M | $9.4M |
| Income tax | $5.0M | $2.2M | $2.2M | $2.6M | $3.4M | $258.0K | $2.9M | $165.0K | $3.6M | $1.3M |
| Net income | $21.2M | $11.1M | $13.6M | $14.9M | $19.6M | $12.8M | $16.1M | $6.1M | $2.2M | $8.1M |
| EPS, basic | 4.76 | 2.52 | 3.11 | 3.38 | 4.44 | 2.94 | 3.68 | 1.40 | 0.50 | 1.88 |
| EPS, diluted | 4.74 | 2.51 | 3.10 | 3.36 | 4.42 | 2.93 | 3.67 | 1.39 | 0.50 | 1.88 |
| Shares, diluted (wtd. avg.) | $4.5M | $4.4M | $4.4M | $4.4M | $4.4M | $4.4M | $4.4M | $4.4M | $4.4M | $4.3M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | $127.7M | $203.6M | $23.1M | $64.9M | $175.1M | $57.1M | $83.8M | $53.0M | $58.6M | $36.7M |
| Property, plant and equipment | $27.1M | $29.0M | $28.5M | $30.0M | $19.2M | $13.1M | $13.9M | $13.5M | $13.7M | $14.1M |
| Goodwill | $9.0M | $9.0M | $9.0M | $9.0M | $9.0M | $9.0M | $9.0M | $9.0M | $9.0M | $9.0M |
| Total assets | $2.24B | $2.20B | $1.84B | $1.70B | $1.77B | $1.54B | $1.27B | $1.21B | $1.18B | $1.13B |
| Short-term debt | — | — | — | — | $0 | $0 | — | — | — | $24.3M |
| Total liabilities | $2.06B | $2.05B | $1.70B | $1.59B | $1.62B | $1.39B | $1.14B | $1.09B | $1.06B | $1.01B |
| Retained earnings | $154.8M | $139.5M | $134.0M | $125.9M | $116.6M | $102.5M | $94.9M | $83.9M | $82.2M | $83.1M |
| Total equity | $175.2M | $144.7M | $132.1M | $114.2M | $157.1M | $145.2M | $127.5M | $118.4M | $115.1M | $116.5M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $25.4M | $21.8M | $26.6M | $25.2M | $26.3M | $6.4M | $19.0M | $9.3M | $16.3M | $14.9M |
| Depreciation and amortisation | $2.1M | $1.8M | $2.1M | $1.4M | $1.1M | $1.2M | $1.3M | $1.2M | $1.2M | $1.3M |
| Stock-based compensation | $819.0K | $634.0K | $483.0K | $462.0K | $204.0K | $197.0K | $0 | $185.0K | $161.0K | $88.0K |
| Capital expenditure | — | — | — | — | — | — | — | — | — | $579.0K |
| Investing cash flow | -$107.0M | -$184.4M | -$178.3M | -$95.1M | -$133.9M | -$277.3M | -$23.5M | -$47.5M | -$32.2M | -$102.7M |
| Financing cash flow | $5.7M | $343.1M | $109.9M | -$40.4M | $225.6M | $244.2M | $35.4M | $32.5M | $37.9M | $85.3M |
| Dividends paid | $5.8M | $5.6M | $5.6M | $5.7M | $5.5M | $5.2M | $5.1M | $4.6M | $4.0M | $3.5M |
| Buybacks | $1.1M | $827.0K | $2.4M | $3.3M | $1.2M | $1.2M | $3.8M | $88.0K | — | $795.0K |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0000723646-26-000016.
Others in SIC 6022
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| BNY | Bank of New York Mellon Corp | $111.84B | 22.3x | 7.8% |
| STT | STATE STREET CORP | $53.36B | 20.7x | 7.3% |
| FITB | FIFTH THIRD BANCORP | $49.76B | 15.5x | -5.0% |
| MTB | M&T BANK CORP | $34.64B | 14.1x | 7.5% |
| NTRS | NORTHERN TRUST CORP | $34.15B | 21.4x | 6.1% |
| CFG | CITIZENS FINANCIAL GROUP INC/RI | $29.81B | 18.3x | 6.7% |
| FCNCA | FIRST CITIZENS BANCSHARES INC /DE/ | $25.48B | 13.4x | -2.2% |
| EWBC | EAST WEST BANCORP INC | $17.92B | 13.7x | 2.4% |