Quick10K

⚲

Franklin Financial Network

Filings

10-Q	2020-06-30	Filed 2020-08-10
10-Q	2020-03-31	Filed 2020-05-07
10-K	2019-12-31	Filed 2020-03-16
10-Q	2019-09-30	Filed 2019-10-31
10-Q	2019-06-30	Filed 2019-08-06
10-Q	2019-03-31	Filed 2019-05-09
10-K	2018-12-31	Filed 2019-03-19
10-Q	2018-09-30	Filed 2018-11-09
10-Q	2018-06-30	Filed 2018-08-09
10-Q	2018-03-31	Filed 2018-05-10
10-K	2017-12-31	Filed 2018-03-16
10-Q	2017-09-30	Filed 2017-11-09
10-Q	2017-06-30	Filed 2017-08-09
10-Q	2017-03-31	Filed 2017-05-10
10-K	2016-12-31	Filed 2017-03-16
10-Q	2016-09-30	Filed 2016-11-09
10-Q	2016-06-30	Filed 2016-08-09
10-Q	2016-03-31	Filed 2016-05-10
10-K	2015-12-31	Filed 2016-03-15
10-Q	2015-09-30	Filed 2015-11-13
10-Q	2015-06-30	Filed 2015-08-13
10-Q	2015-03-31	Filed 2015-05-14
10-K	2014-12-31	Filed 2015-03-11
10-Q	2014-09-30	Filed 2014-11-14
10-Q	2014-06-30	Filed 2014-08-14
10-Q	2014-03-31	Filed 2014-06-30

Reports

8-K	2020-08-15	M&A, Shareholder Rights, Control, Officers, Exhibits
8-K	2020-07-27	Earnings, Regulation FD, Exhibits
8-K	2020-06-15
8-K	2020-06-09
8-K	2020-04-29
8-K	2020-04-27
8-K	2020-01-21
8-K	2020-01-21
8-K	2020-01-21
8-K	2019-11-01
8-K	2019-10-23
8-K	2019-10-23
8-K	2019-08-28
8-K	2019-07-26
8-K	2019-07-24
8-K	2019-07-24
8-K	2019-07-19
8-K	2019-07-05
8-K	2019-05-23
8-K	2019-05-10
8-K	2019-04-24
8-K	2019-04-24
8-K	2019-04-08
8-K	2019-03-08
8-K	2019-02-08
8-K	2019-01-23
8-K	2019-01-23
8-K	2019-01-14
8-K	2018-12-12
8-K	2018-10-24
8-K	2018-08-28
8-K	2018-07-25
8-K	2018-06-05
8-K	2018-05-25
8-K	2018-05-24
8-K	2018-04-25
8-K	2018-04-12
8-K	2018-04-01
8-K	2018-03-28
8-K	2018-01-24
8-K	2018-01-09

Franklin Financial Network Financials

FSB Metrics, Comps, Filings

Quarterly | Annual

Valuation ($BB)

Market Cap, Enterprise Value

Balance Sheet ($BB)

Assets, Equity

Income Statement ($BB Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($BB Quarterly)

Ops, Inv, Fin


Comps ($MM TTM)	Market Cap	Gross Margin	EV/EBITDA	Ret on Assets	Assets	Liabilities	Revenue	G Profit	Net Income	EBITDA	EV
Mercantile Bank (MBWM)	550		6.7	1%	3,710	3,303	0	0	48	82	550
First Financial (THFF)	549		6.8	1%	3,988	3,432	0	0	46	69	469
Heritage Commerce (HTBK)	517	0%	1.2	2%	3,182	2,787	3	0	48	83	101
First Community Bancshares (FCBC)	507		5.9	2%	2,205	1,868	0	0	39	55	324
Arrow Financial (AROW)	501		7.4	1%	3,113	2,821	0	0	28	55	409
Independent Bank (IBCP)	501	0%	6.9	1%	3,551	3,211	19	0	33	61	418
Financial Institutions (FISI)	500		4.8	1%	4,333	3,900	0	0	36	83	403
Old Line (OLBK)	499		8.0	1%	3,097	2,699	0	0	27	62	491
Merchants Bancorp (MBIN)	497		1.7	1%	6,337	5,708	0	0	63	169	292
Midwestone Financial Group (MOFG)	495		8.2	1%	4,648	4,150	0	0	38	90	740
Franklin Financial Network (FSB)	464		2.6	1%	3,818	3,410	0	0	23	110	285
CNB Financial (CCNE)	450		5.1	1%	3,541	3,244	0	0	39	78	398
Capital City Bank Group (CCBG)	448		11.9	1%	2,935	2,613	0	0	22	38	448
Equity Bancshares (EQBK)	446		4.5	0%	4,075	3,608	0	0	16	61	278
Atlantic Capital Bancshares (ACBI)	425		6.0	2%	2,410	2,081	0	0	43	67	406
Sierra Bancorp (BSRR)	412		5.5	1%	2,636	2,333	0	0	35	61	331
RBB Bancorp (RBB)	409	0%	3.3	1%	2,820	2,421	3	0	38	99	330
Farmers National Banc (FMNB)	407		7.2	1%	2,433	2,140	0	0	35	63	452
American National Bankshares (AMNB)	389		8.1	1%	2,455	2,137	0	0	13	30	247
Southern National Bancorp of Virginia (SONA)	380		5.1	1%	2,699	2,328	0	0	32	65	331


Balance Sheet ($MM)	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30	2019-09-30
Cash	26	37	49	49	43	48	52	62	72	56	91	115	97	156	252	246	185	145	280	300	151	179
Accounts Receivable
Inventory
PP&E	6	13	14	10	10	9	13	8	8	9	17	10	11	11	20	11	12	12	23	13	13	12
Assets	872	1,239	1,356	1,509	1,767	2,003	2,168	2,300	2,607	2,703	2,943	3,455	3,444	3,565	3,844	4,084	4,165	4,168	4,249	4,238	4,072	3,818
Accounts Payable
Long-Term Debt
Liabilities	798	1,122	1,234	1,331	1,590	1,815	1,979	2,108	2,403	2,494	2,673	3,176	3,151	3,262	3,539	3,779	3,817	3,812	3,877	3,855	3,678	3,410
Stockholders' Equity	74	116	122	179	177	188	189	192	204	210	270	278	293	304	305	305	348	356	373	383	394	408


Income Statement ($MM)	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30	2019-09-30
Revenue
Cost of Revenue
Gross Profit
R&D
SG&A	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0		0	0	0
Tax	1	1	-4	2	2	3	3	3	3	3	3	4	9	3	8	2	6	1	0	1	5	2
Net Income	2	2	3	3	3	5	5	6	7	7	8	8	9	9	2	10	11	11	4	3	5	11


Cash Flow ($MM)	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30	2019-09-30
Cash Operating		2	-1	0	8	11	8	14	0	4	10	27	8	11	9	12		15		-12	31	-19
Cash Investing		-62	121	-149	-272	-230	-167	-121	-289	-108	401	-501	-6	-63	-189	-256		-50		100	9	309
Cash Financing		71	112	148	259	224	164	117	299	88	248	498	-20	111	276	238		-6		-67	-190	-262