Driven Brands Holdings Inc. balance sheet
At the end of fiscal 2025, Driven Brands Holdings Inc. had total assets of $4.16bn, total liabilities of $3.39bn and shareholders' equity of $767m. It held $103m in cash against $2.19bn of debt: net debt of $2.09bn.
Balance sheet
| Fiscal year | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 35 | 173 | 523 | 150 | 133 | 103 | 103 | 184 |
| Receivables | — | 85 | 118 | 180 | 151 | 146 | 132 | 155 |
| Inventory | — | 43 | 47 | 72 | 83 | 49 | 52 | 52 |
| Total current assets | — | 374 | 769 | 571 | 821 | 608 | 541 | 554 |
| Goodwill | 871 | 1,727 | 1,910 | 2,277 | 1,239 | 1,206 | 1,218 | 1,209 |
| Total assets | — | 4,655 | 5,857 | 6,500 | 5,911 | 5,252 | 4,160 | 3,539 |
| Accounts payable | — | 68 | 83 | 61 | 68 | 86 | 93 | 128 |
| Total current liabilities | — | 305 | 478 | 505 | 427 | 449 | 726 | 377 |
| Short-term debt | — | 23 | 26 | 33 | 33 | 34 | 277 | 26 |
| Long-term debt | — | 2,102 | 2,356 | 2,705 | 2,911 | 2,659 | 1,883 | 1,659 |
| Total debt | 0 | 2,206 | 2,430 | 2,784 | 2,978 | 2,727 | 2,188 | 1,709 |
| Total liabilities | — | 3,549 | 4,212 | 4,846 | 5,004 | 4,708 | 3,393 | 2,706 |
| Shareholders' equity | 290 | 1,104 | 1,644 | 1,653 | 906 | 544 | 767 | 833 |
| Net debt (negative = net cash) | −35 | 2,033 | 1,907 | 2,634 | 2,845 | 2,623 | 2,085 | 1,525 |
| Shares outstanding | — | 127m | 167m | 167m | 164m | 164m | 165m | 165m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 140 | 146 | 163 | 177 | 155 | 132 | 154 | 155 |
| Inventory | 50 | 49 | 49 | 48 | 47 | 52 | 49 | 52 |
| Total current assets | 688 | 608 | 612 | 685 | 539 | 541 | 501 | 554 |
| Goodwill | 1,214 | 1,206 | 1,206 | 1,214 | 1,214 | 1,218 | 1,212 | 1,209 |
| Total assets | 5,717 | 5,252 | 5,293 | 4,303 | 4,151 | 4,160 | 3,457 | 3,539 |
| Accounts payable | 89 | 86 | 112 | 122 | 93 | 93 | 105 | 128 |
| Total current liabilities | 429 | 449 | 478 | 679 | 671 | 726 | 362 | 377 |
| Short-term debt | 33 | 34 | 34 | 284 | 280 | 277 | 25 | 26 |
| Long-term debt | 2,731 | 2,659 | 2,618 | 2,099 | 1,945 | 1,883 | 1,661 | 1,659 |
| Total debt | 2,765 | 2,693 | 2,652 | 2,383 | 2,225 | 2,159 | 1,686 | 1,685 |
| Total liabilities | 4,841 | 4,708 | 4,711 | 3,618 | 3,416 | 3,393 | 2,660 | 2,706 |
| Shareholders' equity | 877 | 544 | 581 | 685 | 735 | 767 | 797 | 833 |
| Shares outstanding | 165m | 164m | 164m | 164m | 165m | 165m | 165m | 165m |
Compare with peers
- Frontdoor, Inc. balance sheet
- Bright Horizons Family Solutions Inc. balance sheet
- H&R Block Inc balance sheet
- Service Corp International balance sheet
- ADT Inc. balance sheet
Head to head: DRVN vs FTDRBFAM vs DRVNDRVN vs HRB
More: Specialized Consumer Services stocks compared, Consumer Discretionary sector, rankings of US companies