Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Driven Brands Holdings Inc. DRVN

· Consumer · Services-Automotive Repair, Services & Parking

FY2025 10-K, filed 2026-05-19
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 4 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +6.3% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-27.

  • Operating margin improved

    Operating margin changed +1.0 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-27.

  • Free cash flow turned positive

    Latest reported free cash flow was $108M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-27.

Core trend metrics

Latest annual revenue growth
+6.3%
as of 2025-12-27
Latest annual operating margin
12.4%
as of 2025-12-27
Free cash flow
$108M
as of 2025-12-27
Debt / equity
2.45x
as of 2025-12-27
ROIC snapshot
7.3%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

4of 8 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-27
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-05-19prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Company Operated Store Sales$1.29B
    69.5%
    +9.9% yoy
  • Supply And Other$269M
    14.4%
    -4.7% yoy
  • Franchise And Royalty$190M
    10.2%
    +0.8% yoy
  • Advertising$109M
    5.8%
    +5.3% yoy

Members sum to the consolidated $1.86B for this period.

By geography
Revenue
  • United States$1.8B
    96.5%
    +9.3% yoy
  • Canada$64.9M
    3.5%
    -40.2% yoy

Members sum to the consolidated $1.86B for this period.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-06-11prior period 2025-03-31 from the same filingView filing
  • Company Operated Store Sales$337M
    69.6%
    +7.3% yoy
  • Supply And Other$71.2M
    14.7%
    +12.2% yoy
  • Franchise And Royalty$47.3M
    9.8%
    +5.7% yoy
  • Advertising$28.8M
    6.0%
    +13.9% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-27 · among 4,003 US-listed filers · 478 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$1.9B
65thof 3,301
middle third
49thof 465
middle third
Operating margin
operating income ÷ revenue
12.4%
73rdof 2,819
top third
83rdof 434
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
5.8%
54thof 2,679
middle third
63rdof 418
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
5.4×
25thof 1,546
bottom third
21stof 242
bottom third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
121.2%
5thof 1,907
bottom third
2ndof 210
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-27 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
121.2%
change in net operating assets ÷ average net operating assets
Cash-backed years
1 of 1
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
-
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 76 changed periods, 30 largest shown
Line itemPeriodFirst reportedLatest filingChangeFilings
Operating income
OperatingIncomeLoss
fiscal year 2024-12-28-$140M
10-K 2025-02-26
$200M
10-K 2026-05-19
+242.5%first · latest
Operating income
OperatingIncomeLoss
fiscal year 2023-12-30-$687M
10-K 2024-02-28
$115M
10-K 2026-05-19
+116.8%first · latest · 4 filings carry it
Depreciation and amortization
DepreciationDepletionAndAmortization
quarter 2024-03-30$43.2M
10-Q 2024-05-08
$18.3M
10-K 2026-05-19
-57.7%first · latest · 3 filings carry it
Depreciation and amortization
DepreciationDepletionAndAmortization
fiscal year 2023-12-30$175M
10-K 2024-02-28
$76.6M
10-K 2026-05-19
-56.3%first · latest · 4 filings carry it
Depreciation and amortization
DepreciationDepletionAndAmortization
fiscal year 2024-12-28$180M
10-K 2025-02-26
$79M
10-K 2026-05-19
-56.1%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2024-06-29$149M
10-Q 2024-08-08
$69.8M
10-K 2026-05-19
-53.1%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2024-09-28$204M
10-Q 2024-11-07
$105M
10-K 2026-05-19
-48.8%first · latest
Depreciation and amortization
DepreciationDepletionAndAmortization
quarter 2025-03-29$35.4M
10-Q 2025-05-08
$20.3M
10-Q 2026-06-11
-42.5%first · latest · 3 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2024-12-28$170M
10-K 2025-02-26
$103M
10-K 2026-05-19
-39.1%first · latest · 5 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2025-03-29$152M
10-Q 2025-05-08
$95.5M
10-K 2026-05-19
-37.2%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2025-06-28$166M
10-Q 2025-08-07
$106M
10-K 2026-05-19
-36.4%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2024-03-30$166M
10-Q 2024-05-08
$106M
10-K 2026-05-19
-36.1%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2022-12-31$227M
10-K 2023-03-01
$150M
10-K 2026-05-19
-33.9%first · latest · 11 filings carry it
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2025-09-27$162M
10-Q 2025-11-05
$111M
10-K 2026-05-19
-31.6%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
fiscal year 2023-12-30$2.3B
10-K 2024-02-28
$1.71B
10-K 2026-05-19
-25.8%first · latest · 4 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2024-06-29$612M
10-Q 2024-08-08
$455M
10-K 2026-05-19
-25.7%first · latest · 3 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2024-03-30$572M
10-Q 2024-05-08
$425M
10-K 2026-05-19
-25.6%first · latest · 3 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
fiscal year 2024-12-28$2.34B
10-K 2025-02-26
$1.75B
10-K 2026-05-19
-25.1%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2023-12-30$177M
10-K 2024-02-28
$133M
10-K 2026-05-19
-24.9%first · latest · 7 filings carry it
Deferred revenue (non-current)
ContractWithCustomerLiabilityNoncurrent
balance at 2021-12-25$37.6M
10-K 2022-03-18
$28.2M
10-K 2023-03-01
-24.9%first · latest · 5 filings carry it
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2024-09-28$592M
10-Q 2024-11-07
$445M
10-K 2026-05-19
-24.7%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2025-06-28$38.1M
10-Q 2025-08-07
$47M
10-Q 2026-08-06
+23.4%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2024-09-28$39.5M
10-Q 2024-11-07
$48.2M
10-K 2026-05-19
+22.0%first · latest · 3 filings carry it
Capital expenditure
PaymentsToAcquireProductiveAssets
quarter 2025-03-29$56.2M
10-Q 2025-05-08
$67.8M
10-Q 2026-06-11
+20.5%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2025-09-27$61.9M
10-Q 2025-11-05
$51.1M
10-K 2026-05-19
-17.5%first · latest
Goodwill
Goodwill
balance at 2025-09-27$1.45B
10-Q 2025-11-05
$1.21B
10-K 2026-05-19
-16.0%first · latest
Goodwill
Goodwill
balance at 2025-06-28$1.44B
10-Q 2025-08-07
$1.21B
10-K 2026-05-19
-15.8%first · latest
Goodwill
Goodwill
balance at 2024-09-28$1.43B
10-Q 2024-11-07
$1.21B
10-K 2026-05-19
-15.0%first · latest
Goodwill
Goodwill
balance at 2023-12-30$1.46B
10-K 2024-02-28
$1.24B
10-K 2026-05-19
-14.9%first · latest · 7 filings carry it
Goodwill
Goodwill
balance at 2025-03-29$1.41B
10-Q 2025-05-08
$1.21B
10-K 2026-05-19
-14.6%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260611View filing
Commitments and contingencies · 14,470 characters as filed

Commitments and Contingencies The Company is subject to various lawsuits, administrative proceedings, audits, and claims. Some of these lawsuits purport to be class actions and/or seek substantial damages. The Company is required to record an accrual for litigation loss contingencies that are both probable and reasonably estimable. The Company regularly assesses the Companys insurance deductibles, analyzes litigation information with the Companys attorneys, and evaluates the loss experience in connection with pending legal proceedings. The Company records its best estimate of a loss when the loss is considered probable and the amount of such loss can be reasonably estimated. When a loss is probable and there is a range of estimated loss with no best estimate within the range, the minimum estimated liability related to the lawsuit or claim is recorded. As additional information becomes available, the potential liability and the Companys accruals are reassessed, if necessary. Legal fees and expenses associated with the defense of all of the Companys litigation are expensed as such fees and expenses are incurred. Because of uncertainties related to the resolution of lawsuits and claims, the ultimate outcome may differ materially from the Companys estimates. Genesee County Employees Retirement System v. Driven Brands Holdings Inc., et al. On December 22, 2023, Genesee County Employees Retirement System filed a putative class action lawsuit in the U.S. District Court for the Weste

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 7,190 characters as filed

Long-Term Debt Our long-term debt obligations consist of the following: (in thousands) March 28, 2026 December 27, 2025 Series 2019-2 Securitization Senior Notes, Class A-2 $ $ 251,508 Series 2020-1 Securitization Senior Notes, Class A-2 80,894 161,331 Series 2020-2 Securitization Senior Notes, Class A-2 415,923 417,048 Series 2021-1 Securitization Senior Notes, Class A-2 419,216 420,341 Series 2024-1 Securitization Senior Notes, Class A-2 270,188 270,875 Series 2025-1 Securitization Senior Notes, Class A-2 497,500 498,750 Revolving Credit Facility 140,000 Other debt (a) 27,729 28,582 Total debt 1,711,450 2,188,435 Less: debt issuance costs (25,251) (28,961) Less: current portion of long-term debt (25,363) (276,691) Total long-term debt, net $ 1,660,836 $ 1,882,783 (a) Amount primarily consists of finance lease obligations. See Note 7 . Series 2019-2 Securitization Senior Notes In September 2019, Driven Brands Funding, LLC (the Issuer) issued $275 million Series 2019-2 Securitization Senior Secured Notes (the 2019-2 Senior Notes), which bore a fixed interest rate of 3.981% per annum. The 2019-2 Senior Notes had a final legal maturity date in October 2049 and an anticipated repayment date in October 2026. The 2019-2 Senior Notes were secured by substantially all assets of the Issuer and were guaranteed by Driven Funding HoldCo, LLC and subsidiaries (the US Securitization Entities). The Company capitalized $6 million of debt issuance costs related to the 2019-2 Senior Notes at

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Share-based compensation · 2,462 characters as filed

Share-based Compensation All activity and amounts reported in this footnote include both continuing and discontinued operations, unless otherwise noted. For information relating to the divestiture of the Companys car wash businesses, refer to Note 12 . Annual equity grants, including restricted stock units (RSUs) and performance stock unit (PSUs), which have historically been awarded in the first quarter of the fiscal year, have not been awarded as of March 28, 2026. The Company granted new awards during the three months ended March 28, 2026, consisting of 13,450 RSUs. During the three months ended March 29, 2025, the Company granted 541,052 RSUs and 664,383 PSUs. Awards are eligible to vest provided that the employee remains in continuous service on each vesting date. RSUs typically vest ratably over a period of one to three years from the grant date. The PSUs generally vest after a three-year performance period. The number of PSUs that vest is contingent on the Company achieving certain performance goals specified in the award agreement, typically, one goal is a performance condition and the other is a market condition. The number of PSUs that may vest range from 0% to 200% of the original target grant, based upon the level of performance. Certain awards are considered probable of meeting vesting requirements, and therefore, the Company has started recognizing expense. For both RSUs and PSUs, the award agreements generally provide that if the grantees continuous service ter

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Income taxes · 756 characters as filed

Income Taxes The Companys tax provision is comprised of the most recent estimated annual effective tax rate applied to year-to-date ordinary income before taxes. The tax impacts of unusual or infrequently occurring items, including changes in judgment about valuation allowances and effects of changes in tax laws or rates, are recorded discretely in the interim period in which they occur. Income tax expense was $9 million for the three months ended March 28, 2026 compared to an income tax expense of $5 million for the three months ended March 29, 2025. The effective income tax rate for both periods is greater than the U.S. federal statutory rate of 21% primarily due to non-deductible share-based compensation and U.S. state and local income taxes.

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Leases · 1,446 characters as filed

Leases During each of the three months ended March 28, 2026 and March 29, 2025, the Company sold four Take 5 properties for a total of $7 million. Concurrently with the closing of these sales, the Company entered into various operating lease agreements pursuant to which the Company leased back the properties. These lease agreements each have an initial term of 20 years and provide the Company with the option of extending the lease for up to 20 additional years. The Company does not include option periods in its determination of the lease term unless renewals are deemed reasonably certain to be exercised. The Company recorded operating lease right-of-use assets and operating lease liabilities of $5 million as of March 28, 2026 and March 29, 2025 related to these lease arrangements. The Company recorded gains of less than $1 million for each of the three month periods ended March 28, 2026 and March 29, 2025. Supplemental cash flow information related to the lease arrangements were as follows: Three Months Ended (in thousands) March 28, 2026 March 29, 2025 As Restated Cash paid for amounts included in the measurement of lease liabilities: Operating cash flows used in operating leases $ 20,897 $ 19,301 Operating cash flows used in finance leases 732 307 Financing cash flows used in finance leases 1,663 1,286 Right-of-use assets obtained in exchange for lease obligation: Operating leases $ 34,115 $ 21,542 Finance leases 841 385

LesseeOperatingLeasesTextBlock

New accounting pronouncements · 3,187 characters as filed

Recently Adopted Accounting Standards In July 2025, the FASB issued ASU 2025-05, Financial Instruments-Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets (ASU 2025-05). This ASU provides a practical expedient permitting entities to assume current conditions (as of the last balance sheet date) remain unchanged over the remaining life of current accounts receivable and current contract assets. The new standard is effective for annual periods beginning after December 15, 2025, with early adoption permitted for both interim and annual financial statements that have not yet been issued or made available for issuance. The Company adopted ASU 2025-05 effective December 28, 2025 on a prospective basis and elected the practical expedient. The adoption of this standard did not have a material impact on the Company's consolidated financial statements. Recently Issued Accounting Standards In November 2024, the FASB issued ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses and in January 2025, the FASB subsequently issued ASU 2025-01, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Clarifying the Effective Date, which clarified the effective date of ASU 2024-03. ASU 2024-03 includes amendments that require entities to bifurcate specified expense line items on the income statement i

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Segment reporting · 7,493 characters as filed

Segment Information In the fourth quarter of 2025, as a result of the announcement of the sale of ICW and the related results reflected within discontinued operations, the Company re-evaluated its operating segments, which resulted in a change to the reportable segments. As of the fourth quarter of 2025, the Company has the following reportable segments: Take 5, Franchise Brands, and Auto Glass Now. The Take 5 segment is primarily composed of Take 5 Oil. Take 5 Oil services a combination of retail and commercial customers, such as fleet operators. Take 5 Oils services include oil changes as well as certain as-needed automotive maintenance enhancements, including differential fluid exchanges, coolant services and air and cabin filters. The Take 5 segment also includes supply and other revenue and franchise royalties and fees. The Franchise Brands segment is primarily composed of the Companys portfolio of franchise brands, which include: Meineke, Maaco, CARSTAR, ABRA, Fix Auto, 1-800 Radiator, Uniban, Automotive Training Institute (ATI), along with other smaller brands and services for retail, commercial, and insurance customers. The Franchise Brands segment also includes supply and other revenue, and company-operated store sales. The Auto Glass Now segment provides auto glass repair, replacement, and calibration services to commercial, retail, and insurance customers within the U.S, as well as third party administration and claims management services to commercial and insuranc

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 10,927 characters as filed

Summary of Significant Accounting Policies Fiscal Year The Company operates and reports financial information on a 52- or 53-week year with the fiscal year ending on the last Saturday in December and fiscal quarters ending on the 13th Saturday of each quarter (or 14th Saturday when applicable with respect to the fourth fiscal quarter). The three months ended March 28, 2026 and March 29, 2025 each consisted of 13 weeks. Basis of Presentation The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. GAAP) for interim financial information and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission (SEC). In the opinion of management, the unaudited interim financial data includes all adjustments, consisting only of normal recurring adjustments, considered necessary for the fair statement of the results of operations, balance sheet, cash flows, and shareholders equity for the interim periods presented. The adjustments include the accounts of the Company and its wholly-owned subsidiaries. Intercompany accounts and transactions have been eliminated in consolidation. The consolidated balance sheet at December 27, 2025 was derived from audited annual financial statements but does not contain all of the footnote disclosures from the annual financial statements. The accompanying interim consolidated financial statements should be read in c

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.