Legacy Education Inc. LGCY

Industrials SIC 8200 - Services-Educational Services NAICS Educational Services derived NYSE

Last close 10.25 2026-10-23
Market cap $129.7M 2026-03-31 share count
52-week range 7.94 - 14.70

Valuation FY2025 figures against the last close

P/S2.0x
P/E17.4x
P/FCF18.7x
EV/EBITDA10.6x
Dividend yield—
Diluted EPS0.59

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022
Revenue $64.2M$46.0M$35.5M—
SG&A $19.3M$13.0M$10.7M—
Total operating expenses $54.2M$39.8M$31.8M—
Operating income $10.0M$6.2M$3.6M—
Interest expense $112.7K$118.2K$96.3K—
Pre-tax income $11.0M$7.0M$3.9M—
Income tax $3.5M$1.9M$1.2M—
Net income $7.5M$5.1M$2.7M—
EPS, basic 0.650.550.29—
EPS, diluted 0.590.530.28—
Shares, diluted (wtd. avg.) 12.7M9.7M9.6M—

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022
Cash and equivalents $20.3M$10.4M$9.4M$8.9M
Receivables $15.1M$13.0M$7.2M—
Total current assets $37.1M$24.6M$17.3M—
Property, plant and equipment $2.5M$990.0K$680.1K—
Goodwill $6.9M$1.9M$1.9M—
Other intangibles $3.9M$1.1M$1.1M—
Total assets $69.2M$35.2M$27.2M—
Accounts payable $4.9M$3.9M$2.6M—
Short-term debt $925.4K$574.2K$678.3K—
Total current liabilities $13.8M$10.5M$8.5M—
Long-term debt $481.3K$123.9K$45.3K—
Total liabilities $28.2M$12.8M$11.8M—
Retained earnings $13.8M$6.2M$1.1M—
Total equity $41.0M$22.4M$15.4M$13.6M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022
Operating cash flow $7.8M$1.6M$1.8M—
Depreciation and amortisation $441.7K$265.0K$224.5K—
Stock-based compensation $552.8K$1.9M——
Capital expenditure $844.3K$423.7K$195.1K—
Investing cash flow -$7.0M-$423.7K-$195.1K—
Financing cash flow $9.1M-$238.5K-$1.1M—
Dividends paid ——$916.7K—

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 0001493152-25-014945.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)
Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity
Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks
  • Revenue
  • Gross profit
  • Net income
Revenue, Gross profit, Net income by fiscal year, in US dollars The same figures are in the table below this chart. 0 20M 40M 60M 80M Revenue, FY2023: 35.5M Net income, FY2023: 2.7M Revenue, FY2024: 46M Net income, FY2024: 5.1M Revenue, FY2025: 64.2M Net income, FY2025: 7.5M FY2022 FY2023 FY2024 FY2025
Fiscal year FY2022FY2023FY2024FY2025
Revenue — $35.5M $46.0M $64.2M
Gross profit — — — —
Net income — $2.7M $5.1M $7.5M

Recent filings and events

  • Other event The catch-all. The company chose to disclose something that fits no other item, so the content is whatever it says it is. Item 8.01
  • Results announced The quarterly or annual earnings release. Arrives four times a year from almost every company here. Item 2.02
  • Other event Item 8.01
  • Other event Item 8.01
  • Shareholder vote The results of the annual meeting or a special vote. Item 5.07
  • Results announced Item 2.02
  • Other event Item 8.01
  • Annual report filed A new 10-K. The figures and the business description on this site come from it. Form 10-K
  • Results announced Item 2.02
  • Officer or director change Someone at the top arrived or left. The item covers everything from a board retirement to a chief executive being removed, and only the filing itself says which. Item 5.02
  • Other event Item 8.01
  • Results announced Item 2.02

Item numbers are Form 8-K's own, and a filing date is up to four business days after the thing it reports. The same feed across the whole market.

Others in SIC 8200

TickerCompanyMarket capP/ERevenue growth
LAUR LAUREATE EDUCATION, INC. $5.38B 20.7x 8.6%
GHC Graham Holdings Co $5.18B 18.3x 2.5%
CVSA Covista Inc. $4.49B 18.7x 9.3%
LOPE Grand Canyon Education, Inc. $4.24B 21.1x 7.1%
LRN Stride, Inc. $3.30B 11.1x 4.7%
PRDO PERDOCEO EDUCATION Corp $2.12B 14.0x 24.2%
STRA Strategic Education, Inc. $1.82B 15.1x 4.0%
UTI UNIVERSAL TECHNICAL INSTITUTE INC $1.20B 19.3x 14.0%