Legacy Education Income Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Revenue	77.9	64.17	46	35.46	30.7	23.56
Revenue Growth	32.11%	39.50%	29.74%	15.48%	30.31%	43.43%
Cost of Revenue	41.1	34.25	26.35	20.79	18.12	12.56
Gross Profit	36.8	29.92	19.65	14.67	12.59	11
Selling, General & Admin	25.03	19.49	13.17	10.82	9.12	6.1
Operating Expenses	25.61	19.93	13.43	11.05	9.36	6.31
Operating Income	11.19	9.99	6.22	3.62	3.22	4.69
Interest Expense	-0.09	-0.11	-0.12	-0.1	-0.1	-0.11
Interest & Investment Income	1.26	1.15	0.89	0.34	0.2	0.09
EBT Excluding Unusual Items	12.36	11.02	6.99	3.86	3.32	4.67
Pretax Income	12.34	11.02	6.99	3.86	3.32	4.67
Income Tax Expense	3.86	3.49	1.87	1.2	0.99	1.42
Net Income	8.49	7.53	5.11	2.67	2.34	3.25
Net Income to Common	8.49	7.53	5.11	2.67	2.34	3.25
Net Income Growth	16.75%	47.30%	91.80%	14.10%	-28.05%	-
Shares Outstanding (Basic)	13	12	9	9	9	9
Shares Outstanding (Diluted)	14	13	10	10	10	9
Shares Change	17.28%	30.89%	0.77%	-1.08%	6.65%	2.01%
EPS (Basic)	0.68	0.65	0.55	0.29	0.25	0.36
EPS (Diluted)	0.61	0.59	0.53	0.28	0.24	0.36
EPS Growth	-2.40%	11.32%	89.29%	16.67%	-32.65%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Free Cash Flow	4.75	6.92	1.23	1.57	0.79	4.64
Free Cash Flow Per Share	0.34	0.55	0.13	0.16	0.08	0.51
Gross Margin	47.24%	46.63%	42.71%	41.38%	41.00%	46.68%
Operating Margin	14.36%	15.56%	13.51%	10.21%	10.50%	19.91%
Profit Margin	10.89%	11.74%	11.12%	7.52%	7.61%	13.79%
Free Cash Flow Margin	6.10%	10.79%	2.66%	4.44%	2.58%	19.68%
EBITDA	11.76	10.43	6.48	3.85	3.47	4.9
EBITDA Margin	15.10%	16.25%	14.09%	10.85%	11.30%	20.80%
D&A For EBITDA	0.57	0.44	0.27	0.22	0.24	0.21
EBIT	11.19	9.99	6.22	3.62	3.22	4.69
EBIT Margin	14.36%	15.56%	13.51%	10.21%	10.50%	19.91%
Effective Tax Rate	31.26%	31.65%	26.78%	30.99%	29.68%	30.45%
Advertising Expenses	-	4.75	4.12	3.59	2.66	1.77

SEC Filings: 10-K · 10-Q