Legacy Education Inc. (LGCY) Cash Flow Statement
Where LGCY’s cash came from and went, FY2026
June 30, 2026 · U.S. dollars- Cash from operations
- $4.0M −48.2% vs FY2025
- Capital expenditures
- $1.3M 1.7% of revenue
- Free cash flow
- $2.7M 3.3% margin
- Returned to shareholders
- —
- Change in cash
- $2.4M cash at year-end $22.7M
Cash from operations
$4.0M
Capital expenditures
−$1.3M
Other financing
−$266,330
Change in cash
$2.4M
Drawn to scale: where the cash came from and how it was used. Hover for values.
LGCY operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
LGCY cash flow trends, FY2017–FY2026
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$310,000FY2017 | $4.0MFY2026 | — | |
| Capital expenditures | $41.9MFY2017 | $1.3MFY2026 | −31.8%/yr | |
| Free cash flow | −$42.2MFY2017 | $2.7MFY2026 | — | |
| Free cash flow margin | −13.4%FY2017 | 3.3%FY2026 | +16.8 pts | |
| Operating cash flow / net income | 4.01FY2019 | 0.44FY2026 | −3.57 | |
| Stock-based compensation | $2.3MFY2020 | $1.2MFY2026 | −10.4%/yr | |
| Dividends paid | $0FY2022 | $0FY2024 | — | |
| Share buybacks (net) | $60,000FY2022 | $0FY2023 | −100.0% | |
| Capex / revenue | 13.3%FY2017 | 1.7%FY2026 | −11.7 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
LGCY cash flow by activity
OperatingInvestingFinancingChange in cash
LGCY net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
LGCY cash flow statement
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | $9.1M | $7.5M | $5.1M | $2.7M | $2.3M | $3.2M | −$687,644 | $43.8M | −$53.9M | −$55.8M |
| Depreciation & amortization | $644,085 | $441,718 | $265,036 | $224,488 | $239,639 | $209,759 | $232,832 | — | — | — |
| Stock-based compensation | $1.2M | — | $1.9M | $0 | — | $12,933 | $2.3M | — | — | — |
| Change in working capital | −$10.9M | −$3.8M | −$5.2M | −$1.7M | $1.3M | $1.3M | −$1.0M | $15.9M | −$5.7M | −$13.8M |
| Other non-cash items | $4.0M | $3.6M | −$381,212 | $556,900 | −$2.7M | $105,539 | −$1.4M | $116.2M | $159.8M | $69.3M |
| Cash from operating activities | $4.0M | $7.8M | $1.6M | $1.8M | $1.1M | $4.8M | −$596,953 | $175.9M | $100.2M | −$310,000 |
| Investing activities | ||||||||||
| Capital expenditures | −$1.3M | −$844,320 | −$423,710 | −$195,076 | −$294,866 | −$199,587 | −$86,479 | −$228.3M | −$314.5M | −$41.9M |
| Investments (net) | — | −$7.0M | −$423,710 | −$195,076 | −$294,866 | −$199,587 | −$271,013 | — | — | — |
| Acquisitions & other investing | $0 | $844,320 | $423,710 | $195,076 | $294,866 | $199,587 | $86,479 | $40.1M | $35.3M | $161.9M |
| Cash from investing activities | −$1.3M | −$7.0M | −$423,710 | −$195,076 | −$294,866 | −$199,587 | −$271,013 | −$188.1M | −$279.2M | $120.0M |
| Financing activities | ||||||||||
| Dividends paid | — | — | $0 | −$916,724 | $0 | — | — | — | — | — |
| Share repurchases & issuance (net) | — | — | — | $0 | −$60,000 | — | — | — | — | — |
| Net borrowing (repayment) | — | −$388,100 | −$238,549 | −$168,394 | −$135,965 | — | — | — | — | — |
| Shares issued | $0 | $9.2M | $0 | $0 | $325,000 | $1.9M | $145,000 | $0 | $0 | $0 |
| Other financing | −$266,330 | $374,631 | $0 | $33,800 | $0 | −$101,414 | $1.9M | $12.1M | $177.7M | −$119.1M |
| Cash from financing activities | −$266,330 | $9.1M | −$238,549 | −$1.1M | $129,035 | $1.8M | $2.1M | $12.1M | $177.7M | −$119.1M |
| Summary | ||||||||||
| Net change in cash | $2.4M | $9.9M | $986,543 | $523,042 | $922,761 | $6.4M | $1.2M | −$77,000 | −$1.3M | $549,000 |
| Cash at end of period | $22.7M | $20.3M | $10.4M | $9.4M | $8.9M | $7.9M | $1.5M | $4.4M | $1.2M | $2.6M |
| Free cash flow | $2.7M | $6.9M | $1.2M | $1.6M | $793,726 | $4.6M | −$683,432 | −$52.3M | −$214.3M | −$42.2M |
| Free cash flow margin | 3.3% | 10.8% | 2.7% | 4.4% | 2.6% | 8.0% | −4.2% | −9.4% | −49.1% | −13.4% |
| Capex / revenue | 1.7% | 1.3% | 0.9% | 0.6% | 1.0% | 0.3% | 0.5% | 41.1% | 72.1% | 13.3% |
| Operating cash flow / net income | 0.44 | 1.03 | 0.32 | 0.66 | 0.47 | 1.49 | — | 4.01 | — | — |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | $1.9M | $3.0M | $2.0M | $2.2M | $1.2M | $2.8M | $1.4M | $2.1M | $961,344 | $1.8M | $1.3M | $1.1M |
| Depreciation & amortization | $190,990 | $155,753 | $173,514 | $123,828 | $124,671 | $130,067 | $105,843 | $81,137 | $75,364 | $68,010 | $63,803 | $57,859 |
| Stock-based compensation | $40,526 | $296,000 | $565,204 | — | — | $216,522 | $109,157 | $67,031 | — | — | — | $0 |
| Change in working capital | −$3.8M | −$3.0M | −$1.9M | −$2.2M | $1.8M | −$4.0M | −$2.0M | $390,017 | −$2.1M | −$2.6M | $579,467 | −$1.1M |
| Other non-cash items | $2.8M | $313,416 | $222,743 | $910,927 | −$144,560 | $1.7M | $1.1M | $556,316 | $71,966 | $479,045 | $507,212 | $442,641 |
| Cash from operating activities | $1.2M | $764,359 | $1.1M | $1.1M | $3.0M | $918,700 | $659,049 | $3.2M | −$1.0M | −$253,847 | $2.4M | $484,617 |
| Investing activities | ||||||||||||
| Capital expenditures | −$307,686 | −$248,590 | −$542,866 | −$246,677 | −$94,157 | −$322,072 | −$192,275 | −$235,816 | −$15,322 | −$59,717 | −$171,279 | −$177,392 |
| Investments (net) | — | — | — | −$246,677 | −$94,157 | −$322,072 | −$6.3M | −$235,816 | −$15,322 | −$59,717 | −$171,279 | −$177,392 |
| Acquisitions & other investing | $0 | $3 | $0 | $246,677 | $94,157 | $322,072 | $192,275 | $235,816 | — | $59,717 | $171,279 | $177,392 |
| Cash from investing activities | −$307,686 | −$248,587 | −$542,866 | −$246,677 | −$94,157 | −$322,072 | −$6.3M | −$235,816 | — | −$59,717 | −$171,279 | −$177,392 |
| Financing activities | ||||||||||||
| Net borrowing (repayment) | — | −$10,788 | −$111,095 | −$705,823 | −$191,424 | −$77,696 | −$30,053 | −$88,927 | — | — | — | — |
| Shares issued | $0 | $0 | $0 | $0 | $0 | $0 | $1.0M | $8.2M | $0 | $0 | $0 | $0 |
| Other financing | $207,098 | $118,755 | $69,628 | $165,895 | $269,704 | −$61,660 | $37,563 | $39,520 | $2,399 | $59,580 | −$94,804 | −$205,724 |
| Cash from financing activities | $207,098 | $107,967 | −$41,467 | −$539,928 | $78,280 | −$139,356 | $1.0M | $8.2M | $2,399 | $59,580 | −$94,804 | −$205,724 |
| Summary | ||||||||||||
| Net change in cash | $1.1M | $623,739 | $471,238 | $269,730 | $3.0M | $457,272 | −$4.6M | $11.1M | −$1.0M | −$253,984 | $2.2M | $101,501 |
| Cash at end of period | $22.7M | $21.7M | $21.1M | $20.6M | $20.3M | $17.3M | $16.9M | $21.5M | $10.4M | $11.4M | $11.7M | $9.5M |
| Free cash flow | $842,997 | $515,769 | $512,705 | $809,658 | $2.9M | $596,628 | $466,774 | $2.9M | −$1.0M | −$313,564 | $2.3M | $307,225 |
| Free cash flow margin | 4.2% | 2.4% | 2.7% | 4.2% | 16.2% | 3.2% | 3.4% | 21.1% | −8.1% | −2.5% | 21.5% | 3.0% |
| Capex / revenue | 1.5% | 1.2% | 2.8% | 1.3% | 0.5% | 1.7% | 1.4% | 1.7% | 0.1% | 0.5% | 1.6% | 1.7% |
| Operating cash flow / net income | 0.61 | 0.25 | 0.52 | 0.48 | 2.45 | 0.33 | 0.47 | 1.52 | −1.06 | −0.14 | 1.89 | 0.45 |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
LGCY cash generation
In fiscal 2026 (ended June 30, 2026), Legacy Education generated $4.0 million of cash from operations (down 48.2%) and spent $1.3 million on capital expenditures, leaving free cash flow of $2.7 million, 3.3% of revenue. Cash and equivalents rose by $2.4 million over the year.
Related: LGCY income statement, LGCY balance sheet. See the LGCY stock overview for the latest quote and news.
LGCY cash flow FAQ
What is Legacy Education's free cash flow?
Legacy Education's free cash flow was $2.7 million in fiscal 2026: $4.0 million of operating cash flow minus $1.3 million of capital expenditures It was $6.9 million a year earlier..
How much cash does Legacy Education generate from operations?
Legacy Education generated $4.0 million of cash from operating activities in fiscal 2026, 0.44 times its net income of $9.1 million.
How much does Legacy Education spend on capital expenditures?
Legacy Education spent $1.3 million on capital expenditures in fiscal 2026, 1.7% of revenue, compared with $0.8 million the year before.