Financhill
Sell
34

LRN Quote, Financials, Valuation and Earnings

Last price:
$64.09
Seasonality move :
10.31%
Day range:
$63.61 - $65.53
52-week range:
$63.61 - $171.17
Dividend yield:
0%
P/E ratio:
9.89x
P/S ratio:
1.27x
P/B ratio:
1.84x
Volume:
1.3M
Avg. volume:
2.5M
1-year change:
-35.66%
Market cap:
$2.8B
Revenue:
$2.4B
EPS (TTM):
$6.48
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue $1.5B $1.7B $1.8B $2B $2.4B
Revenue Growth (YoY) 47.66% 9.76% 8.93% 11.03% 17.9%
 
Cost of Revenues $1B $1.1B $1.2B $1.3B $1.5B
Gross Profit $515.7M $576.8M $628.3M $743M $926M
Gross Profit Margin 33.56% 34.2% 34.19% 36.42% 38.5%
 
R&D Expenses $3.7M $7.5M $15.5M $16.7M $16.6M
Selling, General & Admin $424.4M $440.5M $481.6M $514M $524.3M
Other Inc / (Exp) $2.8M -$1.3M $15.5M $26.9M -$25.8M
Operating Expenses $399.6M $406M $453.8M $484.8M $495.5M
Operating Income $116.1M $170.7M $174.5M $258.2M $430.5M
 
Net Interest Expenses $18M $8.3M $8.4M $8.8M $10.5M
EBT. Incl. Unusual Items $95.3M $147.1M $172.5M $267.7M $383.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24.5M $40.1M $45.3M $64.5M $93M
Net Income to Company $71.5M $107.1M $126.9M $204.2M $287.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $71.5M $107.1M $126.9M $204.2M $287.9M
 
Basic EPS (Cont. Ops) $1.78 $2.58 $3.00 $4.79 $6.69
Diluted EPS (Cont. Ops) $1.71 $2.52 $2.97 $4.69 $5.95
Weighted Average Basic Share $40.2M $41.5M $42.3M $42.6M $43M
Weighted Average Diluted Share $41.9M $42.4M $42.7M $43.5M $48.4M
 
EBITDA $231.4M $284.7M $294M $363.9M $540.8M
EBIT $116.1M $170.7M $174.5M $258.2M $430.5M
 
Revenue (Reported) $1.5B $1.7B $1.8B $2B $2.4B
Operating Income (Reported) $116.1M $170.7M $174.5M $258.2M $430.5M
Operating Income (Adjusted) $116.1M $170.7M $174.5M $258.2M $430.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $400.2M $425.2M $480.2M $551.1M $620.9M
Revenue Growth (YoY) 7.89% 6.23% 12.94% 14.77% 12.67%
 
Cost of Revenues $278.9M $300.1M $312M $355.3M $383.4M
Gross Profit $121.3M $125M $168.2M $195.8M $237.5M
Gross Profit Margin 30.31% 29.41% 35.03% 35.52% 38.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $133.4M $158.4M $169.6M $168.5M $173.1M
Other Inc / (Exp) -$89K $1M $5.2M $8.8M --
Operating Expenses $127.7M $152.2M $163.9M $147.6M $167.6M
Operating Income -$6.4M -$27.1M $4.3M $48.1M $69.9M
 
Net Interest Expenses $2M $2M $2.1M $2.4M $3.1M
EBT. Incl. Unusual Items -$9.1M -$29.7M $6.4M $53.8M $82.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M -$7.5M $1.5M $11.3M $14.4M
Net Income to Company -$5.9M -$22.7M $4.9M $40.9M $68.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.9M -$22.7M $4.9M $40.9M $68.8M
 
Basic EPS (Cont. Ops) -$0.15 -$0.54 $0.11 $0.95 $1.59
Diluted EPS (Cont. Ops) -$0.15 -$0.54 $0.11 $0.94 $1.40
Weighted Average Basic Share $40.6M $42.1M $42.5M $42.9M $43.4M
Weighted Average Diluted Share $40.6M $42.1M $43M $43.7M $49.2M
 
EBITDA $22.2M $1.3M $31.3M $75.5M $98.2M
EBIT -$6.4M -$27.1M $4.3M $48.1M $69.9M
 
Revenue (Reported) $400.2M $425.2M $480.2M $551.1M $620.9M
Operating Income (Reported) -$6.4M -$27.1M $4.3M $48.1M $69.9M
Operating Income (Adjusted) -$6.4M -$27.1M $4.3M $48.1M $69.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.6B $1.7B $1.9B $2.1B $2.5B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $1.1B $1.2B $1.3B $1.5B
Gross Profit $510.5M $580.7M $671.4M $764M $952M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $440M $465.1M $492.8M $512.9M $529M
Other Inc / (Exp) $2.3M -$151K $19.6M $30.5M --
Operating Expenses $416.1M $438.1M $468.9M $466.5M $506.5M
Operating Income $94.4M $142.7M $202.5M $297.4M $445.5M
 
Net Interest Expenses $17.9M $8.3M $8.4M $9.1M $11.2M
EBT. Incl. Unusual Items $75.9M $126.4M $208.7M $315M $412.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $24M $35.5M $54.4M $74.2M $96.2M
Net Income to Company $52.9M $90.3M $154.4M $240.2M $315.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $52.9M $90.3M $154.4M $240.2M $315.9M
 
Basic EPS (Cont. Ops) $1.32 $2.17 $3.65 $5.62 $7.32
Diluted EPS (Cont. Ops) $1.27 $2.14 $3.62 $5.49 $6.48
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $215.9M $256.3M $320.5M $403.4M $557M
EBIT $94.4M $142.7M $202.5M $297.4M $445.5M
 
Revenue (Reported) $1.6B $1.7B $1.9B $2.1B $2.5B
Operating Income (Reported) $94.4M $142.7M $202.5M $297.4M $445.5M
Operating Income (Adjusted) $94.4M $142.7M $202.5M $297.4M $445.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $400.2M $425.2M $480.2M $551.1M $620.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $278.9M $300.1M $312M $355.3M $383.4M
Gross Profit $121.3M $125M $168.2M $195.8M $237.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $133.4M $158.4M $169.6M $168.5M $173.1M
Other Inc / (Exp) -$89K $1M $5.2M $8.8M --
Operating Expenses $127.7M $152.2M $163.9M $147.6M $167.6M
Operating Income -$6.4M -$27.1M $4.3M $48.1M $69.9M
 
Net Interest Expenses $2M $2M $2.1M $2.4M $3.1M
EBT. Incl. Unusual Items -$9.1M -$29.7M $6.4M $53.8M $82.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9M -$7.5M $1.5M $11.3M $14.4M
Net Income to Company -$5.9M -$22.7M $4.9M $40.9M $68.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$5.9M -$22.7M $4.9M $40.9M $68.8M
 
Basic EPS (Cont. Ops) -$0.15 -$0.54 $0.11 $0.95 $1.59
Diluted EPS (Cont. Ops) -$0.15 -$0.54 $0.11 $0.94 $1.40
Weighted Average Basic Share $40.6M $42.1M $42.5M $42.9M $43.4M
Weighted Average Diluted Share $40.6M $42.1M $43M $43.7M $49.2M
 
EBITDA $22.2M $1.3M $31.3M $75.5M $98.2M
EBIT -$6.4M -$27.1M $4.3M $48.1M $69.9M
 
Revenue (Reported) $400.2M $425.2M $480.2M $551.1M $620.9M
Operating Income (Reported) -$6.4M -$27.1M $4.3M $48.1M $69.9M
Operating Income (Adjusted) -$6.4M -$27.1M $4.3M $48.1M $69.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $386.6M $389.4M $410.8M $692.3M $985.3M
Short Term Investments -- -- $111.9M $191.7M $202.8M
Accounts Receivable, Net $369.3M $418.6M $463.7M $472.8M $559.6M
Inventory $39.7M $36M $36.7M $36.7M $37.6M
Prepaid Expenses $19.5M $26M $24.8M $29.2M $35.6M
Other Current Assets $43M $80.6M $17.2M $14.5M $14.7M
Total Current Assets $857.5M $950.5M $1.1B $1.2B $1.6B
 
Property Plant And Equipment $166.7M $147M $121.8M $105.4M $94.5M
Long-Term Investments $6.9M $8.5M $3.3M $21.9M $26.1M
Goodwill $240.4M $241M $246.7M $246.7M $246.7M
Other Intangibles $207.2M $211.1M $209.1M $195.5M $152.1M
Other Long-Term Assets $105.5M $93.9M $109.2M $120.3M $141.5M
Total Assets $1.6B $1.6B $1.8B $1.9B $2.3B
 
Accounts Payable $62.1M $62M $48.9M $41M $44M
Accrued Expenses $77.6M $63.2M $76.6M $60.8M $103.3M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $48M $50.2M $50.1M $41.9M $53.7M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $306.2M $302.1M $309.1M $244.3M $302.9M
 
Long-Term Debt $418.3M $515.5M $493.7M $486.3M $496.1M
Capital Leases -- -- -- -- --
Total Liabilities $772.6M $831M $813.4M $744.4M $814.3M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -$474K $143K -$35K -$42K -$67K
Common Equity $804.6M $812.6M $947.3M $1.2B $1.5B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $804.6M $812.6M $947.3M $1.2B $1.5B
 
Total Liabilities and Equity $1.6B $1.6B $1.8B $1.9B $2.3B
Cash and Short Terms $386.6M $389.4M $410.8M $692.3M $985.3M
Total Debt $466.3M $552.8M $529.4M $515.5M $538.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $219M $194.5M $359.9M $522.2M $715.1M
Short Term Investments -- -- -- $204.5M --
Accounts Receivable, Net $519.4M $543.7M $629.6M $675.7M $809.3M
Inventory $24.9M $27.9M $21.8M $22.3M $19.8M
Prepaid Expenses $38.4M $71.1M $50.4M $53.9M $91.3M
Other Current Assets $56.4M $93.8M $123.9M $17.2M --
Total Current Assets $857.6M $931.1M $1.1B $1.3B $1.7B
 
Property Plant And Equipment $173.4M $151.6M $125.7M $136.4M $126.9M
Long-Term Investments $2.7M $8.7M $32.7M $17.1M $34.4M
Goodwill $240.4M $246.2M $246.7M $246.7M --
Other Intangibles $204.1M $212.9M $204M $187.6M --
Other Long-Term Assets $95M $80.2M $109.3M $109.9M --
Total Assets $1.6B $1.6B $1.8B $2B $2.3B
 
Accounts Payable $58.6M $69M $74.6M $50.1M $55.6M
Accrued Expenses $75.7M $42.5M $50.8M $56M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $49.4M $57M $49.8M $51.8M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $284.6M $289.2M $299.1M $230.7M $243.6M
 
Long-Term Debt $539.6M $515.4M $498.1M $508.4M $522.2M
Capital Leases -- -- -- -- --
Total Liabilities $850.5M $835.3M $809.2M $757.6M $805.7M
 
Common Stock $4K $4K $4K $4K $4K
Other Common Equity Adj -$330K $518K -$35K -$58K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $719.9M $786.8M $958.5M $1.2B $1.5B
 
Total Liabilities and Equity $1.6B $1.6B $1.8B $2B $2.3B
Cash and Short Terms $219M $194.5M $359.9M $522.2M $715.1M
Total Debt $589M $559M $533.1M $547.6M $577.5M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders $71.5M $107.1M $126.9M $204.2M $287.9M
Depreciation & Amoritzation $106.4M $113.9M $119.5M $105.7M $110.4M
Stock-Based Compensation $39.3M $18.6M $20.3M $31.5M $36.8M
Change in Accounts Receivable -$143.1M -$57.5M -$54.9M -$32.1M -$102.2M
Change in Inventories -$39.2M $4.8M -$19.4M -$8.9M -$6.2M
Cash From Operations $134.2M $206.9M $203.2M $278.8M $432.8M
 
Capital Expenditures $52.3M $67.6M $68M $61.6M $60M
Cash Acquisitions $72.9M $3.9M $1.7M $5.2M $20.7M
Cash From Investing -$165.4M -$110.8M -$118.2M -$139.9M -$88M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $408.6M -- -- -- --
Long-Term Debt Repaid -$124.3M -$33M -$43M -$40.9M -$41.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$71.2M -$22.9M -$7M -- --
Cash From Financing $204.6M -$93.3M -$63.5M -$49.1M -$62.9M
 
Beginning Cash (CF) $386.6M $389.4M $410.8M $500.6M $782.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $173.3M $2.8M $21.4M $89.8M $281.9M
Ending Cash (CF) $559.9M $392.2M $432.2M $590.4M $1.1B
 
Levered Free Cash Flow $81.9M $139.3M $135.2M $217.2M $372.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.9M -$22.7M $4.9M $40.9M $68.8M
Depreciation & Amoritzation $28.6M $28.5M $27M $27.3M $28.3M
Stock-Based Compensation $8.3M $5.5M $8.4M $8.4M $10.2M
Change in Accounts Receivable -$150.3M -$126.5M -$175.2M -$210M -$253M
Change in Inventories $1.3M -$34.7M -$14.3M -$9.3M --
Cash From Operations -$131.5M -$143.1M -$135.3M -$142M -$195.8M
 
Capital Expenditures $15.3M $18.3M $16.1M $14.8M $21.7M
Cash Acquisitions $192K $213K $166K $347K $2.6M
Cash From Investing -$23.2M -$26.5M -$7.1M -$20.9M -$24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7M -$9.3M -$11.7M -$8.7M --
Repurchase of Common Stock -- -- -- $11.2M --
Other Financing Activities -- -$7M -- -- --
Cash From Financing -$12.8M -$25.2M -$13.8M -$20M -$43.6M
 
Beginning Cash (CF) $219M $194.5M $254.6M $317.8M $518.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$167.6M -$194.9M -$156.2M -$182.8M -$264.1M
Ending Cash (CF) $51.5M -$350K $98.4M $134.9M $254.4M
 
Levered Free Cash Flow -$146.9M -$161.4M -$151.5M -$156.8M -$217.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $52.9M $90.3M $154.4M $240.2M $315.9M
Depreciation & Amoritzation $117.5M $113.9M $118M $106M $111.4M
Stock-Based Compensation $38.7M $15.8M $23.2M $31.5M $38.6M
Change in Accounts Receivable -$96.4M -$33.8M -$103.6M -$66.9M -$145.2M
Change in Inventories -$13.9M -$31.2M $976K -$3.9M --
Cash From Operations $117.2M $195.2M $211M $272.1M $379M
 
Capital Expenditures $54.8M $70.5M $65.8M $60.2M $66.9M
Cash Acquisitions $69.9M $3.9M $1.6M $5.4M $22.9M
Cash From Investing -$173M -$114M -$98.8M -$153.7M -$91.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$25.7M -$35.3M -$45.4M -$37.9M --
Repurchase of Common Stock -- -- -- $11.2M -$11.2M
Other Financing Activities -- -$29.9M -- -- --
Cash From Financing -$34.9M -$105.7M -$52.1M -$55.3M -$86.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$90.8M -$24.5M $60.1M $63.1M $200.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $62.4M $124.7M $145.1M $211.9M $312.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$5.9M -$22.7M $4.9M $40.9M $68.8M
Depreciation & Amoritzation $28.6M $28.5M $27M $27.3M $28.3M
Stock-Based Compensation $8.3M $5.5M $8.4M $8.4M $10.2M
Change in Accounts Receivable -$150.3M -$126.5M -$175.2M -$210M -$253M
Change in Inventories $1.3M -$34.7M -$14.3M -$9.3M --
Cash From Operations -$131.5M -$143.1M -$135.3M -$142M -$195.8M
 
Capital Expenditures $15.3M $18.3M $16.1M $14.8M $21.7M
Cash Acquisitions $192K $213K $166K $347K $2.6M
Cash From Investing -$23.2M -$26.5M -$7.1M -$20.9M -$24.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7M -$9.3M -$11.7M -$8.7M --
Repurchase of Common Stock -- -- -- $11.2M --
Other Financing Activities -- -$7M -- -- --
Cash From Financing -$12.8M -$25.2M -$13.8M -$20M -$43.6M
 
Beginning Cash (CF) $219M $194.5M $254.6M $317.8M $518.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$167.6M -$194.9M -$156.2M -$182.8M -$264.1M
Ending Cash (CF) $51.5M -$350K $98.4M $134.9M $254.4M
 
Levered Free Cash Flow -$146.9M -$161.4M -$151.5M -$156.8M -$217.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win Tokenization?
Will Robinhood Win Tokenization?

For many years, cryptocurrency enthusiasts have predicted a mass tokenization…

Does DraftKings Stock Have a Moat?
Does DraftKings Stock Have a Moat?

DraftKings (NASDAQ:DKNG) has been one of the largest beneficiaries of…

Is It Time To Buy Unity Stock?
Is It Time To Buy Unity Stock?

Unity Software (NYSE:U) is the business behind the popular Unity…

Stock Ideas

Sell
49
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
62
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 37x

Alerts

Buy
88
CDTX alert for Nov 15

Cidara Therapeutics, Inc. [CDTX] is up 105.38% over the past day.

Buy
60
SRRK alert for Nov 15

Scholar Rock Holding Corp. [SRRK] is up 24.38% over the past day.

Buy
86
ZCSH alert for Nov 15

Grayscale Zcash Trust (ZEC) [ZCSH] is up 21.52% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock