Legacy Education Inc. (LGCY)

Legacy Education Income Statement

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

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	64.17	46	35.46	30.7	23.56
Revenue Growth (YoY)	39.50%	29.74%	15.48%	30.31%	43.43%
Cost of Revenue	34.25	26.35	20.79	18.12	12.56
Gross Profit	29.92	19.65	14.67	12.59	11
Selling, General & Admin	19.49	13.17	10.82	9.12	6.1
Operating Expenses	19.93	13.43	11.05	9.36	6.31
Operating Income	9.99	6.22	3.62	3.22	4.69
Interest Expense	-0.11	-0.12	-0.1	-0.1	-0.11
Interest & Investment Income	1.15	0.89	0.34	0.2	0.09
EBT Excluding Unusual Items	11.02	6.99	3.86	3.32	4.67
Pretax Income	11.02	6.99	3.86	3.32	4.67
Income Tax Expense	3.49	1.87	1.2	0.99	1.42
Net Income	7.53	5.11	2.67	2.34	3.25
Net Income to Common	7.53	5.11	2.67	2.34	3.25
Net Income Growth	47.30%	91.80%	14.10%	-28.05%	-
Shares Outstanding (Basic)	12	9	9	9	9
Shares Outstanding (Diluted)	13	10	10	10	9
Shares Change (YoY)	30.89%	0.77%	-1.08%	6.65%	2.01%
EPS (Basic)	0.65	0.55	0.29	0.25	0.36
EPS (Diluted)	0.59	0.53	0.28	0.24	0.36
EPS Growth	11.32%	89.29%	16.67%	-32.65%	-
Free Cash Flow	6.92	1.23	1.57	0.79	4.64
Free Cash Flow Per Share	0.55	0.13	0.16	0.08	0.51
Gross Margin	46.63%	42.71%	41.38%	41.00%	46.68%
Operating Margin	15.56%	13.51%	10.21%	10.50%	19.91%
Profit Margin	11.74%	11.12%	7.52%	7.61%	13.79%
Free Cash Flow Margin	10.79%	2.66%	4.44%	2.58%	19.68%
EBITDA	10.43	6.48	3.85	3.47	4.9
EBITDA Margin	16.25%	14.09%	10.85%	11.30%	20.80%
D&A For EBITDA	0.44	0.27	0.22	0.24	0.21
EBIT	9.99	6.22	3.62	3.22	4.69
EBIT Margin	15.56%	13.51%	10.21%	10.50%	19.91%
Effective Tax Rate	31.65%	26.78%	30.99%	29.68%	30.45%
Advertising Expenses	-	4.12	3.59	2.66	1.77

Updated Sep 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q