Grand Canyon Education, Inc.
Consumer DefensiveNASDAQ:LOPE · NASDAQ Global Select
-$4.51 today
Vol 0.34M · Avg 0.26M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | $216.2M -4.4% | $226.2M +10.4% | $205.0M +11.0% | $184.7M -29.1% | $260.3M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $39.9M +9.2% | $36.6M +14.3% | $32.0M +2.6% | $31.2M +2.5% | $30.4M | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $14.7M +9032.7% | -$165.0K -141.0% | $402.0K +0.2% | $401.0K -92.9% | $5.7M | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $13.6M -4.1% | $14.2M +7.7% | $13.2M +4.4% | $12.6M +9.7% | $11.5M | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | -$13.2M -211.2% | $11.9M +283.9% | -$6.5M +27.7% | -$8.9M -194.1% | $9.5M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | -$1.3M +67.9% | -$4.1M -195.9% | -$1.4M +81.0% | -$7.3M -156.7% | -$2.9M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 -100.0% | $3.9M | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$3.5M -135.7% | $9.7M +410.8% | -$3.1M +20.2% | -$3.9M -152.7% | $7.4M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$8.4M -232.7% | $6.4M +425.4% | -$2.0M -184.4% | $2.3M +117.6% | $1.1M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $2.3M +83.9% | $1.2M +377.6% | -$442.0K -151.8% | $853.0K +119.7% | -$4.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | $273.5M -5.7% | $290.0M +19.0% | $243.7M +10.3% | $220.8M -29.5% | $313.1M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$34.8M +6.5% | -$37.2M +18.0% | -$45.4M -27.5% | -$35.6M -21.2% | -$29.4M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | $0 | $0 | $0 -100.0% | $397.0K -98.6% | $29.4M | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | -$242.7M -399.5% | -$48.6M +50.8% | -$98.9M +42.4% | -$171.5M -204.5% | -$56.3M | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $55.5M -62.4% | $147.6M +131.3% | $63.8M -42.0% | $110.0M +64.7% | $66.8M | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | $440.0K +206.8% | -$412.0K +54.1% | -$897.0K -125.9% | -$397.0K -100.0% | $940.5M | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$221.6M -461.1% | $61.4M +176.3% | -$80.5M +17.2% | -$97.1M -110.2% | $951.0M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $0 | $0 | $0 | $0 +100.0% | -$107.8M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $0 | $0 | $0 | $0 | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$264.8M -52.9% | -$173.2M -26.3% | -$137.1M +77.3% | -$604.2M +24.8% | -$803.8M | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | $0 | $0 | $0 | $0 -100.0% | $2.7M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | -$264.8M -52.9% | -$173.2M -26.3% | -$137.1M +77.3% | -$604.2M +33.5% | -$908.9M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | -$212.9M -219.5% | $178.1M +583.4% | $26.1M +105.4% | -$480.5M -235.3% | $355.2M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | $238.6M -5.6% | $252.7M +27.5% | $198.2M +7.0% | $185.2M -34.7% | $283.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Darling Ingredients Inc.
NYSE:DAR
$9.06B
New Oriental Education & Technology Group Inc.
NYSE:EDU
$7.43B
Laureate Education, Inc.
NASDAQ:LAUR
$5.15B
Graham Holdings Company
NYSE:GHC
$5.10B
Post Holdings, Inc.
NYSE:POST
$4.22B
Stride, Inc.
NYSE:LRN
$4.15B
Adtalem Global Education Inc.
ATGE
$3.87B
The Marzetti Company
NASDAQ:MZTI
$3.06B
Strategic Education, Inc.
NASDAQ:STRA
$1.76B
TAL Education Group
NYSE:TAL
$625.43M
SEC Filings
Recent regulatory filings
No filings found.
Does LOPE generate free cash flow?
Grand Canyon Education, Inc. (LOPE) generated $238.65M of free cash flow in fiscal 2025.
How much operating cash flow does LOPE produce?
Operating cash flow was $273.49M, before capital expenditures of $34.84M.
Explore More
Continue the stock analysis
Jump to another research area for this company.