Strategic Education Inc. logo

Strategic Education Inc.

STRA | NASDAQ
Chart Builder DCF Calculator
$72.95
-$0.01 (-0.01%)
Nov 2, 2026, 12:32 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
134.51M 129.68M 126.61M 114.04M 115.16M 112.73M 112.68M 126.48M 117.19M 101.52M 69.79M 48.99M 36.62M 37.61M 46.67M 50.02M 47.78M 52.54M 55.09M 39.32M 46.43M 60.61M
Depreciation & Amortization
23.43M 12.21M 23.3M 23.38M 22.22M 44.5M 44.38M 45.47M 49.34M 53.73M 57.31M 58.81M 59.88M 61.5M 63.12M 64.42M 70.23M 85.12M 103.42M 119.15M 123.8M 117.99M
Stock-Based Compensation
21.89M 22.87M 22.95M 23.98M 25M 25.71M 25.57M 23.36M 20.55M 13.98M 14.28M 15.29M 16.83M 22.36M 21.79M 21.64M 20.68M 19.32M 18.15M 16.57M 15.79M 15.49M
Other Working Capital
-25.76M 631K -321K -6.12M -21.62M -25.02M -19.85M -307K 17.12M 16.62M -1.14M -7.52M -6.17M 604K 24.94M 11.47M -3.03M 4.83M 21.76M 24.99M 4.63M -17.31M
Other Non-Cash Items
42.49M 38.66M 27.6M 28.4M 24.82M 1.05M -5.11M -5.68M -5.7M -859K 8.98M 6.12M 6.22M 2.52M -1.12M -232K 1.72M 3.23M 17.62M 20.13M 18.1M 15.41M
Deferred Income Tax
4.96M 7.93M 7.73M 5.04M 439K 520K -150K -2.65M -3.88M -5.79M -6.32M -5.4M -6.79M -1.84M -8.67M -4.73M -2.12M -3.77M -7.71M -12.76M -17.19M -20.22M
Change in Working Capital
1.44M 6.58M -10M -19.93M -21.38M -25.15M -8.05M -3.61M 818K -3.07M -26.93M -35.32M -26.65M -17.45M 4.25M 12.97M -2.91M 1.91M -6.04M -37.13M -30.14M -36.28M
Operating Cash Flow
228.72M 217.92M 198.2M 174.91M 166.26M 159.36M 169.33M 183.37M 178.32M 159.51M 117.12M 88.49M 86.11M 104.7M 126.05M 144.1M 135.37M 158.34M 180.53M 145.28M 156.8M 152.99M
Capital Expenditures
-47.3M -44M -44.25M -43.24M -41.8M -41.71M -40.58M -38.97M -39.08M -37.86M -36.94M -37.98M -38.28M -41.75M -43.17M -48.31M -48.98M -46.47M -49.43M -45.66M -44.49M -45.2M
Cash Acquisitions
2.18M 2.16M 2.16M -50K -50K -177K -177K -245K -462K 5.57M 5.36M 11.36M 11.4M 5.56M 4.85M 2.93M 3.13M 3.08M 2.15M -630.62M -630.62M -630.62M
Purchase of Investments
-7.86M -2.28M -27.86M -65.28M -71.28M -79.88M -54.19M -24.76M -18.88M -10M -27.19M -17.52M -17.16M -17.41M -365K -1.32M -1.84M -1.98M -1.88M -1.54M -1.21M -1.6M
Sales Maturities Of Investments
36.5M 44.77M 79.08M 59.08M 51.08M 57.17M 31.05M 31.17M 27.39M 16.06M 10.26M 12.45M 9.74M 7.74M 6.42M 2.6M 5.81M 8.47M 9.3M 22.62M 22.92M 28.22M
Other Investing Acitivies
7.74M -621K -621K -231K -721K -456K -456K -456K 34K -34K -34K 189K -4K -18K 907K 1.27M 5.79M 5.84M 6.78M 6.95M 2.55M 2.55M
Investing Cash Flow
-8.74M 32K 8.51M -49.73M -62.77M -65.06M -64.36M -33.26M -31M -26.26M -48.55M -31.5M -34.3M -45.88M -31.36M -42.83M -36.1M -31.06M -33.09M -648.24M -650.85M -646.65M
Debt Repayment
n/a n/a n/a n/a -61.28M -61.28M -61.28M -61.28M -40M -40M -40M -80M -40M -40M -40M n/a n/a n/a n/a 139.88M 139.88M 139.88M
Common Stock Repurchased
-151.61M -146.86M -138.89M -100.83M -71.54M -43.54M -11.51M -4.9M -4.83M -14.83M -14.83M -18.12M -25.14M -36.16M -40.12M -36.92M -27.97M -9.87M -5.91M -5.91M -2.9M n/a
Dividend Paid
-55.25M -56.32M -57.54M -58.1M -58.68M -59.03M -58.97M -58.9M -58.82M -58.76M -58.78M -58.78M -58.82M -58.98M -59.24M -59.36M -59.38M -59.29M -59.05M -58.94M -58.84M -57.41M
Other Financial Acitivies
-45.79M -12.95M -9.72M -11.22M -10.68M -10.6M -5.02M -3.51M 1.45M 1.28M n/a -31K -5.09M -5.12M -3M -3.63M -3.54M -3.46M -2.94M -2.25M -2.27M -1.98M
Financial Cash Flow
-252.65M -216.14M -206.16M -170.14M -202.18M -174.45M -136.77M -128.6M -102.2M -112.31M -113.61M -156.93M -129.05M -140.25M -142.36M -99.9M -90.89M -72.61M -67.89M 72.79M 296.12M 300.75M
Net Cash Flow
-32.75M 4.24M 2.86M -47.11M -99.11M -81.24M -35.27M 26.18M 46.01M 19.02M -45.53M -96.96M -78.28M -88.51M -51.76M -8.43M 2.44M 55.28M 77.19M -431.82M -197.71M -192.16M
Free Cash Flow
181.42M 173.92M 153.95M 131.66M 124.46M 117.65M 128.75M 144.4M 139.24M 121.65M 80.18M 50.51M 47.84M 62.95M 82.88M 95.79M 86.39M 111.87M 131.09M 99.63M 112.31M 107.79M
Adj. Free Cash Flow
159.53M 151.05M 130.99M 107.69M 99.46M 91.93M 103.18M 121.04M 118.69M 107.67M 65.9M 35.22M 31.01M 40.59M 61.09M 74.14M 65.71M 92.56M 112.95M 83.06M 96.52M 92.3M
Maintenance CapEx
-17.76M -26.5M -33.84M -33.41M -30.5M -26.88M -21.09M -13.95M -13.32M -14.38M -21M -29.53M -35.05M -41.75M -43.17M -47.29M -41.13M -29.06M -26.51M -22.99M -28.66M -36.72M
Growth CapEx
-29.54M -17.5M -10.41M -9.84M -11.31M -14.83M -19.49M -25.02M -25.76M -23.48M -15.94M -8.45M -3.23M n/a n/a -1.01M -7.86M -17.4M -22.92M -22.67M -15.83M -8.48M
Owner Earnings
210.96M 191.41M 164.36M 141.5M 135.76M 132.48M 148.24M 169.42M 165M 145.12M 96.12M 58.96M 51.07M 62.95M 82.88M 96.8M 94.24M 129.28M 154.01M 122.29M 128.14M 116.27M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.