stockrow
Friday 6 November 2026
Export LGCY’s income statement to Excel — free account
Legacy Education Inc.
LGCY Consumer Defensive Education & Training Services
Legacy Education Inc.’s revenue for fiscal 2026 (year ended June 2026) was $80.1 million, up 24.8% from fiscal 2025.
- Revenue
- +12.0%
- EPS
- +50.0%
- Free cash flow
- −71.1%
- Total debt
- −86.5%
Quarter to June 2026, against a year earlier
8.85
0.37
−4.01%
Follow LGCY
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to June
| Ten-year view | Analyst estimates Powerpack | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | Trend | 10 yrs | 2027e | 2028e | 2029e | Next 3/yr |
| Income, $m | |||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 35 | 46 | 64 | 80 | +31.2% | 90 | 108 | 125 | +16.1% | |
| Gross margin, % | — | — | — | — | — | — | 41.38 | 42.71 | 46.63 | 46.39 | +5.0 pt | ||||||
| EBT | — | — | — | — | — | — | 4 | 7 | 11 | 13 | +48.6% | ||||||
| EBT margin, % | — | — | — | — | — | — | 10.90 | 15.19 | 17.18 | 15.84 | +4.9 pt | ||||||
| Net income | — | — | — | — | — | — | 3 | 5 | 8 | 9 | +50.8% | ||||||
| Per share, $ | |||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | 3.85 | 4.95 | 5.54 | 6.35 | +18.2% | |||||
| Earnings | — | — | — | — | — | — | 0.29 | 0.55 | 0.65 | 0.73 | +36.1% | ||||||
| Cash flow | — | — | — | — | — | — | 0.19 | 0.18 | 0.67 | 0.32 | +18.5% | ||||||
| Capex | — | — | — | — | — | — | (0.02) | (0.05) | (0.60) | (0.11) | +71.4% | ||||||
| Free cash flow | — | — | — | — | — | — | 0.17 | 0.13 | 0.07 | 0.21 | +7.6% | ||||||
| Book value | — | — | — | — | — | — | 1.67 | 2.41 | 3.54 | 4.19 | +35.8% | ||||||
| Shares, m | — | — | — | — | — | — | 9 | 9 | 12 | 13 | +11.0% | ||||||
| Valuation, × | |||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 7.39 | 7.39 | 16.94 | 16.11 | 12.0 | |||||
| P/S | — | — | — | — | — | — | 0.81 | 0.81 | 2.02 | 1.85 | 1.4 | ||||||
| P/B | — | — | — | — | — | — | 1.67 | 1.67 | 3.15 | 2.81 | 2.3 | ||||||
| EV/Sales | — | — | — | — | — | — | 0.61 | 0.61 | 1.73 | 1.57 | 1.1 | ||||||
| EV/FCF | — | — | — | — | — | — | 22.81 | 22.81 | 140.01 | 46.87 | 58.1 | ||||||
| Cash, $m | |||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | 2 | 2 | 8 | 4 | +31.5% | |||||
| Capex | — | — | — | — | — | — | 0 | 0 | (7) | (1) | +90.4% | ||||||
| Free cash flow | — | — | — | — | — | — | 2 | 1 | 1 | 3 | +19.4% | ||||||
| Balance, $m | |||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | 9 | 14 | 23 | 33 | +55.7% | |||||
| Net debt | — | — | — | — | — | — | (9) | (9) | (19) | (23) | +38.3% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | 15 | 22 | 41 | 53 | +50.7% | ||||||
| Returns, % | |||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | 0.00 | 16.39 | 14.44 | 12.37 | +12.4 pt | |||||
| ROIC | — | — | — | — | — | — | 32.78 | 29.87 | 28.01 | 24.41 | (8.4) pt | ||||||
| ROE | — | — | — | — | — | — | 0.00 | 27.03 | 23.74 | 19.49 | +19.5 pt | ||||||
| People | |||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 139 | 250 | 300 | +46.9% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | 0.00 | 0.33 | 0.26 | 0.27 | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Jun 2026 · latest quarter Jun 2026 · fundamentals updated 2 Oct 2026
Legacy Education Inc. vs peers in Education & Training Services (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| GOTU Gaotu Techedu Inc. | $284.0M | — (loss-making) | 931× | +26.91% (above 0%: growing) | n/m | +129.63% (above 0%: growing) | 66.51% | (8.97%) | Compare |
| KLC KinderCare Learning Companies, Inc. | $237.0M | — (loss-making) | — (loss-making) | −0.37% (below 0%: shrinking) | n/m | +6,646.66% (above 0%: growing) | 18.65% | 0.34% | Compare |
| FC Franklin Covey Company | $182.5M | 89.2× | 45.0× | +1.02% (above 0%: growing) | n/m | −137.05% (below 0%: shrinking) | 73.88% | 6.19% | Compare |
| LGCY Legacy Education Inc. | $112.9M | 12.1× | 12.6× | +11.99% (above 0%: growing) | +50.00% (above 0%: growing) | −71.05% (below 0%: shrinking) | 43.97% | 13.00% | |
| CHGG Chegg, Inc. | $66.5M | — (loss-making) | — (loss-making) | −40.23% (below 0%: shrinking) | n/m | +683.67% (above 0%: growing) | 52.16% | (10.98%) | Compare |
| COE 51Talk Online Education Group Sponsored ADR | $47.8M | — (loss-making) | — (loss-making) | +58.75% (above 0%: growing) | n/m | +314.66% (above 0%: growing) | 73.89% | (6.49%) | Compare |
| SKIL Skillsoft Corp. | $33.0M | — (loss-making) | — (loss-making) | −23.73% (below 0%: shrinking) | n/m | +9.37% (above 0%: growing) | 84.58% | 3.43% | Compare |
| AACG ATA Inc. | $27.0M | — (loss-making) | — | +0.32% (above 0%: growing) | n/m | +128.61% (above 0%: growing) | 55.84% | (25.77%) | Compare |
| IH iHuman Inc. Sponsored ADR | $25.9M | 19.3× | — (loss-making) | −8.55% (below 0%: shrinking) | n/m | +613.66% (above 0%: growing) | 64.14% | (11.99%) | Compare |
| Median of peers | $57.2M | — | — | −0.02% | — | +222.15% | 65.33% | (7.73%) |
Pay and ownership Proxy statement filed 24 October 2025
Ownership
Directors and executive officers, together
16.02%
LeeAnn Rohmann
10.34%
Robert deRose & Susan deRose
9.55%
Robert D. deRose & Susan deRose Family Trust DTD
8.74%
Royce & Associates LP
6.91%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement