Cash flow generation remains highly seasonal and volatile, with FCF margins swinging from -9.9% in 2025Q4 to 34.8% in 2026Q1, largely driven by working capital fluctuations.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'03 |
|---|
| Cash from Operations | 88.27M | 61.97M | 48.87M | 45.51M | 29.21M | 16.27M | 44.81M | 38.37M | 44.18M | 47.94M | 56.01M | 57.21M | 61.03M | 59.41M | 52.92M | 70.44M | 47.08M | 36.76M | 29.76M | 17.52M | 8.93M | 3.66M | 2.28M |
| Operating CF Margin % | - | 9.55% | 7.83% | 7.58% | 4.82% | 3.88% | 13.93% | 13.4% | 14.84% | 16.02% | 17.89% | 17.45% | 17.44% | 18.03% | 16.88% | 27.05% | 23.76% | 24.67% | 27.77% | 25.35% | 22.3% | 12.99% | 12.84% |
| Operating CF Growth % | -678.14% | 26.79% | 7.38% | 55.79% | 79.62% | -63.7% | 16.78% | -13.15% | -7.84% | -14.42% | -2.09% | -6.26% | 2.72% | 12.26% | -24.86% | 49.62% | 28.08% | 23.52% | 69.88% | 96.18% | 143.96% | 60.53% | - |
| Net Income | 40.4M | 31.56M | 16.11M | -47.29M | -114.99M | 17.75M | 18.82M | 10.01M | 25.64M | 21.12M | 24.16M | 32.41M | 40.88M | 42.03M | 42.32M | 40.76M | 29.87M | 23.94M | 16.19M | 8.75M | 1.8M | -11.9M | 217K |
| Depreciation & Amortization | 16.31M | 16.15M | 19.3M | 27.82M | 32.13M | 17.83M | 12.98M | 15.6M | 17.5M | 18.78M | 19.38M | 20.52M | 16.12M | 13.51M | 11.15M | 9.24M | 6.5M | 5.23M | 4.24M | 2.83M | 1.95M | 1.3M | 216K |
| Stock-Based Compensation | 6.09M | 8.35M | 7.67M | 7.74M | 8.01M | 7.65M | 7.08M | 5.96M | 7.18M | 6.25M | 5.21M | 5.98M | 5.46M | 4.13M | 3.93M | 3.33M | 2.98M | 2.41M | 1.03M | 284K | 0 | 0 | 0 |
| Deferred Taxes | 7.82M | 8.13M | 4.05M | -16M | -41.91M | 5.53M | -811K | -1.97M | -917K | -2.49M | -455K | -160K | 2.49M | 2.02M | 161K | -867K | 1.81M | 722K | 1.29M | 618K | -599K | 864K | 0 |
| Other Non-Cash Items | 8.1M | 5.86M | 7.89M | 73.85M | 150.76M | 3.01M | 882K | 9.5M | 1.7M | 4.88M | 10.33M | 727K | 281K | 737K | 6.29M | 3.99M | 283K | 364K | 989K | 870K | 3.13M | 13.72M | 1.85M |
| Working Capital Changes | 9.56M | -8.09M | -6.15M | -597K | -4.78M | -35.52M | 5.86M | -727K | -6.92M | -587K | -2.61M | -2.27M | -4.2M | -3.01M | -10.93M | 13.99M | 5.63M | 4.09M | 6.02M | 4.17M | 2.07M | -312K | 0 |
| Change in Receivables | 1.03M | -5.32M | -11.49M | -8.62M | -2.04M | -7.64M | -6.33M | 2.73M | -6.92M | -187K | 968K | -1.79M | 3.39M | 2.11M | -7.04M | -3.18M | -1.76M | -2.83M | 430K | -989K | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.21M | -2.22M | -1.13M | 450K | -1.64M | -6.03M | 5.52M | -4.71M | -71.76M | -55.69M | -54.31M | -31.74M | -16.66M | 0 | 0 | 0 |
| Change in Payables | 1.46M | -1.85M | -816K | 4.86M | -10.21M | 8.03M | -86K | -5.56M | 266K | 1.99M | 589K | -4.76M | -534K | -5.9M | 933K | 6.9M | 2.67M | 1.81M | 969K | 390K | 0 | 0 | 0 |
| Cash from Investing | 5.68M | 4.8M | -21.08M | -13.77M | -13.67M | -336.67M | -4.16M | -7.25M | -9.43M | -13.6M | -13.55M | -31.34M | -21.29M | -69.25M | -48.09M | -25.23M | -23.03M | -11.79M | -10.9M | -7.17M | -4.93M | -5.35M | -4.12M |
| Capital Expenditures | -14.49M | -15.86M | -21.08M | -13.89M | -16.39M | -11.83M | -4.93M | -7.25M | -9.43M | -14.79M | -16.4M | -27.27M | -25.67M | -20.89M | -35.34M | -25.23M | -23.03M | -11.79M | -10.9M | -7.17M | -4.93M | -4.99M | -4.12M |
| CapEx % of Revenue | 2.2% | 2.44% | 3.38% | 2.31% | 2.7% | 2.82% | 1.53% | 2.53% | 3.17% | 4.94% | 5.24% | 8.32% | 7.33% | 6.34% | 11.27% | 9.69% | 11.62% | 7.92% | 10.18% | 10.38% | 12.32% | 17.71% | 23.22% |
| Acquisitions | 21.75M | 20.66M | 0 | 0 | 1.95M | -325.51M | 0 | 0 | 0 | -300K | -950K | -3.87M | -1.62M | -48.36M | -6.75M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -1.58M | 0 | 0 | 123K | 765K | 672K | 767K | 0 | 0 | -9.06M | 5.53M | 1.07M | 7.08M | -16.65M | -5.67M | -573K | -573K | -1.04M | -347K | -459K | 0 | -360K | 4.12M |
| Cash from Financing | -60.45M | -49.21M | -13.19M | -16.86M | -35.71M | 242.34M | -15.71M | -40.51M | -1.82M | -1.49M | -1.85M | -35.77M | -18.93M | -10.25M | -8.94M | -7.55M | -17.57M | 2.19M | 1.91M | 4.93M | 2.17M | -49K | 0 |
| Debt Issued (Net) | -7.74M | -213K | -2.96M | -114K | -73.86M | 172.81M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1.97M | 1.97M | -30K | 0 |
| Equity Issued (Net) | -8.31M | -46.24M | -4.24M | -10.74M | 38.15M | 83.17M | -15.71M | -40.51M | -1.82M | -1.49M | -729K | -35.26M | -19.18M | -11.11M | -11.8M | -8.84M | -19.12M | 420K | 475K | 99.88M | 199K | -19K | 0 |
| Dividends Paid | -1.32M | -2.75M | -6.06M | -6M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -93.75M | 0 | 0 | 0 |
| Share Repurchases | -9.38M | -47.45M | -4.24M | -10.74M | -1.54M | -3.03M | -15.71M | -40.51M | -1.82M | -1.59M | -847K | -35.31M | -19.71M | -14.42M | -15.86M | -9.74M | -20.24M | -220K | -295K | -55K | 0 | -18.61M | 0 |
| Other Financing | -43.08M | 0 | 67K | 0 | 0 | -13.64M | 0 | 0 | 0 | 0 | -1.12M | -519K | 250K | 865K | 2.87M | 1.28M | 1.55M | 1.77M | 1.44M | 772K | 0 | 0 | 0 |
| Net Change in Cash | 33.5M | 17.56M | 14.6M | 14.88M | -20.17M | -78.06M | 24.95M | -9.39M | 32.93M | 32.85M | 40.62M | -9.9M | 20.81M | -20.08M | -4.11M | 37.65M | 6.49M | 27.15M | 20.76M | 15.27M | 6.17M | -1.74M | -1.84M |
| Free Cash Flow | 73.78M | 46.1M | 27.79M | 31.62M | 12.83M | 4.44M | 39.88M | 31.11M | 34.75M | 33.15M | 39.62M | 29.94M | 35.36M | 38.52M | 17.58M | 45.21M | 24.05M | 24.96M | 18.85M | 10.34M | 4M | -1.33M | -1.84M |
| FCF Margin % | 11.2% | 7.1% | 4.45% | 5.27% | 2.12% | 1.06% | 12.39% | 10.87% | 11.67% | 11.08% | 12.65% | 9.13% | 10.1% | 11.69% | 5.61% | 17.36% | 12.14% | 16.75% | 17.59% | 14.97% | 9.98% | -4.72% | -10.38% |
| FCF Growth % | 59.15% | 65.89% | -12.11% | 146.52% | 189.07% | -88.88% | 28.18% | -10.46% | 4.82% | -16.32% | 32.3% | -15.31% | -8.21% | 119.09% | -61.11% | 87.96% | -3.65% | 32.41% | 82.27% | 158.9% | 400.38% | 27.87% | - |
| FCF per Share | 3.92 | 2.47 | 1.53 | 1.74 | 0.68 | 0.24 | 2.65 | 1.91 | 2.09 | 2.02 | 2.44 | 1.78 | 2.02 | 2.15 | 0.97 | 2.47 | 1.28 | 1.32 | 1.00 | 0.76 | 0.33 | -0.17 | -0.34 |
| FCF Conversion (FCF/Net Income) | 1.83x | 1.96x | 3.03x | -0.96x | -0.25x | 0.92x | 2.38x | 3.83x | 1.72x | 2.27x | 2.32x | 1.77x | 1.49x | 1.41x | 1.25x | 1.73x | 1.58x | 1.54x | 1.84x | 2.00x | 4.97x | 3.37x | 10.51x |
| Interest Paid | 2.42M | 0 | 10.72M | 10.6M | 12.5M | 3.68M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 3.98M | 0 | 6.3M | 2.42M | 4M | 7.46M | 5.9M | 8.02M | 12.71M | 12.84M | 16.64M | 18.04M | 21.63M | 21.01M | 26.85M | 22.62M | 16.82M | 12.93M | 8.02M | 0 | 0 | 0 | 0 |
Regulatory and Enrollment Volatility
As reported in financial statements, APEI's OCF/NI ratio has fluctuated wildly, reaching 3.57 in 2026Q1, which suggests that reported net income significantly understates the company's actual cash-generating capacity due to non-cash charges and the timing of academic revenue recognition cycles.
The persistent gap between net income and operating cash flow indicates that accounting earnings are heavily influenced by non-cash items, likely including amortization from the Rasmussen acquisition. Investors should monitor whether this cash-generative profile can be sustained as the company navigates the integration of its campus-based nursing programs.
Based on APEI's reported figures, FCF margins have swung from -9.9% in 2025Q4 to 34.8% in 2026Q1, highlighting a highly inconsistent cash trajectory that appears sensitive to seasonal enrollment patterns and the timing of working capital inflows within the academic calendar.
The extreme variance in FCF suggests that the business model is prone to lumpy cash flow generation rather than steady, predictable conversion. This volatility warrants caution, as it may mask underlying operational challenges in maintaining consistent profitability across the diverse APUS and nursing segments.
According to recent SEC filings, working capital changes have been a primary driver of cash flow volatility, with a $36.1M inflow in 2026Q1 contrasting sharply with a $31.6M outflow in 2025Q4, reflecting the cyclical nature of tuition collections and student aid disbursements.
These swings suggest that APEI's cash position is highly dependent on the timing of federal student aid receipts and the academic start cycle. The reliance on these inflows to fund operations implies that any disruption in enrollment or regulatory delays in aid processing could rapidly pressure the company's liquidity.
As indicated by the provided data, APEI maintains a disciplined capital expenditure profile, with CapEx/Revenue ratios consistently hovering between 1.4% and 4.1%, suggesting that the company is not currently burdened by heavy reinvestment requirements for its existing physical and digital infrastructure.
The relatively low capital intensity provides a degree of flexibility, allowing the company to preserve cash despite the operational challenges of integrating campus-based assets. However, investors should monitor if future regulatory requirements for nursing labs necessitate a step-up in maintenance spending that could erode current FCF margins.
Based on historical cash flow statements, APEI has utilized its cash reserves for both share repurchases and strategic acquisitions, such as the $22.4M net acquisition outflow in 2025Q4, indicating a management team that balances growth investments with periodic returns to shareholders.
The decision to deploy cash into acquisitions while maintaining a healthy balance sheet suggests a focus on long-term scale, though the success of these investments remains subject to the integration of the Rasmussen and Hondros assets. Future capital allocation should be scrutinized for its impact on long-term ROIC versus short-term share count reduction.
Quick answers to the most common questions about buying APEI stock.
American Public Education, Inc. (APEI) generated $62.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
American Public Education, Inc. (APEI) generated $46.1M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
American Public Education, Inc. (APEI) spent $15.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2025, American Public Education, Inc. (APEI) returned $2.8M to shareholders via cash dividends and spent $47.5M on share repurchases. This shows the company's commitment to returning capital to its equity investors.