VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
EDUCEducational Development Corporation
$1.54$13M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksEDUCCash Flow

Educational Development Corporation (EDUC) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow margins have deteriorated from a positive 40.0% in 2024Q3 to a deeply negative 68.0% in 2026Q4, highlighting extreme volatility in cash generation.

EDUC Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricFeb'26Feb'25Feb'24Feb'23Feb'22Feb'21Feb'20Feb'19Feb'18Feb'17Feb'16Feb'15Feb'14Feb'13Feb'12Feb'11Feb'10Feb'09Feb'08Feb'07Feb'06Feb'05Feb'04Feb'03Feb'02Feb'01Feb'00Feb'99Feb'98Feb'97
Cash from Operations2.01M3.21M8.75M58.5K-21.14M7.82M4.24M3.95M9.23M-1.57M6.65M-261.6K2.77M639K783.9K2.82M412.3K4.01M2.51M2.48M1.38M4.08M-1.37M1.12M4.25M1.16M1.67M1.5M1.2M4.1M
Operating CF Margin %9.19%9.39%17.15%0.07%-14.87%3.82%3.76%3.32%8.25%-1.47%10.45%-0.8%10.6%2.51%2.98%10.33%1.44%13.64%8.23%7.89%4.34%12.87%-4.51%4.5%20.67%6.56%9.92%8.98%6.22%19.34%
Operating CF Growth %-37.56%-63.3%14858.29%100.28%-370.45%84.19%7.54%-57.25%687.17%-123.64%2642.28%-109.46%332.72%-18.48%-72.16%582.85%-89.72%59.69%1.31%79.65%-66.14%397.33%-222.52%-73.66%267.74%-30.88%11.41%25%-70.73%195.35%
Net Income2.33M-5.26M546.4K-2.5M8.31M12.62M5.65M6.68M5.21M2.86M2.12M859.2K357.6K802.9K1.42M1.17M1.91M1.91M2.32M2.41M2.4M2.41M2.37M2.04M1.53M1.09M1.08M1.3M1.7M1.6M
Depreciation & Amortization01.72M2.49M2.48M2.13M1.63M1.43M1.46M1.25M1.08M274.5K129.4K115.4K114.2K118.1K124.7K136.5K139.8K139.4K143.55K138.02K125.57K167.5K165.91K120.74K59.66K299.18K300K300K300K
Stock-Based Compensation0403.3K212K907.8K1.05M938.6K665.1K401.8K0000000035.6K0000000000000
Deferred Taxes0-1.13M-609.7K-678.1K-208.6K-903.4K120.7K735.7K264.9K221.1K-19.1K700127.6K-12.6K-22.7K-105.7K-41.3K-35.6K26.7K-43.5K-82K-28.9K44.8K-24.1K-27.9K75.7K-90K0100K0
Other Non-Cash Items-7.8M513.4K-3.9M715.9K351.5K338.4K382.3K214.8K822.7K1.34M1.17M1.28M1.41M1.51M874.8K1.17M1.21M1.07M1.53M1.48M1.32M1.22M1.1M1.06M996.16K1.38M986.37K1.2M700K1.3M
Working Capital Changes7.48M6.96M10.01M-860.9K-32.77M-6.81M-3.99M-5.54M1.68M-7.07M3.1M-2.53M756.2K-1.77M-1.61M8.6K-2.84M923.2K-1.51M-1.51M-2.4M356.18K-5.05M-2.12M1.63M-1.45M-603.41K-1.3M-1.6M900K
Change in Receivables1.23M-237.1K936.5K732.1K-407.9K-519.4K227.7K-419.1K-407.7K-686.9K-676.2K-1.36M-559.7K-1.35M-1.37M-1.39M-1.26M-1.17M000000000000
Change in Inventory6.88M10.75M8.13M9.09M-21.4M-21.54M2.6M-7.11M7.08M-16.77M-6.05M-1.19M-55.9K118.3K201.1K1.34M-1.07M2.1M569.4K-308.15K-66.4K1.89M-2.61M-2.78M1.24M-572.83K-97.42K900K-200K2M
Change in Payables-161K-2.06M46.3K-8.55M-6.2M8.95M-4.57M2.4M-4.92M11.43M6.84M182.5K835.7K-128.9K026K-395.7K0000000000000
Cash from Investing29.39M-429.6K4.04M-1.76M-3.94M-4.15M-638.8K-1.4M-1.44M-2.49M-24.91M-325K-77.5K-209.6K-326.1K-19.6K-5.6K-740.3K-136.9K-34.94K-229.19K-483.36K-235.85K-155.74K-1.89M-58.57K-43.18K-100K0-300K
Capital Expenditures-542.8K-439.4K-821.8K-1.58M-3.72M-4.15M-638.8K-1.4M-1.44M-2.49M-24.91M-325K-77.5K-29.3K-76.1K-19.6K-5.6K-30.5K-136.9K-34.94K-229.19K-483.36K-235.85K-155.74K-1.89M-58.57K-43.18K-100K0-300K
CapEx % of Revenue2.49%1.29%1.61%1.8%2.61%2.03%0.57%1.18%1.28%2.33%39.16%1%0.3%0.11%0.29%0.07%0.02%0.1%0.45%0.11%0.72%1.53%0.78%0.63%9.19%0.33%0.26%0.6%-1.42%
Acquisitions29.93M0000000000000000-709.8K000000000000
Investments------------------------------
Other Investing09.8K4.86M-177K-223.7K00000000-180.3K0000000000000000
Cash from Financing-31.03M-3.08M-12.2M2.03M23.63M-4.86M-3.81M-2.07M-5.77M3.57M19.06M290.5K-2.48M-720.4K-1.69M-2M-2.11M-2.81M-1.19M-1.51M-1.19M-3.49M433.9K-436.82K-1.72M-1.04M-1.62M-1.4M-1M-3.9M
Debt Issued (Net)-30.91M-3.1M-11.64M3.01M26.45M-2.58M-964.9K-929.7K-5.74M4.81M20.23M1.4M-1.25M1M175K-75K-150K00-676K-752K1.03M394K0-1.08M-194K522K-100K-1.1M-3.8M
Equity Issued (Net)-117.7K17K-563.9K63.4K617.1K-22.4K-1.18M86.2K-56.3K227.6K200.9K169.2K44.8K164.4K9.3K48.6K162.3K-607.2K-362.6K-93.17K107.34K-4.04M521.75K-206.68K-481.94K-769.76K-2.06M-1.2M100K-100K
Dividends Paid000-870.7K-3.43M-2.26M-1.66M-1.23M0-1.47M-1.37M-1.28M-1.27M-1.88M-1.87M-1.98M-2.12M-3.06M-826K-751.19K-560.72K-484.05K-393.95K-230.15K-154.18K-78.78K-86.31K-100K-100K0
Share Repurchases-137.9K-700-563.9K00-163.8K-1.71M-256.5K-98.4K-200-1.6K-5.2K-129.2K-56.7K-214.3K-191K-46.4K-802.8K-504.9K-260.66K-77.25K-5.1M-575.82K-765.23K-634.75K-856.22K-2.52M-1.3M-100K-200K
Other Financing000-178.4K000026.3K0000004.4K0848.7K09.14K12.24K0000000100K0
Net Change in Cash363.9K-300.9K588.3K327.9K-1.45M-1.19M-199.9K476K2.02M-484.5K799.8K-296.1K210.9K-291K-1.23M791.3K-1.7M455.9K1.19M932.77K-42.49K103.52K-1.17M526.09K638.62K53.95K3.39K0200K-3.9M
Free Cash Flow1.46M2.77M7.93M-1.52M-24.86M3.67M3.61M2.55M7.79M-4.06M-18.26M-586.6K2.69M609.7K707.8K2.8M406.7K3.98M2.37M2.44M1.15M3.59M-1.61M962.91K2.36M1.1M1.63M1.4M1.2M3.8M
FCF Margin %6.7%8.11%15.54%-1.73%-17.48%1.79%3.19%2.14%6.96%-3.81%-28.7%-1.8%10.3%2.39%2.69%10.26%1.42%13.54%7.78%7.78%3.62%11.35%-5.29%3.87%11.48%6.23%9.66%8.38%6.22%17.92%
FCF Growth %-47.25%-65.04%621.53%93.88%-776.96%1.85%41.54%-67.32%292.1%77.78%-3013.02%-121.83%340.81%-13.86%-74.68%587.44%-89.78%67.61%-2.84%112.4%-67.96%323.59%-266.82%-59.18%115.12%-32.65%16.28%16.67%-68.42%177.55%
FCF per Share0.170.340.96-0.19-2.940.440.430.310.95-0.50-2.25-0.070.340.080.090.360.050.520.310.320.150.44-0.190.120.290.140.180.140.110.35
FCF Conversion (FCF/Net Income)0.60x-0.61x16.02x-0.02x-2.55x0.62x0.75x0.59x1.77x-0.55x3.14x-0.30x7.73x0.80x0.55x2.41x0.22x2.10x1.08x1.03x0.58x1.69x-0.58x0.55x2.77x1.06x1.55x1.15x0.71x2.56x
Interest Paid02.16M2.81M0890K582K899.1K926.9K1.12M1.01M179.8K54K34.5K24.3K3.7K000000000000000
Taxes Paid0024.4K02.97M4.81M3.08M2.87M2.07M543.8K706.4K619.9K11K785.1K839.1K742.7K1.29M1.22M000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Consultant base attrition risk

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q4)

Erratic Cash Conversion Quality

As reported in recent financial statements, EDUC exhibits a highly volatile relationship between net income and operating cash flow, with the OCF/NI ratio fluctuating wildly from 3.50 in 2024Q3 to -5.32 in 2025Q3, indicating that accounting earnings are frequently decoupled from actual cash generation.

The extreme variance in the OCF/NI ratio suggests that non-operating items and significant working capital swings are the primary drivers of cash flow, rather than core operational performance. Investors should monitor this divergence, as it implies that reported net income is an unreliable proxy for the company's ability to generate cash from its publishing activities.

Free Cash Flow Margin Volatility

Based on EDUC's reported figures, free cash flow margins have swung from a positive 40.0% in 2024Q3 to a deeply negative 68.0% in 2026Q4, reflecting a deteriorating trend that mirrors the company's broader struggle to maintain profitability amidst a shrinking revenue base.

The inability to sustain positive free cash flow suggests that the current business model is struggling to cover its fixed costs during periods of lower sales volume. This trajectory warrants further investigation into whether the company can stabilize its cash burn without further eroding its capital base.

Working Capital Swings Obscure Reality

According to quarterly data, working capital changes have been the most significant driver of cash flow volatility, with a $7.5M inflow in 2024Q3 contrasting sharply with a $413.7K outflow in 2026Q4, highlighting the company's sensitivity to inventory management and consultant-led sales cycles.

These large swings in working capital appear to be a direct consequence of the direct-sales model, where inventory procurement and consultant order timing create lumpy cash flows. The reliance on these fluctuations to mask operational weakness suggests that the underlying cash conversion cycle is becoming increasingly inefficient.

Minimal Capital Intensity Persists

As indicated by the provided data, EDUC maintains a low capital intensity, with CapEx/Revenue ratios consistently remaining below 3.1% over the last ten quarters, suggesting that the company's primary challenges are operational rather than a result of excessive investment in physical infrastructure.

While the low capital intensity is a positive feature, it also implies that the company's distribution facility is likely underutilized given the recent revenue contraction. This may indicate that the company is burdened by fixed costs that are not easily scaled down, even as capital expenditure remains modest.

EDUC — Frequently Asked Questions

Quick answers to the most common questions about buying EDUC stock.

How much cash does Educational Development Corporation (EDUC) generate from operations?

Educational Development Corporation (EDUC) generated $2.0M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is Educational Development Corporation's free cash flow?

Educational Development Corporation (EDUC) generated $1.5M in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Educational Development Corporation's capital expenditure (CapEx)?

Educational Development Corporation (EDUC) spent $0.5M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Educational Development Corporation distribute cash to shareholders?

In 2026, Educational Development Corporation (EDUC) spent $0.1M on share repurchases. This shows the company's commitment to returning capital to its equity investors.