Free cash flow turned positive at $7.6M in 2026Q2 (5.3% margin), but cumulative operating cash flow of $109.7M over ten quarters exceeds net income by $73M, highlighting working capital timing effects and heavy CapEx averaging 14.6% of revenue.
Lincoln Educational Services Corporation (LINC) cash flow statement — 24-year operating, investing & financing cash flows
| 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'04 | Dec'03 | Dec'01 |
|---|
| Cash from Operations | 94.02M | 59.19M | 29.31M | 25.56M | 882K | 27.45M | 23.48M | 988K | -1.69M | -11.32M | -6.11M | 14.34M | 12.02M | 3.25M | 15.99M | 36.84M | 114.46M | 73.17M | 54.18M | 15.73M | 15.26M | 38.97M | 26.67M | 9.72M | -4.64M |
| Operating CF Margin % | - | 11.42% | 6.66% | 6.76% | 0.25% | 8.18% | 8.01% | 0.36% | -0.64% | -4.32% | -3.1% | 7.42% | 3.7% | 0.94% | 3.97% | 7.19% | 17.9% | 13.24% | 14.37% | 4.8% | 4.75% | 13.02% | 10.21% | 4.89% | -4.39% |
| Operating CF Growth % | 7804.37% | 101.97% | 14.66% | 2797.73% | -96.79% | 16.87% | 2277.02% | 158.32% | 85.04% | -85.38% | -142.6% | 19.26% | 270.36% | -79.69% | -56.6% | -67.82% | 56.44% | 35.06% | 244.3% | 3.13% | -60.84% | 46.08% | 174.34% | 309.32% | - |
| Net Income | 22.8M | 20M | 9.89M | 26M | 12.63M | 34.72M | 48.56M | 2.02M | -6.54M | -11.48M | -28.3M | -3.35M | -56.13M | -51.29M | -37.19M | 17.54M | 69.73M | 49.24M | 20.2M | 8.34M | 15.55M | 18.71M | 12.98M | -674K | -4.64M |
| Depreciation & Amortization | 26.95M | 19.16M | 11.33M | 6.6M | 6.36M | 7.14M | 7.4M | 8.12M | 8.42M | 8.7M | 11.07M | 14.51M | 19.34M | 23.7M | 26.85M | 28.46M | 26.22M | 24.24M | 17.92M | 15.93M | 15.06M | 13.28M | 11.12M | 7.83M | 5.47M |
| Stock-Based Compensation | 6M | 5.49M | 4.63M | 5.89M | 3.11M | 2.89M | 1.69M | 679K | 522K | 1.22M | 1.44M | 1.13M | 2.62M | 3M | 4.34M | 3.54M | 2.67M | 2.38M | 2.2M | 1.85M | 1.42M | 0 | 0 | 0 | 0 |
| Deferred Taxes | 2.08M | 2.62M | -2.24M | 1.63M | 1.29M | 12.01M | -35.87M | 153K | 18.24M | -424K | 36.06M | 15.52M | -4.53M | 26.49M | -14.23M | 3.04M | 2.43M | -2.68M | -298K | -2.76M | -3.65M | 340K | -329K | -531K | 0 |
| Other Non-Cash Items | 70.21M | 59.06M | 60.17M | 14.88M | 35.38M | 3.58M | 26.65M | 19.9M | -589K | 13.51M | -6.25M | -3.15M | 58.48M | 20.77M | 64.77M | 41.7M | 45.78M | 37.52M | 22M | 21.38M | 16.21M | 15.02M | 11.45M | 5.07M | -829K |
| Working Capital Changes | -34.01M | -47.14M | -54.48M | -29.44M | -57.9M | -32.89M | -24.95M | -29.87M | -21.75M | -22.85M | -20.12M | -10.32M | -7.76M | -19.42M | -28.56M | -57.45M | -32.36M | -37.52M | -7.84M | -29.01M | -29.33M | -8.38M | -8.55M | -1.97M | 0 |
| Change in Receivables | -59.45M | -53.65M | -65.98M | -45.76M | -48.64M | -26.5M | -37.38M | -25.99M | -23.84M | -15.73M | -15.7M | -13.22M | -14.47M | -15.05M | -19.2M | -15.32M | -36.73M | -51.07M | -22.77M | -21.46M | -21.87M | 0 | 0 | 0 | 0 |
| Change in Inventory | 427K | -933K | -184K | -330K | 103K | -327K | -786K | -157K | 206K | 30K | 201K | 9K | 372K | 408K | 421K | 504K | -226K | 188K | -824K | -102K | -587K | -65K | -577K | -132K | 0 |
| Change in Payables | -278K | -9.29M | 11.58M | 5.04M | -2.03M | -3.68M | 856K | 444K | 3.75M | -3.19M | 742K | 1M | -2.73M | 1.46M | -2.18M | -5.51M | 2.34M | 358K | 818K | -284K | -1.44M | 0 | 0 | 0 | 0 |
| Cash from Investing | -69.53M | -86.2M | -46.97M | 7.37M | -21.35M | 37.85M | -5.48M | -4.81M | -2.35M | -22.89M | -2.18M | -1.77M | -7.41M | -5.79M | -10.19M | -37.39M | -42.11M | -51.59M | -31.2M | -23.83M | -52.16M | -50.4M | -38.31M | -2.15M | -7.32M |
| Capital Expenditures | -69.49M | -86.63M | -56.87M | -40.7M | -8.99M | -7.53M | -5.58M | 0 | -4.7M | -4.75M | -3.6M | -2.22M | -7.47M | -6.54M | -8.84M | -38.12M | -42.35M | -24.02M | -20.17M | -24.77M | -19.34M | -22.62M | -23.81M | -3.6M | -7.32M |
| CapEx % of Revenue | 12.17% | 16.72% | 12.92% | 10.76% | 2.58% | 2.25% | 1.9% | 1.97% | 1.78% | 1.82% | 1.83% | 1.15% | 2.3% | 1.89% | 2.2% | 7.44% | 6.62% | 4.35% | 5.35% | 7.56% | 6.02% | 7.56% | 9.11% | 1.81% | 6.92% |
| Acquisitions | 245K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.35M | 15.46M | 451K | 451K | 0 | 0 | -1.47M | 0 | 0 | -27.55M | -10.52M | 0 | -32.87M | -27.78M | -14.5M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -288K | 434K | 9.89M | 33.31M | 2.39M | 45.38M | 97K | -4.81M | 2.35M | -18.13M | 1.41M | 451K | 67K | 750K | 124K | 730K | 241K | -23K | -519K | 936K | 53K | 0 | 0 | 1.44M | 7.32M |
| Cash from Financing | 2.99M | -3.75M | -3.33M | -2.94M | -12.55M | -20.01M | -18.62M | -3.48M | -4.57M | 27.7M | -9.07M | 13.55M | -5.2M | -46.28M | 29.39M | -38.92M | -52.43M | 9.27M | -11.24M | 5.14M | -6.89M | 20.24M | 4.12M | -3.89M | 0 |
| Debt Issued (Net) | -9.86M | 43K | 495K | 0 | 0 | -17.83M | -17M | -14.47M | -4.19M | -4.66M | -8.24M | 9.18M | -24.93M | 16.59M | 37.02M | -20.44M | -384K | 18.08M | -5.2M | 4.87M | -8.12M | -36.06M | 3.77M | 19.4M | 0 |
| Equity Issued (Net) | 0 | 0 | 0 | -891K | -9.45M | 0 | 0 | 12.7M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -46.94M | -11.26M | -6.58M | 197K | 729K | 59.82M | 97K | 25K | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | -1.11M | -1.22M | -1.38M | 0 | 0 | 0 | 0 | 0 | -4.32M | -6.71M | -6.44M | -18.49M | -5.55M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | -891K | -9.45M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -50.09M | -26.19M | -6.58M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 12.84M | -3.79M | -3.83M | -2.05M | -1.99M | -962K | -242K | -1.71M | -372K | 12.11M | -823K | 4.37M | 24.05M | -56.16M | -1.19M | 7K | 440K | 2.44M | 549K | 73K | 499K | -3.51M | 251K | -25K | 0 |
| Net Change in Cash | 27.48M | -30.75M | -21M | 29.98M | -33.02M | 45.28M | -618K | -7.3M | -8.61M | -6.5M | -17.36M | 26.12M | -587K | -48.82M | 35.18M | -39.47M | 19.92M | 30.84M | 11.73M | -2.96M | -43.8M | 8.81M | -7.52M | 3.68M | -11.97M |
| Free Cash Flow | 24.53M | -27.44M | -27.56M | -15.14M | -8.1M | 19.92M | 17.91M | -4.4M | -6.39M | -16.08M | -9.7M | 12.12M | 4.55M | -3.29M | 7.15M | -1.28M | 72.11M | 49.15M | 34.01M | -9.03M | -4.08M | 16.34M | 2.86M | 6.13M | -11.97M |
| FCF Margin % | 4.3% | -5.3% | -6.26% | -4% | -2.33% | 5.94% | 6.11% | -1.61% | -2.43% | -6.14% | -4.93% | 6.27% | 1.4% | -0.95% | 1.77% | -0.25% | 11.28% | 8.9% | 9.02% | -2.76% | -1.27% | 5.46% | 1.09% | 3.08% | -11.32% |
| FCF Growth % | 139.2% | 0.42% | -82.02% | -86.83% | -140.69% | 11.23% | 507.21% | 31.2% | 60.25% | -65.68% | -180.06% | 166.35% | 238.21% | -146.06% | 657.92% | -101.78% | 46.72% | 44.52% | 476.59% | -121.19% | -124.98% | 471.3% | -53.29% | 151.18% | - |
| FCF per Share | 0.78 | -0.88 | -0.89 | -0.50 | -0.31 | 0.79 | 0.72 | -0.18 | -0.26 | -0.67 | -0.41 | 0.52 | 0.20 | -0.15 | 0.32 | -0.06 | 2.88 | 1.81 | 1.31 | -0.35 | -0.16 | 0.67 | 0.12 | 0.27 | -0.56 |
| FCF Conversion (FCF/Net Income) | 1.08x | 2.96x | 2.96x | 0.98x | 0.07x | 0.79x | 0.48x | 0.49x | 0.26x | 0.99x | 0.22x | -4.28x | -0.21x | -0.06x | -0.43x | 2.10x | 1.64x | 1.49x | 2.68x | 1.89x | 0.98x | 2.08x | 2.06x | 1.18x | 1.00x |
| Interest Paid | 2.64M | 3.19M | 2.35M | 110K | 171K | 1.53M | 1.11M | 2.15M | 2.03M | 2.79M | 5.26M | 7.16M | 4.6M | 4.21M | 4.18M | 4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 1.59M | 6.17M | 8.84M | 7.2M | 1.47M | 737K | 179K | 118K | 191K | 139K | 150K | 89K | 145K | 410K | 226K | 23.22M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying LINC stock.
Lincoln Educational Services Corporation (LINC) generated $59.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Lincoln Educational Services Corporation (LINC) reported negative free cash flow of $27.4M in 2025, indicating capital requirements exceeded cash from operations.
Lincoln Educational Services Corporation (LINC) spent $86.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Regulatory and enrollment concentration risk
Metrics are mathematically derived from official filings.
Cash Conversion Volatility Masks Earnings Quality
LINC's operating cash flow to net income ratio swung from 11.34 in 2026Q2 to 1.05 in 2026Q1, indicating significant working capital timing effects. According to the latest quarterly data, cash conversion is highly variable.
The OCF/NI ratio of 11.34 in 2026Q2 versus 1.05 in the prior quarter suggests that reported net income is not a reliable indicator of cash generation on a quarterly basis. The large working capital swings, particularly a $22.5M positive change in 2026Q2 followed by a -$22.5M change in 2026Q1, appear to be driven by seasonal enrollment timing and deferred revenue recognition. Investors should focus on annualized cash conversion rather than quarterly figures, as the underlying earnings quality appears stable but lumpy.
FCF Trajectory Improves but Remains Uneven
Free cash flow turned positive at $7.6M in 2026Q2, a sharp recovery from -$10.1M in 2026Q1, but the 5.3% FCF margin remains below the 17.5% peak in 2025Q4. Based on reported figures, FCF is volatile.
The FCF margin of 5.3% in 2026Q2 is a significant improvement from the -7.0% in the prior quarter, but it lags the 17.5% achieved in 2025Q4, indicating that the company has not yet sustained its peak cash generation. The positive FCF in 2026Q2 was driven by a large working capital inflow, which may not recur. The trajectory suggests that while the business is generating cash, it remains sensitive to seasonal enrollment patterns and capital expenditure timing.
Capital Intensity Pressures Cash Flow
CapEx averaged 14.6% of revenue over the last four quarters, with 2026Q2 CapEx of $14.5M representing 10.2% of revenue. As reported in financial statements, capital spending remains a significant cash outflow.
The capital intensity of LINC's business model is evident, with CapEx consistently above 10% of revenue, peaking at 22.7% in 2025Q2. This suggests that the company is investing heavily in campus infrastructure and equipment, which is necessary to maintain its specialized training facilities. However, the elevated CapEx relative to revenue may limit near-term FCF generation, especially if revenue growth decelerates. The maintenance versus growth split is not disclosed, but the consistent spending suggests a high fixed-cost base.
Working Capital Swings Reflect Enrollment Timing
Working capital changes swung from -$22.5M in 2026Q1 to +$22.5M in 2026Q2, a $45M reversal, indicating significant seasonal collection and deferral patterns. Based on the cash flow data, these swings dominate quarterly cash flow.
The extreme volatility in working capital changes, with a $22.5M positive contribution in 2026Q2 and a -$22.5M drag in 2026Q1, suggests that LINC's cash flow is heavily influenced by the timing of student tuition collections and deferred revenue recognition. This pattern is typical for educational institutions with semester-based enrollment, but it complicates quarterly cash flow analysis. Investors should monitor DSO and deferred revenue balances to assess whether these swings are normal seasonal patterns or indicate collection issues.
No Capital Returns; Focus on Reinvestment
LINC paid no dividends and made no buybacks over the last ten quarters, with all cash flow directed toward CapEx and acquisitions. According to the cash flow statement, capital deployment is entirely reinvestment-focused.
The absence of dividends and buybacks, combined with consistent CapEx, indicates that management is prioritizing growth and balance sheet strength over shareholder returns. The low debt-to-equity ratio of 1.02% suggests ample financial flexibility, but the lack of capital returns may disappoint income-focused investors. The $255K acquisition in 2025Q4 and 2025Q2 indicates small tuck-in acquisitions, but the overall deployment strategy appears to be organic reinvestment in campus infrastructure.
Cumulative Cash Generation Exceeds Net Income
Over the last ten quarters, cumulative operating cash flow of $109.7M exceeds cumulative net income of $36.7M, a gap of $73M. As reported in the cash flow data, this suggests conservative accruals.
The cumulative OCF of $109.7M versus net income of $36.7M over the ten-quarter period indicates that LINC's earnings are backed by strong cash generation, with the difference largely attributable to non-cash charges like D&A and SBC. This divergence suggests that reported earnings may understate the company's cash-generating ability, which is a positive signal for earnings quality. However, the large working capital swings imply that the timing of cash flows is unpredictable, and the gap may narrow if working capital normalizes.
What Could Invalidate the Base Case
The cash flow statement obscures potential revenue reversals from student withdrawals and the timing of marketing spend, which may overstate operating cash flow. According to the data, working capital swings are extreme.
The cash flow statement does not separately disclose bad debt provisions or revenue reversals related to student churn, which could reduce the quality of reported operating cash flow. Additionally, the timing of marketing spend often precedes revenue recognition, creating a temporary mismatch that may inflate cash flow in certain quarters. The extreme working capital swings, such as the $22.5M positive change in 2026Q2, may not be sustainable and could reverse, leading to weaker cash generation in future periods. Investors should scrutinize deferred revenue and allowance for doubtful accounts to assess the durability of cash flows.