Cash conversion remains volatile, with the OCF/NI ratio fluctuating from a low of 0.63 in 2024Q4 to a high of 2.66 in 2026Q1, reflecting inconsistent working capital management.
| 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'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 217.92M | 198.2M | 169.33M | 117.12M | 126.05M | 180.53M | 142.91M | 202.15M | 46.87M | 56.16M | 44.51M | 76.9M | 77.55M | 84.09M | 82.06M | 154.36M | 162.82M | 141.77M | 88.57M | 80.75M | 61.77M | 55.14M | 57.68M | 49.27M | 31.68M | 27.84M | 27.25M | 18.3M | 19M | 12.9M | 13.6M |
| Operating CF Margin % | - | 15.63% | 13.88% | 10.34% | 11.83% | 15.95% | 13.91% | 20.27% | 7.39% | 12.35% | 10.09% | 17.7% | 17.39% | 16.7% | 14.6% | 24.6% | 25.57% | 27.69% | 22.35% | 25.39% | 23.43% | 25.01% | 31.49% | 33.51% | 27.15% | 29.98% | 34.85% | 26.22% | 30.21% | 24.29% | 30.22% |
| Operating CF Growth % | 220.78% | 17.05% | 44.58% | -7.09% | -30.18% | 26.33% | -29.31% | 331.32% | -16.54% | 26.16% | -42.12% | -0.84% | -7.78% | 2.48% | -46.84% | -5.19% | 14.85% | 60.06% | 9.68% | 30.73% | 12.02% | -4.4% | 17.06% | 55.53% | 13.78% | 2.17% | 48.93% | -3.68% | 47.29% | -5.15% | - |
| Net Income | 129.68M | 126.61M | 112.68M | 69.79M | 46.67M | 55.09M | 86.27M | 81.14M | -15.67M | 20.61M | 34.8M | 40.02M | 46.36M | 16.43M | 65.93M | 106.04M | 131.26M | 105.08M | 80.81M | 64.94M | 52.31M | 48.06M | 41.24M | 33.67M | 25.78M | 22.81M | 21.71M | 19.3M | 17.9M | 14.4M | 14.3M |
| Depreciation & Amortization | 12.21M | -7K | 44.38M | 57.31M | 63.12M | 103.42M | 109.15M | 104.86M | 54.54M | 18.73M | 17.82M | 18.1M | 20.63M | 35.56M | 23.97M | 21.52M | 17.03M | 13.66M | 9.96M | 8.26M | 7.25M | 6.85M | 5.99M | 4.7M | 3.55M | 2.64M | 2.06M | 1.9M | 1.6M | 1.2M | 1M |
| Stock-Based Compensation | 22.87M | 22.95M | 25.57M | 19.77M | 21.79M | 18.15M | 14.61M | 12.16M | 15.53M | 11.63M | 10.77M | 10.21M | 9.45M | 9.29M | 5.46M | 13.23M | 11.99M | 10.95M | 10.56M | 7.41M | 7.41M | 48K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 7.93M | 7.73M | -150K | -6.32M | -8.67M | -7.71M | -13.43M | -8.04M | -16.32M | 6.43M | -8.7M | -4.01M | -1.04M | -23.43M | -38K | 3.72M | 353K | -2.56M | 226K | -5.7M | -4.03M | -63K | -101K | -19K | 381K | 144K | -147K | -200K | -100K | -200K | -100K |
| Other Non-Cash Items | 73.3M | 50.9M | -5.11M | 3.49M | -1.12M | 17.62M | 1.46M | 6.67M | 18.78M | -1.65M | -1.46M | 604K | -592K | 37K | 837K | 1.49M | -131K | 140K | -785K | 2.47M | -120K | -125K | -197K | 9.58M | -1.3M | -1.99M | -852K | -900K | 100K | 100K | -1.9M |
| Working Capital Changes | -28.07M | -9.99M | -8.05M | -26.93M | 4.25M | -6.04M | -55.16M | 5.35M | -10M | 405K | -8.72M | 11.96M | 2.74M | 46.21M | -14.1M | 8.35M | 2.32M | 14.51M | -12.19M | 3.37M | -1.05M | 369K | 10.75M | 3.1M | 3.03M | 4.24M | 4.48M | -1.8M | 600K | -1M | 100K |
| Change in Receivables | 12.3M | -1.09M | 221K | -12.87M | -12.56M | -196K | 19.66M | 1.77M | 7.88M | -3.25M | -1.45M | -1.99M | 685K | 4.02M | 1.74M | -3M | -34.46M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | 0 | 0 | 0 | 0 | 0 | 6.7M | 22.68M | -5.58M | 0 | -10.61M | -12.16M | 2.22M | -17.23M | 31.95M | 6.82M | 9.79M | 32.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1M | -100K | -200K |
| Change in Payables | 1.68M | 4.22M | 11.58M | 552K | -4.34M | -6.7M | -22.68M | 245K | 1.14M | 4.47M | -262K | -752K | 6.55M | -116K | -3.36M | -3.36M | 7.43M | 2.06M | 2.96M | 4.58M | 4.58M | 1.5M | -156K | 1.59M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | 32K | 8.51M | -64.36M | -48.55M | -31.36M | -33.09M | -642.19M | -38.07M | 130.14M | -18.05M | -20.8M | -12.69M | -6.9M | -8.73M | -24.73M | -24.61M | -5.87M | -31.52M | 5.16M | -9.12M | -43.18M | -32.27M | -10.62M | -9.88M | -35.11M | 43.85M | -9.08M | -5.1M | -15.2M | -24M | -16.5M |
| Capital Expenditures | -44M | -44.25M | -40.58M | -36.94M | -43.17M | -49.43M | -46.81M | -38.69M | -27.55M | -18.05M | -13.16M | -12.69M | -6.9M | -8.73M | -24.73M | -29.99M | -46.02M | -30.43M | -20.66M | -14.87M | -13.18M | -12.28M | -10.62M | -6.84M | -17.11M | -6.27M | -4.39M | -4.9M | -7.4M | -2.3M | -5.2M |
| CapEx % of Revenue | 3.46% | 3.49% | 3.33% | 3.26% | 4.05% | 4.37% | 4.56% | 3.88% | 4.34% | 3.97% | 2.98% | 2.92% | 1.55% | 1.73% | 4.4% | 4.78% | 7.23% | 5.94% | 5.21% | 4.68% | 5% | 5.57% | 5.8% | 4.65% | 14.66% | 6.76% | 5.61% | 7.02% | 11.76% | 4.33% | 11.56% |
| Acquisitions | -36K | -36K | -177K | -530K | -800K | 8.33M | -628.76M | -623K | 167.86M | 0 | -7.63M | 0 | 0 | 0 | -5.39M | -7M | -406K | -76.78M | -76.78M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | -19.25M | 1.81M | 0 | 5.58M | 6.53M | 0 | 0 | 623K | -1.24M | 0 | 0 | 0 | 0 | 0 | -6.93M | -7M | 406K | 785K | 76.78M | 35.75M | 0 | 0 | 0 | 4.82M | 0 | 0 | 0 | 100K | -100K | 0 | -100K |
| Cash from Financing | -216.14M | -206.16M | -136.77M | -113.61M | -142.36M | -67.89M | 279.19M | -55.82M | -21.21M | -11.42M | -1.36M | -119.6M | -3.13M | -28.12M | -66.95M | -136.73M | -156.8M | -102.68M | -132.39M | -29.27M | -40.13M | -45.66M | -32.15M | -6.44M | -6.14M | -39.23M | -5.19M | -19.6M | -1.2M | 15.2M | 5.7M |
| Debt Issued (Net) | 0 | 0 | -61.27M | -40M | -40M | 0 | 141.82M | 0 | 0 | 0 | 0 | -118.75M | -3.13M | -3.13M | 7.5M | 117.5M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Equity Issued (Net) | -106.87M | -138.89M | -11.51M | -10M | -40.12M | -5.91M | 220M | 0 | 0 | 0 | 0 | 0 | 0 | -25M | -25M | -202.66M | -115.52M | -80.09M | -98.49M | -22.92M | -28.45M | -36.63M | -24.82M | -414K | -29K | -34.93M | -1.44M | -16.8M | -400K | 17.6M | 31.3M |
| Dividends Paid | -56.32M | -57.54M | -58.97M | -58.78M | -59.24M | -59.05M | -55.96M | -46.63M | -27.84M | -11.42M | 0 | 0 | 0 | 0 | -47.33M | -49.1M | -44.54M | -31.63M | -51.93M | -19.03M | -15.28M | -9.03M | -7.33M | -6.04M | -7.42M | -5.06M | -3.76M | -3.3M | -2.8M | -2.5M | -24.6M |
| Share Repurchases | -146.86M | -138.89M | -11.51M | -10M | -40.12M | -5.91M | -247K | 0 | 0 | 0 | 0 | 0 | 0 | -25M | -25M | -202.66M | -115.52M | -80.09M | -109.13M | -38.09M | -35.04M | -37.97M | -36.77M | -3.22M | -29K | -183.05M | -2.03M | -17.7M | -2.4M | 0 | 0 |
| Other Financing | -52.95M | -9.72M | -5.02M | -4.83M | -3M | -2.94M | -26.68M | -9.2M | 6.63M | 0 | -1.36M | -850K | 0 | 0 | -2.12M | -2.46M | 3.26M | 9.04M | 18.03M | 12.68M | 3.6M | 0 | 0 | 11K | 1.31M | 763K | 0 | 0 | 0 | 100K | -1M |
| Net Change in Cash | 4.24M | 2.85M | -35.27M | -45.53M | -51.76M | 77.19M | -218.48M | 108.26M | 155.79M | 26.69M | 22.36M | -55.39M | 67.52M | 47.24M | -9.62M | -6.97M | 149K | 7.58M | -38.66M | 42.37M | -21.55M | -22.79M | 14.91M | 32.95M | -9.57M | 32.47M | 12.98M | -6.4M | 2.7M | 4.1M | 5.7M |
| Free Cash Flow | 173.92M | 153.95M | 128.75M | 80.18M | 82.88M | 131.09M | 96.09M | 163.46M | 19.32M | 38.1M | 31.35M | 64.21M | 70.65M | 75.37M | 57.33M | 124.37M | 116.81M | 111.34M | 67.92M | 65.88M | 48.59M | 42.87M | 47.06M | 42.44M | 14.57M | 21.57M | 22.87M | 13.4M | 11.6M | 10.6M | 8.4M |
| FCF Margin % | 13.69% | 12.14% | 10.55% | 7.08% | 7.78% | 11.58% | 9.35% | 16.39% | 3.05% | 8.38% | 7.11% | 14.78% | 15.84% | 14.97% | 10.2% | 19.82% | 18.34% | 21.75% | 17.14% | 20.72% | 18.43% | 19.44% | 25.69% | 28.86% | 12.48% | 23.23% | 29.24% | 19.2% | 18.44% | 19.96% | 18.67% |
| FCF Growth % | 47.83% | 19.57% | 60.59% | -3.26% | -36.78% | 36.42% | -41.21% | 746.05% | -49.3% | 21.55% | -51.17% | -9.12% | -6.26% | 31.46% | -53.91% | 6.48% | 4.91% | 63.94% | 3.08% | 35.6% | 13.34% | -8.91% | 10.91% | 191.29% | -32.46% | -5.66% | 70.64% | 15.52% | 9.43% | 26.19% | - |
| FCF per Share | 7.84 | 6.75 | 5.33 | 3.35 | 3.45 | 5.43 | 4.20 | 7.40 | 1.27 | 3.40 | 2.89 | 5.98 | 6.63 | 7.09 | 5.01 | 10.41 | 8.63 | 8.05 | 4.77 | 4.54 | 3.35 | 2.91 | 3.13 | 2.86 | 1.38 | 1.46 | 1.49 | 0.85 | 0.73 | 0.68 | 0.51 |
| FCF Conversion (FCF/Net Income) | 1.34x | 1.57x | 1.50x | 1.68x | 2.70x | 3.28x | 1.66x | 2.49x | -2.99x | 2.72x | 1.28x | 1.92x | 1.67x | 5.12x | 1.24x | 1.46x | 1.24x | 1.35x | 1.10x | 1.24x | 1.18x | 1.15x | 1.40x | 1.46x | 1.23x | 1.22x | 1.26x | 0.95x | 1.06x | 0.90x | 0.95x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Regulatory Title IV exposure
According to reported quarterly filings, STRA exhibits significant volatility in cash conversion, with the OCF/NI ratio swinging from a low of 0.63 in 2024Q4 to a high of 2.66 in 2026Q1, highlighting a disconnect between accounting net income and actual cash generation cycles.
The wide variance in the OCF/NI ratio suggests that reported net income is heavily influenced by non-cash accruals and the timing of academic term-based revenue recognition. Investors should monitor whether this volatility reflects genuine operational shifts or merely the inherent lumpiness of tuition collection cycles relative to fixed instructional costs.
As evidenced by the company's financial statements, free cash flow margins have fluctuated wildly between 1.5% and 25.3% over the last ten quarters, indicating that the firm's ability to convert revenue into discretionary cash is highly sensitive to seasonal enrollment patterns and periodic marketing expenditure spikes.
The inconsistency in FCF margins suggests that the business model requires substantial working capital management to smooth out cash flows across the academic year. This lack of stability in cash generation may complicate long-term capital allocation planning, as the company cannot rely on a predictable quarterly FCF stream.
Based on the provided cash flow data, working capital changes have been a primary driver of quarterly cash flow variance, with outflows reaching as high as $30.4M in 2024Q4, which directly offsets the company's ability to maintain consistent operating cash flow throughout the fiscal year.
These significant working capital swings appear to be tied to the timing of student payments and the front-loading of marketing costs before academic terms commence. The reliance on these fluctuations suggests that the company's cash position is vulnerable to any disruption in student enrollment timing or collection efficiency.
As reported in recent financial disclosures, STRA has consistently utilized its cash reserves to fund dividends and share repurchases, with buybacks totaling $40.0M in 2026Q1 alone, demonstrating a management priority toward returning capital to shareholders despite the inherent volatility in the underlying operating cash flow.
The commitment to returning capital while maintaining a fortress balance sheet suggests management's confidence in the long-term durability of the business. However, investors should consider whether this aggressive deployment limits the company's flexibility to pursue strategic acquisitions or respond to potential regulatory-driven revenue shocks.
Quick answers to the most common questions about buying STRA stock.
Strategic Education, Inc. (STRA) generated $198.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Strategic Education, Inc. (STRA) generated $153.9M 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.
Strategic Education, Inc. (STRA) spent $44.3M 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, Strategic Education, Inc. (STRA) returned $57.5M to shareholders via cash dividends and spent $138.9M on share repurchases. This shows the company's commitment to returning capital to its equity investors.