Cash conversion is strong with cumulative operating cash flow of $496.9M exceeding net income of $306.4M over ten quarters, yet FCF is volatile (8.3% margin in 2026Q2) and shareholder returns of $46.1M in 2026Q2 exceeded FCF of $27.9M.
Strategic Education, Inc. (STRA) cash flow statement — 30-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'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | 225.53M | 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 % | 204.89% | 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 | 9.57M | 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 | 47.23M | 48.41M | 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 | 21.75M | 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 | 2.76M | 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 | 148.66M | 2.48M | -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 | -4.43M | -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 | 24.67M | -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 | 13.81M | 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 | -27.56M | 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 | -49.06M | -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 | 3.8% | 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 | 2.2M | -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 | 7.74M | 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 | -245.31M | -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) | -145.85M | -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 | -54.21M | -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 | -145.85M | -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 | -45.25M | -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 | -47.37M | 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 | 176.46M | 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 % | 13.66% | 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 % | 34.02% | 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 | 8.39 | 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) | 18.45x | 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 |
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.
Key Metrics
Top Statement Risk
Revenue growth plateauing
Metrics are mathematically derived from official filings.
Earnings Quality Shows Seasonal Swings
STRA's operating cash flow to net income ratio swung from 0.63 in 2024Q4 to 2.66 in 2026Q1, as per quarterly filings, indicating significant seasonal working capital effects.
The wide quarterly variation in OCF/NI suggests that earnings quality is heavily influenced by timing of collections and payments, not just operational performance. In quarters like 2026Q1, cash conversion was exceptionally strong, while in 2024Q4 it lagged, pointing to working capital volatility rather than a consistent accrual issue.
Free Cash Flow Remains Volatile
FCF margin ranged from 1.5% in 2024Q4 to 25.3% in 2026Q1, as reported in financial statements, reflecting seasonal enrollment and disbursement patterns.
The FCF trajectory is not smooth; it peaks in Q1 and troughs in Q4, aligning with the academic calendar. Despite this volatility, the trailing FCF appears sufficient to cover dividends and buybacks, but investors should monitor whether the Q1 strength can offset weaker quarters.
Capital Expenditures Remain Modest
CapEx as a percentage of revenue has stayed between 3.1% and 4.2% over the last ten quarters, as per SEC filings, indicating a low capital intensity business.
STRA's capital spending is relatively stable and modest, suggesting that most investments are maintenance-oriented rather than growth-driven. The low CapEx/Rev ratio supports the company's ability to generate high FCF margins, but it also implies limited expansion in physical infrastructure.
Working Capital Drives Cash Flow Swings
Working capital changes swung from -$30.4M in 2024Q4 to +$35.2M in 2024Q1, as per quarterly data, highlighting the seasonal cash flow impact.
The large positive working capital contributions in Q1 quarters suggest strong collections and deferred revenue, while negative contributions in Q4 reflect increased payouts or receivables. This pattern is typical for education companies, but the magnitude of swings warrants attention for cash flow forecasting.
Shareholder Returns Outpace Cash Generation
In 2026Q2, STRA returned $46.1M via dividends and buybacks against $27.9M FCF, as per reported figures, indicating reliance on cash reserves.
The company has consistently returned more cash to shareholders than it generates in FCF, particularly in recent quarters. This suggests that either the company is drawing down cash balances or using other sources of liquidity, which may not be sustainable if FCF remains volatile.
Cumulative Cash Generation Exceeds Earnings
Over the last ten quarters, cumulative operating cash flow of $496.9M exceeds cumulative net income of $306.4M, as per financial statements, indicating strong cash conversion.
The cumulative OCF/NI ratio of 1.62 suggests that STRA's earnings are backed by robust cash generation, with non-cash charges and working capital benefits boosting cash flow. This divergence is positive, but investors should note that the gap may narrow if working capital tailwinds reverse.
What Could Invalidate the Base Case
Despite strong cumulative cash conversion, the reliance on working capital timing and shareholder returns exceeding FCF may signal underlying cash flow fragility, as per reported figures.
The cash flow statement obscures the sustainability of working capital benefits; the large positive swings in Q1 may not recur if enrollment patterns shift. Additionally, the consistent excess of shareholder returns over FCF could deplete cash reserves, warranting close monitoring of liquidity and the durability of cash generation.