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
UDMY
← 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
UDMYUdemy, Inc.
$4.63$677M
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
HomeStocksUDMYCash Flow

Udemy, Inc. (UDMY) Cash Flow Statement

7Y historyFree accessUpdated daily

Free cash flow remains volatile, with a 7.8% FCF margin in 2026Q1, while capital allocation continues to prioritize share buybacks despite ongoing net losses.

UDMY Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19
Cash from Operations90.89M86.22M53.04M-2M-60.96M-7.1M9.62M-16.45M
Operating CF Margin %-10.92%6.74%-0.28%-9.69%-1.38%2.24%-5.95%
Operating CF Growth %500.86%62.55%2745.54%96.71%-758.07%-173.82%158.49%-
Net Income-7.04M3.81M-85.29M-107.29M-153.88M-77.53M-77.62M-69.7M
Depreciation & Amortization25.52M25.36M25.42M24.59M21.22M15.3M11.05M8.74M
Stock-Based Compensation52.08M090.02M96.05M81.29M34.68M31.62M8.96M
Deferred Taxes00000326K00
Other Non-Cash Items73.75M138.37M70.29M51.16M42.13M17.8M7.72M3.83M
Working Capital Changes-53.42M-81.31M-47.4M-66.5M-51.73M2.32M36.85M31.71M
Change in Receivables12.31M-11.04M2.79M10.31M-32.31M-27M-19.63M-10.58M
Change in Inventory00000-5.51M00
Change in Payables27.48M3.3M10.05M-14.43M-28.62M4.77M17.49M26.28M
Cash from Investing37.12M20.63M1.08M-24.97M-173.23M-52.69M-14.54M14.61M
Capital Expenditures-3.97M-5.8M-2.3M-632K-1.56M-18.2M-5.18M-3.33M
CapEx % of Revenue0.51%0.73%0.29%0.09%0.25%3.53%1.2%1.2%
Acquisitions0000-1.5M-24.49M00
Investments--------
Other Investing-14.7M-13.38M-12.47M-12.43M-14.16M-12.87M-9.36M-7.79M
Cash from Financing-65.48M-67.03M-171.75M19.2M14.76M418.63M131.09M11.27M
Debt Issued (Net)00000000
Equity Issued (Net)-56.43M-46.72M-150.32M00415.19M120.71M0
Dividends Paid00000000
Share Repurchases-56.55M-50.97M-150.32M00000
Other Financing-9.04M-20.31M-21.43M19.2M14.76M3.44M10.38M11.27M
Net Change in Cash62.84M40.06M-117.75M-7.76M-219.45M358.84M126.18M9.42M
Free Cash Flow80.98M80.42M38.27M-15.07M-76.68M-25.31M-4.91M-27.58M
FCF Margin %10.37%10.18%4.87%-2.07%-12.19%-4.91%-1.14%-9.98%
FCF Growth %190.81%110.14%353.92%80.35%-203%-415.1%82.18%-
FCF per Share0.560.540.25-0.10-0.54-0.18-0.04-0.86
FCF Conversion (FCF/Net Income)-11.51x22.65x-0.62x0.02x0.40x0.09x-0.12x0.24x
Interest Paid0003.19M23K90K48K5K
Taxes Paid001.28M1.42M678K385K154K120K

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

SBC-driven cash flow distortion

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by SBC

As reported in recent financial statements, Udemy's operating cash flow frequently decouples from net income, with the company recording $16.4M in stock-based compensation during 2026Q1 alone, a figure that significantly exceeds the reported net loss of $12.6M for the same period, warranting investor caution.

The persistent gap between GAAP net income and operating cash flow suggests that the company's cash generation is heavily reliant on non-cash accounting adjustments rather than core operational efficiency. Investors should monitor whether this reliance on equity-based incentives creates a structural floor for cash flow that would evaporate if the company were forced to shift toward cash-based compensation.

FCF Volatility Reflects Operational Shifts

Based on the provided quarterly data, free cash flow margins have exhibited extreme volatility, ranging from a negative 5.2% in 2024Q3 to a peak of 19.5% in 2025Q2, indicating that the company's ability to convert revenue into cash remains highly sensitive to seasonal and operational fluctuations.

The inconsistency in FCF generation suggests that the business model is still struggling to achieve a predictable rhythm of cash conversion as it pivots toward enterprise subscriptions. This instability implies that the company may face difficulty in self-funding long-term growth initiatives without periodic reliance on external capital or further dilution.

Working Capital Swings Impact Liquidity

According to the cash flow statements, Udemy experienced significant working capital outflows, including a $28.3M drag in 2025Q3, which suggests that the timing of enterprise contract renewals and instructor payouts creates meaningful, albeit temporary, pressure on the company's available cash reserves during specific fiscal quarters.

These recurring working capital outflows appear to be a byproduct of the company's hybrid marketplace and subscription model, where the timing of cash inflows from corporate clients does not always align with the cash outflows required for platform operations. Analysts should investigate whether these swings are becoming more pronounced as the enterprise segment grows in relative importance.

Capital Allocation Prioritizes Share Buybacks

As evidenced by the financial data, Udemy has directed significant capital toward share repurchases, including $51.0M in 2024Q3 and $27.2M in 2025Q4, despite the company's ongoing struggle to maintain consistent GAAP profitability and positive net income across multiple reporting periods.

The decision to prioritize share buybacks over reinvestment or debt reduction suggests a management focus on mitigating dilution, yet this strategy may be premature given the company's near-breakeven operating margins. Investors should consider whether these capital outflows are the most efficient use of cash when the core business is still searching for a sustainable growth catalyst.

UDMY — Frequently Asked Questions

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

How much cash does Udemy, Inc. (UDMY) generate from operations?

Udemy, Inc. (UDMY) generated $86.2M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Udemy, Inc.'s free cash flow?

Udemy, Inc. (UDMY) generated $80.4M 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.

What is Udemy, Inc.'s capital expenditure (CapEx)?

Udemy, Inc. (UDMY) spent $5.8M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Udemy, Inc. distribute cash to shareholders?

In 2025, Udemy, Inc. (UDMY) spent $51.0M on share repurchases. This shows the company's commitment to returning capital to its equity investors.