NASDAQ : LOPE
Grand Canyon Education, Inc. — Financial statements
Consumer Staples · Education & Training Services · United States
Last price 154.17 USD (Oct 29, 2026, 4:00 PM EDT) · Market cap 3.97B
Overview · Financial statements · Key statistics · Dividends · Company profile · Price history · Reports
Financial statements
Grand Canyon Education, Inc. (LOPE) reported revenue of 1.14B USD (TTM). Five years of income statement, balance sheet, cash flow and ratios below.
Income statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Revenue | 1.14B | 1.11B | 1.03B | 960.90M | 911.31M | 896.56M |
| Cost of Revenue | 533.67M | 517.71M | 488.57M | 457.19M | 423.81M | 381.26M |
| Gross Profit | 608.39M | 588.36M | 544.43M | 503.71M | 487.50M | 515.31M |
| Selling, General & Admin | 282.85M | 276.62M | 257.58M | 246.03M | 241.58M | 224.70M |
| Amortization of Goodwill & Intangibles | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M | 8.42M |
| Operating Expenses | 291.27M | 285.04M | 266.00M | 254.45M | 250.00M | 233.12M |
| Operating Income | 317.12M | 303.32M | 278.43M | 249.26M | 237.50M | 282.19M |
| Interest Expense | -2.00K | -3.60M | ||||
| Interest & Investment Income | 13.06M | 13.94M | 15.92M | 10.42M | 2.62M | 52.70M |
| EBT Excluding Unusual Items | 330.18M | 317.26M | 294.35M | 259.68M | 240.12M | 331.29M |
| Asset Writedown | -1.90M | |||||
| Legal Settlements | -35.00M | -35.00M | ||||
| Other Unusual Items | -2.41M | -2.41M | -1.13M | |||
| Pretax Income | 292.77M | 279.85M | 291.31M | 259.68M | 240.12M | 331.29M |
| Income Tax Expense | 68.56M | 63.68M | 65.08M | 54.69M | 55.44M | 70.94M |
| Net Income | 224.21M | 216.17M | 226.23M | 204.99M | 184.68M | 260.34M |
| Net Income to Common | 224.21M | 216.17M | 226.23M | 204.99M | 184.68M | 260.34M |
| Shares Outstanding (Basic) | 27.02M | 27.86M | 29.10M | 29.99M | 32.13M | 43.84M |
| Shares Outstanding (Diluted) | 27.14M | 28.02M | 29.27M | 30.15M | 32.24M | 43.96M |
| EPS (Basic) | 8.30 | 7.76 | 7.77 | 6.83 | 5.75 | 5.94 |
| EPS (Diluted) | 8.26 | 7.71 | 7.73 | 6.80 | 5.73 | 5.92 |
| Free Cash Flow | 242.56M | 238.65M | 252.71M | 199.12M | 185.59M | 94.24M |
| Free Cash Flow Per Share | 8.94 | 8.52 | 8.63 | 6.61 | 5.76 | 2.14 |
| Gross Margin | 53.27% | 53.19% | 52.70% | 52.42% | 53.50% | 57.48% |
| Operating Margin | 27.77% | 27.42% | 26.95% | 25.94% | 26.06% | 31.47% |
| Profit Margin | 19.63% | 19.54% | 21.90% | 21.33% | 20.27% | 29.04% |
| Free Cash Flow Margin | 21.24% | 21.58% | 24.46% | 20.72% | 20.36% | 10.51% |
| EBITDA | 358.79M | 343.22M | 314.98M | 281.23M | 268.68M | 312.60M |
| EBITDA Margin | 31.42% | 31.03% | 30.49% | 29.27% | 29.48% | 34.87% |
| D&A For EBITDA | 41.67M | 39.90M | 36.55M | 31.97M | 31.18M | 30.41M |
| EBIT | 317.12M | 303.32M | 278.43M | 249.26M | 237.50M | 282.19M |
| EBIT Margin | 27.77% | 27.42% | 26.95% | 25.94% | 26.06% | 31.47% |
| Effective Tax Rate | 23.42% | 22.75% | 22.34% | 21.06% | 23.09% | 21.41% |
Balance sheet
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Cash & Equivalents | 171.06M | 111.76M | 324.62M | 146.47M | 120.41M | 600.94M |
| Short-Term Investments | 103.47M | 188.32M | 98.03M | 61.30M | ||
| Cash & Short-Term Investments | 274.53M | 300.08M | 324.62M | 244.51M | 181.70M | 600.94M |
| Accounts Receivable | 34.24M | 84.28M | 82.95M | 78.81M | 77.41M | 70.06M |
| Other Receivables | 7.86M | 2.39M | 490.00K | 1.32M | 2.79M | 1.27M |
| Receivables | 42.10M | 86.67M | 83.44M | 80.13M | 80.20M | 71.34M |
| Other Current Assets | 14.83M | 13.43M | 11.91M | 12.89M | 11.37M | 8.77M |
| Total Current Assets | 331.46M | 400.18M | 419.98M | 337.52M | 273.27M | 681.04M |
| Property, Plant & Equipment | 274.82M | 275.53M | 276.36M | 262.15M | 220.22M | 193.77M |
| Goodwill | 160.77M | 160.77M | 160.77M | 160.77M | 160.77M | 160.77M |
| Other Intangible Assets | 147.33M | 151.54M | 159.96M | 168.38M | 176.80M | 185.22M |
| Long-Term Deferred Charges | 335.00K | 413.00K | 658.00K | 746.00K | 910.00K | 1.17M |
| Other Long-Term Assets | 4.47M | 3.88M | 699.00K | 895.00K | 777.00K | 775.00K |
| Total Assets | 919.18M | 992.30M | 1.02B | 930.46M | 832.75M | 1.22B |
| Accounts Payable | 16.78M | 24.35M | 26.72M | 17.68M | 20.01M | 24.31M |
| Accrued Expenses | 70.32M | 50.66M | 48.18M | 44.45M | 43.02M | 46.20M |
| Current Portion of Leases | 15.35M | 14.57M | 12.88M | 11.02M | 8.65M | 7.43M |
| Current Income Taxes Payable | 69.00K | 3.35M | 8.56M | 10.25M | 12.17M | 5.89M |
| Current Unearned Revenue | 15.12M | 10.00K | ||||
| Other Current Liabilities | 16.82M | 14.63M | 13.63M | 15.86M | 14.11M | |
| Total Current Liabilities | 117.64M | 109.75M | 110.97M | 97.03M | 99.71M | 97.94M |
| Long-Term Leases | 88.87M | 92.75M | 95.64M | 88.26M | 68.79M | 53.76M |
| Long-Term Deferred Tax Liabilities | 41.84M | 41.43M | 26.53M | 26.75M | 26.20M | 25.96M |
| Other Long-Term Liabilities | 1.33M | 1.44M | 1.44M | 410.00K | 436.00K | 37.00K |
| Total Liabilities | 249.67M | 245.37M | 234.57M | 212.45M | 195.13M | 177.70M |
| Common Stock | 543.00K | 542.00K | 541.00K | 540.00K | 538.00K | 536.00K |
| Additional Paid-In Capital | 357.43M | 350.37M | 336.74M | 322.51M | 309.31M | 296.67M |
| Retained Earnings | 2.81B | 2.69B | 2.47B | 2.24B | 2.04B | 1.86B |
| Treasury Stock | -2.50B | -2.29B | -2.02B | -1.85B | -1.71B | -1.11B |
| Comprehensive Income & Other | -145.00K | 511.00K | -57.00K | -533.00K | ||
| Shareholders' Equity | 669.51M | 746.93M | 783.85M | 718.01M | 637.62M | 1.05B |
| Total Liabilities & Equity | 919.18M | 992.30M | 1.02B | 930.46M | 832.75M | 1.22B |
| Total Debt | 104.21M | 107.32M | 108.52M | 99.28M | 77.44M | 61.18M |
| Net Cash (Debt) | 170.31M | 192.76M | 216.10M | 145.22M | 104.26M | 539.76M |
| Net Cash Per Share | 6.27 | 6.88 | 7.38 | 4.82 | 3.23 | 12.28 |
| Filing Date Shares Outstanding | 25.73M | 26.81M | 28.32M | 29.57M | 30.56M | 34.90M |
| Total Common Shares Outstanding | 25.90M | 27.06M | 28.45M | 29.50M | 30.58M | 37.30M |
| Working Capital | 213.82M | 290.43M | 309.01M | 240.49M | 173.57M | 583.10M |
| Book Value Per Share | 25.85 | 27.60 | 27.55 | 24.34 | 20.85 | 28.02 |
| Tangible Book Value | 361.41M | 434.62M | 463.12M | 388.87M | 300.05M | 699.06M |
| Tangible Book Value Per Share | 13.95 | 16.06 | 16.28 | 13.18 | 9.81 | 18.74 |
| Land | 5.10M | 5.10M | 5.10M | 5.10M | 5.10M | 5.58M |
| Buildings | 91.69M | 90.56M | 88.82M | 85.61M | 73.31M | 68.56M |
| Machinery | 175.22M | 173.05M | 170.88M | 165.69M | 140.64M | 131.60M |
| Construction In Progress | 8.44M | 4.35M | 6.39M | 10.27M | 16.34M | 3.38M |
Cash flow statement
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Net Income | 224.21M | 216.17M | 226.23M | 204.99M | 184.68M | 260.34M |
| Depreciation & Amortization | 41.67M | 39.90M | 36.55M | 31.97M | 31.18M | 30.41M |
| Stock-Based Compensation | 13.58M | 13.64M | 14.22M | 13.20M | 12.64M | 11.53M |
| Provision & Write-off of Bad Debts | -5.00M | |||||
| Other Operating Activities | 16.25M | 17.00M | 1.06M | -40.00K | 1.25M | 6.35M |
| Change in Accounts Receivable | -6.54M | -1.33M | -4.14M | -1.40M | -7.35M | -2.86M |
| Change in Accounts Payable | -8.69M | -3.45M | 9.66M | -3.11M | -3.89M | 7.39M |
| Change in Unearned Revenue | 969.00K | -10.00K | 10.00K | |||
| Change in Income Taxes | -1.24M | -7.11M | -865.00K | -445.00K | 4.76M | 509.00K |
| Change in Other Net Operating Assets | -1.50M | -1.33M | 7.22M | -1.51M | -2.43M | 4.44M |
| Operating Cash Flow | 278.71M | 273.49M | 289.96M | 243.66M | 220.82M | 313.12M |
| Capital Expenditures | -36.15M | -34.84M | -37.25M | -44.54M | -35.23M | -218.88M |
| Sale (Purchase) of Intangibles | -76.00K | -60.00K | -412.00K | -897.00K | -397.00K | -515.00K |
| Investment in Securities | 78.90M | -187.19M | 99.03M | -35.04M | -61.51M | 10.46M |
| Other Investing Activities | 100.00K | 500.00K | 1.16B | |||
| Investing Cash Flow | 42.78M | -221.59M | 61.37M | -80.47M | -97.14M | 950.98M |
| Long-Term Debt Repaid | -107.77M | |||||
| Net Debt Issued (Repaid) | -107.77M | |||||
| Issuance of Common Stock | 2.68M | |||||
| Repurchase of Common Stock | -342.71M | -264.76M | -173.18M | -137.12M | -604.21M | -803.83M |
| Financing Cash Flow | -342.71M | -264.76M | -173.18M | -137.12M | -604.21M | -908.93M |
| Net Cash Flow | -21.22M | -212.86M | 178.15M | 26.07M | -480.53M | 355.17M |
| Free Cash Flow | 242.56M | 238.65M | 252.71M | 199.12M | 185.59M | 94.24M |
| Free Cash Flow Margin | 21.24% | 21.58% | 24.46% | 20.72% | 20.36% | 10.51% |
| Free Cash Flow Per Share | 8.94 | 8.52 | 8.63 | 6.61 | 5.76 | 2.14 |
| Levered Free Cash Flow | 205.76M | 200.57M | 196.87M | 149.03M | 145.70M | 6.03M |
| Unlevered Free Cash Flow | 205.76M | 200.57M | 196.87M | 149.03M | 145.70M | 8.28M |
| Cash Interest Paid | 4.00K | 33.00K | 2.00K | 3.70M | ||
| Cash Income Tax Paid | 53.15M | 53.90M | 65.26M | 59.03M | 48.57M | 61.90M |
| Change in Working Capital | -17.00M | -13.22M | 11.88M | -6.46M | -8.93M | 9.48M |
Ratios
Fiscal year January - December; amounts in USD.
| TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | |
|---|---|---|---|---|---|---|
| Market Capitalization | 3.80B | 4.60B | 4.71B | 3.90B | 3.24B | 3.40B |
| Enterprise Value | 3.63B | 4.43B | 4.55B | 3.84B | 3.21B | 3.48B |
| Last Close Price | 147.88 | 166.31 | 163.80 | 132.04 | 105.66 | 85.71 |
| PE Ratio | 17.90 | 21.26 | 20.81 | 19.04 | 17.55 | 13.04 |
| Forward PE | 13.73 | 17.35 | 19.52 | 17.72 | 17.18 | 14.07 |
| PS Ratio | 3.32 | 4.16 | 4.56 | 4.06 | 3.56 | 3.79 |
| PB Ratio | 5.72 | 6.15 | 6.01 | 5.43 | 5.08 | 3.25 |
| P/TBV Ratio | 10.50 | 10.57 | 10.17 | 10.04 | 10.80 | 4.86 |
| P/FCF Ratio | 15.65 | 19.26 | 18.63 | 19.60 | 17.46 | 36.03 |
| P/OCF Ratio | 13.62 | 16.80 | 16.24 | 16.02 | 14.68 | 10.85 |
| PEG Ratio | 0.92 | 1.16 | 1.30 | 1.18 | 1.15 | 0.94 |
| EV/Sales Ratio | 3.17 | 4.00 | 4.41 | 4.00 | 3.52 | 3.88 |
| EV/EBITDA Ratio | 10.10 | 12.90 | 14.45 | 13.67 | 11.95 | 11.13 |
| EV/EBIT Ratio | 11.43 | 14.60 | 16.35 | 15.43 | 13.52 | 12.33 |
| EV/FCF Ratio | 14.95 | 18.56 | 18.01 | 19.31 | 17.31 | 36.91 |
| Debt / Equity Ratio | 0.16 | 0.14 | 0.14 | 0.14 | 0.12 | 0.06 |
| Debt / EBITDA Ratio | 0.28 | 0.30 | 0.33 | 0.34 | 0.28 | 0.19 |
| Debt / FCF Ratio | 0.43 | 0.45 | 0.43 | 0.50 | 0.42 | 0.65 |
| Net Debt / Equity Ratio | -0.25 | -0.26 | -0.28 | -0.20 | -0.16 | -0.52 |
| Net Debt / EBITDA Ratio | -0.47 | -0.56 | -0.69 | -0.52 | -0.39 | -1.73 |
| Net Debt / FCF Ratio | -0.70 | -0.81 | -0.85 | -0.73 | -0.56 | -5.73 |
| Asset Turnover | 1.18 | 1.10 | 1.06 | 1.09 | 0.89 | 0.58 |
| Quick Ratio | 2.69 | 3.52 | 3.68 | 3.35 | 2.63 | 6.86 |
| Current Ratio | 2.82 | 3.65 | 3.79 | 3.48 | 2.74 | 6.95 |
| Return on Equity (ROE) | 30.98% | 28.24% | 30.13% | 30.24% | 21.95% | 19.88% |
| Return on Assets (ROA) | 20.43% | 18.86% | 17.86% | 17.67% | 14.44% | 11.50% |
| Return on Invested Capital (ROIC) | 46.35% | 41.77% | 37.92% | 35.58% | 35.17% | 22.23% |
| Return on Capital Employed (ROCE) | 39.60% | 34.40% | 30.70% | 29.90% | 32.40% | 25.10% |
| Earnings Yield | 5.59% | 4.70% | 4.81% | 5.25% | 5.70% | 7.67% |
| FCF Yield | 6.39% | 5.19% | 5.37% | 5.10% | 5.73% | 2.77% |
| Buyback Yield / Dilution | 5.28% | 4.26% | 2.91% | 6.48% | 26.66% | 6.80% |