Legacy Education Inc.
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date			2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30
Fiscal Period			Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024
Total Revenue			17,950,235$	18,577,565$	13,635,134$	14,005,091$	12,752,420$	12,329,665$	10,551,297$	10,366,934$
Cost Of Revenue			0$	0$	0$	0$	0$	0$	0$	0$
Gross Profit			17,950,235$	18,577,565$	13,635,134$	14,005,091$	12,752,420$	12,329,665$	10,551,297$	10,366,934$
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Operating Expenses			6,458,623$	4,748,092$	4,454,968$	4,047,188$	3,329,231$	3,378,201$	3,344,504$	3,212,264$
Operating Income			11,491,612$	13,829,473$	9,180,166$	9,957,903$	9,423,189$	8,951,464$	7,206,793$	7,154,670$
Other Income			(9,530,073$)	(10,189,818$)	(7,550,691$)	(7,314,977$)	(8,605,561$)	(6,625,919$)	(5,603,616$)	(5,802,392$)
Interest Income			287,434$	305,382$	295,522$	260,896$	359,814$	205,311$	178,575$	143,134$
Interest Expenses
Income Before Tax			2,248,973$	3,945,037$	1,924,997$	2,903,822$	1,177,442$	2,530,856$	1,781,752$	1,495,412$
Tax Expenses			1,022,005$	1,127,572$	525,951$	813,069$	216,098$	736,905$	491,791$	425,816$
Income from Continuing Operations			1,226,968$	2,817,465$	1,399,046$	2,090,753$	961,344$	1,793,951$	1,289,961$	1,069,596$
Income from Discontinued Operations
Consolidated Income			1,226,968$	2,817,465$	1,399,046$	2,090,753$	961,344$	1,793,951$	1,289,961$	1,069,596$
Net Income			1,226,968$	2,817,465$	1,399,046$	2,090,753$	961,344$	1,793,951$	1,289,961$	1,069,596$
Profit Margin			6.84%	15.17%	10.26%	14.93%	7.54%	14.55%	12.23%	10.32%
Earnings to Minority
Earnings to Common Shareholders			1,226,968$	2,817,465$	1,399,046$	2,090,753$	961,344$	1,793,951$	1,289,961$	1,069,596$
Earnings Per Share, Basic			0.10$	0.23$	0.11$	0.22$	0.10$	0.19$	0.14$	0.12$
Earnings Per Share, Diluted			0.09$	0.21$	0.10$	0.21$	0.10$	0.19$	0.13$	0.11$
Average Shares, Basic			12,373,596	12,377,420	12,254,453	9,320,063	9,291,149	9,291,149	9,291,149	9,291,149
Average Shares, Diluted			13,976,619	13,528,144	13,417,823	9,817,558	9,691,149	9,691,149	9,691,149	9,691,149
EBIT			2,248,973$	3,945,037$	1,924,997$	2,903,822$	1,177,442$	2,530,856$	1,781,752$	1,495,412$
EBITDA			2,373,645$	4,075,103$	2,030,836$	2,984,963$	1,253,306$	2,598,866$	1,845,055$	1,553,271$

• Income Statement
• Balance Sheet
• Cash Flow
• Ratios
• Market Data
• Valuation