Valuation for LGCY - findataslice

	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
Close Price of Common Stock	9.68$	9.53$	11.24$	7.13$	8.22$	4.78$
Market Cap of Common Stock	121,597,101$	119,712,849$	139,095,558$	88,273,371$	100,647,012$
Market Cap of Common Stock QoQ%	1.57%	(13.94%)	57.57%	(12.29%)
Market Cap of Common Stock YoY%	20.82%
Common Shares Outstanding		12,561,684	12,452,670	12,380,557	12,373,112	11,867,149	9,291,149	9,291,149	9,291,149	9,291,149	9,291,149
Common Shares Outstanding QoQ%		.88%	.58%	.06%	4.26%	27.73%	.00%	.00%	.00%	.00%
Common Shares Outstanding YoY%		5.85%	34.03%	33.25%	33.17%	27.73%	.00%
Total Revenue TTM			64,168,025$	58,970,210$	52,722,310$	49,638,473$	46,000,316$
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$
Total Revenue QoQ%			(3.38%)	36.25%	(2.64%)	9.82%	3.43%	16.85%	1.78%
Total Revenue YoY%			40.76%	50.67%	29.23%	35.09%
Gross Margin			100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%
Earnings to Common Shareholders TTM			7,534,232$	7,268,608$	6,245,094$	6,136,009$	5,114,852$
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 to Common Shareholders QoQ%			(56.45%)	101.39%	(33.08%)	117.48%	(46.41%)	39.07%	20.60%
Earnings to Common Shareholders YoY%			27.63%	57.05%	8.46%	95.47%
Profit Margin			6.84%	15.17%	10.26%	14.93%	7.54%	14.55%	12.23%	10.32%
Equity to Common Shareholders			41,043,520$	39,277,602$	36,414,430$	32,555,888$	22,419,012$	19,578,792$	17,781,641$	16,491,680$	15,422,084$
Equity to Common Shareholders QoQ			1,765,918$	2,863,172$	3,858,542$	10,136,876$	2,840,220$	1,797,151$	1,289,961$	1,069,596$
Equity to Common Shareholders QoQ%			4.50%	7.86%	11.85%	45.22%	14.51%	10.11%	7.82%	6.94%
Equity to Common Shareholders YoY			18,624,508$	19,698,810$	18,632,789$	16,064,208$	6,996,928$
Equity to Common Shareholders YoY%			83.08%	100.61%	104.79%	97.41%	45.37%
Dividends Paid
Additional Paid-In Capital QoQ			538,877$	45,700$	2,458,990$	8,043,547$
Treasury Stock
Treasury Stock QoQ
Price to Sales	1.89x	1.87x	2.17x	1.50x	1.91x
Price to Earnings	16.14x	15.89x	18.46x	12.14x	16.12x
Price to Book	2.96x	2.92x	3.39x	2.25x	2.76x
Goodwill			6,852,076$	6,595,270$	6,625,383$	1,929,326$	1,929,326$				1,929,326$
Goodwill QoQ%			3.89%	(.46%)	243.40%	.00%
Goodwill YoY%			255.15%				.00%
Other Intangible Assets			3,858,027$	3,651,188$	3,652,441$	1,053,694$	1,054,947$				1,060,458$
Other Intangible Assets QoQ			206,839$	(1,253$)	2,598,747$	(1,253$)
Amortization of Intangible Assets			9,161$	1,253$	1,253$	1,253$	752$	1,253$	1,753$	1,253$
Forward Price to Sales MRQ	1.69x	1.67x	1.94x	1.19x	1.85x
Forward Price to Earnings MRQ	24.78x	24.39x	28.34x	7.83x	17.98x
Total Assets			69,205,138$	67,099,260$	62,069,876$	50,580,867$	35,173,050$				27,245,396$
Total Assets QoQ			2,105,878$	5,029,384$	11,489,009$	15,407,817$
Total Assets YoY			34,032,088$				7,927,654$
Total Liabilities			28,161,618$	27,821,658$	25,655,446$	18,024,979$	12,754,038$				11,823,312$
Total Liabilities QoQ			339,960$	2,166,212$	7,630,467$	5,270,941$
Total Liabilities YoY			15,407,580$				930,726$
Current Ratio			2.69x	2.65x	2.46x	3.07x	2.35x				2.04x
Total Current Assets			37,053,027$	35,274,661$	31,860,458$	34,852,692$	24,587,609$				17,349,000$
Total Current Assets QoQ			1,778,366$	3,414,203$	(2,992,234$)	10,265,083$
Total Current Liabilities			13,780,773$	13,323,148$	12,933,478$	11,350,316$	10,466,242$				8,493,269$
Total Current Liabilities QoQ			457,625$	389,670$	1,583,162$	884,074$
Debt to Asset Ratio			.41x	.41x	.41x	.36x	.36x				.43x
Long Term Debt			481,264$	106,854$	123,203$	139,170$	123,862$				45,325$
Long Term Debt QoQ			374,410$	(16,349$)	(15,967$)	15,308$
Long Term Debt YoY			357,402$				78,537$
Capital Lease Obligations			16,054,222$	16,668,847$	14,968,111$	8,586,772$	3,816,180$				4,782,568$
Interest Expenses
Cash and Cash Equivalents			20,316,357$	17,326,998$	16,869,726$	21,492,618$	10,376,149$				9,291,224$
Cash and Cash Equivalents QoQ			2,989,359$	457,272$	(4,622,892$)	11,116,469$
Cash and Cash Equivalents YoY			9,940,208$				1,084,925$
Interest Income			287,434$	305,382$	295,522$	260,896$	359,814$	205,311$	178,575$	143,134$