Lincoln Educational Services Corp
NASDAQ:LINC
Income Statement
Earnings Waterfall
Lincoln Educational Services Corp
Income Statement
Lincoln Educational Services Corp
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
5
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
5
|
6
|
6
|
8
|
8
|
8
|
8
|
6
|
10
|
9
|
8
|
7
|
2
|
2
|
2
|
2
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
|
| Revenue |
261
N/A
|
273
+4%
|
282
+3%
|
291
+3%
|
287
-1%
|
304
+6%
|
305
+0%
|
309
+1%
|
311
+1%
|
311
+0%
|
316
+2%
|
321
+1%
|
328
+2%
|
336
+2%
|
346
+3%
|
360
+4%
|
377
+5%
|
412
+9%
|
455
+10%
|
502
+11%
|
553
+10%
|
587
+6%
|
611
+4%
|
630
+3%
|
605
-4%
|
598
-1%
|
573
-4%
|
529
-8%
|
457
-14%
|
448
-2%
|
417
-7%
|
395
-5%
|
380
-4%
|
368
-3%
|
353
-4%
|
339
-4%
|
216
-36%
|
209
-3%
|
203
-3%
|
199
-2%
|
203
+2%
|
171
-16%
|
144
-16%
|
114
-21%
|
306
+169%
|
329
+7%
|
348
+6%
|
369
+6%
|
286
-22%
|
280
-2%
|
274
-2%
|
267
-3%
|
262
-2%
|
259
-1%
|
258
0%
|
261
+1%
|
263
+1%
|
265
+1%
|
267
+1%
|
270
+1%
|
273
+1%
|
280
+2%
|
279
0%
|
285
+2%
|
293
+3%
|
301
+3%
|
319
+6%
|
329
+3%
|
335
+2%
|
340
+1%
|
342
+0%
|
344
+1%
|
348
+1%
|
353
+1%
|
360
+2%
|
367
+2%
|
378
+3%
|
394
+4%
|
408
+4%
|
423
+4%
|
440
+4%
|
454
+3%
|
468
+3%
|
495
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(105)
|
(110)
|
(115)
|
(120)
|
(114)
|
(125)
|
(124)
|
(126)
|
(129)
|
(131)
|
(136)
|
(138)
|
(140)
|
(142)
|
(145)
|
(149)
|
(154)
|
(165)
|
(180)
|
(197)
|
(211)
|
(222)
|
(229)
|
(235)
|
(227)
|
(227)
|
(224)
|
(218)
|
(197)
|
(201)
|
(193)
|
(185)
|
(178)
|
(175)
|
(170)
|
(165)
|
(103)
|
(101)
|
(99)
|
(97)
|
(100)
|
(82)
|
(65)
|
(48)
|
(152)
|
(166)
|
(177)
|
(190)
|
(144)
|
(140)
|
(137)
|
(133)
|
(129)
|
(127)
|
(125)
|
(124)
|
(125)
|
(125)
|
(124)
|
(124)
|
(124)
|
(124)
|
(120)
|
(121)
|
(122)
|
(124)
|
(132)
|
(136)
|
(139)
|
(143)
|
(145)
|
(147)
|
(149)
|
(151)
|
(155)
|
(158)
|
(162)
|
(167)
|
(173)
|
(178)
|
(182)
|
(186)
|
(187)
|
(197)
|
|
| Gross Profit |
156
N/A
|
163
+4%
|
167
+2%
|
171
+3%
|
173
+1%
|
179
+4%
|
181
+1%
|
183
+1%
|
181
-1%
|
180
-1%
|
181
+0%
|
183
+1%
|
188
+3%
|
194
+3%
|
201
+4%
|
211
+5%
|
223
+6%
|
246
+10%
|
274
+11%
|
306
+12%
|
341
+12%
|
365
+7%
|
382
+5%
|
395
+3%
|
377
-5%
|
370
-2%
|
349
-6%
|
311
-11%
|
260
-16%
|
247
-5%
|
223
-10%
|
210
-6%
|
202
-4%
|
193
-5%
|
182
-5%
|
174
-5%
|
113
-35%
|
108
-5%
|
104
-3%
|
102
-3%
|
103
+1%
|
90
-12%
|
79
-13%
|
66
-16%
|
155
+134%
|
163
+6%
|
171
+5%
|
179
+4%
|
141
-21%
|
140
-1%
|
137
-2%
|
134
-3%
|
132
-1%
|
131
-1%
|
133
+1%
|
136
+3%
|
138
+1%
|
140
+1%
|
143
+2%
|
145
+2%
|
150
+3%
|
156
+4%
|
159
+2%
|
164
+3%
|
171
+4%
|
177
+3%
|
187
+6%
|
194
+3%
|
196
+1%
|
197
+0%
|
196
0%
|
197
+0%
|
200
+1%
|
202
+1%
|
205
+1%
|
210
+2%
|
216
+3%
|
227
+5%
|
236
+4%
|
246
+4%
|
258
+5%
|
268
+4%
|
280
+5%
|
298
+6%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(131)
|
(139)
|
(144)
|
(149)
|
(138)
|
(145)
|
(144)
|
(148)
|
(151)
|
(156)
|
(157)
|
(157)
|
(162)
|
(165)
|
(172)
|
(179)
|
(188)
|
(201)
|
(218)
|
(236)
|
(253)
|
(261)
|
(269)
|
(274)
|
(258)
|
(257)
|
(250)
|
(239)
|
(217)
|
(220)
|
(208)
|
(198)
|
(190)
|
(186)
|
(180)
|
(172)
|
(117)
|
(113)
|
(112)
|
(111)
|
(111)
|
(94)
|
(78)
|
(59)
|
(152)
|
(163)
|
(170)
|
(184)
|
(149)
|
(147)
|
(146)
|
(144)
|
(139)
|
(138)
|
(137)
|
(138)
|
(141)
|
(142)
|
(143)
|
(145)
|
(145)
|
(147)
|
(146)
|
(148)
|
(150)
|
(150)
|
(158)
|
(165)
|
(169)
|
(176)
|
(179)
|
(180)
|
(182)
|
(187)
|
(192)
|
(200)
|
(209)
|
(219)
|
(225)
|
(234)
|
(244)
|
(250)
|
(259)
|
(274)
|
|
| Selling, General & Administrative |
(131)
|
(138)
|
(144)
|
(149)
|
(138)
|
(145)
|
(144)
|
(148)
|
(151)
|
(156)
|
(158)
|
(158)
|
(162)
|
(165)
|
(172)
|
(179)
|
(188)
|
(201)
|
(218)
|
(237)
|
(253)
|
(261)
|
(270)
|
(274)
|
(258)
|
(257)
|
(250)
|
(239)
|
(217)
|
(219)
|
(207)
|
(198)
|
(190)
|
(186)
|
(180)
|
(172)
|
(117)
|
(113)
|
(112)
|
(111)
|
(111)
|
(94)
|
(78)
|
(59)
|
(152)
|
(162)
|
(170)
|
(184)
|
(148)
|
(147)
|
(146)
|
(145)
|
(139)
|
(138)
|
(137)
|
(138)
|
(141)
|
(142)
|
(143)
|
(145)
|
(145)
|
(147)
|
(146)
|
(147)
|
(150)
|
(150)
|
(158)
|
(165)
|
(169)
|
(176)
|
(179)
|
(180)
|
(182)
|
(186)
|
(192)
|
(200)
|
(209)
|
(219)
|
(225)
|
(234)
|
(244)
|
(250)
|
(259)
|
(274)
|
|
| Operating Income |
26
N/A
|
24
-6%
|
23
-5%
|
22
-1%
|
35
+57%
|
35
-1%
|
37
+7%
|
35
-6%
|
30
-13%
|
24
-20%
|
23
-5%
|
26
+11%
|
26
+1%
|
28
+9%
|
29
+2%
|
31
+8%
|
36
+14%
|
45
+26%
|
56
+24%
|
70
+25%
|
89
+27%
|
103
+16%
|
113
+9%
|
121
+7%
|
120
-1%
|
113
-6%
|
99
-12%
|
72
-27%
|
43
-40%
|
27
-37%
|
16
-43%
|
12
-23%
|
12
+3%
|
6
-48%
|
3
-59%
|
2
-35%
|
(4)
N/A
|
(5)
-37%
|
(8)
-60%
|
(9)
-13%
|
(8)
+11%
|
(5)
+46%
|
1
N/A
|
7
+929%
|
3
-63%
|
1
-67%
|
2
+111%
|
(5)
N/A
|
(7)
-43%
|
(6)
+12%
|
(9)
-45%
|
(11)
-16%
|
(6)
+42%
|
(7)
-6%
|
(4)
+39%
|
(1)
+66%
|
(4)
-150%
|
(2)
+40%
|
(1)
+67%
|
1
N/A
|
5
+557%
|
10
+107%
|
13
+34%
|
17
+31%
|
21
+23%
|
27
+29%
|
29
+9%
|
29
0%
|
28
-5%
|
21
-23%
|
18
-16%
|
17
-4%
|
17
+1%
|
16
-10%
|
13
-16%
|
10
-22%
|
7
-34%
|
8
+14%
|
10
+35%
|
11
+10%
|
15
+28%
|
18
+23%
|
21
+18%
|
24
+16%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(10)
|
(9)
|
(8)
|
(7)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
|
| Non-Reccuring Items |
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(5)
|
(5)
|
(15)
|
(8)
|
(8)
|
(23)
|
(12)
|
(25)
|
(25)
|
(15)
|
(14)
|
0
|
1
|
4
|
(36)
|
(3)
|
(3)
|
(3)
|
36
|
(2)
|
(2)
|
(2)
|
(1)
|
(22)
|
(22)
|
(22)
|
(20)
|
2
|
2
|
1
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
1
|
(1)
|
(1)
|
(3)
|
(6)
|
(4)
|
(5)
|
(3)
|
22
|
22
|
22
|
22
|
(1)
|
0
|
26
|
26
|
27
|
26
|
(1)
|
2
|
1
|
1
|
2
|
(1)
|
|
| Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
4
|
6
|
7
|
9
|
7
|
5
|
3
|
2
|
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
|
0
|
|
| Pre-Tax Income |
22
N/A
|
21
-7%
|
19
-6%
|
20
+2%
|
33
+69%
|
34
+2%
|
37
+8%
|
34
-8%
|
29
-13%
|
23
-22%
|
21
-7%
|
24
+13%
|
24
-1%
|
26
+10%
|
27
+3%
|
29
+9%
|
34
+15%
|
42
+27%
|
53
+24%
|
66
+25%
|
84
+28%
|
98
+17%
|
108
+10%
|
116
+8%
|
111
-5%
|
104
-6%
|
90
-13%
|
53
-41%
|
31
-42%
|
15
-52%
|
(11)
N/A
|
(5)
+61%
|
(17)
-282%
|
(23)
-34%
|
(16)
+29%
|
(17)
-4%
|
(8)
+55%
|
(9)
-17%
|
(8)
+7%
|
(50)
-489%
|
(16)
+67%
|
(13)
+23%
|
(7)
+41%
|
38
N/A
|
(3)
N/A
|
(3)
+3%
|
(1)
+77%
|
(5)
-629%
|
(28)
-451%
|
(33)
-17%
|
(37)
-11%
|
(38)
-3%
|
(12)
+69%
|
(8)
+36%
|
(5)
+34%
|
(4)
+16%
|
(6)
-50%
|
(5)
+21%
|
(4)
+24%
|
(2)
+53%
|
2
N/A
|
6
+161%
|
10
+62%
|
12
+23%
|
14
+13%
|
21
+55%
|
23
+11%
|
25
+8%
|
47
+87%
|
41
-13%
|
38
-7%
|
38
-2%
|
16
-56%
|
16
-2%
|
40
+147%
|
38
-5%
|
36
-6%
|
36
+1%
|
11
-70%
|
14
+25%
|
15
+8%
|
18
+21%
|
21
+18%
|
21
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9)
|
(9)
|
(8)
|
(7)
|
(13)
|
(13)
|
(15)
|
(14)
|
(12)
|
(10)
|
(9)
|
(10)
|
(10)
|
(11)
|
(11)
|
(12)
|
(13)
|
(17)
|
(21)
|
(26)
|
(35)
|
(41)
|
(45)
|
(48)
|
(45)
|
(42)
|
(37)
|
(22)
|
(13)
|
(6)
|
1
|
(1)
|
2
|
4
|
5
|
4
|
(20)
|
(23)
|
(28)
|
(22)
|
2
|
2
|
2
|
(4)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
35
|
34
|
33
|
32
|
(13)
|
(11)
|
(10)
|
(10)
|
(4)
|
(4)
|
(11)
|
(10)
|
(10)
|
(10)
|
(3)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
|
| Income from Continuing Operations |
13
|
12
|
11
|
12
|
20
|
21
|
22
|
20
|
17
|
13
|
13
|
14
|
14
|
15
|
16
|
17
|
20
|
26
|
32
|
40
|
49
|
58
|
64
|
69
|
66
|
62
|
53
|
31
|
18
|
9
|
(10)
|
(5)
|
(15)
|
(19)
|
(12)
|
(13)
|
(27)
|
(32)
|
(37)
|
(72)
|
(15)
|
(11)
|
(5)
|
34
|
(3)
|
(3)
|
(1)
|
(5)
|
(28)
|
(33)
|
(37)
|
(38)
|
(12)
|
(8)
|
(5)
|
(4)
|
(7)
|
(5)
|
(4)
|
(2)
|
2
|
6
|
10
|
12
|
49
|
55
|
56
|
57
|
35
|
31
|
28
|
28
|
13
|
12
|
29
|
28
|
26
|
26
|
8
|
10
|
10
|
12
|
14
|
14
|
|
| Net Income (Common) |
13
N/A
|
12
-6%
|
11
-7%
|
12
+10%
|
19
+51%
|
21
+11%
|
22
+5%
|
18
-15%
|
16
-15%
|
11
-28%
|
9
-24%
|
8
-2%
|
8
N/A
|
10
+25%
|
13
+28%
|
17
+28%
|
20
+19%
|
26
+26%
|
32
+24%
|
40
+25%
|
49
+24%
|
58
+18%
|
64
+10%
|
69
+8%
|
70
+1%
|
66
-6%
|
57
-13%
|
35
-40%
|
18
-49%
|
4
-77%
|
(22)
N/A
|
(19)
+11%
|
(37)
-95%
|
(42)
-12%
|
(30)
+27%
|
(31)
-3%
|
(51)
-65%
|
(55)
-7%
|
(57)
-4%
|
(93)
-63%
|
(56)
+40%
|
(52)
+7%
|
(48)
+8%
|
(7)
+85%
|
(3)
+53%
|
(3)
+26%
|
2
N/A
|
(1)
N/A
|
(28)
-2 473%
|
(33)
-17%
|
(37)
-11%
|
(38)
-3%
|
(12)
+70%
|
(8)
+35%
|
(5)
+36%
|
(4)
+19%
|
(7)
-67%
|
(5)
+20%
|
(4)
+19%
|
(2)
+45%
|
2
N/A
|
6
+175%
|
10
+78%
|
10
+6%
|
37
+254%
|
42
+14%
|
42
+1%
|
43
+2%
|
26
-40%
|
23
-13%
|
21
-7%
|
22
+2%
|
9
-58%
|
10
+7%
|
27
+177%
|
26
-4%
|
26
0%
|
26
0%
|
8
-69%
|
10
+23%
|
10
+0%
|
12
+22%
|
14
+19%
|
14
-1%
|
|
| EPS (Diluted) |
0.56
N/A
|
0.52
-7%
|
0.48
-8%
|
0.47
-2%
|
0.76
+62%
|
0.8
+5%
|
0.82
+2%
|
0.7
-15%
|
0.59
-16%
|
0.43
-27%
|
0.33
-23%
|
0.31
-6%
|
0.31
N/A
|
0.39
+26%
|
0.5
+28%
|
0.66
+32%
|
0.78
+18%
|
0.98
+26%
|
1.16
+18%
|
1.44
+24%
|
1.82
+26%
|
2.2
+21%
|
2.41
+10%
|
2.75
+14%
|
2.78
+1%
|
2.93
+5%
|
2.53
-14%
|
1.57
-38%
|
0.79
-50%
|
0.18
-77%
|
-0.96
N/A
|
-0.86
+10%
|
-1.67
-94%
|
-1.85
-11%
|
-1.32
+29%
|
-1.38
-5%
|
-2.27
-64%
|
-2.4
-6%
|
-2.47
-3%
|
-4.07
-65%
|
-2.46
+40%
|
-2.25
+9%
|
-2.03
+10%
|
-0.31
+85%
|
-0.14
+55%
|
-0.1
+29%
|
0.08
N/A
|
-0.04
N/A
|
-1.21
-2 925%
|
-1.4
-16%
|
-1.55
-11%
|
-1.59
-3%
|
-0.48
+70%
|
-0.3
+38%
|
-0.19
+37%
|
-0.15
+21%
|
-0.27
-80%
|
-0.2
+26%
|
-0.17
+15%
|
-0.08
+53%
|
0.08
N/A
|
0.22
+175%
|
0.39
+77%
|
0.42
+8%
|
1.49
+255%
|
1.67
+12%
|
1.68
+1%
|
1.74
+4%
|
1.04
-40%
|
0.88
-15%
|
0.85
-3%
|
0.87
+2%
|
0.36
-59%
|
0.32
-11%
|
0.89
+178%
|
0.84
-6%
|
0.85
+1%
|
0.85
N/A
|
0.26
-69%
|
0.32
+23%
|
0.32
N/A
|
0.39
+22%
|
0.46
+18%
|
0.45
-2%
|
|