Stride Inc
NYSE:LRN
Cash Flow Statement
Cash Flow Statement
Stride Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Income |
8
|
2
|
4
|
12
|
12
|
12
|
34
|
27
|
29
|
30
|
12
|
13
|
19
|
22
|
21
|
16
|
14
|
13
|
12
|
14
|
10
|
12
|
16
|
16
|
22
|
27
|
27
|
17
|
3
|
7
|
18
|
17
|
33
|
34
|
9
|
3
|
(1)
|
(4)
|
9
|
8
|
11
|
6
|
(1)
|
5
|
7
|
12
|
27
|
27
|
38
|
43
|
37
|
36
|
33
|
23
|
25
|
47
|
51
|
66
|
71
|
53
|
70
|
89
|
107
|
90
|
99
|
112
|
127
|
154
|
171
|
185
|
204
|
240
|
270
|
299
|
288
|
316
|
319
|
|
| Depreciation & Amortization |
8
|
6
|
7
|
9
|
10
|
12
|
13
|
15
|
16
|
19
|
21
|
23
|
24
|
24
|
26
|
29
|
33
|
38
|
43
|
47
|
51
|
55
|
58
|
61
|
62
|
64
|
66
|
67
|
85
|
87
|
86
|
86
|
69
|
69
|
80
|
80
|
79
|
79
|
68
|
69
|
72
|
74
|
74
|
77
|
77
|
76
|
75
|
73
|
72
|
71
|
71
|
70
|
70
|
71
|
72
|
73
|
79
|
84
|
90
|
96
|
98
|
99
|
98
|
100
|
102
|
105
|
110
|
112
|
111
|
111
|
110
|
110
|
111
|
113
|
115
|
116
|
119
|
|
| Change in Deffered Taxes |
0
|
0
|
0
|
(7)
|
(6)
|
(3)
|
(21)
|
(10)
|
(9)
|
(8)
|
10
|
11
|
13
|
14
|
12
|
9
|
11
|
12
|
11
|
11
|
9
|
7
|
10
|
12
|
13
|
17
|
16
|
9
|
(2)
|
(0)
|
(6)
|
5
|
8
|
(2)
|
(3)
|
(3)
|
(3)
|
(8)
|
(4)
|
(3)
|
(5)
|
(4)
|
(7)
|
(8)
|
(11)
|
(12)
|
(4)
|
(6)
|
2
|
6
|
4
|
2
|
(2)
|
(0)
|
(1)
|
3
|
4
|
(0)
|
3
|
(0)
|
3
|
7
|
1
|
13
|
3
|
(2)
|
(10)
|
(20)
|
(18)
|
(18)
|
3
|
6
|
12
|
13
|
(18)
|
21
|
27
|
|
| Stock-Based Compensation |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
1
|
3
|
4
|
5
|
7
|
6
|
7
|
8
|
9
|
9
|
8
|
9
|
9
|
10
|
11
|
11
|
13
|
14
|
15
|
21
|
21
|
23
|
23
|
20
|
20
|
21
|
22
|
22
|
22
|
19
|
19
|
18
|
19
|
23
|
21
|
24
|
23
|
21
|
22
|
19
|
18
|
17
|
18
|
20
|
22
|
24
|
27
|
30
|
37
|
39
|
39
|
30
|
23
|
19
|
16
|
20
|
19
|
20
|
23
|
26
|
26
|
31
|
31
|
32
|
35
|
37
|
39
|
41
|
|
| Other Non-Cash Items |
(1)
|
(1)
|
(1)
|
1
|
1
|
2
|
3
|
1
|
(2)
|
(4)
|
(4)
|
(1)
|
1
|
2
|
3
|
5
|
7
|
6
|
7
|
6
|
6
|
11
|
16
|
17
|
17
|
17
|
8
|
8
|
21
|
21
|
20
|
21
|
12
|
14
|
38
|
42
|
43
|
42
|
26
|
25
|
25
|
30
|
41
|
40
|
43
|
38
|
30
|
32
|
28
|
30
|
27
|
29
|
33
|
36
|
46
|
63
|
74
|
86
|
88
|
80
|
72
|
61
|
66
|
55
|
53
|
54
|
44
|
60
|
67
|
66
|
71
|
69
|
64
|
68
|
125
|
116
|
123
|
|
| Cash Taxes Paid |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
4
|
5
|
5
|
3
|
1
|
0
|
0
|
1
|
1
|
1
|
0
|
3
|
3
|
5
|
0
|
10
|
10
|
8
|
19
|
13
|
12
|
12
|
1
|
4
|
5
|
5
|
8
|
15
|
14
|
15
|
12
|
3
|
3
|
2
|
5
|
6
|
6
|
6
|
3
|
10
|
9
|
16
|
19
|
23
|
23
|
36
|
36
|
45
|
45
|
37
|
37
|
52
|
53
|
68
|
85
|
64
|
66
|
85
|
68
|
107
|
107
|
|
| Cash Interest Paid |
1
|
0
|
1
|
2
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
2
|
2
|
5
|
5
|
6
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
8
|
8
|
9
|
9
|
10
|
10
|
|
| Change in Working Capital |
(4)
|
2
|
(5)
|
(15)
|
(20)
|
(18)
|
(13)
|
(36)
|
(39)
|
(35)
|
(48)
|
(33)
|
(33)
|
(27)
|
(7)
|
(7)
|
(13)
|
(21)
|
(6)
|
(40)
|
(36)
|
(58)
|
(68)
|
(54)
|
(29)
|
(18)
|
(21)
|
7
|
(25)
|
2
|
4
|
(30)
|
(13)
|
(28)
|
(5)
|
2
|
8
|
26
|
23
|
(14)
|
18
|
(8)
|
(19)
|
(24)
|
(38)
|
(9)
|
(23)
|
(11)
|
(10)
|
(25)
|
2
|
(33)
|
(37)
|
(58)
|
(61)
|
(133)
|
(186)
|
(148)
|
(118)
|
(112)
|
(41)
|
(51)
|
(65)
|
(63)
|
(18)
|
(37)
|
(68)
|
(96)
|
(111)
|
(141)
|
(109)
|
(153)
|
(135)
|
(186)
|
(77)
|
(190)
|
(341)
|
|
| Cash from Operating Activities |
11
N/A
|
10
-8%
|
6
-43%
|
(1)
N/A
|
(2)
-340%
|
4
N/A
|
16
+269%
|
(4)
N/A
|
(5)
-5%
|
1
N/A
|
(9)
N/A
|
12
N/A
|
24
+93%
|
36
+50%
|
55
+53%
|
53
-3%
|
52
-2%
|
48
-8%
|
67
+41%
|
37
-45%
|
41
+10%
|
27
-34%
|
33
+24%
|
51
+54%
|
85
+67%
|
106
+25%
|
94
-11%
|
108
+14%
|
83
-23%
|
117
+41%
|
123
+5%
|
99
-19%
|
109
+10%
|
88
-20%
|
120
+37%
|
124
+3%
|
126
+2%
|
135
+7%
|
122
-10%
|
86
-30%
|
119
+39%
|
98
-18%
|
89
-10%
|
90
+2%
|
78
-14%
|
105
+35%
|
105
+1%
|
115
+9%
|
131
+14%
|
125
-4%
|
142
+13%
|
104
-27%
|
95
-8%
|
71
-25%
|
80
+13%
|
53
-34%
|
22
-59%
|
89
+308%
|
134
+52%
|
117
-13%
|
202
+73%
|
204
+1%
|
207
+1%
|
195
-6%
|
240
+23%
|
232
-3%
|
203
-12%
|
211
+4%
|
220
+4%
|
204
-7%
|
279
+37%
|
272
-2%
|
322
+18%
|
307
-5%
|
433
+41%
|
379
-12%
|
248
-35%
|
|
| Investing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Capital Expenditures |
(19)
|
(15)
|
(14)
|
(11)
|
(14)
|
(17)
|
(18)
|
(21)
|
(26)
|
(26)
|
(28)
|
(28)
|
(25)
|
(23)
|
(24)
|
(30)
|
(33)
|
(40)
|
(48)
|
(44)
|
(49)
|
(48)
|
(49)
|
(55)
|
(53)
|
(53)
|
(50)
|
(48)
|
(48)
|
(50)
|
(49)
|
(55)
|
(57)
|
(59)
|
(62)
|
(57)
|
(57)
|
(57)
|
(63)
|
(63)
|
(61)
|
(55)
|
(48)
|
(50)
|
(48)
|
(48)
|
(43)
|
(45)
|
(47)
|
(47)
|
(48)
|
(48)
|
(47)
|
(48)
|
(45)
|
(41)
|
(42)
|
(44)
|
(52)
|
(55)
|
(58)
|
(65)
|
(68)
|
(71)
|
(73)
|
(70)
|
(68)
|
(66)
|
(62)
|
(63)
|
(62)
|
(60)
|
(62)
|
(62)
|
(60)
|
(67)
|
(68)
|
|
| Other Items |
0
|
0
|
2
|
0
|
2
|
2
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
(3)
|
(2)
|
0
|
0
|
(43)
|
(36)
|
(35)
|
(48)
|
(5)
|
(11)
|
(13)
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
4
|
(1)
|
(1)
|
(1)
|
(7)
|
0
|
0
|
0
|
(20)
|
0
|
(29)
|
(29)
|
(9)
|
0
|
(2)
|
(3)
|
(7)
|
(19)
|
(17)
|
(15)
|
(13)
|
(2)
|
(5)
|
(174)
|
(172)
|
(174)
|
(239)
|
(72)
|
(113)
|
(118)
|
(73)
|
(84)
|
(43)
|
(43)
|
(33)
|
(21)
|
(50)
|
(33)
|
(70)
|
(86)
|
(78)
|
(93)
|
(44)
|
(30)
|
(28)
|
(25)
|
(19)
|
|
| Cash from Investing Activities |
(19)
N/A
|
(15)
+19%
|
(12)
+24%
|
(8)
+30%
|
(12)
-41%
|
(15)
-28%
|
(19)
-24%
|
(21)
-14%
|
(26)
-22%
|
(27)
-4%
|
(28)
-4%
|
(31)
-10%
|
(27)
+11%
|
(26)
+5%
|
(24)
+5%
|
(30)
-23%
|
(77)
-156%
|
(75)
+2%
|
(83)
-10%
|
(93)
-11%
|
(53)
+42%
|
(60)
-12%
|
(61)
-2%
|
(55)
+10%
|
(53)
+4%
|
(52)
+1%
|
(50)
+4%
|
(50)
+1%
|
(50)
-1%
|
(52)
-3%
|
(46)
+12%
|
(56)
-23%
|
(58)
-3%
|
(59)
-3%
|
(68)
-15%
|
(57)
+16%
|
(57)
+2%
|
(58)
-2%
|
(83)
-44%
|
(83)
+0%
|
(90)
-9%
|
(84)
+7%
|
(57)
+32%
|
(59)
-3%
|
(50)
+15%
|
(51)
-3%
|
(51)
+2%
|
(64)
-28%
|
(64)
+1%
|
(62)
+2%
|
(61)
+1%
|
(50)
+18%
|
(53)
-5%
|
(221)
-321%
|
(217)
+2%
|
(215)
+1%
|
(281)
-31%
|
(116)
+59%
|
(165)
-43%
|
(173)
-5%
|
(131)
+24%
|
(150)
-14%
|
(111)
+26%
|
(114)
-3%
|
(106)
+7%
|
(91)
+14%
|
(118)
-30%
|
(99)
+16%
|
(132)
-34%
|
(148)
-12%
|
(140)
+6%
|
(154)
-10%
|
(107)
+31%
|
(92)
+14%
|
(88)
+5%
|
(92)
-4%
|
(87)
+5%
|
|
| Financing Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Net Issuance of Common Stock |
0
|
0
|
0
|
0
|
90
|
90
|
91
|
96
|
8
|
9
|
10
|
6
|
9
|
10
|
9
|
8
|
6
|
8
|
139
|
138
|
139
|
135
|
3
|
2
|
1
|
3
|
7
|
15
|
9
|
(14)
|
(38)
|
(72)
|
(66)
|
(46)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
7
|
7
|
7
|
6
|
(27)
|
(27)
|
(26)
|
(25)
|
3
|
3
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(89)
|
|
| Net Issuance of Debt |
(5)
|
(3)
|
(2)
|
7
|
(3)
|
(5)
|
(8)
|
(18)
|
(4)
|
(5)
|
(7)
|
(8)
|
(13)
|
(14)
|
(14)
|
(15)
|
(0)
|
(16)
|
(15)
|
(16)
|
(31)
|
(16)
|
(18)
|
(19)
|
(20)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(22)
|
(21)
|
(20)
|
(19)
|
(17)
|
(17)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
(14)
|
(13)
|
(13)
|
(13)
|
(17)
|
(21)
|
(25)
|
(29)
|
71
|
72
|
323
|
324
|
225
|
224
|
(26)
|
(28)
|
(31)
|
(33)
|
(35)
|
(38)
|
(40)
|
(43)
|
(45)
|
(46)
|
(44)
|
(41)
|
(38)
|
(35)
|
(39)
|
(41)
|
(45)
|
(51)
|
|
| Cash Paid for Dividends |
0
|
0
|
0
|
0
|
(6)
|
(6)
|
(6)
|
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
|
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
|
|
| Other |
(2)
|
3
|
0
|
(1)
|
(3)
|
(6)
|
(4)
|
(0)
|
8
|
11
|
12
|
10
|
5
|
4
|
7
|
7
|
6
|
9
|
3
|
4
|
3
|
(2)
|
(5)
|
(4)
|
(3)
|
(2)
|
7
|
5
|
0
|
(0)
|
(2)
|
(2)
|
1
|
(1)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(6)
|
(10)
|
(12)
|
(12)
|
(12)
|
(12)
|
(12)
|
(13)
|
(11)
|
(10)
|
(8)
|
(7)
|
(7)
|
(19)
|
(19)
|
(20)
|
(20)
|
(9)
|
(46)
|
(46)
|
(61)
|
(71)
|
(35)
|
(35)
|
(21)
|
(7)
|
(6)
|
(8)
|
(8)
|
(17)
|
(17)
|
(21)
|
(21)
|
(42)
|
(42)
|
|
| Cash from Financing Activities |
(7)
N/A
|
(0)
+97%
|
(2)
-750%
|
6
N/A
|
78
+1 267%
|
73
-7%
|
73
+1%
|
72
-2%
|
12
-83%
|
15
+26%
|
15
-1%
|
8
-49%
|
1
-89%
|
0
N/A
|
2
N/A
|
1
-68%
|
12
+1 850%
|
1
-91%
|
127
+12 610%
|
126
-1%
|
111
-12%
|
117
+5%
|
(20)
N/A
|
(21)
-5%
|
(22)
-7%
|
(19)
+13%
|
(7)
+62%
|
(3)
+62%
|
(13)
-371%
|
(37)
-183%
|
(63)
-70%
|
(97)
-53%
|
(88)
+9%
|
(69)
+22%
|
(50)
+27%
|
(24)
+53%
|
(23)
+4%
|
(21)
+8%
|
(21)
+1%
|
(19)
+9%
|
(18)
+4%
|
(19)
-2%
|
(15)
+22%
|
(19)
-32%
|
(20)
-4%
|
(20)
-1%
|
(53)
-161%
|
(53)
N/A
|
(52)
+1%
|
(55)
-6%
|
(29)
+47%
|
(32)
-9%
|
(35)
-11%
|
65
N/A
|
66
+0%
|
304
+364%
|
306
+0%
|
206
-33%
|
205
-1%
|
(35)
N/A
|
(73)
-110%
|
(76)
-4%
|
(93)
-22%
|
(106)
-13%
|
(73)
+31%
|
(76)
-4%
|
(64)
+16%
|
(52)
+18%
|
(52)
+0%
|
(52)
-1%
|
(49)
+6%
|
(55)
-13%
|
(52)
+6%
|
(60)
-15%
|
(63)
-5%
|
(87)
-38%
|
(181)
-109%
|
|
| Change in Cash | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Effect of Foreign Exchange Rates |
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
|
0
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
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
|
|
| Net Change in Cash |
(15)
N/A
|
(6)
+62%
|
(8)
-34%
|
(3)
+62%
|
64
N/A
|
62
-3%
|
70
+13%
|
46
-34%
|
(18)
N/A
|
(11)
+42%
|
(22)
-110%
|
(11)
+52%
|
(3)
+77%
|
10
N/A
|
32
+220%
|
24
-26%
|
(13)
N/A
|
(27)
-107%
|
111
N/A
|
71
-36%
|
99
+39%
|
84
-15%
|
(48)
N/A
|
(25)
+48%
|
10
N/A
|
34
+253%
|
37
+10%
|
56
+51%
|
20
-64%
|
28
+43%
|
15
-48%
|
(54)
N/A
|
(39)
+29%
|
(42)
-10%
|
(0)
+99%
|
42
N/A
|
47
+13%
|
57
+20%
|
18
-68%
|
(16)
N/A
|
11
N/A
|
(5)
N/A
|
17
N/A
|
12
-28%
|
7
-39%
|
33
+347%
|
2
-93%
|
(2)
N/A
|
16
N/A
|
8
-48%
|
52
+536%
|
23
-56%
|
8
-65%
|
(85)
N/A
|
(71)
+16%
|
142
N/A
|
46
-68%
|
179
+289%
|
173
-3%
|
(91)
N/A
|
(2)
+98%
|
(21)
-1 233%
|
3
N/A
|
(25)
N/A
|
61
N/A
|
65
+7%
|
21
-67%
|
60
+181%
|
36
-40%
|
3
-92%
|
90
+2 998%
|
63
-30%
|
163
+159%
|
155
-5%
|
282
+82%
|
201
-29%
|
(21)
N/A
|
|
| Free Cash Flow | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Free Cash Flow |
(9)
N/A
|
(6)
+34%
|
(8)
-50%
|
(11)
-31%
|
(16)
-45%
|
(13)
+19%
|
(3)
+80%
|
(25)
-877%
|
(31)
-20%
|
(25)
+19%
|
(37)
-50%
|
(16)
+58%
|
(1)
+95%
|
12
N/A
|
30
+145%
|
23
-23%
|
19
-19%
|
8
-57%
|
20
+142%
|
(7)
N/A
|
(8)
-9%
|
(22)
-168%
|
(16)
+28%
|
(4)
+72%
|
32
N/A
|
53
+68%
|
44
-17%
|
60
+36%
|
35
-42%
|
67
+93%
|
74
+10%
|
44
-40%
|
53
+19%
|
29
-44%
|
58
+99%
|
66
+14%
|
70
+5%
|
77
+11%
|
59
-24%
|
23
-61%
|
58
+152%
|
43
-26%
|
41
-6%
|
41
N/A
|
29
-27%
|
57
+92%
|
62
+10%
|
69
+11%
|
85
+22%
|
79
-7%
|
93
+19%
|
56
-40%
|
48
-15%
|
24
-50%
|
35
+49%
|
12
-66%
|
(21)
N/A
|
44
N/A
|
82
+84%
|
62
-24%
|
144
+132%
|
139
-4%
|
139
+0%
|
125
-10%
|
166
+33%
|
162
-3%
|
135
-16%
|
145
+7%
|
158
+9%
|
141
-11%
|
217
+54%
|
212
-2%
|
260
+23%
|
245
-6%
|
373
+52%
|
312
-16%
|
179
-43%
|
|