株探米国株
日本語 英語
エドガーで原本を確認する
0001013934FALSE00010139342025-11-062025-11-06

 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
 
Washington, D.C. 20549
 
FORM 8-K
 
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
 
Date of Report (Date of earliest event reported): November 6, 2025
 
Strategic Education, Inc.
(Exact Name of Registrant as Specified in Charter)

Maryland
 
0-21039
 
52-1975978
(State or Other Jurisdiction of Incorporation)
 
(Commission File Number)
 
(I.R.S. Employer Identification No.)

2303 Dulles Station Boulevard
Herndon, VA 20171
(Address of Principal Executive Offices) (Zip Code)
 
(703) 561-1600
(Registrant’s telephone number, including area code)
 
N/A
(Former Name or Former Address, if Changed Since Last Report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
☐                                     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) 
☐                                     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) 
☐                                     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) 
☐                                     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities Registered Pursuant to Section 12(b) of the Exchange Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Common Stock, $0.01 par value STRA Nasdaq Global Select Market
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
 
Emerging growth company ☐
 
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐




Item 2.02.         Results of Operations and Financial Condition. 
 
On November 6, 2025, Strategic Education, Inc. (“Strategic Education”) issued a press release announcing its financial results for the period ended September 30, 2025. A copy of the press release is furnished as Exhibit 99.1 hereto and is hereby incorporated by reference into this Item 2.02.

The information furnished under this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” with the Securities and Exchange Commission nor incorporated by reference in any registration statement filed by Strategic Education under the Securities Act of 1933, as amended.
Item 9.01.      Financial Statements and Exhibits.
 (d) Exhibits.

Exhibit
Number
Description
104    Cover Page Interactive Data File (embedded within the Inline XBRL document)




SIGNATURES
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 

 
STRATEGIC EDUCATION, INC.
Date: November 6, 2025
 
 
 
 
 
 
By:
/s/ Daniel W. Jackson
 
 
Daniel W. Jackson
 
 
Executive Vice President and Chief Financial Officer
 



EX-99.1 2 stra-20251106xexhibit991.htm EX-99.1 Document
Exhibit 99.1
                                 
                                        image_0a.jpg
                                        
STRATEGIC EDUCATION, INC. REPORTS THIRD QUARTER 2025 RESULTS
Education Technology Services revenue up 46% YOY and operating income up 48% YOY
Sophia Learning revenue and subscribers up 42% YOY
U.S. Higher Education's healthcare portfolio total enrollment increased 7% YOY

HERNDON, Va., November 6, 2025 ― Strategic Education, Inc. (Strategic Education) (NASDAQ: STRA) today announced financial results for the period ended September 30, 2025.

STRATEGIC EDUCATION CONSOLIDATED RESULTS

Three Months Ended September 30
•Revenue increased 4.6% to $319.9 million compared to $306.0 million for the same period in 2024, driven by strength within the Education Technology Services segment. Revenue on a constant currency basis, which is a non-GAAP financial measure, increased 5.1% to $321.7 million in the third quarter of 2025 compared to $306.0 million for the same period in 2024. For more details on non-GAAP financial measures used in this press release, refer to the information in the Non-GAAP Financial Measures section of this press release.
•Income from operations was $37.0 million or 11.6% of revenue, compared to $36.3 million or 11.9% of revenue for the same period in 2024. Adjusted income from operations on a constant currency basis, which is a non-GAAP financial measure, was $51.7 million compared to $37.1 million for the same period in 2024. Adjusted income from operations excludes one-time charges associated with restructuring activities conducted during the quarter. The adjusted operating income margin on a constant currency basis, which is a non-GAAP financial measure, was 16.1% compared to 12.1% for the same period in 2024.
•Net income was $26.6 million compared to $27.7 million for the same period in 2024. Adjusted net income on a constant currency basis, which is a non-GAAP financial measure, was $38.0 million compared to $27.9 million for the same period in 2024.
•Adjusted EBITDA, which is a non-GAAP financial measure, was $69.6 million compared to $56.2 million for the same period in 2024.
•Diluted earnings per share was $1.15, unchanged from the same period in 2024. Adjusted diluted earnings per share on a constant currency basis, which is a non-GAAP financial measure, increased to $1.64 from $1.16 for the same period in 2024. Diluted weighted average shares outstanding decreased to 23,209,000 from 24,173,000 for the same period in 2024. During the three months ended September 30, 2025, the Company repurchased 428,837 shares of common stock for $34.3 million, and has repurchased 1,145,983 shares for $94.3 million through the first nine months of 2025.
Education Technology Services Segment Highlights
•For the third quarter, average total subscribers at Sophia Learning increased approximately 42% from the same period in 2024, and Sophia Learning revenue increased 42.2% to $17.8 million compared to $12.5 million for the same period in 2024.
•As of September 30, 2025, Workforce Edge had a total of 80 corporate agreements, collectively employing approximately 3,870,000 employees.
•ETS revenue increased 45.6% to $38.3 million in the third quarter of 2025 compared to $26.3 million for the same period in 2024, driven by growth in Sophia Learning subscriptions, higher employer affiliated enrollment, and revenue from new Workforce Edge employer partnerships.



1


•ETS income from operations was $16.0 million in the third quarter of 2025 compared to $10.8 million for the same period in 2024. The operating income margin was 41.7% compared to 41.0% for the same period in 2024.
U.S. Higher Education Segment Highlights
•For the third quarter, student enrollment within USHE decreased 1.0% to 85,640 compared to 86,533 for the same period in 2024. Our ongoing focus on employers is generating consistent growth in employer affiliated enrollment, but in the third quarter was again offset by a decline in unaffiliated enrollment. Employer affiliated enrollment in the third quarter hit a new all-time high of 32.7% of USHE enrollment, up from 29.8% during the same period in 2024.
•USHE’s healthcare portfolio generated strong total enrollment growth during the third quarter, increasing 7% from the same period in 2024 and now comprises 49% of USHE total enrollment compared to 46% for the same period in 2024. Of USHE’s total healthcare enrollment, approximately 37% is from employer partners.
•For the third quarter, FlexPath enrollment was 24% of USHE enrollment, consistent with the same period in 2024. Healthcare programs comprise 75% of FlexPath enrollment.
•Revenue increased 2.6% to $213.1 million in the third quarter of 2025 compared to $207.7 million for the same period in 2024, driven by higher third quarter revenue per student.
•Income from operations was $22.9 million in the third quarter of 2025 compared to $11.4 million for the same period in 2024. The operating income margin was 10.7% compared to 5.5% for the same period in 2024.
Australia/New Zealand Segment Highlights
•For the third quarter, student enrollment within ANZ decreased 2.1% to 18,808 compared to 19,205 for the same period in 2024. Lower international enrollment, resulting from regulatory changes in Australia, was partially offset by progress growing domestic enrollment, which is expected to be a bigger driver of future growth.
•Revenue decreased 4.7% to $68.6 million in the third quarter of 2025 compared to $71.9 million for the same period in 2024, driven by lower third quarter student enrollment and lower revenue per student due to foreign currency exchange. Revenue on a constant currency basis, which is a non-GAAP financial measure, decreased 2.3% to $70.3 million in the third quarter of 2025 compared to $71.9 million for the same period in 2024, driven by lower third quarter student enrollment.
•Income from operations was $12.5 million in the third quarter of 2025 compared to $14.8 million for the same period in 2024. The operating income margin was 18.2% compared to 20.6% for the same period in 2024. Income from operations on a constant currency basis, which is a non-GAAP financial measure, was $12.9 million in the third quarter of 2025 compared to $14.8 million for the same period in 2024. The operating income margin on a constant currency basis, which is a non-GAAP financial measure, was 18.3% compared to 20.6% for the same period in 2024.
BALANCE SHEET AND CASH FLOW

At September 30, 2025, Strategic Education had cash, cash equivalents, and marketable securities of $182.6 million and no debt outstanding under its revolving credit facility. For the first nine months of 2025, cash provided by operations was $159.0 million compared to $153.4 million for the same period in 2024. Capital expenditures for the first nine months of 2025 were $32.0 million compared to $29.3 million for the same period in 2024. Capital expenditures including cloud computing investments, which flow through operating cash flow within other assets, for the first nine months of 2025 were $45.2 million compared to $41.6 million for the same period in 2024. Free cash flow for the first nine months of 2025, which is a non-GAAP financial measure, was $127.0 million compared to $124.1 million for the same period in 2024.
For the third quarter of 2025, consolidated bad debt expense as a percentage of revenue was 4.7% compared to 4.5% of revenue for the same period in 2024.
COMMON STOCK CASH DIVIDEND

Strategic Education announced today that it declared a regular, quarterly cash dividend of $0.60 per share of common stock. This dividend will be paid on December 8, 2025 to shareholders of record as of December 1, 2025.




2


CONFERENCE CALL WITH MANAGEMENT

Strategic Education will host a conference call to discuss its third quarter 2025 results at 10:00 a.m. (ET) today. This call will be available via webcast. To access the live webcast of the conference call, please go to www.strategiceducation.com in the Investor Relations section 15 minutes prior to the start time of the call to register. An earnings release presentation will also be posted to www.strategiceducation.com in the Investor Relations section. Following the call, the webcast will be archived and available at www.strategiceducation.com in the Investor Relations section. To participate in the live call, investors should register here prior to the call to receive dial-in information and a PIN.

About Strategic Education, Inc.

Strategic Education, Inc. (NASDAQ: STRA) (www.strategiceducation.com) is dedicated to helping advance economic mobility through higher education. We primarily serve working adult students globally through our core focus areas: 1) Education Technology Services, developing and maintaining relationships with employers to build education benefits programs providing employees access to affordable and industry-relevant training, certificate, and degree programs, including through Workforce Edge, a full-service education benefits administration solution for employers, and Sophia Learning, which offers low-cost online general education-level courses that are ACE-recommended for college credit; 2) U.S. Higher Education, including Capella University and Strayer University, each institutionally accredited, and collectively offering flexible and affordable associate, bachelor’s, master’s, and doctoral programs; and 3) Australia/New Zealand, comprised primarily of Torrens University. This portfolio of high quality, innovative, relevant, and affordable programs and institutions helps our students prepare for success in today’s workforce and find a path to bettering their lives.

Forward-Looking Statements
This communication contains certain “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements may be identified by the use of words such as “expect,” “estimate,” “assume,” “believe,” “anticipate,” “may,” “will,” “forecast,” “outlook,” “plan,” “project,” “potential” and other similar words, and include all statements that are not historical facts, including with respect to, among other things, the future financial performance and growth opportunities of Strategic Education; Strategic Education’s plans, strategies and prospects; and future events and expectations. The statements are based on Strategic Education’s current expectations and are subject to a number of assumptions, uncertainties and risks, including but not limited to:

•the pace of student enrollment;
•Strategic Education’s continued compliance with Title IV of the Higher Education Act, and the regulations thereunder, as well as other federal laws and regulations, institutional accreditation standards and state regulatory requirements;
•legislation and other actions by the U.S. Congress, actions by the current administration, rulemaking and other action by the Department of Education or other governmental entities, including without limitation action related to Title IV programs, Department of Education staffing levels, borrower defense to repayment applications, gainful employment or similar measures, 90/10, increased focus by governmental entities on for-profit education institutions, and including actions by governmental entities in Australia and New Zealand;
•competitive factors;
•risks associated with the opening of new campuses;
•risks associated with the offering of new educational programs and adapting to other changes;
•risks associated with the acquisition of existing educational institutions, including Strategic Education’s acquisition of Torrens University and associated assets in Australia and New Zealand;
•the risk that the benefits of the acquisition of Torrens University and associated assets in Australia and New Zealand may not be fully realized or may take longer to realize than expected;
•the risk that the acquisition of Torrens University and associated assets in Australia and New Zealand may not advance Strategic Education’s business strategy and growth strategy;
•risks relating to the timing of regulatory approvals;
•Strategic Education’s ability to implement its growth strategy;



3


•the risk that the combined company may experience difficulty integrating employees or operations;
•risks associated with the ability of Strategic Education’s students to finance their education in a timely manner;
•general economic and market conditions; and
•additional factors described in Strategic Education’s most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K.
Many of these risks, uncertainties and assumptions are beyond Strategic Education’s ability to control or predict. Because of these risks, uncertainties and assumptions, you should not place undue reliance on these forward-looking statements. Furthermore, these forward-looking statements speak only as of the information currently available to Strategic Education on the date they are made, and Strategic Education undertakes no obligation to update or revise forward-looking statements, except as required by law. Actual results may differ materially from those projected in the forward-looking statements.

For more information contact:

Terese Wilke
Senior Director of Investor Relations
Strategic Education, Inc.
(612) 977-6331
terese.wilke@strategiced.com




4


STRATEGIC EDUCATION, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)
For the three months ended September 30, For the nine months ended September 30,
2024 2025 2024 2025
Revenues $ 305,958  $ 319,949  $ 908,474  $ 945,010 
Costs and expenses:
Instructional and support costs 162,668  162,724  483,612  487,163 
General and administration 106,206  105,932  308,013  316,303 
Restructuring costs 758  14,251  (2,757) 18,948 
Total costs and expenses 269,632  282,907  788,868  822,414 
Income from operations 36,326  37,042  119,606  122,596 
Other income (expense) 2,264  (273) 3,935  1,623 
Income before income taxes 38,590  36,769  123,541  124,219 
Provision for income taxes 10,842  10,139  36,193  35,514 
Net income $ 27,748  $ 26,630  $ 87,348  $ 88,705 
Earnings per share:
Basic $ 1.18  $ 1.18  $ 3.73  $ 3.87 
Diluted $ 1.15  $ 1.15  $ 3.62  $ 3.76 
Weighted average shares outstanding:
Basic 23,422  22,584  23,418  22,937 
Diluted 24,173  23,209  24,137  23,597 




5


STRATEGIC EDUCATION, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share and per share data)

December 31, 2024 September 30, 2025
ASSETS
Current assets:
Cash and cash equivalents $ 137,074  $ 151,460 
Marketable securities 46,949  21,189 
Tuition receivable, net 76,127  114,882 
Income taxes receivable —  2,433 
Assets held for sale —  2,200 
Other current assets 44,793  54,266 
Total current assets 304,943  346,430 
Property and equipment, net 111,247  107,774 
Right-of-use lease assets 103,673  95,993 
Marketable securities, non-current 14,981  9,989 
Intangible assets 245,098  248,925 
Goodwill 1,206,883  1,237,065 
Other assets 62,910  65,787 
Total assets $ 2,049,735  $ 2,111,963 
LIABILITIES & STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable and accrued expenses $ 101,749  $ 113,171 
Income taxes payable 2,926  — 
Contract liabilities 89,563  151,899 
Lease liabilities 22,222  18,412 
Total current liabilities 216,460  283,482 
Deferred income tax liabilities 27,586  30,919 
Lease liabilities, non-current 103,004  99,239 
Other long-term liabilities 40,186  42,220 
Total liabilities 387,236  455,860 
Commitments and contingencies
Stockholders’ equity:
Common stock, par value $0.01; 32,000,000 shares authorized; 24,502,385 and 23,504,950 shares issued and outstanding at December 31, 2024 and September 30, 2025, respectively 245  235 
Additional paid-in capital 1,532,414  1,467,401 
Accumulated other comprehensive loss (88,565) (52,631)
Retained earnings 218,405  241,098 
Total stockholders’ equity 1,662,499  1,656,103 
Total liabilities and stockholders’ equity $ 2,049,735  $ 2,111,963 




6


STRATEGIC EDUCATION, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
For the nine months ended September 30,
2024 2025
Cash flows from operating activities:
Net income $ 87,348  $ 88,705 
Adjustments to reconcile net income to net cash provided by operating activities:
Gain on early termination of operating leases, net (6,166) — 
Amortization of deferred financing costs 421  318 
Amortization of investment discount/premium (47) (413)
Depreciation and amortization 33,033  35,160 
Deferred income taxes (2,272) 2,917 
Stock-based compensation 18,789  17,195 
Impairment of right-of-use lease assets —  4,685 
Changes in assets and liabilities:
Tuition receivable, net (27,849) (36,940)
Other assets (15,877) (12,678)
Accounts payable and accrued expenses 12,878  9,167 
Income taxes payable and income taxes receivable (646) (5,488)
Contract liabilities 57,576  60,211 
Other liabilities (3,762) (3,837)
Net cash provided by operating activities 153,426  159,002 
Cash flows from investing activities:
Purchases of property and equipment (29,346) (32,009)
Purchases of marketable securities (14,720) (25,804)
Proceeds from marketable securities 29,525  57,575 
Proceeds from other investments 20  — 
Other investments (490) (265)
Cash paid for acquisition, net of cash acquired (163) (36)
Net cash used in investing activities (15,174) (539)
Cash flows from financing activities:
Common dividends paid (44,262) (43,387)
Payments on long-term debt (61,275) — 
Net payments for stock awards (3,514) (9,720)
Repurchase of common stock (5,000) (94,316)
Net cash used in financing activities (114,051) (147,423)
Effect of exchange rate changes on cash, cash equivalents, and restricted cash 1,495  2,815 
Net increase in cash, cash equivalents, and restricted cash 25,696  13,855 
Cash, cash equivalents, and restricted cash — beginning of period 181,925  146,656 
Cash, cash equivalents, and restricted cash — end of period $ 207,621  $ 160,511 



7


STRATEGIC EDUCATION, INC.
UNAUDITED SEGMENT REPORTING
(in thousands)

For the three months ended September 30, For the nine months ended September 30,
2024 2025 2024 2025
Revenues:
U.S. Higher Education $ 207,709  $ 213,067  $ 643,558  $ 649,710 
Australia/New Zealand 71,948  68,589  190,453  185,993 
Education Technology Services 26,301  38,293  74,463  109,307 
Consolidated revenues $ 305,958  $ 319,949  $ 908,474  $ 945,010 
Income from operations:
U.S. Higher Education $ 11,446  $ 22,853  $ 59,284  $ 73,568 
Australia/New Zealand 14,846  12,485  26,651  23,145 
Education Technology Services 10,792  15,955  30,914  44,831 
Restructuring costs (758) (14,251) 2,757  (18,948)
Consolidated income from operations $ 36,326  $ 37,042  $ 119,606  $ 122,596 




8


Non-GAAP Financial Measures

In our press release and schedules, we report certain financial measures that are not required by, or presented in accordance with, accounting principles generally accepted in the United States of America (“GAAP”). We discuss management’s reasons for reporting these non-GAAP measures below, and the press release schedules that follow reconcile the most directly comparable GAAP measure to each non-GAAP measure that we reference. Although management evaluates and presents these non-GAAP measures for the reasons described below, please be aware that these non-GAAP measures have limitations and should not be considered in isolation or as a substitute for total costs and expenses, income from operations, operating margin, income before income taxes, net income, earnings per share or any other comparable financial measure prescribed by GAAP. In addition, we may calculate and/or present these non-GAAP financial measures differently than measures with the same or similar names that other companies report, and as a result, the non-GAAP measures we report may not be comparable to those reported by others.

Management uses certain non-GAAP measures to evaluate financial performance because those non-GAAP measures allow for period-over-period comparisons of the Company’s ongoing operations before the impact of certain items described below. Management believes this information is useful to investors to compare the Company’s results of operations period-over-period. These measures are Adjusted Total Costs and Expenses, Adjusted Income from Operations, Adjusted Operating Margin, Adjusted Income Before Income Taxes, Adjusted Net Income, Adjusted Diluted Earnings Per Share (EPS), Earnings Before Interest, Taxes, Depreciation and Amortization (EBITDA), Adjusted EBITDA, and Free Cash Flow. We define Adjusted Total Costs and Expenses, Adjusted Income from Operations, Adjusted Operating Margin, Adjusted Income Before Income Taxes, Adjusted Net Income, and Adjusted Diluted EPS to exclude (1) severance costs, asset impairment charges, gains/losses on sale of real estate and early termination of leased facilities, and other costs associated with the Company’s restructuring activities, (2) income/loss recognized from the Company’s investments in partnership interests and other investments, and (3) discrete tax adjustments utilizing adjusted effective income tax rates of 29.5% and 29.0% for the three months ended September 30, 2024 and 2025, respectively. To illustrate currency impacts to operating results, Revenue, Adjusted Total Costs and Expenses, Adjusted Income from Operations, Adjusted Operating Margin, Adjusted Income Before Income Taxes, Adjusted Net Income, and Adjusted Diluted EPS for the three months ended September 30, 2025 are also presented on a constant currency basis utilizing an exchange rate of 0.67 Australian Dollars to U.S. Dollars, which was the average exchange rate for the same period in 2024. We define EBITDA as net income before other income (expense), the provision for income taxes, depreciation and amortization, and from this amount in arriving at Adjusted EBITDA we also exclude stock-based compensation expense, amortization expense associated with deferred implementation costs incurred in cloud computing arrangements, and the amounts in (1) above. We define Free Cash Flow as net cash provided by operating activities less purchases of property and equipment. These non-GAAP measures are reconciled to the most directly comparable GAAP measures in the sections that follow. Non-GAAP measures should not be viewed as substitutes for GAAP measures.




9


STRATEGIC EDUCATION, INC.
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
ADJUSTED TOTAL COSTS AND EXPENSES, ADJUSTED INCOME FROM OPERATIONS, ADJUSTED OPERATING MARGIN, ADJUSTED INCOME BEFORE INCOME TAXES, ADJUSTED NET INCOME, AND ADJUSTED EPS
(in thousands, except per share data)
For the three months ended September 30, 2024
Non-GAAP Adjustments
As Reported
(GAAP)
Restructuring costs(1)
Loss from other investments(2)
Tax
adjustments(3)
As Adjusted
(Non-GAAP)
Total costs and expenses $ 269,632  $ (758) $ —  $ —  $ 268,874 
Income from operations $ 36,326  $ 758  $ —  $ —  $ 37,084 
Operating margin 11.9  % 12.1  %
Income before income taxes $ 38,590  $ 758  $ 290  $ —  $ 39,638 
Net income $ 27,748  $ 758  $ 290  $ (851) $ 27,945 
Earnings per share:
Diluted $ 1.15 $ 1.16
Weighted average shares outstanding:
Diluted 24,173 24,173
For the three months ended September 30, 2025
Non-GAAP Adjustments
As Reported
(GAAP)
Restructuring costs(1)
Loss from other investments(2)
Tax
adjustments(3)
As Adjusted
(Non-GAAP)
Total costs and expenses $ 282,907  $ (14,251) $ —  $ —  $ 268,656 
Income from operations $ 37,042  $ 14,251  $ —  $ —  $ 51,293 
Operating margin 11.6  % 16.0  %
Income before income taxes $ 36,769  $ 14,251  $ 2,147  $ —  $ 53,167 
Net income $ 26,630  $ 14,251  $ 2,147  $ (5,279) $ 37,749 
Earnings per share:
Diluted $ 1.15 $ 1.63
Weighted average shares outstanding:
Diluted 23,209 23,209
(1)Reflects severance costs, asset impairment charges, gains/losses on sale of real estate and early termination of leased facilities, and other costs associated with the Company’s restructuring activities.
(2)Reflects income/loss recognized from the Company’s investments in partnership interests and other investments.
(3)Reflects tax impacts of the adjustments described above and discrete tax adjustments related to stock-based compensation and other adjustments, utilizing adjusted effective income tax rates of 29.5% and 29.0% for the three months ended September 30, 2024 and 2025, respectively.



10


STRATEGIC EDUCATION, INC.
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
Q3 2025 AS ADJUSTED WITH CONSTANT CURRENCY
(in thousands, except per share data)

As Reported
(GAAP)
Non-GAAP adjustments(1)
Constant currency adjustment(2)
As Adjusted with Constant Currency
(Non-GAAP)
Revenues $ 319,949 $ —  $ 1,722  $ 321,671
Total costs and expenses $ 282,907 $ (14,251) $ 1,323  $ 269,979
Income from operations $ 37,042 $ 14,251  $ 399  $ 51,692
Operating margin 11.6% 16.1%
Income before income taxes $ 36,769 $ 16,398  $ 411  $ 53,578
Net income $ 26,630 $ 11,119  $ 291  $ 38,040
Earnings per share:
Diluted $ 1.15 $ 1.64
Weighted average shares outstanding:
Diluted 23,209 23,209
(1)Reflects non-GAAP adjustments related to restructuring costs, income/loss from other investments, and tax adjustments as described further in the Unaudited Reconciliation of Non-GAAP Financial Measures table above.
(2)Reflects an adjustment to translate foreign currency results after the non-GAAP adjustments for the three months ended September 30, 2025 at a constant exchange rate of 0.67 Australian Dollars to U.S. Dollars, which was the average exchange rate for the same period in 2024.



11


STRATEGIC EDUCATION, INC.
UNAUDITED NON-GAAP SEGMENT REPORTING
(in thousands)
For the three months ended September 30, For the nine months ended September 30,
2024 2025 2024 2025
Revenues:
U.S. Higher Education
$ 207,709  $ 213,067  $ 643,558  $ 649,710 
Australia/New Zealand
71,948  68,589  190,453  185,993 
Education Technology Services
26,301  38,293  74,463  109,307 
Consolidated revenues $ 305,958  $ 319,949  $ 908,474  $ 945,010 
Income from operations:
U.S. Higher Education
$ 11,446  $ 22,853  $ 59,284  $ 73,568 
Australia/New Zealand
14,846  12,485  26,651  23,145 
Education Technology Services
10,792  15,955  30,914  44,831 
Restructuring costs
(758) (14,251) 2,757  (18,948)
Consolidated income from operations 36,326  37,042  119,606  122,596 
Adjustments to consolidated income from operations:
Restructuring costs
758  14,251  (2,757) 18,948 
Total adjustments to consolidated income from operations 758  14,251  (2,757) 18,948 
Adjusted income from operations by segment:
U.S. Higher Education
11,446  22,853  59,284  73,568 
Australia/New Zealand
14,846  12,485  26,651  23,145 
Education Technology Services
10,792  15,955  30,914  44,831 
Total adjusted income from operations $ 37,084  $ 51,293  $ 116,849  $ 141,544 





12


STRATEGIC EDUCATION, INC.
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
EBITDA AND ADJUSTED EBITDA
(in thousands)


For the three months ended September 30,
2024 2025
Net income $ 27,748  $ 26,630 
Provision for income taxes
10,842  10,139 
Other (income) expense
(2,264) 273 
Depreciation and amortization
10,806  11,962 
EBITDA (1)
47,132  49,004 
Stock-based compensation
6,887  5,868 
 Restructuring costs (2)
689  12,425 
 Cloud computing amortization (3)
1,528  2,321 
Adjusted EBITDA (1)
$ 56,236  $ 69,618 
(1)Denotes non-GAAP financial measures. Please see the information in the Non-GAAP Financial Measures section of this press release for more detail regarding these adjustments and management’s reasons for providing this information.
(2)Reflects severance costs, asset impairment charges, gains/losses on sale of real estate and early termination of leased facilities, and other costs associated with the Company’s restructuring activities. Excludes $1.8 million of depreciation and amortization expense for the three months ended September 30, 2025 and $0.1 million of stock-based compensation expense for the three months ended September 30, 2024.
(3)Reflects amortization expense associated with deferred implementation costs incurred in cloud computing arrangements.





13


STRATEGIC EDUCATION, INC.
UNAUDITED RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
FREE CASH FLOW
(in thousands)


For the nine months ended September 30,
2024 2025
Net cash provided by operating activities $ 153,426  $ 159,002 
Purchases of property and equipment (29,346) (32,009)
Free cash flow (1)
$ 124,080  $ 126,993 
(1)Denotes a non-GAAP financial measure. Please see the information in the Non-GAAP Financial Measures section of this press release for more detail regarding these adjustments and management’s reasons for providing this information.







14