Previous Close | $1.33 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Educational Development Corporation operates in the publishing and distribution sector, specializing in children’s educational books and learning materials. The company generates revenue through two primary segments: its Publishing division, which produces proprietary titles under brands like Usborne Books & More, and its Distribution division, which markets these products via a direct-selling network of independent consultants. This dual-channel approach allows EDUC to leverage both direct consumer engagement and scalable distribution. The company competes in a niche but competitive market, where brand recognition and educational value are critical differentiators. Its focus on high-quality, curriculum-aligned content positions it favorably among parents and educators seeking supplemental learning tools. However, the rise of digital educational resources presents both a challenge and an opportunity for future adaptation.
For FY 2024, EDUC reported revenue of $51.0 million, with net income of $0.5 million, reflecting a slim net margin of approximately 1.1%. Diluted EPS stood at $0.0659, indicating modest profitability. Operating cash flow was $8.8 million, significantly higher than net income, suggesting non-cash adjustments or working capital efficiencies. Capital expenditures were minimal at $0.8 million, underscoring a capital-light model.
The company’s earnings power appears constrained, with diluted EPS below $0.10. Operating cash flow, however, demonstrates stronger underlying cash generation relative to reported earnings. The capital-light model, evidenced by low capex, suggests efficient use of capital, though the high total debt of $35.6 million raises questions about leverage and interest coverage.
EDUC’s balance sheet shows $0.8 million in cash and equivalents against $35.6 million in total debt, indicating a leveraged position. The debt-to-equity ratio is elevated, potentially limiting financial flexibility. The absence of dividend payments may reflect a focus on debt management or reinvestment needs, though the company’s ability to service obligations remains a key monitorable.
Revenue trends are not provided, but the modest net income suggests limited recent growth. The company does not pay dividends, likely prioritizing debt reduction or operational reinvestment. Future growth may hinge on expanding its direct-selling network or diversifying into digital educational products, though competitive pressures could temper upside.
With a market cap likely below $100 million given the share count and EPS, EDUC trades at a low earnings multiple, reflecting its niche market and financial constraints. Investors may discount the stock due to leverage and limited profitability, though the strong operating cash flow could support a revaluation if sustained.
EDUC’s strengths lie in its established brand and dual-channel distribution, but its high debt and thin margins pose risks. The outlook depends on its ability to adapt to digital trends while managing leverage. Success in expanding its consultant network or introducing new product lines could improve profitability, but execution risks remain significant.
10-K filing for FY 2024
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |