2U, INC.

EDGAR

127 filing records in this dataset, filed from 2014-02-21 to 2024-08-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

181 million USD

2024 Q2 · USD

Exact inputs and evidence

Operating margin

-239.11%

2024 Q2 · %

Exact inputs and evidence
  • Operating Income: -432040000 USD Source
  • Revenue: 180683000 USD Source

Operating cash flow

-92.2 million USD

2024 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -19925000 USD Source
  • Operating Cash Flow: 72249000 USD Source

Free cash flow

-92.5 million USD

2024 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -19925000 USD Source
  • Operating Cash Flow: 72249000 USD Source
  • Capital Expenditure: 465000 USD Source
  • Capital Expenditure: 176000 USD Source
Cash and cash equivalents
22.6 million USD Source
Exact value

22621000 USD

Long-term debt including current maturities
908 million USD Source
Exact value

908298000 USD

Shares outstanding
2.81 million shares Source
Exact value

2805301 shares

Reported share-count change

-96.53% · -78.2 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 80957654 shares · 2023-06-30· Source
  • 2805301 shares · 2024-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

864 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Revenue: 229699000 USD · 2023-07-01 – 2023-09-30 Source
  • Revenue: 945953000 USD · 2023-01-01 – 2023-12-31 Source
  • Revenue: 690292000 USD · 2023-01-01 – 2023-09-30 Source
  • Revenue: 198377000 USD · 2024-01-01 – 2024-03-31 Source
  • Revenue: 180683000 USD · 2024-04-01 – 2024-06-30 Source

Capital expenditure

4.38 million USD

2023-07-01 – 2024-06-30

Exact inputs and evidence
  • Capital expenditure: 4335000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 2105000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 6021000 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 4335000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 176000 USD · 2024-01-01 – 2024-03-31 Source
  • Capital expenditure: 465000 USD · 2024-01-01 – 2024-06-30 Source
  • Capital expenditure: 176000 USD · 2024-01-01 – 2024-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-08-09.

Financial data available through: 2023-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2023-12-31
  • Operating income: 8 of 11 periods available· newest 2023-12-31
  • Net income: 8 of 11 periods available· newest 2023-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2023-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2023-12-31
  • Total assets: 6 of 11 periods available· newest 2023-12-31
  • Total liabilities: 6 of 11 periods available· newest 2023-12-31
  • Current assets: 6 of 11 periods available· newest 2023-12-31
  • Current liabilities: 6 of 11 periods available· newest 2023-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2023-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2023-12-31
  • Shares outstanding: 6 of 11 periods available· newest 2023-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -1.8%

    Prior period

    USD 963.08 million

    –

    Current period

    USD 945.95 million

    –

    Exact inputs and evidence

    945953000 − 963080000 = -17127000 USD

    963080000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    945953000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 4.54 million

    Prior period

    −USD 322.15 million

    –

    Current period

    −USD 317.61 million

    –

    Exact inputs and evidence

    -317607000 − -322151000 = 4544000 USD

    -322151000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -317607000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    -131.4%

    Prior period

    USD 10.93 million

    –

    Current period

    −USD 3.43 million

    –

    Exact inputs and evidence

    -3431000 − 10927000 = -14358000 USD

    10927000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    -3431000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -48.8%

    Prior period

    USD 11.76 million

    –

    Current period

    USD 6.02 million

    –

    Exact inputs and evidence

    6021000 − 11755000 = -5734000 USD

    11755000 USD · 2022-01-01 – 2022-12-31

    Inspect prior input Prior source

    6021000 USD · 2023-01-01 – 2023-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2023 2023-01-01 – 2023-12-31

  • Revenue USD 945.95 million 100% of revenue
  • Operating costs Derived USD 1.17 billion 124% of revenue
  • Operating income −USD 225.8 million −24% of revenue
  • Tax, interest and other Derived USD 91.8 million 9.7% of revenue
  • Net income −USD 317.61 million −34% of revenue

Cash

  • Operating cash flow −USD 3.43 million −0.4% of revenue
  • Capital expenditure USD 6.02 million 0.6% of revenue
  • Free cash flow Derived −USD 9.45 million −1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2018 Operating loss: operating costs were 111% of revenue.
  • 2019 Operating loss: operating costs were 143% of revenue.
  • 2020 Operating loss: operating costs were 123% of revenue.
  • 2021 Operating loss: operating costs were 118% of revenue.
  • 2022 Operating loss: operating costs were 127% of revenue.
  • 2023 Operating loss: operating costs were 124% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2018 2018-01-01 – 2018-12-31411769000 458309000 Derived -46540000 -8210000 Derived -38330000 -15116000 Derived
Source
2019 2019-01-01 – 2019-12-31574671000 821427000 Derived -246756000 -11534000 Derived -235222000 -65395000 Derived
Source
2020 2020-01-01 – 2020-12-31774533000 953468000 Derived -178935000 37549000 Derived -216484000 23087000 Derived
Source
2021 2021-01-01 – 2021-12-31945682000 1113120000 Derived -167438000 27328000 Derived -194766000 -27862000 Derived
Source
2022 2022-01-01 – 2022-12-31963080000 1221250000 Derived -258170000 63981000 Derived -322151000 -828000 Derived
Source
2023 2023-01-01 – 2023-12-31945953000 1171756000 Derived -225803000 91804000 Derived -317607000 -9452000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 946M 2023
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.1.0B780.1M520.1M260.0M0.0201820212023
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Revenue411769000
2019Revenue574671000
2020Revenue774533000
2021Revenue945682000
2022Revenue963080000
2023Revenue945953000

Revenue growth

Change in revenue from the same financial period one year earlier.

-1.8% 2023
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.43%31%19%7%-5%201820212023
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2018Year over yearNo prior comparable period
2019Year over year39.6%
2020Year over year34.8%
2021Year over year22.1%
2022Year over year1.8%
2023Year over year-1.8%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -23.9% 2023
Net margin -33.6% 2023
Free cash flow margin -1% 2023
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.7%-7%-20%-33%-47%201820212023
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2018Operating margin-11.3%
2019Operating margin-42.9%
2020Operating margin-23.1%
2021Operating margin-17.7%
2022Operating margin-26.8%
2023Operating margin-23.9%
2018Net margin-9.3%
2019Net margin-40.9%
2020Net margin-28%
2021Net margin-20.6%
2022Net margin-33.5%
2023Net margin-33.6%
2018Free cash flow margin-3.7%
2019Free cash flow margin-11.4%
2020Free cash flow margin3%
2021Free cash flow margin-2.9%
2022Free cash flow margin-0.1%
2023Free cash flow margin-1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.4M 2023
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.36.1M12.5M-11.2M-34.8M-58.5M201820212023
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Operating cash flow-3120000
2019Operating cash flow-51974000
2020Operating cash flow29604000
2021Operating cash flow-18074000
2022Operating cash flow10927000
2023Operating cash flow-3431000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -9.5M 2023
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.30.2M4.5M-21.2M-46.8M-72.5M201820212023
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2018Free cash flow-15116000
2019Free cash flow-65395000
2020Free cash flow23087000
2021Free cash flow-27862000
2022Free cash flow-828000
2023Free cash flow-9452000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

85% 2023
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.92%69%46%23%0%201820212023
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2018Liabilities / assets12.7%
2019Liabilities / assets40.1%
2020Liabilities / assets39.1%
2021Liabilities / assets60.7%
2022Liabilities / assets72.3%
2023Liabilities / assets85%

Current assets to current liabilities

Current assets divided by current liabilities.

0.97× 2023
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8.23×6.17×4.11×2.06×0.00×201820212023
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2018Current assets / current liabilities7.62×
2019Current assets / current liabilities1.67×
2020Current assets / current liabilities2.55×
2021Current assets / current liabilities1.18×
2022Current assets / current liabilities1.16×
2023Current assets / current liabilities0.97×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2016 2016-01-01 – 2016-12-31
−USD 20.68 million
Exact value

Exact value: -20684000 USD

2016-01-01 – 2016-12-31: -20684000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 5.21 million
Exact value

Exact value: 5210000 USD

2016-01-01 – 2016-12-31: 5210000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2017 2017-01-01 – 2017-12-31
−USD 29.42 million
Exact value

Exact value: -29423000 USD

2017-01-01 – 2017-12-31: -29423000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 8.11 million
Exact value

Exact value: 8106000 USD

2017-01-01 – 2017-12-31: 8106000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 27.32 million
Exact value

Exact value: 27316000 USD

2017-01-01 – 2017-12-31: 27316000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 19.21 million
Calculation and evidence

8106000 − 27316000 USD

Exact free cash flow: -19210000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2018 2018-01-01 – 2018-12-31
−USD 38.33 million
Exact value

Exact value: -38330000 USD

2018-01-01 – 2018-12-31: -38330000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.12 million
Exact value

Exact value: -3120000 USD

2018-01-01 – 2018-12-31: -3120000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 12 million
Exact value

Exact value: 11996000 USD

2018-01-01 – 2018-12-31: 11996000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 15.12 million
Calculation and evidence

-3120000 − 11996000 USD

Exact free cash flow: -15116000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2019 2019-01-01 – 2019-12-31
−USD 235.22 million
Exact value

Exact value: -235222000 USD

2019-01-01 – 2019-12-31: -235222000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 51.97 million
Exact value

Exact value: -51974000 USD

2019-01-01 – 2019-12-31: -51974000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 13.42 million
Exact value

Exact value: 13421000 USD

2019-01-01 – 2019-12-31: 13421000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 65.4 million
Calculation and evidence

-51974000 − 13421000 USD

Exact free cash flow: -65395000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2020 2020-01-01 – 2020-12-31
−USD 216.48 million
Exact value

Exact value: -216484000 USD

2020-01-01 – 2020-12-31: -216484000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 29.6 million
Exact value

Exact value: 29604000 USD

2020-01-01 – 2020-12-31: 29604000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.52 million
Exact value

Exact value: 6517000 USD

2020-01-01 – 2020-12-31: 6517000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 23.09 million
Calculation and evidence

29604000 − 6517000 USD

Exact free cash flow: 23087000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
−USD 194.77 million
Exact value

Exact value: -194766000 USD

2021-01-01 – 2021-12-31: -194766000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 18.07 million
Exact value

Exact value: -18074000 USD

2021-01-01 – 2021-12-31: -18074000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 9.79 million
Exact value

Exact value: 9788000 USD

2021-01-01 – 2021-12-31: 9788000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 27.86 million
Calculation and evidence

-18074000 − 9788000 USD

Exact free cash flow: -27862000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−USD 322.15 million
Exact value

Exact value: -322151000 USD

2022-01-01 – 2022-12-31: -322151000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10.93 million
Exact value

Exact value: 10927000 USD

2022-01-01 – 2022-12-31: 10927000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 11.76 million
Exact value

Exact value: 11755000 USD

2022-01-01 – 2022-12-31: 11755000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 828,000
Calculation and evidence

10927000 − 11755000 USD

Exact free cash flow: -828000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2023 2023-01-01 – 2023-12-31
−USD 317.61 million
Exact value

Exact value: -317607000 USD

2023-01-01 – 2023-12-31: -317607000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 3.43 million
Exact value

Exact value: -3431000 USD

2023-01-01 – 2023-12-31: -3431000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 6.02 million
Exact value

Exact value: 6021000 USD

2023-01-01 – 2023-12-31: 6021000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 9.45 million
Calculation and evidence

-3431000 − 6021000 USD

Exact free cash flow: -9452000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

127 filings · 4,085 latest values · 4,085 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001459417, 1459417, TWOU, edgar:1459417

Also known as 2U, INC., 2U, Inc., 2U, LLC, 2U, INC., 2tor, Inc.