Laureate Education Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	1,738	1,702	1,567	1,484	1,242	1,087
Revenue Growth (YoY)	13.81%	8.64%	5.55%	19.48%	14.32%	6.03%
Cost of Revenue	1,270	1,220	1,147	1,090	907.37	814.49
Gross Profit	467.98	482.18	419.76	394.51	334.91	272.21
Selling, General & Admin	51.22	51.07	45.78	52.61	64.75	204.37
Other Operating Expenses	-	-	-	3.07	0.14	72.49
Total Operating Expenses	51.22	51.07	45.78	55.69	64.89	276.86
Operating Income	416.77	431.1	373.98	338.82	270.01	-4.65
Interest Income	7.49	7.1	8.06	9.09	7.57	4.38
Interest Expense	-11.43	-10.66	-18.1	-20.99	-16.42	-46.28
Other Non-Operating Income (Expense)	-14.77	-26.42	50.84	-72.29	-15.05	64.92
Total Non-Operating Income (Expense)	-18.71	-29.98	40.8	-84.19	-23.9	23.02
Pretax Income	224.07	400.91	414.48	254.46	245.85	-137.51
Provision for Income Taxes	120.5	117.31	118.98	137.6	185.39	145.57
Net Income	279.29	281.6	297.13	97.83	77.83	679.31
Minority Interest in Earnings	2.21	2.15	-0.08	-0.32	-0.6	11.34
Earnings From Discontinued Operations	-0.25	-0.03	0.65	-9.76	8.26	486.87
Net Income to Common	279.29	281.6	297.13	97.83	77.83	679.31
Net Income Growth	-3.25%	-5.23%	203.72%	25.69%	-88.54%	-
Shares Outstanding (Basic)	145	148	153	157	168	190
Shares Outstanding (Diluted)	146	149	154	158	168	190
Shares Change (YoY)	-3.52%	-3.40%	-2.52%	-6.17%	-11.29%	-9.55%
EPS (Basic)	1.91	1.91	1.93	0.69	0.42	1.01
EPS (Diluted)	1.90	1.89	1.92	0.68	0.41	1.01
EPS Growth	1.06%	-1.56%	182.35%	65.85%	-59.41%	-
Shares Outstanding	139.98	142.94	150.79	157.59	157.01	180.61
Free Cash Flow	263.59	263.15	160.85	194.34	125.47	-206.53
Free Cash Flow Growth	0.17%	63.60%	-17.24%	54.89%	-	-
Free Cash Flow Per Share	1.80	1.77	1.05	1.23	0.75	-1.09
Gross Margin	26.92%	28.33%	26.79%	26.58%	26.96%	25.05%
Operating Margin	23.97%	25.33%	23.87%	22.83%	21.74%	-0.43%
Profit Margin	16.21%	16.67%	18.92%	7.23%	5.55%	18.75%
FCF Margin	15.16%	15.46%	10.27%	13.09%	10.10%	-19.00%
EBITDA	535.03	541.89	479.19	441.68	358.54	140.61
EBITDA Margin	30.78%	31.84%	30.59%	29.76%	28.86%	12.94%
EBIT	416.77	431.1	373.98	338.82	270.01	-4.65
EBIT Margin	23.97%	25.33%	23.87%	22.83%	21.74%	-0.43%
Effective Tax Rate	53.78%	29.26%	28.71%	54.08%	75.41%	-105.87%

Updated Apr 30, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q