Laureate Education Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

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

Updated Feb 19, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q