Laureate Education, Inc.
LAUR · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,567 | $1,484 | $1,242 | $1,087 |
| % Growth | 5.5% | 19.5% | 14.3% | – |
| Cost of Goods Sold | $1,147 | $1,090 | $907 | $814 |
| Gross Profit | $420 | $395 | $335 | $272 |
| % Margin | 26.8% | 26.6% | 27% | 25% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $46 | $53 | $65 | $204 |
| SG&A Expenses | $46 | $53 | $65 | $204 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $3 | $0 | $72 |
| Operating Expenses | $46 | $56 | $65 | $277 |
| Operating Income | $374 | $339 | $270 | -$5 |
| % Margin | 23.9% | 22.8% | 21.7% | -0.4% |
| Other Income/Exp. Net | $41 | -$84 | -$24 | -$133 |
| Pre-Tax Income | $415 | $255 | $246 | -$138 |
| Tax Expense | $119 | $138 | $185 | $146 |
| Net Income | $296 | $108 | $70 | $192 |
| % Margin | 18.9% | 7.2% | 5.6% | 17.7% |
| EPS | 1.93 | 0.75 | 0.37 | -1.49 |
| % Growth | 157.3% | 102.7% | 124.8% | – |
| EPS Diluted | 1.92 | 0.74 | 0.37 | -1.49 |
| Weighted Avg Shares Out | 153 | 157 | 168 | 190 |
| Weighted Avg Shares Out Dil | 154 | 158 | 168 | 190 |
| Supplemental Information | – | – | – | – |
| Interest Income | $8 | $9 | $8 | $4 |
| Interest Expense | $18 | $21 | $16 | $46 |
| Depreciation & Amortization | $105 | $103 | $89 | $145 |
| EBITDA | $538 | $378 | $351 | $54 |
| % Margin | 34.3% | 25.5% | 28.2% | 5% |