LAUREATE EDUCATION, INC. (LAUR) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — LAUR

Balance Sheet

(in billions USD)

Metric	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	0.16	0.16	0.24	0.14	0.11	0.13	0.13	0.13	0.13	0.11	0.13	0.32	0.16	0.29	1.86	0.43	0.56
Total Current Assets	0.37	0.27	0.37	0.32	0.23	0.26	0.29	0.26	0.28	0.29	0.28	0.46	0.40	0.49	2.17	0.90	1.31
Property, Plant & Equipment	0.65	0.63	0.57	0.55	0.52	0.51	0.53	0.57	0.54	0.56	0.54	0.49	0.51	0.52	0.49	0.52	0.54
Goodwill	0.65	0.64	0.62	0.60	0.57	0.58	0.62	0.67	0.64	0.66	0.62	0.55	0.57	0.57	0.56	0.57	0.55
Total Non-current Assets*	2.06	2.01	1.75	1.71	1.63	1.67	1.77	1.91	1.82	1.88	1.82	1.64	1.70	1.72	1.74	2.75	3.17
Total Assets	2.42	2.28	2.12	2.04	1.86	1.93	2.06	2.18	2.10	2.17	2.10	2.10	2.10	2.21	3.91	3.65	4.48
Accounts Payable	0.06	0.05	0.06	0.04	0.05	0.04	0.03	0.04	0.03	0.04	0.03	0.03	0.03	0.05	0.03	0.03	0.03
Total Current Liabilities	0.51	0.47	0.46	0.43	0.40	0.41	0.38	0.47	0.43	0.41	0.41	0.55	0.37	0.43	1.92	0.62	0.80
Long-term Debt	0.16	0.16	0.07	0.08	0.09	0.13	0.20	0.18	0.08	0.15	0.21	0.08	0.09	0.10	0.11	0.12	0.89
Total Non-current Liabilities*	0.77	0.76	0.54	0.55	0.56	0.62	0.76	0.77	0.70	0.78	0.87	0.68	0.72	0.74	0.77	0.75	1.79
Total Liabilities	1.28	1.23	1.00	0.98	0.95	1.03	1.14	1.24	1.13	1.20	1.27	1.23	1.09	1.16	2.68	1.37	2.59
Retained Earnings	0.39	0.31	0.36	0.32	0.25	0.20	0.13	0.02	0.10	0.07	0.01	0.05	0.01	(0.03)	(0.01)	(0.37)	(0.34)
Total Stockholder Equity	1.14	1.05	1.12	1.05	0.91	0.90	0.92	0.93	0.97	0.97	0.82	0.87	1.02	1.05	1.24	2.29	1.91

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Total Revenue	615.86	272.61	541.39	400.22	524.16	236.16	423.39	368.63	499.25	275.37	409.43	361.53	462.07	251.26	346.33	301.00	385.38	209.56	296.73	267.69
Cost of Revenue	378.20	289.01	347.50	316.54	317.35	238.36	287.95	285.96	319.00	253.98	279.42	291.05	294.00	225.31	252.31	229.36	242.81	182.88	237.35	181.98
Gross Profit	237.67	(16.39)	193.89	83.69	206.81	(2.20)	135.44	82.68	180.25	21.39	130.01	70.48	168.07	25.94	94.02	71.64	142.57	26.68	59.38	85.71
Selling, General & Admin	14.24	11.13	14.40	12.22	13.47	10.99	11.22	10.64	13.65	10.27	18.57	11.77	11.96	10.31	16.00	15.32	15.93	17.51	65.10	47.32
Total Operating Expenses	14.24	11.13	14.40	12.22	13.47	10.99	11.22	10.64	13.65	10.27	20.02	11.77	13.58	10.31	16.00	15.32	15.93	17.65	70.43	50.61
Operating Income	223.42	(27.53)	179.49	71.47	193.34	(13.19)	124.22	72.04	166.60	11.13	110.00	58.71	154.49	15.63	78.02	56.32	126.64	9.03	(11.05)	35.11
Interest Expense	--	--	--	--	--	--	--	--	--	4.66	3.73	5.17	6.14	5.95	4.83	3.69	4.16	3.73	5.48	3.74
Pretax Income	218.77	(27.30)	182.55	68.82	166.79	(17.25)	139.45	84.86	191.03	(0.86)	83.74	69.45	117.82	(16.55)	60.86	71.13	111.42	2.44	(20.87)	37.73
Tax Provision	81.67	(5.71)	10.98	34.45	69.36	2.52	46.45	(0.47)	63.07	9.92	36.22	33.72	57.47	10.20	26.18	39.28	71.97	47.97	(28.59)	48.12
Net Income	137.10	(21.59)	171.56	34.49	95.08	(19.50)	93.63	85.46	128.13	(10.75)	41.86	36.16	56.18	(26.61)	39.24	31.12	43.42	(44.21)	25.97	360.41
Basic EPS	0.98	(0.15)	1.16	0.23	0.65	(0.13)	0.61	0.56	0.83	(0.07)	0.28	0.23	0.35	(0.17)	0.22	0.19	0.26	(0.25)	0.15	1.94
Diluted EPS	0.98	(0.15)	1.14	0.23	0.65	(0.13)	0.60	0.56	0.83	(0.07)	0.27	0.23	0.35	(0.17)	0.22	0.19	0.25	(0.25)	0.15	1.94

Cash Flow Statement

(in billions USD)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Operating Cash Flow	0.11	0.06	0.09	0.14	0.07	0.06	0.04	0.12	0.04	0.03	0.06	0.11	0.05	0.03	0.02	0.11	(0.01)	0.05	(0.21)	0.04
Capital Expenditures	0.03	0.01	0.07	0.02	0.01	0.00	0.04	0.01	0.01	0.02	0.03	0.01	0.01	0.01	0.04	0.01	0.01	0.00	0.02	0.01
Free Cash Flow*	0.08	0.05	0.03	0.12	0.06	0.05	0.00	0.11	0.03	0.02	0.03	0.10	0.04	0.02	(0.01)	0.10	(0.02)	0.05	(0.23)	0.03
Investing Cash Flow	(0.03)	(0.01)	(0.07)	(0.02)	(0.01)	-0.00	(0.03)	(0.01)	(0.01)	(0.02)	(0.03)	(0.01)	(0.01)	(0.01)	(0.04)	0.06	(0.01)	0.01	(0.01)	1.40
Financing Cash Flow	(0.08)	(0.04)	(0.13)	(0.02)	(0.04)	(0.03)	(0.06)	(0.10)	(0.03)	0.02	(0.08)	(0.07)	(0.07)	0.02	(0.23)	(0.01)	(0.12)	(0.10)	(1.40)	(0.12)

* Derived from reported values