Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

LAUREATE EDUCATION, INC. LAUR

· Consumer · Services-Educational Services

FY2025 10-K, filed 2026-02-19
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 2 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +8.6% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +1.5 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $263M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+8.6%
as of 2025-12-31
Latest annual operating margin
25.3%
as of 2025-12-31
Free cash flow
$263M
as of 2025-12-31
Debt / equity
0.06x
as of 2025-12-31
ROIC snapshot
26.1%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 10 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-19prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Sales Revenue Gross$2.27B
    share n/a
    +10.5% yoy
  • Tuition$2.05B
    share n/a
    +10.8% yoy
  • Sales Discounts Waivers And Scholarships-$569M
    share n/a
    +16.5% yoy
  • Other Services$225M
    share n/a
    +8.0% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

By geography
Revenue
  • Mexico$877M
    51.6%
    +4.3% yoy
  • PE$824M
    48.4%
    +13.7% yoy
  • United States$142K
    0.0%
    -38.5% yoy

Members sum to the consolidated $1.7B for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-30prior period 2025-06-30 from the same filingView filing
  • Sales Revenue Gross$826M
    share n/a
    +22.0% yoy
  • Tuition And Educational Services$759M
    share n/a
    +21.1% yoy
  • Sales Discounts Waivers And Scholarships-$210M
    share n/a
    +37.5% yoy
  • Other Services$67M
    share n/a
    +33.8% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,122 US-listed filers · 481 in Consumer
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$1.7B
64thof 3,301
middle third
48thof 463
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
8.6%
58thof 3,135
middle third
74thof 449
top third
Operating margin
operating income ÷ revenue
25.3%
90thof 2,819
top third
96thof 432
top third
Net margin
net income ÷ revenue
16.6%
82ndof 3,263
top third
94thof 459
top third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
15.5%
77thof 2,679
top third
92ndof 417
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
23.7%
89thof 3,577
top third
83rdof 410
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
0.8%
74thof 2,895
top third
45thof 414
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
-0.2×
82ndof 1,547
top third
86thof 242
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.3×
40thof 2,183
middle third
33rdof 298
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-4.2%
47thof 3,577
middle third
41stof 415
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
18.5%
30thof 3,059
bottom third
21stof 325
bottom third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.30×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-4.2%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
18.5%
change in net operating assets ÷ average net operating assets
Cash-backed years
3 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.23×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 10 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Share repurchases
PaymentsForRepurchaseOfCommonStock
quarter 2021-03-31$1.22M
10-Q 2021-05-06
$145M
10-Q 2022-05-05
+11785.8%first · latest
Operating income
OperatingIncomeLoss
quarter 2020-06-30-$255M
10-Q 2020-08-06
$29.1M
10-Q 2021-08-05
+111.4%first · latest · 3 filings carry it
Share repurchases
PaymentsForRepurchaseOfCommonStock
quarter 2020-03-31$29.2M
10-Q 2020-05-07
$1.14M
10-Q 2021-05-06
-96.1%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2020-03-31$529M
10-Q 2020-05-07
$192M
10-Q 2021-05-06
-63.6%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
quarter 2020-06-30$792M
10-Q 2020-08-06
$304M
10-Q 2021-08-05
-61.6%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2020-06-30$630M
10-Q 2020-08-06
$284M
10-Q 2021-08-05
-54.9%first · latest
Cash
CashAndCashEquivalentsAtCarryingValue
balance at 2020-03-31$547M
10-Q 2020-05-07
$300M
10-Q 2021-05-06
-45.2%first · latest
Operating income
OperatingIncomeLoss
quarter 2020-03-31-$117M
10-Q 2020-05-07
-$77.1M
10-Q 2021-05-06
+34.2%first · latest · 3 filings carry it
Interest expense
InterestExpense
quarter 2020-03-31$36.1M
10-Q 2020-05-07
$25.3M
10-Q 2021-05-06
-30.0%first · latest
Interest expense
InterestExpense
quarter 2020-06-30$33.8M
10-Q 2020-08-06
$25.7M
10-Q 2021-08-05
-24.0%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260730View filing
Commitments and contingencies · 2,354 characters as filed

Commitments and Contingencies Contingencies Laureate is subject to legal proceedings, claims, governmental audits, and other matters arising in the ordinary course of business. In managements opinion, we have adequate legal defenses, insurance coverage, and/or accrued liabilities with respect to the eventuality of these matters. Management believes that any judgment or settlement of these matters would not have a material impact on Laureates financial position, results of operations, or cash flows. Income Tax Contingencies As of June 30, 2026 and December 31, 2025, Laureate had recorded cumulative liabilities for income tax contingencies of $74,439 and $78,979, respectively. Non-Income Tax Loss Contingencies Laureate has accrued liabilities for certain civil actions against our institutions, a portion of which existed prior to our acquisition of these entities. Laureate intends to vigorously defend against these matters. As of June 30, 2026 and December 31, 2025, approximately $13,000 and $12,800, respectively, of loss contingencies were included in Other long-term liabilities and Other current liabilities on the Consolidated Balance Sheets. We have also identified certain loss contingencies that we have assessed as being reasonably possible of loss, but not probable of loss, and could have an adverse effect on the Companys results of operations if the outcomes are unfavorable. In the aggregate, we estimate that the reasonably possible loss for these unrecorded contingencies

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 3,666 characters as filed

Debt Outstanding long-term debt was as follows: June 30, 2026 December 31, 2025 Senior long-term debt: Senior Secured Credit Facility $ 75,000 $ Other debt: Lines of credit 42,556 43,278 Note payable 21,822 22,313 Total senior and other debt 139,378 65,591 Finance lease obligations 83,789 63,463 Total long-term debt and finance leases 223,167 129,054 Less: total unamortized deferred financing costs 1,102 1,346 Less: current portion of long-term debt and finance leases 57,552 54,585 Long-term debt and finance leases, less current portion $ 164,513 $ 73,123 Senior Secured Credit Facility The Company maintains a revolving credit facility (the Revolving Credit Facility) under its credit agreement (the Amended Credit Agreement) that provides for $155,000 of revolving credit loans maturing September 18, 2028. The credit available to be borrowed under the Amended Credit Agreement, whether as revolving loans or term loans, if any, are referred to herein collectively as the Senior Secured Credit Facility. As of June 30, 2026 and December 31, 2025, the Senior Secured Credit Facility had a total outstanding balance of $75,000 and $0, respectively. Peru Term Loan On June 30, 2026, a Laureate subsidiary in Peru, Universidad Privada del Norte (UPN), entered into an agreement to borrow PEN 205,000 (approximately $60,000 at June 30, 2026). The loan bears interest at a fixed rate of 6.45% per annum and interest payments are due quarterly. Quarterly principal payments in the amount of PEN 10,2

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 1,653 characters as filed

The following table shows the components of Revenues by reportable segment and as a percentage of total revenue for the three months ended June 30, 2026 and 2025: Mexico Peru Corporate (1) Total 2026 Tuition and educational services $ 389,895 $ 368,647 $ $ 758,542 123 % Other 36,536 30,472 12 67,020 11 % Gross revenue 426,431 399,119 12 825,562 134 % Less: Discounts / waivers / scholarships (157,435) (52,264) (209,699) (34) % Total $ 268,996 $ 346,855 $ 12 $ 615,863 100 % 2025 Tuition and educational services $ 306,224 $ 320,360 $ $ 626,584 120 % Other 27,650 22,402 53 50,105 9 % Gross revenue 333,874 342,762 53 676,689 129 % Less: Discounts / waivers / scholarships (116,505) (36,028) (152,533) (29) % Total $ 217,369 $ 306,734 $ 53 $ 524,156 100 % (1) Includes the elimination of inter-segment revenues. The following table shows the components of Revenues by reportable segment and as a percentage of total revenue for the six months ended June 30, 2026 and 2025: Mexico Peru Corporate (1) Total 2026 Tuition and educational services $ 672,238 $ 422,410 $ $ 1,094,648 123 % Other 79,182 45,290 28 124,500 14 % Gross revenue 751,420 467,700 28 1,219,148 137 % Less: Discounts / waivers / scholarships (271,782) (58,891) (330,673) (37) % Total $ 479,638 $ 408,809 $ 28 $ 888,475 100 % 2025 Tuition and educational services $ 550,293 $ 359,867 $ $ 910,160 120 % Other 67,250 33,449 104 100,803 13 % Gross revenue 617,543 393,316 104 1,010,963 133 % Less: Discounts / waivers / scholarships (2

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Goodwill and intangibles · 325 characters as filed

Goodwill The change in the net carrying amount of Goodwill from December 31, 2025 through June 30, 2026 was composed of the following items: Mexico Peru Total Balance at December 31, 2025 $ 557,241 $ 80,059 $ 637,300 Currency translation adjustments 12,348 (1,344) 11,004 Balance at June 30, 2026 $ 569,589 $ 78,715 $ 648,304

GoodwillAndIntangibleAssetsDisclosureTextBlock

Income taxes · 683 characters as filed

Income Taxes Laureates income tax provisions for all periods consist of federal, state and foreign income taxes. The tax provisions for the six months ended June 30, 2026 and 2025 are based on estimated full-year effective tax rates, adjusted for discrete income tax items related specifically to the interim periods. Laureate has operations in multiple countries at various statutory tax rates and other operations that are loss-making entities for which it is not more likely than not that a tax benefit will be realized on the loss. For the six months ended June 30, 2026, the Company recognized income tax expense of $75,956, as compared to $71,876 in the prior-year period.

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

Legal matters · 881 characters as filed

Legal and Regulatory Matters Laureate is subject to legal proceedings, claims, governmental audits, and other matters arising in the ordinary course of business. In managements opinion, we have adequate legal defenses, insurance coverage, and/or accrued liabilities with respect to the eventuality of these matters. Management believes that any judgment or settlement of these matters would not have a material impact on Laureates financial position, results of operations, or cash flows. Our institutions are subject to uncertain and varying laws and regulations, and any changes to these laws or regulations or their application to us may materially adversely affect our business, financial condition and results of operations. There have been no material changes to the laws and regulations affecting our higher education institutions that are described in our 2025 Form 10-K.

LegalMattersAndContingenciesTextBlock · excerpt; the full note is in the filing

Revenue recognition · 5,622 characters as filed

Revenue Revenue Recognition Our revenues primarily consist of tuition revenues from enrolled students. We also generate other revenues from student fees, short courses, and other education-related activities. These other revenues are less material to our overall financial results and have a tendency to trend with tuition revenues. Revenues are recognized when control of the promised goods or services is transferred to our customers in an amount that reflects the consideration we expect to be entitled to in exchange for those goods or services. These revenues are recognized net of scholarships and other discounts, refunds and waivers. Laureates institutions have various billing and academic cycles. We determine revenue recognition through the five-step model prescribed by ASC Topic 606, Revenue from Contracts with Customers , as follows: Identification of the contract, or contracts, with a customer; Identification of the performance obligations in the contract; Determination of the transaction price; Allocation of the transaction price to the performance obligations in the contract; and Recognition of revenue when, or as, we satisfy a performance obligation. We assess collectability on a portfolio basis prior to recording revenue. If a student withdraws from an institution, Laureate's obligation to issue a refund depends on the refund policy at that institution and the timing of the student's withdrawal. Generally, our refund obligations are reduced over the course of the acad

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 7,341 characters as filed

Business and Geographic Segment Information Laureates educational services are offered through two reportable segments: Mexico and Peru. Laureate determines its segments based on information utilized by the chief operating decision maker to allocate resources and assess performance. Laureates Chief Executive Officer is the chief operating decision maker. Our segments generate revenues by providing an education that emphasizes profession-oriented fields of study with undergraduate and graduate degrees in a wide range of disciplines. Our educational offerings utilize campus-based, online and hybrid (a combination of online and in-classroom) courses and programs to deliver their curriculum. The Mexico and Peru markets are characterized by what we believe is a significant imbalance between supply and demand. The demand for higher education is large and growing and is fueled by several demographic and economic factors, including a growing middle class, global growth in services and technology-related industries and recognition of the significant personal and economic benefits gained by graduates of higher education institutions. The target demographics are primarily 18- to 24-year-olds in the countries in which we compete. We compete with other private higher education institutions on the basis of price, educational quality, reputation and location. We believe that we compare favorably with competitors because of our focus on quality, professional-oriented curriculum and the compe

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 6,585 characters as filed

Stockholders Equity The components of net changes in stockholders equity for the six months ended June 30, 2026 are as follows: Laureate Education, Inc. Stockholders Common stock Additional paid-in capital Retained earnings Accumulated other comprehensive loss Non-controlling interests Total stockholders equity Shares Amount Balance at December 31, 2025 142,940 $ 572 $ 1,075,460 $ 416,889 $ (304,984) $ (575) $ 1,187,362 Non-cash share-based compensation 2,616 2,616 Purchase and retirement of common stock (3,168) (13) (23,835) (82,307) (106,155) Exercise of stock options and vesting of restricted stock units, net of shares withheld to satisfy tax withholding 206 1 (2,364) (2,363) Net loss (21,594) (21,594) Foreign currency translation adjustment, net of tax of $0 (11,858) (1) (11,859) Minimum pension liability adjustment, net of tax of $0 48 48 Balance at March 31, 2026 139,978 $ 560 $ 1,051,877 $ 312,988 $ (316,794) $ (576) $ 1,048,055 Non-cash share-based compensation 4,123 4,123 Purchase and retirement of common stock (2,237) (9) (16,814) (59,586) (76,409) Exercise of stock options and vesting of restricted stock units, net of shares withheld to satisfy tax withholding 8 Reclassification of redeemable equity to non-redeemable equity 699 699 Net income 137,103 137,103 Foreign currency translation adjustment, net of tax of $0 27,235 1 27,236 Balance at June 30, 2026 137,749 $ 551 $ 1,039,885 $ 390,505 $ (289,559) $ (575) $ 1,140,807 Stock Repurchases On September 13, 2024, th

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 286 characters as filed

Subsequent Events As discussed in Note 7, Stockholders Equity, on July 30, 2026, the Company announced that its Board of Directors had approved an additional $150,000 increase to the existing authorization for the Companys stock repurchase program, which has no fixed expiration date.

SubsequentEventsTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.