| Stage | LAUR | % of rev | PRDO | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $485M | 100.00% | $216M | 100.00% | LAUR ×2.25 |
| Gross profit | $132M | 27.15% | $216M | 100.00% | PRDO +72.9pp |
| Operating income | $119M | 24.56% | $55M | 25.52% | PRDO +1.0pp |
| Pre-tax income | $121M | 24.99% | $61M | 28.18% | PRDO +3.2pp |
| Net income | $101M | 20.87% | $44M | 20.56% | LAUR +0.3pp |
| Stage | LAUR | PRDO | Gap · A − B |
|---|---|---|---|
| Revenue | $485M100.00% | $216M100.00% | LAUR ×2.25 |
| Gross profit | 27.15%$132M | 100.00%$216M | PRDO +72.9pp |
| Operating income | 24.56%$119M | 25.52%$55M | PRDO +1.0pp |
| Pre-tax income | 24.99%$121M | 28.18%$61M | PRDO +3.2pp |
| Net income |
| 20.87%$101M |
| 20.56%$44M |
| LAUR +0.3pp |
None
No disclosed counterparties: LAUR.