| Stage | LRN | % of rev | LAUR | % of rev | Gap · A − B |
|---|---|---|---|---|---|
| Revenue | $639M | 100.00% | $485M | 100.00% | LRN ×1.32 |
| Gross profit | $241M | 37.71% | $132M | 27.15% | LRN +10.6pp |
| Operating income | $84M | 13.18% | $119M | 24.56% | LAUR +11.4pp |
| Pre-tax income | $83M | 12.96% | $121M | 24.99% | LAUR +12.0pp |
| Net income | $65M | 10.15% | $101M | 20.87% | LAUR +10.7pp |
| Stage | LRN | LAUR | Gap · A − B |
|---|---|---|---|
| Revenue | $639M100.00% | $485M100.00% | LRN ×1.32 |
| Gross profit | 37.71%$241M | 27.15%$132M | LRN +10.6pp |
| Operating income | 13.18%$84M | 24.56%$119M | LAUR +11.4pp |
| Pre-tax income | 12.96%$83M | 24.99%$121M | LAUR +12.0pp |
| Net income |
| 10.15%$65M |
| 20.87%$101M |
| LAUR +10.7pp |
No disclosed counterparties: LAUR.
None