American Public Education Reports Third Quarter 2025 Financial Results that Exceed Top End of Guidance
American Public Education (Nasdaq: APEI) reported Q3 2025 results on Nov 10, 2025: consolidated revenue of $163.2M (up 7% YoY), Adjusted EBITDA $20.7M (up 60% YoY) and net income available to common stockholders of $5.6M vs $0.7M prior year. Cash, cash equivalents and restricted cash totaled $193.1M at Sept 30, 2025. Enrollment and registrations grew at RU, HCN and APUS; GSUSA was sold in July 2025. Q4 guidance forecasts lower revenue and EBITDA versus prior year.
American Public Education (Nasdaq: APEI) ha riportato i risultati del terzo trimestre 2025 il 10 novembre 2025: fatturato consolidato di 163,2 milioni di dollari (in crescita del 7% su base annua), EBITDA rettificato di 20,7 milioni di dollari (in crescita del 60% su base annua) e utile netto attribuibile agli azionisti ordinari di 5,6 milioni di dollari rispetto a 0,7 milioni dell'anno precedente. La cassa, gli equivalenti di cassa e la cassa vincolata ammontavano a 193,1 milioni di dollari al 30 settembre 2025. Le iscrizioni e le registrazioni sono cresciute in RU, HCN e APUS; GSUSA è stata venduta nel luglio 2025. Le previsioni per il Q4 indicano ricavi ed EBITDA inferiori rispetto all'anno precedente.
American Public Education (Nasdaq: APEI) informó los resultados del tercer trimestre de 2025 el 10 de noviembre de 2025: ingresos consolidados de 163,2 millones de dólares (un aumento del 7% interanual), EBITDA ajustado de 20,7 millones de dólares (un incremento del 60% interanual) y utilidad neta atribuible a los accionistas comunes de 5,6 millones de dólares frente a 0,7 millones del año anterior. Efectivo, equivalentes de efectivo y efectivo restringido totalizaron 193,1 millones de dólares al 30 de septiembre de 2025. Las matrículas y registros crecieron en RU, HCN y APUS; GSUSA se vendió en julio de 2025. La guía para el cuarto trimestre pronostica ingresos y EBITDA más bajos que el año anterior.
American Public Education (나스닥: APEI)는 2025년 11월 10일 2025년 3분기 실적을 발표했습니다: 연결 매출 163.2백만 달러 (전년 대비 7% 증가), 조정 EBITDA 2,070만 달러 (전년 대비 60% 증가), 보통주 보유주주에 귀속되는 순이익 5.6백만 달러 (전년 대비 0.7백만 달러). 현금, 현금성자산 및 제한 현금은 2025년 9월 30일 기준 193.1백만 달러였습니다. RU, HCN 및 APUS에서 등록 및 신청이 증가했고, GSUSA는 2025년 7월에 매각되었습니다. 4분기 가이던스는 전년 대비 매출 및 EBITDA가 더 낮을 것으로 예측됩니다.
American Public Education (Nasdaq: APEI) a publié les résultats du T3 2025 le 10 novembre 2025: chiffre d'affaires consolidé de 163,2 millions de dollars (en hausse de 7 % sur un an), EBITDA ajusté de 20,7 millions de dollars (en hausse de 60 % sur un an) et résultat net attribuable aux actionnaires ordinaires de 5,6 millions de dollars contre 0,7 million l'année précédente. La trésorerie, les équivalents de trésorerie et la trésorerie restreinte s'élevaient à 193,1 millions de dollars au 30 septembre 2025. Les inscriptions et enregistrements ont augmenté chez RU, HCN et APUS; GSUSA a été vendue en juillet 2025. Les prévisions du T4 prévoient des revenus et un EBITDA inférieurs à l'année précédente.
American Public Education (Nasdaq: APEI) meldete die Ergebnisse des dritten Quartals 2025 am 10. November 2025: konsolidierter Umsatz von 163,2 Mio. USD (plus 7 % gegenüber dem Vorjahr), bereinigtes EBITDA von 20,7 Mio. USD (plus 60 % gegenüber dem Vorjahr) und Nettogewinn, der den Stammaktionären zusteht, von 5,6 Mio. USD vs. 0,7 Mio. USD im Vorjahr. Bargeld, Barmittel und eingeschränktes Bargeld belaufen sich zum 30. September 2025 auf 193,1 Mio. USD. Die Einschreibungen und Registrierungen stiegen bei RU, HCN und APUS; GSUSA wurde im Juli 2025 verkauft. Die Q4-Prognose geht von niedrigeren Umsätzen und EBITDA im Vergleich zum Vorjahr aus.
American Public Education (ناسداك: APEI) أبلغت عن نتائج الربع الثالث من 2025 في 10 نوفمبر 2025: إيرادات موحدة قدرها 163.2 مليون دولار (ارتفاع 7% على أساس سنوي)، وEBITDA المعدل 20.7 مليون دولار (ارتفاع 60% على أساس سنوي)، وصافي الدخل المتاح للمساهمين العاديين قدره 5.6 مليون دولار مقابل 0.7 مليون للسنة السابقة. الإجمالي النقدي وما يعادله من النقد والنقد المقيد بلغ 193.1 مليون دولار حتى 30 سبتمبر 2025. ارتفعت التسجيلات والالتحاقات في RU وHCN وAPUS؛ وتم بيع GSUSA في يوليو 2025. تتوقع توجيهات الربع الرابع انخفاض الإيرادات وEBITDA مقارنة بالعام السابق.
- Revenue $163.2M, +6.6% year-over-year
- Adjusted EBITDA $20.7M, +60% year-over-year
- Net income available to common $5.6M vs $0.7M prior year
- Cash balance $193.1M at Sept 30, 2025, +21.5% vs Dec 31, 2024
- RU enrollment +10.4% YoY; HCN enrollment +17.6% YoY
- GSUSA sale reduced Corporate revenue by 90% in the quarter
- Q4 consolidated revenue guidance $150.0–$153.5M, -6% to -9% YoY
- Q4 adjusted EBITDA guidance $18.5–$22.0M, -41% to -30% YoY
- Q4 net income guidance $5.9–$8.3M, -28% to -50% YoY
Insights
Q3 results show clear operational momentum: revenue, margin and cash generation materially improved, despite a one‑time sale impact.
Consolidated revenue rose to
Reported performance includes a
Key monitorables over the next 1–3 quarters include fourth‑quarter guidance ranges (consolidated revenue
Revenue, Net Income, EPS and Adjusted EBITDA All Exceeded Guidance and Prior Year
Key Third Quarter 2025 Highlights
- Consolidated revenue for Q3 2025 increased
7% year-over-year to .$163.2 million - Revenue for the quarter was driven by year-over-year revenue increases of
19% at Hondros College of Nursing ("HCN"),16% at Rasmussen University ("RU"), and8% at American Public University System ("APUS"), partially offset by a decrease of90% at GSUSA (sold in July 2025); excluding Graduate SchoolUSA ("GSUSA") from both periods, revenue would have increased12% year-over-year.
- Revenue for the quarter was driven by year-over-year revenue increases of
- Net income available to common stockholders for Q3 2025 was
, or$5.6 million 660% , higher than net income available to common stockholders of in Q3 2024.$0.7 million - Adjusted EBITDA increased
60% to compared to$20.7 million for Q3 2024, driven by increased revenue and margin expansion of 424 bps.$12.9 million - Cash flows from operations increased
56% to from$73.5 million for Q3 2024.$47.3 million - Strong balance sheet with
of cash, cash equivalents and restricted cash at September 30, 2025, simplified capital structure and no net debt.$193.1 million - Edward H. Codispoti joined the Company as its Executive Vice President and Chief Financial Officer effective October 20, 2025.
Management Commentary
"I am very pleased that we have again exceeded our guidance ranges for all metrics by continuing to grow revenue and enrollment and by expanding margins," said Angela Selden, President and Chief Executive Officer of APEI. "Rasmussen delivered double-digit enrollment growth and positive EBITDA in the third quarter. Strong registrations at APUS also meaningfully contributed to revenue growth and margin expansion."
"In the fourth quarter, campus-based enrollments at Rasmussen continue to accelerate with
Third Quarter 2025 Financial Results
-
Total consolidated revenue for the three months ended September 30, 2025, was
, an increase of$163.2 million , or$10.1 million 6.6% , compared to in the prior year period. The increase in revenue was primarily due to an$153.1 million , or$8.2 million 16% , increase in revenue in our RU Segment, a , or$6.2 million 8% , increase in our APUS Segment, and a , or$2.9 million 19% , increase in our HCN Segment, partially offset by a , or$7.3 million 90% , reduction in revenue at GSUSA included in Corporate and Other for the period prior to its sale in July 2025; however, excluding GSUSA from the three months ended September 30, 2025, and the prior year quarter, revenue for the quarter would have grown12% . -
Total costs and expenses for the three months ended September 30, 2025, were
, an increase of$153.5 million , or$4.5 million 3.0% , compared to in the prior year period. Costs and expenses for the three months ended September 30, 2025, include a$149.0 million loss on sale of GSUSA in Corporate and Other and$3.9 million in professional fees in Corporate and Other related to the sale of GSUSA and the planned combination of APUS, RU and HCN,$0.8 million in severance costs in our HCN Segment and Corporate and Other, and a$0.6 million loss on leases in our RU Segment, all on a pre-tax basis.$0.1 million - Instructional costs and services expenses for the three months ended September 30, 2025, were
, a decrease of$74.7 million , or$0.7 million 0.9% , as compared to in the prior year period due to the sale of GSUSA, and gross margin improvement at both RU (710 bps) and APUS (160 bps). Instructional costs and services expenses as a percentage of revenue decreased to$75.4 million 45.8% from49.2% in the prior year period. - Selling and promotional expenses for the three months ended September 30, 2025, were
, an increase of$36.1 million , or$2.7 million 8.0% , as compared to in the prior year period, due to an increase in advertising costs. Selling and promotional expenses as a percentage of revenue increased to$33.5 million 22.1% from21.9% in the prior year period. - General and administrative expenses for the three months ended September 30, 2025, were
, a decrease of$34.7 million , or$0.3 million 1.0% , as compared to in the prior year period. General and administrative expenses as a percentage of revenue decreased to$35.0 million 21.3% from22.9% in the prior year period.
- Instructional costs and services expenses for the three months ended September 30, 2025, were
-
Net income available to common stockholders was
, or$5.6 million per diluted common share for the three months ended September 30, 2025, as compared to net income of$0.30 , or$0.7 million per diluted common share in the prior year period.$0.04 -
Adjusted EBITDA was
for the three months ended September 30, 2025, as compared to$20.7 million in the prior year period. Adjusted EBITDA excludes adjustment for stock compensation, loss on disposals of long-lived assets, loss on sale of subsidiary, transition services, severance expense, other professional fees, and loss on leases.$12.9 million
Balance Sheet and Liquidity
Total cash, cash equivalents, and restricted cash was
Registrations and Enrollment
|
|
Q3 2025 |
Q3 2024 |
% Change |
|
American Public University System 1 |
|
|
|
|
For the three months ended September 30, Net Course Registrations |
100,000 |
92,500 |
8.1 % |
|
|
|
|
|
|
Rasmussen University 2 |
|
|
|
|
For the three months ended September 30, Total Student Enrollment |
14,900 |
13,500 |
10.4 % |
|
|
|
|
|
|
Hondros College of Nursing 3 |
|
|
|
|
For the three months ended September 30, Total Student Enrollment |
3,700 |
3,100 |
17.6 % |
|
|
|
|
1. |
APUS Net Course Registrations represents the approximate aggregate number of courses for which students remain enrolled after the date by which they may drop a course without financial penalty. Excludes students in doctoral programs. |
|
2. |
RU Total Student Enrollment represents students in an active status as of the full-term census or billing date. |
|
3. |
HCN Total Student Enrollment represents the approximate number of students enrolled in a course after the date by which students may drop a course without financial penalty. |
Fourth Quarter and Full Year 2025 Outlook
The following statements are based on APEI's current expectations. These statements are forward-looking and actual results may differ materially. APEI undertakes no obligation to update publicly any forward-looking statements for any reason unless required by law. Refer to APEI's earnings conference call and presentation for further details.
|
|
Fourth Quarter 2025 Guidance |
||
|
|
(Approximate) |
(% Yr/Yr Change) |
|
|
APUS Net course registrations |
65,000 to 74,400 |
- |
|
|
HCN Student enrollment |
4,000 |
9 % |
|
|
RU Student enrollment |
15,900 |
9 % |
|
|
- On-ground Healthcare |
7,100 |
13 % |
|
|
- Online |
8,800 |
6 % |
|
|
|
|
|
|
|
($ in millions except EPS) |
|
|
|
|
APEI Consolidated revenue |
|
- |
|
|
APEI Net income available to common stockholders |
|
- |
|
|
APEI Adjusted EBITDA |
|
- |
|
|
APEI Diluted EPS |
|
- |
|
|
|
|
|
|
|
|
Full Year 2025 Guidance |
||
|
|
(Approximate) |
(% Yr/Yr Change) |
|
|
($ in millions) |
|
|
|
|
APEI Consolidated Revenue |
|
|
|
|
APEI Net income available to common stockholders |
|
|
|
|
APEI Adjusted EBITDA |
|
5 to |
|
|
APEI Capital Expenditure (CapEx) |
|
- |
|
Non-GAAP Financial Measures
This press release contains the non-GAAP financial measures of EBITDA (earnings before interest, taxes, depreciation, and amortization) and adjusted EBITDA (EBITDA less non-cash expenses such as stock compensation and non-recurring expenses). APEI believes that the use of these measures is useful because they allow investors to better evaluate APEI's operating profit and cash generation capabilities.
For the three months ended September 30, 2025, and 2024, adjusted EBITDA excludes stock compensation, loss on disposals of long-lived assets, loss on sale of subsidiary, transition services, severance expense, other professional fees, and loss on leases.
These non-GAAP measures should not be considered in isolation or as an alternative to measures determined in accordance with generally accepted accounting principles in
APEI is presenting EBITDA and adjusted EBITDA in connection with its GAAP results and urges investors to review the reconciliation of EBITDA and adjusted EBITDA to the comparable GAAP financial measures that is included in the tables following this press release (under the captions "GAAP Net Income to Adjusted EBITDA" and "GAAP Outlook Net Income to Outlook Adjusted EBITDA") and not to rely on any single financial measure to evaluate its business.
About American Public Education
American Public Education, Inc. (Nasdaq: APEI), through its institutions American Public University System (APUS), Rasmussen University, and Hondros College of Nursing, provides education that transforms lives, advances careers, and improves communities.
APUS, which operates through American Military University and American Public University, is the leading educator to active-duty military and veteran students* and serves approximately 89,000 adult learners worldwide via accessible and affordable higher education.
Rasmussen University is a 125-year-old nursing and health sciences-focused institution that serves approximately 15,900 students across its 20 campuses in six states and online. It also has schools of Business, Technology, Design, Early Childhood Education and Justice Studies.
Hondros College of Nursing focuses on educating pre-licensure nursing students at eight campuses (six in
Both APUS and Rasmussen are institutionally accredited by the Higher Learning Commission (HLC), an institutional accreditation agency recognized by the
*Based on FY 2023 Department of Defense TA data, as reported by Military Times, and Veterans Administration student enrollment data as of 2024.
**Based on information compiled by the National Council of State Boards of Nursing and
Forward Looking Statements
Statements made in this press release regarding APEI or its subsidiaries that are not historical facts are forward-looking statements based on current expectations, assumptions, estimates and projections about APEI and the industry. In some cases, forward-looking statements can be identified by words such as "anticipate," "believe," "seek," "could," "estimate," "expect," "intend," "may," "plan," "should," "will," "would," and similar words or their opposites. Forward-looking statements include, without limitation, statements regarding the Company's future path, expected growth, registration, enrollments, revenues, net income, Adjusted EBITDA and EBITDA, capital expenditures, the growth and profitability of Rasmussen University, plans with respect to recent, current and future initiatives, and the impact of the government shutdown on prospective and current students, the Company, and APUS.
Forward-looking statements are subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statements. Such risks and uncertainties include, among others, risks related to: APEI's failure to comply with regulatory and accrediting agency requirements, including the "90/10 Rule", and to maintain institutional accreditation and the impacts of any actions APEI may take to prevent or correct such failure; changes in the post-secondary education regulatory environment as a result of
Company Contact
Frank Tutalo
Director, Public Relations
American Public Education, Inc.
ftutalo@apei.com
571-358-3042
Investor Relations
Brian M. Prenoveau, CFA
MZ North America
Direct: 561-489-5315
APEI@mzgroup.us
|
American Public Education, Inc. |
|||||||
|
Consolidated Statement of Income |
|||||||
|
(In thousands, except per share data) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|||||
|
|
September 30, |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
|
|
(unaudited) |
|
|||||
|
|
|
|
|
|
|
|
|
|
Revenue |
$ |
163,215 |
|
|
$ |
153,122 |
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
Instructional costs and services |
|
74,698 |
|
|
|
75,401 |
|
|
Selling and promotional |
|
36,139 |
|
|
|
33,459 |
|
|
General and administrative |
|
34,689 |
|
|
|
35,030 |
|
|
Depreciation and amortization |
|
3,946 |
|
|
|
5,080 |
|
|
Loss on sale of subsidiary |
|
3,877 |
|
|
|
- |
|
|
Loss on leases |
|
77 |
|
|
|
- |
|
|
Loss on disposals of long-lived assets |
|
92 |
|
|
|
23 |
|
|
Total costs and expenses |
|
153,518 |
|
|
|
148,993 |
|
|
Income from operations before |
|
|
|
|
|
|
|
|
interest and income taxes |
|
9,697 |
|
|
|
4,129 |
|
|
Interest expense, net |
|
(1,069) |
|
|
|
(631) |
|
|
Income before income taxes |
|
8,628 |
|
|
|
3,498 |
|
|
Income tax expense |
|
3,068 |
|
|
|
1,236 |
|
|
Net income |
$ |
5,560 |
|
|
$ |
2,262 |
|
|
Preferred stock dividends |
|
- |
|
|
|
1,531 |
|
|
Net income available to common stockholders |
$ |
5,560 |
|
|
$ |
731 |
|
|
|
|
|
|
|
|
|
|
|
Income per common share: |
|
|
|
|
|
|
|
|
Basic |
$ |
0.31 |
|
|
$ |
0.04 |
|
|
Diluted |
$ |
0.30 |
|
|
$ |
0.04 |
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of |
|
|
|
|
|
|
|
|
common shares: |
|
|
|
|
|
|
|
|
Basic |
|
18,070 |
|
|
|
17,679 |
|
|
Diluted |
|
18,755 |
|
|
|
18,247 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|||||
|
Segment Information: |
September 30, |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
|
Revenue: |
|
|
|
|
|
|
|
|
APUS Segment |
$ |
83,137 |
|
|
$ |
76,981 |
|
|
RU Segment |
$ |
60,830 |
|
|
$ |
52,604 |
|
|
HCN Segment |
$ |
18,440 |
|
|
$ |
15,493 |
|
|
Corporate and other |
$ |
808 |
|
|
$ |
8,044 |
|
|
Income (loss) from operations before |
|
|
|
|
|
|
|
|
interest and income taxes: |
|
|
|
|
|
|
|
|
APUS Segment |
$ |
25,280 |
|
|
$ |
20,765 |
|
|
RU Segment |
$ |
(1,240) |
|
|
$ |
(7,609) |
|
|
HCN Segment |
$ |
(873) |
|
|
$ |
(771) |
|
|
Corporate and other |
$ |
(13,470) |
|
|
$ |
(8,256) |
|
|
American Public Education, Inc. |
||||||
|
Consolidated Balance Sheet |
||||||
|
(In thousands) |
||||||
|
|
|
|
|
|
|
|
|
|
As of September 30, 2025 |
|
|
As of December 31, 2024 |
||
|
ASSETS |
(Unaudited) |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash, cash equivalents, and restricted cash |
$ |
193,144 |
|
|
$ |
158,941 |
|
Accounts receivable, net of allowance of |
|
43,908 |
|
|
|
62,465 |
|
Prepaid expenses |
|
14,426 |
|
|
|
13,748 |
|
Income tax receivable |
|
7,632 |
|
|
|
949 |
|
Assets held for sale |
|
- |
|
|
|
24,469 |
|
Total current assets |
|
259,110 |
|
|
|
260,572 |
|
Property and equipment, net |
|
70,739 |
|
|
|
73,383 |
|
Operating lease assets, net |
|
61,596 |
|
|
|
94,776 |
|
Deferred income taxes |
|
40,075 |
|
|
|
47,311 |
|
Intangible assets, net |
|
28,221 |
|
|
|
28,221 |
|
Goodwill |
|
59,593 |
|
|
|
59,593 |
|
Other assets, net |
|
5,962 |
|
|
|
6,247 |
|
Total assets |
$ |
525,296 |
|
|
$ |
570,103 |
|
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
$ |
7,708 |
|
|
$ |
7,847 |
|
Accrued compensation and benefits |
|
30,033 |
|
|
|
20,546 |
|
Accrued liabilities |
|
18,024 |
|
|
|
13,735 |
|
Deferred revenue and student deposits |
|
23,952 |
|
|
|
23,474 |
|
Lease liabilities, current |
|
11,672 |
|
|
|
13,553 |
|
Total current liabilities |
|
91,389 |
|
|
|
79,155 |
|
Lease liabilities, long-term |
|
60,203 |
|
|
|
93,645 |
|
Long-term debt, net |
|
94,368 |
|
|
|
93,424 |
|
Total liabilities |
$ |
245,960 |
|
|
$ |
266,224 |
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
Preferred stock, |
|
- |
|
|
|
39,691 |
|
Common stock, |
|
181 |
|
|
|
177 |
|
Additional paid-in capital |
|
308,290 |
|
|
|
305,823 |
|
Accumulated other comprehensive loss |
|
(27) |
|
|
|
(7) |
|
Accumulated deficit |
|
(29,108) |
|
|
|
(41,805) |
|
Total stockholders' equity |
|
279,336 |
|
|
|
303,879 |
|
Total liabilities and stockholders' equity |
$ |
525,296 |
|
|
$ |
570,103 |
|
Education Unit Profile |
||||||
|
Segment Summary |
||||||
|
($ in millions) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
3Q24 |
|
3Q25 |
|
American Public University System |
|
Revenue |
77.0 |
|
83.1 |
|
|
|
Operating Income |
20.8 |
|
25.3 |
||
|
|
+ Depreciation and Amortization |
1.2 |
|
0.9 |
||
|
|
EBITDA |
22.0 |
|
26.2 |
||
|
|
|
|
EBITDA Margin |
29 % |
|
32 % |
|
|
|
|
|
|
|
|
|
Rasmussen University |
|
Revenue |
52.6 |
|
60.8 |
|
|
|
Operating Income |
(7.6) |
|
(1.2) |
||
|
|
+ Depreciation and Amortization |
3.1 |
|
2.0 |
||
|
|
EBITDA |
(4.5) |
|
0.8 |
||
|
|
|
|
EBITDA Margin |
-9 % |
|
1 % |
|
|
|
|
|
|
|
|
|
Hondros College of Nursing |
|
Revenue |
15.5 |
|
18.4 |
|
|
|
Operating Income |
(0.8) |
|
(0.8) |
||
|
|
+ Depreciation and Amortization |
0.5 |
|
0.5 |
||
|
|
EBITDA |
(0.3) |
|
(0.3) |
||
|
|
|
|
EBITDA Margin |
-2 % |
|
-2 % |
|
|
|
|
|
|
|
|
|
Graduate School |
|
Revenue |
8.0 |
|
0.8 |
|
|
|
Operating Income |
(8.1) |
|
(13.5) |
||
|
|
+ Depreciation and Amortization |
0.3 |
|
0.4 |
||
|
|
EBITDA |
(7.8) |
|
(13.1) |
||
|
|
|
|
EBITDA Margin |
-98 % |
|
-1638 % |
|
|
|
|
|
|
|
|
|
American Public Education, Inc. |
|
Consolidated Revenue |
153.1 |
|
163.2 |
|
|
|
Consolidated EBITDA |
9.2 |
|
13.6 |
||
|
|
+ Adjustments |
3.7 |
|
7.1 |
||
|
|
Consolidated Adjusted EBITDA |
12.9 |
|
20.7 |
||
|
|
Adjusted EBITDA Margin |
8 % |
|
13 % |
||
|
|
|
||||||||||||
|
1 |
Operating Income reflects income (loss) from opoerations before interest, income taxes in note 9 of the financial statements in our Q3 2025 10-Q. |
||||||||||||
|
2 |
Adjustments include stock compensation expense, loss on disposals of long-lived assets, loss on assets held for sale, loss on sale of subsidiary, transition services, severance expense, loss on leases and other professional fees. |
||||||||||||
|
GAAP Net Income to Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table sets forth the reconciliation of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||
|
|
|
September 30, |
|
September 30, |
||||||||||
|
(in thousands, except per share data) |
|
2025 |
|
|
2024 |
|
2025 |
|
|
2024 |
||||
|
Net income (loss) available to common stockholders |
|
$ |
5,560 |
|
|
$ |
731 |
|
$ |
12,697 |
|
|
$ |
(1,448) |
|
Preferred dividends |
|
|
- |
|
|
|
1,531 |
|
|
2,751 |
|
|
|
4,597 |
|
Loss on redemption of preferred stock |
|
|
- |
|
|
|
- |
|
|
3,501 |
|
|
|
- |
|
Net income |
|
$ |
5,560 |
|
|
$ |
2,262 |
|
$ |
18,949 |
|
|
$ |
3,149 |
|
Income tax expense |
|
|
3,068 |
|
|
|
1,236 |
|
|
6,955 |
|
|
|
2,433 |
|
Interest expense, net |
|
|
1,069 |
|
|
|
631 |
|
|
3,064 |
|
|
|
1,542 |
|
Equity investment loss |
|
|
- |
|
|
|
- |
|
|
- |
|
|
|
4,407 |
|
Depreciation and amortization |
|
|
3,946 |
|
|
|
5,080 |
|
|
12,026 |
|
|
|
15,440 |
|
EBITDA |
|
|
13,643 |
|
|
|
9,209 |
|
|
40,994 |
|
|
|
26,971 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on assets held for sale |
|
|
- |
|
|
|
- |
|
|
1,527 |
|
|
|
- |
|
Loss on leases |
|
|
77 |
|
|
|
- |
|
|
77 |
|
|
|
3,715 |
|
Loss on sale of subsidiary |
|
|
3,362 |
|
|
|
|
|
|
3,362 |
|
|
|
- |
|
Other professional fees |
|
|
801 |
|
|
|
813 |
|
|
3,505 |
|
|
|
813 |
|
Stock compensation |
|
|
1,634 |
|
|
|
1,761 |
|
|
6,135 |
|
|
|
5,502 |
|
Loss on disposals of long-lived assets |
|
|
92 |
|
|
|
23 |
|
|
357 |
|
|
|
235 |
|
Transition services costs |
|
|
- |
|
|
|
1,092 |
|
|
- |
|
|
|
3,139 |
|
Severance |
|
|
1,083 |
|
|
|
25 |
|
|
1,083 |
|
|
|
530 |
|
Adjusted EBITDA |
|
$ |
20,692 |
|
|
$ |
12,923 |
|
$ |
57,040 |
|
|
$ |
40,905 |
|
GAAP Outlook Net Income to Outlook Adjusted EBITDA: |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
The following table sets forth the reconciliation of the Company's outlook GAAP |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
Three Months Ending |
|
|
Twelve Months Ending |
||||||||||
|
|
December 30, 2025 |
|
|
December 31, 2025 |
||||||||||
|
(in thousands, except per share data) |
Low |
|
|
High |
|
|
Low |
|
|
High |
||||
|
Net income available to common stockholders |
$ |
5,871 |
|
|
$ |
8,321 |
|
|
$ |
17,199 |
|
|
$ |
19,649 |
|
Preferred dividends |
|
- |
|
|
|
- |
|
|
|
2,751 |
|
|
|
2,751 |
|
Loss on redemption of preferred stock |
|
- |
|
|
|
- |
|
|
|
3,501 |
|
|
|
3,501 |
|
Net Income |
|
5,871 |
|
|
|
8,321 |
|
|
|
23,452 |
|
|
|
25,902 |
|
Income tax expense |
|
2,516 |
|
|
|
3,566 |
|
|
|
10,051 |
|
|
|
11,101 |
|
Interest expense |
|
1,387 |
|
|
|
1,387 |
|
|
|
4,476 |
|
|
|
4,476 |
|
Loss on minority investment |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
3,945 |
|
|
|
3,945 |
|
|
|
16,750 |
|
|
|
16,750 |
|
EBITDA |
|
13,719 |
|
|
|
17,219 |
|
|
|
54,729 |
|
|
|
58,229 |
|
Stock compensation |
|
1,932 |
|
|
|
1,932 |
|
|
|
8,067 |
|
|
|
8,067 |
|
Professional Services |
|
200 |
|
|
|
200 |
|
|
|
3,402 |
|
|
|
3,402 |
|
Transition services cost |
|
2,649 |
|
|
|
2,649 |
|
|
|
3,417 |
|
|
|
3,417 |
|
Other |
|
- |
|
|
|
- |
|
|
|
5,961 |
|
|
|
5,961 |
|
Adjusted EBITDA |
$ |
18,500 |
|
|
$ |
22,000 |
|
|
$ |
75,575 |
|
|
$ |
79,075 |
View original content to download multimedia:https://www.prnewswire.com/news-releases/american-public-education-reports-third-quarter-2025-financial-results-that-exceed-top-end-of-guidance-302610698.html
SOURCE American Public Education, Inc.