2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $345M | $501M | $787M | $1.1B | $1.2B |
Cost of Revenue | $275M | $388M | $620M | $850M | $914M |
Gross Profit | $70M | $112M | $167M | $239M | $253M |
Gross Profit % | 20% | 22% | 21% | 22% | 22% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $46M | $66M | $30M | $62M | $54M |
Dep. & Amort. | $1.9M | $1.3M | $1.6M | $2.3M | $3.2M |
Def. Tax | -$38M | -$33M | -$6.6M | $3.7M | -$10M |
Stock Comp. | $13M | $34M | $101M | $123M | $128M |
Chg. in WC | $7.4M | -$51M | -$59M | -$17M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $70M | $91M | $120M | $97M | $162M |
ST Investments | $39M | $28M | $69M | $274M | $66M |
Cash & ST Inv. | $109M | $119M | $189M | $371M | $228M |
Receivables | $76M | $135M | $240M | $242M | $235M |
Inventory | $0 | $1 | $0 | $0 | $0 |
Progyny reported strong Q4 2024 results, with revenue of $298.4M (11% growth) and adjusted EBITDA above guidance. Full-year revenue grew 7% to $1.17B, driven by increased clients and covered lives.
The company added 80 new clients and 1.1M new covered lives during the sales season, with 40% of new clients adopting additional services like maternity, postpartum, and menopause solutions.
For 2025, Progyny projects revenue of $1.175B to $1.225B (15% growth) and adjusted EBITDA of $188M to $201M. Q1 revenue is expected to be $300M to $318M, with adjusted EBITDA of $53M to $57M.
The loss of a large client (Amazon) will impact 2025 revenue by $37M-$40M in the first half, but new client additions and expanded services are expected to offset this loss.
Investments in digital solutions, integration of recent acquisitions (e.g., BenefitBump), and expanded global offerings are key focus areas for 2025, with approximately $15M in additional CapEx planned.