2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.1B | $2B | $2.4B | $2.6B | $2.6B |
Cost of Revenue | $391M | $650M | $744M | $760M | $751M |
Gross Profit | $703M | $1.4B | $1.7B | $1.8B | $1.8B |
Gross Profit % | 64% | 68% | 69% | 71% | 71% |
R&D Expenses | $165M | $312M | $334M | $349M | $307M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$485M | -$429M | -$14B | -$220M | -$1B |
Dep. & Amort. | $78M | $220M | $271M | $351M | $373M |
Def. Tax | -$90M | $42M | -$7.8M | -$1.9M | -$1.1M |
Stock Comp. | $476M | $303M | $218M | $202M | $146M |
Chg. in WC | -$90M | -$50M | -$61M | $12M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $733M | $893M | $918M | $1.1B | $1.3B |
ST Investments | $53M | $2.5M | $0 | $0 | $0 |
Cash & ST Inv. | $787M | $896M | $918M | $1.1B | $1.3B |
Receivables | $169M | $169M | $211M | $230M | $224M |
Inventory | $56M | $73M | $56M | $30M | $38M |
TDOC reported a solid finish to 2024, with consolidated revenue of $2.6 billion, a 1% decrease year-over-year, and adjusted EBITDA of $311 million, representing a 12.1% margin.
For 2025, TDOC provided guidance for consolidated revenue between $2.47 billion and $2.58 billion, with adjusted EBITDA expected in the range of $278 million to $319 million and free cash flow projected at $190 million to $220 million.
Integrated Care segment revenue grew 4% in 2024, driven by virtual care visits, chronic care, and international growth. Chronic care program enrollment increased by 4%, and U.S. Integrated Care members grew by 5% year-over-year.
BetterHelp segment revenue declined 8% in 2024, but international growth accounted for 20% of segment revenues. The company is focusing on stabilization and international expansion for BetterHelp in 2025.
TDOC highlighted strategic priorities for 2025, including driving member engagement, expanding chronic care programs (e.g., weight management), leveraging the Catapult Health acquisition, and focusing on international growth and virtual mental health services.