Biggest changeFor additional discussion, see Note 20 to the Consolidated Financial Statements in Item 8 of this Report. 59 Table of Contents Results of Operations The following table summarizes key components of our results of operations (dollars in thousands): Year Ended December 31, 2024 2023 2022 Revenues: Medical services revenue $ 6,047,715 $ 4,307,350 $ 2,384,889 Other operating revenue 12,815 9,013 3,331 Total revenues 6,060,530 4,316,363 2,388,220 Expenses: Medical services expense 5,842,530 4,008,659 2,093,860 Other medical expenses 213,159 238,034 183,000 General and administrative 268,912 285,760 207,789 Depreciation and amortization 24,463 16,043 8,949 Impairments 3,596 — — Total expenses 6,352,660 4,548,496 2,493,598 Income (loss) from operations (292,130) (232,133) (105,378) Other income (expense): Income (loss) from equity method investments 14,992 16,489 10,720 Other income (expense), net 34,489 27,840 13,930 Gain (loss) on lease terminations — — (5,458) Interest expense (6,177) (6,658) (4,484) Income (loss) before income taxes (248,826) (194,462) (90,670) Income tax benefit (expense) (1,451) (791) (1,640) Income (loss) from continuing operations (250,277) (195,253) (92,310) Discontinued operations: Income (loss) before gain (loss) on sales and income taxes (1,061) (20,002) (14,528) Gain (loss) on sales of assets, net (8,763) (47,548) — Income tax benefit (expense) — — (26) Total discontinued operations (9,824) (67,550) (14,554) Net income (loss) (260,101) (262,803) (106,864) Noncontrolling interests’ share in (earnings) loss (50) 207 311 Net income (loss) attributable to common shares $ (260,151) $ (262,596) $ (106,553) 60 Table of Contents The following table summarizes our results of operations as a percentage of total revenues: Year Ended December 31, 2024 2023 2022 Revenues: Medical services revenue 100 % 100 % 100 % Other operating revenue — — — Total revenues 100 100 100 Expenses: Medical services expense 96 93 88 Other medical expenses 4 6 8 General and administrative 4 7 9 Depreciation and amortization — — — Impairments — — — Total expenses 105 105 104 Income (loss) from operations (5) (5) (4) Other income (expense): Income (loss) from equity method investments — — — Other income (expense), net 1 1 1 Gain (loss) on lease terminations — — — Interest expense — — — Income (loss) before income taxes (4) (5) (4) Income tax benefit (expense) — — — Income (loss) from continuing operations (4) (5) (4) Discontinued operations: Income (loss) before income taxes — — (1) Gain (loss) on sales of assets, net — (1) — Income tax benefit (expense) — — — Total discontinued operations — (2) (1) Net income (loss) (4) (6) (4) Noncontrolling interests’ share in (earnings) loss — — — Net income (loss) attributable to common shares (4) % (6) % (4) % Comparison of Year Ended December 31, 2024 and 2023 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2024 2023 $ % Medical services revenue $ 6,047,715 $ 4,307,350 $ 1,740,365 40 % % of total revenues 100 % 100 % Medical services revenue increased by $1.74 billion, or 40%, for the year ended December 31, 2024 compared to 2023 due primarily to growth in average membership of 38%, which was attributable to seven new geographies that became operational in 2024 as well as growth in our existing geographies.
Biggest changeFor additional discussion, see Note 19 to the Consolidated Financial Statements in Item 8 of this Report. 62 Table of Contents Results of Operations The following table summarizes key components of our results of operations (dollars in thousands): Year Ended December 31, 2025 2024 2023 Revenues: Medical services revenue $ 5,921,341 $ 6,047,715 $ 4,307,350 Other operating revenue 11,235 12,815 9,013 Total revenues 5,932,576 6,060,530 4,316,363 Expenses: Medical services expense 5,977,906 5,842,530 4,008,659 Other medical expenses 114,691 213,159 238,034 General and administrative 238,536 268,912 285,760 Depreciation and amortization 28,594 24,463 16,043 Impairments 36,085 3,596 — Total expenses 6,395,812 6,352,660 4,548,496 Income (loss) from operations (463,236) (292,130) (232,133) Other income (expense): Income (loss) from equity method investments (1,835) 14,992 16,489 Other income (expense), net 67,616 34,489 27,840 Interest expense (6,641) (6,177) (6,658) Income (loss) before income taxes (404,096) (248,826) (194,462) Income tax benefit (expense) (1,251) (1,451) (791) Income (loss) from continuing operations (405,347) (250,277) (195,253) Discontinued operations: Income (loss) before gain (loss) on sales — (1,061) (20,002) Gain (loss) and adjustments on sales of assets, net 14,000 (8,763) (47,548) Total discontinued operations 14,000 (9,824) (67,550) Net income (loss) (391,347) (260,101) (262,803) Noncontrolling interests’ share in (earnings) loss — (50) 207 Net income (loss) attributable to common shares $ (391,347) $ (260,151) $ (262,596) 63 Table of Contents The following table summarizes our results of operations as a percentage of total revenues: Year Ended December 31, 2025 2024 2023 Revenues: Medical services revenue 100 % 100 % 100 % Other operating revenue — — — Total revenues 100 100 100 Expenses: Medical services expense 101 96 93 Other medical expenses 2 4 6 General and administrative 4 4 7 Depreciation and amortization — — — Impairments 1 — — Total expenses 108 105 105 Income (loss) from operations (8) (5) (5) Other income (expense): Income (loss) from equity method investments — — — Other income (expense), net 1 1 1 Interest expense — — — Income (loss) before income taxes (7) (4) (5) Income tax benefit (expense) — — — Income (loss) from continuing operations (7) (4) (5) Discontinued operations: Income (loss) before gain (loss) on sales — — — Gain (loss) and adjustments on sales of assets, net — — (1) Total discontinued operations — — (2) Net income (loss) (7) (4) (6) Noncontrolling interests’ share in (earnings) loss — — — Net income (loss) attributable to common shares (7) % (4) % (6) % Comparison of Year Ended December 31, 2025 and 2024 The following discussion should be read in conjunction with “Cautionary Language Regarding Forward-Looking Statements,” Part I, Item 1 "Business," Part I, Item 1A "Risk Factors," and our consolidated financial statements and related notes included under Item 8 of this Report.
We will discuss and provide our analysis in the following order: • Overview and Key Developments • Key Financial and Operating Metrics • Key Components of Our Results of Operations • Results of Operations • Non-GAAP Financial Measures • Liquidity and Capital Resources • Critical Accounting Estimates • Recent Accounting Pronouncements Overview and Key Developments Our business is transforming healthcare by empowering the PCP to be the agent for change in the communities they serve.
We will discuss and provide our analysis in the following order: • Overview and Recent Developments • Key Financial and Operating Metrics • Key Components of Our Results of Operations • Results of Operations • Non-GAAP Financial Measures • Liquidity and Capital Resources • Critical Accounting Estimates • Recent Accounting Pronouncements Overview and Recent Developments Our business is transforming healthcare by empowering the PCP to be the agent for change in the communities they serve.
Under the typical capitation arrangement, we are entitled to PMPM fees to provide a defined range of healthcare services for MA health plan members through our contracted physician partners and affiliated PCPs. Such fees are typically based on a defined percentage of corresponding premium that payors receive from CMS.
Under the typical capitation arrangement, we are entitled to PMPM fees to provide a defined range of healthcare services for MA health plan members through our contracted physician partners and affiliated PCPs. Such fees are typically based on a defined percentage of corresponding premium that payors receive from CMS.
We define Adjusted EBITDA as net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations, net of income taxes, (ii) interest expense, (iii) income tax expense (benefit), (iv) depreciation and amortization, (v) stock-based compensation expense, (vi) severance and related costs, and (vii) certain other items that are not considered by us in the evaluation of ongoing operating performance.
We define Adjusted EBITDA as net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations, net of income taxes, (ii) interest expense, (iii) income tax expense (benefit), (iv) depreciation and amortization, (v) stock-based compensation expense, (vi) severance and related costs, and (vii) certain other items that are not considered by us in the evaluation of ongoing operating performance.
We reflect our share of Adjusted EBITDA for equity method investments by applying our actual ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis. Gross profit is the most directly comparable U.S. GAAP measure to medical margin. Net income (loss) is the most directly comparable U.S. GAAP measure to Adjusted EBITDA.
We reflect our share of Adjusted EBITDA for equity method investments by applying our actual ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis. Gross profit (loss) is the most directly comparable U.S. GAAP measure to medical margin. Net income (loss) is the most directly comparable U.S. GAAP measure to Adjusted EBITDA.
Subject to specified conditions and receipt of commitments, the Secured Term Loan Facility may be expanded (or a new term loan facility, revolving credit facility or letter of credit facility added) by up to (i) $50.0 million plus (ii) an additional amount determined in accordance with a formula tied to repayment of certain of our indebtedness.
Subject to specified conditions and receipt of commitments, the Secured Term Loan may be expanded (or a new term loan facility, revolving credit facility or letter of credit facility added) by up to (i) $50.0 million plus (ii) an additional amount determined in accordance with a formula tied to repayment of certain of our indebtedness.
Medical services expenses are recognized in the period in which services are provided and include estimates of our obligations for medical services that have been rendered by third parties, but for which claims have either not yet been received, processed or paid.
Medical services expenses are recognized in the period in which services are provided and include estimates of our obligations for medical services that have been rendered by third parties, but for which claims have either not yet been received, processed or paid.
The Credit Facility is guaranteed by certain of our subsidiaries, including those identified as variable interest entities, and contain customary covenants including, among other things, limitations on restricted payments such as: (i) dividends and distributions from restricted subsidiaries, (ii) requirements of minimum financial ratios, and (iii) limitation on additional borrowings based on certain financial ratios.
The Credit Facility is guaranteed by certain of our subsidiaries, including those identified as variable interest entities, and contain customary covenants including, among other things, limitations on restricted payments including: (i) dividends and distributions from restricted subsidiaries, (ii) requirements of minimum financial ratios, and (iii) limitation on additional borrowings based on certain financial ratios.
Gross profit is the most directly comparable financial measure calculated in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) to medical margin. Net income (loss) is the most directly comparable financial measure calculated in accordance with U.S. GAAP to Adjusted EBITDA. See “—Non-GAAP Financial Measures" for additional information.
Gross profit (loss) is the most directly comparable financial measure calculated in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) to medical margin. Net income (loss) is the most directly comparable financial measure calculated in accordance with U.S. GAAP to Adjusted EBITDA. See “—Non-GAAP Financial Measures" below for additional information.
If we do raise additional capital through public or private equity, the ownership interest of our existing stockholders will be diluted, and the terms of these securities may include liquidation or other preferences that adversely affect our existing stockholders’ rights.
If we do raise additional capital through public or private equity offerings, the ownership interest of our existing stockholders will be diluted, and the terms of these securities may include liquidation or other preferences that adversely affect our existing stockholders’ rights.
We recognize capitation revenue over the period eligible members are entitled to receive healthcare services. Gross Profit Gross profit represents the amount earned from total revenues less medical services expense and other medical expenses. Total revenues include medical services revenue and other operating revenue.
We recognize capitation revenue over the period eligible members are entitled to receive healthcare services. Gross Profit (Loss) Gross profit (loss) represents the amount earned from total revenues less medical services expense and other medical expenses. Total revenues include medical services revenue and other operating revenue.
Our business model is differentiated by its focus on existing community-based physician groups and is built around three key elements: (1) agilon’s platform; (2) agilon’s long-term physician partnership approach; and (3) agilon’s network.
Our business model is differentiated by its focus on existing community-based physician groups and is built around three key elements: (1) agilon’s platform; (2) agilon’s long-term physician partnership model; and (3) agilon’s network.
See “—Non-GAAP Financial Measures” below, for additional information regarding our use of medical margin and a reconciliation of gross profit to medical margin.
See “—Non-GAAP Financial Measures” below, for additional information regarding our use of medical margin and a reconciliation of gross profit (loss) to medical margin.
We recognize capitation revenue over the period eligible members are entitled to receive healthcare services. In certain of our payor arrangements, we are also financially responsible for Medicare Part D pharmaceutical costs for prescriptions rendered to members. Medical services revenue constitutes substantially all of our total revenue for the years ended December 31, 2024, 2023, and 2022.
We recognize capitation revenue over the period eligible members are entitled to receive healthcare services. In certain of our payor arrangements, we are also financially responsible for Medicare Part D pharmaceutical costs for prescriptions rendered to members. Medical services revenue constitutes substantially all of our total revenue for the years ended December 31, 2025, 2024, and 2023.
See “—Non-GAAP Financial Measures” below, for additional information regarding our use of Adjusted EBITDA and a reconciliation of net income (loss) to Adjusted EBITDA. 57 Table of Contents Key Components of Our Results of Operations Revenues Medical Services Revenue Our medical services revenue consists of capitation revenue under contracts with various payors.
See “—Non-GAAP Financial Measures” below, for additional information regarding our use of Adjusted EBITDA and a reconciliation of net income (loss) to Adjusted EBITDA. 60 Table of Contents Key Components of Our Results of Operations Revenues Medical Services Revenue Our medical services revenue consists of capitation revenue under contracts with various payors.
The maturity date of the Credit Facility is February 18, 2026. Effective with the Second Amendment to Credit Agreement on May 25, 2023, we transitioned to the Secured Overnight Financing Rate (“SOFR”) as a benchmark interest rate used in the credit agreement.
The maturity date of the Credit Facility was February 18, 2026. Effective with the Second Amendment to Credit Agreement on May 25, 2023, we transitioned to the Secured Overnight Financing Rate (“SOFR”) as a benchmark interest rate used in the Credit Agreement.
Based on our planned operations, we believe that our existing cash and cash equivalents, investments in marketable securities, as well as available borrowing capacity under the Credit Facility, will be sufficient to meet our working capital and capital expenditure needs over at least the next 12 months, though we may require additional capital resources in the future (i.e., beyond the next 12 months).
Based on our planned operations, we believe that our existing cash and cash equivalents, investments in marketable securities, as well as available borrowing capacity under the Credit Facility, will be sufficient to meet our working capital and capital expenditure needs over at least the next 12 months, though we may require additional capital resources in the future.
Contracts with payors are generally multi-year arrangements and have a single performance obligation that constitutes a series, as defined by ASC 606, to stand ready on a monthly basis to provide all aspects of 69 Table of Contents necessary medical care to members for the contracted period.
Contracts with payors are generally multi-year arrangements and have a single performance obligation that constitutes a series, as defined by ASC 606, to stand ready on a monthly basis to provide all aspects of necessary medical care to members for the contracted period.
Depreciation includes expenses associated with buildings, computer equipment and software, furniture 58 Table of Contents and fixtures, and leasehold improvements. Amortization primarily includes expenses associated with acquired intangible assets. Other Income (Expense) Income (loss) from equity method investments Income (loss) from equity method investments consists primarily of income associated with our participation in the CMS ACO Models programs.
Depreciation includes expenses associated with computer equipment and software, furniture and fixtures, and leasehold improvements. Amortization primarily includes expenses associated with acquired intangible assets. 61 Table of Contents Other Income (Expense) Income (loss) from equity method investments Income (loss) from equity method investments consists primarily of income associated with our participation in the CMS ACO Models programs.
We recognize incentive revenue as earned using the most likely amount methodology and only to the extent that it is probable that a significant reversal of cumulative revenue will not occur once any uncertainty is resolved. The determination of these estimates is subject to significant judgment.
We recognize incentive revenue as earned using the most likely amount methodology and only to the extent that it is probable that a significant reversal of cumulative revenue will not occur once any uncertainty is resolved. 71 Table of Contents The determination of these estimates is subject to significant judgment.
Includes costs in geographies that are in implementation and are not yet generating revenue and investments to grow existing markets. For the years ended December 31, 2024, 2023, and 2022, costs incurred in implementing geographies were $5.4 million, $33.7 million and $23.9 million, respectively. Medical Margin We define medical margin as medical services revenue after medical services expense is deducted.
Includes costs in geographies that are in implementation and are not yet generating revenue and investments to grow existing markets. For the years ended December 31, 2025, 2024, and 2023, costs incurred in implementing geographies were $3.7 million, $5.4 million and $33.7 million, respectively. Medical Margin We define medical margin as medical services revenue after medical services expense is deducted.
Our cash flow from operations is dependent upon the number of members on our platform, the timing of settlements with payors and the level of operating and general and administrative expenses necessary to operate and grow our business, among other factors.
Our cash flow from operations is dependent 70 Table of Contents upon the number of members on our platform, the timing and amounts of settlements with payors and the level of operating and general and administrative expenses necessary to operate and grow our business, among other factors.
Daily Simple SOFR Rate Loans and SOFR Rate Loans bear interest at a rate equal to the sum of 3.50% and the higher of (a) SOFR, as defined in the credit agreement, and (b) 0%.
Daily Simple SOFR Rate Loans and Term SOFR Rate Loans bear interest 69 Table of Contents at a rate equal to the sum of 3.50% and the higher of (a) SOFR, as defined in the Credit Agreement, and (b) 0%.
For certain of our divestiture transactions, we continue to be responsible for any liabilities arising from the business that were incurred prior to the closing date of such transaction, including any fines, penalties, and other sanctions, the payment of claims for medical services incurred prior to the effective date of each transaction, a liability for unrecognized tax benefits for which we are indemnified, and other contingent liabilities that we currently believe are remote.
For certain of our divestiture transactions, we continue to be responsible for any liabilities arising from the business that were incurred prior to the closing date of such transaction, including any fines, penalties, and other sanctions, the payment of claims for medical services incurred prior to the effective date of each transaction, and other contingent liabilities that we currently believe are remote.
Investments to support geography entry decreased to $28.5 million for the year ended December 31, 2024, compared to $40.8 million in 2023 due to the decreased costs associated with our geographies that are expected to become operational in the following calendar year and expansion into existing geographies.
Investments to support geography entry decreased to $22.2 million for the year ended December 31, 2025, compared to $28.5 million in 2024 due to the decreased costs associated with our geographies that are expected to become operational in the following calendar year and expansion into existing geographies.
The table below represents costs to support our live geographies and enterprise functions, which are included in general and administrative expenses (dollars in thousands): Year Ended December 31, 2024 2023 2022 Platform support costs $ 169,402 $ 163,652 $ 127,458 % of Revenue 3 % 4 % 5 % Net Income (Loss) and Adjusted EBITDA Net income (loss) is the most directly comparable U.S.
The table below presents costs to support our live geographies and enterprise functions, which are included in general and administrative expenses (dollars in thousands): Year Ended December 31, 2025 2024 2023 Platform support costs $ 159,986 $ 169,402 $ 163,652 % of Revenue 3 % 3 % 4 % Net Income (Loss) and Adjusted EBITDA Net income (loss) is the most directly comparable U.S.
Partner physician compensation expense decreased to $63.4 million in 2024 compared to $94.5 million in 2023 as a result of the losses generated in our geographies, which is a function of medical services revenues less the sum of medical services expenses, other provider costs and market operating costs, for the respective geography.
Partner physician compensation expense, which is a function of medical services revenues less the sum of medical services expenses, other provider costs and market operating costs, for the respective geography, decreased to $18.1 million in 2025 compared to $63.4 million in 2024 as a result of the recent losses generated in certain of our geographies.
Medical services expense represents costs incurred for medical services provided to our members. As our platform matures over time, we expect medical margin to increase in absolute dollars. However, medical margin PMPM may vary as the percentage of new members brought onto our platform fluctuates. New membership added to the platform is typically dilutive to medical margin PMPM.
As our platform matures over time, we expect medical margin to increase in absolute dollars. However, medical margin PMPM may vary as the percentage of new members brought onto our platform fluctuates. New membership added to the platform is typically dilutive to medical margin PMPM.
(3) See Note 12 to the Consolidated Financials Statements in Item 8 of this Report for additional information regarding capital commitments to physician partners to support physician partner expansion and related purposes.
See Note 10 to the Consolidated Financial Statements in Item 8 of this Report for additional information. • Capital commitments . See Note 11 to the Consolidated Financial Statements in Item 8 of this Report for additional information regarding capital commitments to physician partners to support physician partner expansion and related purposes.
At our option, borrowings under the credit agreement can be either: (i) SOFR Rate Loans, (ii) Daily Simple SOFR Rate Loans, or (iii) Base Rate Loans.
At our option, borrowings under the Credit Facility can be either: (i) Term SOFR Rate Loans, (ii) Daily Simple SOFR Rate Loans, or (iii) Base Rate Loans, each as defined in the Credit Agreement.
The Company’s costs of revenues consist of medical services expense and other medical expenses, which represents the costs that are directly related to providing the services that generate revenue. 56 Table of Contents The following table presents our gross profit (dollars in thousands): Year Ended December 31, 2024 2023 2022 Total revenues $ 6,060,530 $ 4,316,363 $ 2,388,220 Medical services expense (5,842,530) (4,008,659) (2,093,860) Other medical expenses (1) (213,159) (238,034) (183,000) Gross profit $ 4,841 $ 69,670 $ 111,360 _____________________________________________________________________ (1) Represents physician compensation expense related to surplus sharing and other care management expenses that help to create medical cost efficiency.
The Company’s costs of revenues consist of medical services expense and other medical expenses, which represents the costs that are directly related to providing the services that generate revenue. 59 Table of Contents The following table presents our gross profit (loss) (dollars in thousands): Year Ended December 31, 2025 2024 2023 Total revenues $ 5,932,576 $ 6,060,530 $ 4,316,363 Medical services expense (5,977,906) (5,842,530) (4,008,659) Other medical expenses (1) (114,691) (213,159) (238,034) Gross profit (loss) $ (160,021) $ 4,841 $ 69,670 _____________________________________________________________________ (1) Represents physician compensation expense related to surplus sharing and other care management expenses that help to create medical cost efficiency.
For additional discussion on our debt obligations, see Note 11 to the Consolidated Financial Statements in Item 8 of this Report. 68 Table of Contents Equity As of December 31, 2024, we had 412.2 million shares of common stock outstanding.
For additional discussion on our debt obligations, see Note 10 to the Consolidated Financial Statements in Item 8 of this Report. Equity As of December 31, 2025, we had 414.7 million shares of common stock outstanding.
The following table sets forth a reconciliation of net income (loss) to Adjusted EBITDA using data derived from the consolidated financial statements for the periods indicated (dollars in thousands): Year Ended December 31, 2024 2023 2022 Net income (loss) $ (260,101) $ (262,803) $ (106,864) (Income) loss from discontinued operations, net of income taxes 9,824 67,550 14,554 Interest expense 6,177 6,658 4,484 Income tax expense (benefit) 1,451 791 1,640 Depreciation and amortization 24,463 16,043 8,949 Impairments and (gain) loss on lease terminations 3,596 — 5,458 Severance and related costs 4,577 188 2,470 Stock-based compensation expense 50,657 69,326 28,069 EBITDA adjustments related to equity method investments (1) 17,582 22,694 3,737 Other (2) (12,441) (15,448) (7,967) Adjusted EBITDA $ (154,215) $ (95,001) $ (45,470) _____________________________________________________________________ (1) Includes elimination of certain administrative services provided by us to our equity method investments.
The following table sets forth a reconciliation of net income (loss) to Adjusted EBITDA using data derived from our consolidated financial statements for the periods indicated (dollars in thousands): Year Ended December 31, 2025 2024 2023 Net income (loss) $ (391,347) $ (260,101) $ (262,803) (Income) loss from discontinued operations, net of income taxes (14,000) 9,824 67,550 Interest expense 6,641 6,177 6,658 Income tax expense (benefit) 1,251 1,451 791 Depreciation and amortization 28,594 24,463 16,043 Impairments 36,085 3,596 — Severance and related costs 6,075 4,577 188 Stock-based compensation expense 49,119 50,657 69,326 EBITDA adjustments related to equity method investments (1) 43,304 17,582 22,694 Other (2) (61,877) (12,441) (15,448) Adjusted EBITDA $ (296,155) $ (154,215) $ (95,001) _____________________________________________________________________ (1) Includes elimination of certain trademark licensing, operating and administrative services provided by us to our equity method investments.
The following table sets forth changes in cash flows for the periods indicated (dollars in thousands): Year Ended December 31, 2024 2023 2022 Net cash provided by (used in) operating activities $ (57,777) $ (156,199) $ (130,808) Net cash provided by (used in) investing activities 139,891 (44,019) (444,388) Net cash provided by (used in) financing activities (2,583) (193,133) 28,056 67 Table of Contents Net Cash Provided By (Used In) Operating Activities Net cash used in operating activities was $57.8 million for the year ended December 31, 2024 compared to $156.2 million and $130.8 million for the years ended December 31, 2023 and 2022, respectively.
The following table sets forth changes in cash flows for the periods indicated (dollars in thousands): Year Ended December 31, 2025 2024 2023 Net cash provided by (used in) operating activities $ (105,763) $ (57,777) $ (156,199) Net cash provided by (used in) investing activities 88,610 139,891 (44,019) Net cash provided by (used in) financing activities (2,994) (2,583) (193,133) 2025 Cash Flows Compared to 2024 Cash Flows Net cash used in operating activities was $105.8 million for the year ended December 31, 2025 compared to $57.8 million for the year ended December 31, 2024.
We believe the following key metrics are useful in evaluating our business (dollars in thousands): As of and for the Year Ended December 31, 2024 2023 2022 MA members 526,500 388,400 230,800 Medical services revenue $ 6,047,715 $ 4,307,350 $ 2,384,889 Gross profit $ 4,841 $ 69,670 $ 111,360 Medical margin (1) $ 205,185 $ 298,691 $ 291,029 Platform support costs $ 169,402 $ 163,652 $ 127,458 Net income (loss) $ (260,101) $ (262,803) $ (106,864) Adjusted EBITDA (1) $ (154,215) $ (95,001) $ (45,470) _____________________________________________________________________ (1) Medical margin and Adjusted EBITDA are non-GAAP financial measures.
We believe the following key metrics are useful in evaluating our business (dollars in thousands): As of and for the Year Ended December 31, 2025 2024 2023 MA members 511,000 526,500 388,400 Medical services revenue $ 5,921,341 $ 6,047,715 $ 4,307,350 Gross profit (loss) $ (160,021) $ 4,841 $ 69,670 Medical margin (1) $ (56,565) $ 205,185 $ 298,691 Platform support costs $ 159,986 $ 169,402 $ 163,652 Net income (loss) $ (391,347) $ (260,101) $ (262,803) Adjusted EBITDA (1) $ (296,155) $ (154,215) $ (95,001) _____________________________________________________________________ (1) Medical margin and Adjusted EBITDA are non-GAAP financial measures.
With our model, our goal is to remove the barriers that prevent community-based physicians from evolving to a Total Care Model, where the physician is empowered to manage health outcomes and the total healthcare needs of their attributed Medicare patients. 2024 Results: • Medicare Advantage members of approximately 526,500 as of December 31, 2024 increased 36% from 2023. • The CMS ACO Models attributed beneficiaries of approximately 132,100 as of December 31, 2024 increased 48% from 2023. • Total revenue of $6.06 billion increased 40% from 2023. • Gross profit of $4.8 million, compared to $69.7 million in 2023. • Medical margin of $205.2 million, compared to $298.7 million in 2023. • Net loss of $260.1 million, compared to $262.8 million in 2023. • Adjusted EBITDA loss of $154.2 million, compared to Adjusted EBITDA loss of $95.0 million in 2023.
With our model, our goal is to remove the barriers that prevent community-based physicians from evolving to a Total Care Model, where the physician is empowered to manage health outcomes and the total healthcare needs of their attributed Medicare patients. 2025 Results: • MA members of approximately 511,000 as of December 31, 2025 decreased 3% from 2024. • The CMS ACO Models attributed beneficiaries of approximately 114,000 as of December 31, 2025 decreased 13% from 2024. • Total revenue of $5.93 billion decreased 2% from 2024. • Gross loss of $160.0 million, compared to gross profit of $4.8 million in 2024. • Medical margin was negative $56.6 million, compared to earnings of $205.2 million in 2024. • Net loss of $391.3 million, compared to net loss of $260.1 million in 2024. • Adjusted EBITDA loss of $296.2 million, compared to Adjusted EBITDA loss of $154.2 million in 2024.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2024 2023 $ % General and administrative $ 268,912 $ 285,760 $ (16,848) (6) % % of total revenues 4 % 7 % General and administrative expenses decreased $16.8 million, or 6%, for the year ended December 31, 2024 compared to 2023.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2025 2024 $ % General and administrative $ 238,536 $ 268,912 $ (30,376) (11) % % of total revenues 4 % 4 % General and administrative expenses decreased $30.4 million, or 11%, for the year ended December 31, 2025 compared to 2024.
Operating costs to support our live geographies and enterprise functions as a percentage of revenue decreased to 3% for the year ended December 31, 2024 compared to 4% in 2023.
Operating costs to support our live geographies and enterprise functions as a percentage of revenue remained consistent at 3% for each of the years ended December 31, 2025 and 2024.
Other provider costs in 2024 include $5.4 million related to geographies that became operational in January 2025, while other provider costs in 2023 include $33.7 million of costs related to geographies that became operational in 2024.
Other provider costs decreased by $17.0 million to $132.8 million in 2025 compared to $149.8 million in 2024. Other provider costs in 2025 include $3.7 million related to geographies that became operational in January 2026, while other provider costs in 2024 include $5.4 million of costs related to geographies that became operational in 2025.
Our model operates by forming RBEs within local geographies, that enter into arrangements with payors providing for monthly payments to manage the total healthcare needs of our physician partners’ attributed patients (or, global capitation arrangements), contract with agilon to perform certain functions and enter into long-term professional service agreements with one or more anchor physician groups pursuant to which the anchor physician groups receive a base compensation rate and share in the savings from successfully improving quality of care and reducing costs.
The RBEs also contract with agilon to perform certain functions and enter into long-term professional service agreements with one or more anchor physician groups pursuant to which the anchor physician groups receive a base compensation rate and share in the savings from successfully improving quality of care and reducing costs.
Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2024 2023 $ % Other medical expenses $ 213,159 $ 238,034 $ (24,875) (10 %) % of total revenues 4 % 6 % Other medical expenses decreased by $24.9 million, or 10%, for the year ended December 31, 2024 compared to 2023.
Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2025 2024 $ % Other medical expenses $ 114,691 $ 213,159 $ (98,468) (46) % % of total revenues 2 % 4 % Other medical expenses decreased by $98.5 million, or 46%, for the year ended December 31, 2025 compared to 2024.
We may seek to raise any necessary additional capital through a combination of public or private equity offerings and/or debt financings. There can be no assurance that we will be successful in acquiring additional funding at levels sufficient to fund our operations or on terms favorable to us, if at all.
There can be no assurance that we will be successful in acquiring additional funding at levels sufficient to fund our operations or on terms favorable to us, if at all.
We base estimates on the best information available to us at the time, our historical experience, known trends and events and various other assumptions that we believe are reasonable under the circumstances.
The preparation of financial statements in conformity with U.S. GAAP requires us to use judgment in the application of accounting policies, including making estimates and assumptions. We base estimates on the best information available to us at the time, our historical experience, known trends and events and various other assumptions that we believe are reasonable under the circumstances.
GAAP measures as net income (loss), cash flows provided by or used in operating, investing or financing activities or other 65 Table of Contents financial statement data presented in our consolidated financial statements as an indicator of financial performance or liquidity.
Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation or as an alternative to such U.S. GAAP measures as net income (loss), cash flows provided by or used in operating, investing or financing activities or other financial statement data presented in our consolidated financial statements as an indicator of financial performance or liquidity.
Stock-based compensation expense decreased $18.7 million in 2024 primarily due to the cancellation of stock-based instruments during 2024. 62 Table of Contents Other income (expense), net Year Ended December 31, Change (dollars in thousands) 2024 2023 $ % Other income (expense), net $ 34,489 $ 27,840 $ 6,649 24 % % of total revenues 1 % 1 % Other income (expense), net increased $6.6 million, or 24%, for the year ended December 31, 2024 compared to 2023 primarily from income related to services rendered to our CMS ACO Models investments.
Other income (expense), net Year Ended December 31, Change (dollars in thousands) 2025 2024 $ % Other income (expense), net $ 67,616 $ 34,489 $ 33,127 96 % % of total revenues 1 % 1 % Other income (expense), net increased $33.1 million, or 96%, for the year ended December 31, 2025 compared to 2024 primarily from increase in income related to services rendered to our CMS ACO Models investments during 2025.
GAAP, we present medical margin and Adjusted EBITDA, which are non-GAAP financial measures. We define medical margin as medical services revenue after medical services expense is deducted. Medical services expense represents costs incurred for medical services provided to our members. As our platform matures over time, we expect medical margin to increase in absolute dollars.
Non-GAAP Financial Measures In addition to providing results that are determined in accordance with U.S. GAAP, we present medical margin and Adjusted EBITDA, which are non-GAAP financial measures. 66 Table of Contents We define medical margin as medical services revenue after medical services expense is deducted. Medical services expense represents costs incurred for medical services provided to our members.
Other Income (Expense), Net Other income (expense), net includes interest income, which consists primarily of interest earned on our cash and cash equivalents, restricted cash and cash equivalents, and marketable securities, including amortization/accretion of discount/premium. Interest Expense Interest expense consists primarily of interest expense associated with our outstanding debt, including amortization of debt issuance costs.
Other Income (Expense), Net Other income (expense), net includes: (i) trademark licensing and other operating and administrative services to our equity method investments and (ii) interest income, which consists primarily of interest earned on our cash and cash equivalents, restricted cash and cash equivalents, and marketable securities, including amortization/accretion of discount/premium.
The year ended December 31, 2023 includes $15.2 million of physician compensation expenses to reduce the physician partners’ compensation percentage in current and future years in exchange for our common stock.
The year ended December 31, 2023 includes $15.2 million of physician compensation expenses to reduce the physician partners’ compensation percentage in current and future years in exchange for our common stock. (2) Includes interest income, transaction-related costs and elimination of certain trademark licensing, operating and administrative services provided by agilon health, inc. to equity method investments.
As a result, we may require additional capital resources in the future to execute strategic initiatives to grow our business. Our primary uses of cash include payments for medical claims and other medical expenses, general and administrative expenses, costs associated with the development of new geographies and expansion of existing geographies, debt service and capital expenditures.
Our primary uses of cash include payments for medical claims and other medical expenses, including physician compensation expense, general and administrative expenses, costs associated with the development of new geographies and expansion of existing geographies, debt service and capital expenditures.
Income Tax Benefit (Expense) We are subject to corporate U.S. federal, state, and local income taxation. Deferred tax assets are reduced by a valuation allowance to the extent management believes it is not more likely than not to be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income.
Deferred tax assets are reduced by a valuation allowance to the extent management believes it is not more likely than not to be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income. Management makes estimates and judgments about future taxable income based on assumptions that are consistent with our plans and estimates.
However, medical margin PMPM may vary as the percentage of new members brought onto our platform fluctuates. New membership added to the platform is typically dilutive to medical margin PMPM. We believe this metric provides insight into the economics of our capitation arrangements as it includes all medical services expense directly associated with our members’ care.
We believe this metric provides insight into the economics of our capitation arrangements as it includes all medical services expense directly associated with our members’ care.
Key Financial and Operating Metrics All of our key metrics exclude historical results from our Hawaii and California operations (which are included as discontinued operations in our consolidated financial statements). We monitor the following key financial and operating metrics to help us evaluate our business, identify trends affecting our business, formulate business plans and make strategic decisions.
We monitor the following key financial and operating metrics to help us evaluate our business, identify trends affecting our business, formulate business plans and make strategic decisions.
Some of these limitations are: • Adjusted EBITDA does not reflect changes in, or cash requirements for, working capital needs; • Adjusted EBITDA does not reflect interest expense, or the requirements necessary to service interest or principal payments on debt; • Adjusted EBITDA does not reflect income tax expense (benefit) or the cash requirements to pay taxes; • Adjusted EBITDA does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments; • Although depreciation and amortization charges are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; and • The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from similarly titled non-GAAP financial measures.
Some of these limitations are: • Adjusted EBITDA does not reflect changes in, or cash requirements for, working capital needs; • Adjusted EBITDA does not reflect interest expense, or the requirements necessary to service interest or principal payments on debt; • Adjusted EBITDA does not reflect income tax expense (benefit) or the cash requirements to pay taxes; • Adjusted EBITDA does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments; • Although depreciation and amortization charges are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; and • The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from similarly titled non-GAAP financial measures. 67 Table of Contents The following table sets forth a reconciliation of gross profit (loss) to medical margin using data derived from our consolidated financial statements for the periods indicated (dollars in thousands): Year Ended December 31, 2025 2024 2023 Gross profit (loss) (1) $ (160,021) $ 4,841 $ 69,670 Other operating revenue (11,235) (12,815) (9,013) Other medical expenses 114,691 213,159 238,034 Medical margin $ (56,565) $ 205,185 $ 298,691 _____________________________________________________________________ (1) Gross profit (loss) is defined as total revenues less medical services expense and other medical expenses.
Net Cash Provided By (Used In) Investing Activities Net cash provided by investing activities was $139.9 million for the year ended December 31, 2024, compared to net cash used in investing activities of $44.0 million and $444.4 million for the years ended and December 31, 2023 and 2022, respectively.
Net cash provided by investing activities was $88.6 million for the year ended December 31, 2025, compared to $139.9 million for the year ended December 31, 2024. Net cash provided by investing activities in 2025 and 2024 was primarily due to proceeds from the maturities, net of investments, of marketable securities of $103.6 million and $175.4 million, respectively.
Final reconciliation and receipt of amounts due from payors are typically settled in arrears, following completion of the contractual program year.
Final reconciliation and receipt of amounts due from payors are typically settled in arrears, following completion of the contractual program year. 68 Table of Contents We are party to various contractual obligations that we will be required to satisfy over the short and long term.
The Credit Facility includes: (i) a $100.0 million senior secured term loan (the “Secured Term Loan Facility”) and (ii) a $100.0 million senior secured revolving credit facility (the “Secured Revolving Facility”) with a capacity to issue standby letters of credit in certain circumstances up to a maximum of $100.0 million.
Debt Obligations On February 18, 2021, we executed a credit facility agreement (as amended by the First Amendment to Credit Agreement, dated as of March 1, 2021 and the Second Amendment to Credit Agreement, dated as of May 25, 2023 (the “Credit Agreement”), which includes: (i) a $100.0 million senior secured term loan (the “Secured Term Loan,” and together with the Secured Term Loan, the “Credit Facility”) and (ii) a $100.0 million senior secured revolving credit facility (the “Secured Revolving Facility”) with a capacity to issue standby letters of credit in certain circumstances up to a maximum of $100.0 million.
Operating costs to support our live geographies and enterprise functions (platform support costs) increased by $5.8 million to $169.4 million in 2024 compared to $163.7 million in 2023 due primarily to growth in operating costs incurred to support geographies that became operational in 2024.
Operating costs to support our live geographies and enterprise functions (platform support costs) decreased by $9.4 million to $160.0 million in 2025 compared to $169.4 million in 2024 due primarily to partnership exits during 2024.
We generally invest any excess cash in money market accounts, which are classified as cash equivalents, and marketable securities. Our investment strategies are designed to provide safety and preservation of capital, sufficient liquidity to meet the cash flow needs of our business operations and attainment of a competitive return.
Over the long term, our investment strategies are designed to provide safety and preservation of capital, and sufficient liquidity to meet the cash flow needs of our business operations. As of December 31, 2025, we had cash and cash equivalents of $173.7 million and investments in marketable securities of $111.4 million.
Critical Accounting Estimates Management’s discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of financial statements in conformity with U.S. GAAP requires us to use judgment in the application of accounting policies, including making estimates and assumptions.
Net cash used in financing activities was $3.0 million for the year ended December 31, 2025 compared to $2.6 million for the year ended December 31, 2024. Critical Accounting Estimates Management’s discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with U.S. GAAP.
The increase in net cash used in operating activities in 2023 compared to 2022 was primarily a result of the increase in medical margin contributed from new and existing geographies, partially offset by increased provider costs, including partner physician incentive expenses and the timing of settlements with payors from new and existing geographies.
The increase in net cash used in operating activities was primarily the result of a decline in medical margin and the timing of settlements with payors.
See Note 13 to the Consolidated Financial Statements in Item 8 of this Report for additional information about our equity transactions.
See “—Overview and Recent Developments” above for information related to our actions to pursue a reverse stock split and Note 12 to the Consolidated Financial Statements in Item 8 of this Report for additional information about our equity transactions. Cash Flows The following summary discussion of our cash flows is based on the consolidated statements of cash flows.
We have based these estimates on assumptions that may prove to be wrong, and we could utilize our available capital resources sooner than we expect. We may require additional financing in the future to fund working capital and pay our obligations.
We have based these estimates on assumptions that may prove to be wrong, and we could utilize our available capital resources sooner than we expect. Our cash flows are impacted by the timing of receipts from payors. Our business normally should produce positive cash flows during periods of positive medical margin.
Total Discontinued Operations Year Ended December 31, Change (dollars in thousands) 2024 2023 $ % Total discontinued operations $ (9,824) $ (67,550) $ 57,726 85 % % of total revenues — % (2 %) Discontinued operations generated losses of $9.8 million for the year ended December 31, 2024 compared to $67.6 million for the year ended December 31, 2023.
Total Discontinued Operations Year Ended December 31, Change (dollars in thousands) 2025 2024 $ % Total discontinued operations $ 14,000 $ (9,824) $ 23,824 243 % % of total revenues — % — % Total discontinued operations relates to the sale of our Hawaii operations in October 2023.
Income (loss) from equity method investments Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Income (loss) from equity method investments $ 16,489 $ 10,720 $ 5,769 54 % % of total revenues — % — % Income (loss) from equity method investments increased $5.8 million, or 54%, for the year ended 2023 compared to 2022 primarily from our CMS ACO Models investments as a result of stronger performance driven primarily by increased medical margin during 2023 compared to 2022.
Income (loss) from equity method investments Year Ended December 31, Change (dollars in thousands) 2025 2024 $ % Income (loss) from equity method investments $ (1,835) $ 14,992 $ (16,827) (112) % % of total revenues — % — % Income (loss) from equity method investments decreased $16.8 million, or 112%, for the year ended December 31, 2025 compared to 2024 primarily from an increase in operating expenses related to services we provided to our CMS ACO Models investees in 2025.
We expect to continue to incur operating losses and generate negative cash flows from operations for the foreseeable future due to the investments we intend to continue to make in expanding our business and additional general and administrative costs we expect to incur related to our operation as a public company.
From time to time, we may incur operating losses and may generate negative cash flows from operations. As a result, we may require additional capital resources in the future to execute strategic initiatives to grow our business.
In 2023, we completed the disposition of our Hawaii operations and recognized a loss on sale of assets of $47.5 million. For additional discussion related to discontinued operations, see Note 20 to the Consolidated Financial Statements in Item 8 of this Report.
Total discontinued operations for the year ended December 31, 2025 relates to the release of a contingent obligation from our Hawaii operations compared to losses from discontinued operations for the year ended December 31, 2024. For additional discussion related to discontinued operations, see Note 19 to the Consolidated Financial Statements in Item 8 of this Report.
(2) Includes interest income, transaction-related costs and elimination of certain administrative services provided by agilon health, inc. to equity method investments. 66 Table of Contents Liquidity and Capital Resources We have historically financed our operations primarily through funds generated from our capitation arrangements with payors, issuances of equity securities, and borrowings under credit agreements.
We have historically financed our operations primarily through funds generated from our capitation arrangements with payors, distributions and or payments from our equity method investments, issuances of equity securities, and borrowings under credit agreements. We generally invest any excess cash in money market accounts and marketable securities.
Platform Membership Details Medicare Advantage members increased 36% during 2024, which includes contributions from new geographies and growth within geographies existing prior to 2024. Total members live on the agilon platform include 55 Table of Contents 526,500 Medicare Advantage members and 132,100 CMS ACO Models attributed beneficiaries. Average Medicare Advantage membership during 2024 was approximately 522,100.
Platform Membership Details MA members decreased 3% during 2025, which was primarily attributable to partnership exits during 2024. Total members live on the agilon platform include 511,000 MA members and 114,000 attributed CMS ACO Models beneficiaries.
The increase in medical services revenue was partially offset by higher costs associated with prescription drug benefits provided under the Medicare Part D program, which is a reduction to medical services revenue, and lower risk adjustment revenue related to unfavorable prior period development. 61 Table of Contents Medical Services Expense Year Ended December 31, Change (dollars in thousands) 2024 2023 $ % Medical services expense $ 5,842,530 $ 4,008,659 $ 1,833,871 46 % % of total revenues 96 % 93 % Medical services expense increased by $1.83 billion, or 46% for the year ended December 31, 2024 compared to 2023 due primarily to average membership growth of 38%, which was attributable to seven new geographies that became operational in 2024 as well as growth in our existing geographies.
Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2025 2024 $ % Medical services revenue $ 5,921,341 $ 6,047,715 $ (126,374) (2) % % of total revenues 100 % 100 % 64 Table of Contents Medical services revenue decreased by $126.4 million, or 2%, for the year ended December 31, 2025 compared to 2024 due primarily due to: (i) declines in average membership of 2%, which was attributable to partnership exits during 2024, and (ii) lower risk adjustment revenue, including unfavorable prior period development of approximately 1%, as a result of additional risk adjustment data received from payors.