Biggest changeFor additional discussion, see Note 20 to the Consolidated Financial Statements. 58 Table of Contents Results of Operations The following table summarizes key components of our results of operations (dollars in thousands): Year Ended December 31, 2023 2022 2021 Revenues: Medical services revenue $ 4,307,350 $ 2,384,889 $ 1,518,322 Other operating revenue 9,013 3,331 3,172 Total revenues 4,316,363 2,388,220 1,521,494 Expenses: Medical services expense 4,008,659 2,093,860 1,357,326 Other medical expenses 238,034 183,000 98,424 General and administrative (including noncash stock-based compensation expense of $69,326, $28,069, and $291,672, respectively) 285,760 207,789 427,502 Depreciation and amortization 16,043 8,949 10,484 Total expenses 4,548,496 2,493,598 1,893,736 Income (loss) from operations (232,133) (105,378) (372,242) Other income (expense): Income (loss) from equity method investments 16,489 10,720 (6,766) Other income (expense), net 27,840 13,930 2,178 Gain (loss) on lease terminations — (5,458) — Interest expense (6,658) (4,484) (6,146) Income (loss) before income taxes (194,462) (90,670) (382,976) Income tax benefit (expense) (791) (1,640) (886) Income (loss) from continuing operations (195,253) (92,310) (383,862) Discontinued operations: Income (loss) before gain (loss) on sales and income taxes (20,002) (14,528) (25,085) Gain (loss) on sales of assets, net (47,548) — 473 Income tax benefit (expense) — (26) 1,687 Total discontinued operations (67,550) (14,554) (22,925) Net income (loss) (262,803) (106,864) (406,787) Noncontrolling interests’ share in (earnings) loss 207 311 300 Net income (loss) attributable to common shares $ (262,596) $ (106,553) $ (406,487) 59 Table of Contents The following table summarizes our results of operations as a percentage of total revenues: Year Ended December 31, 2023 2022 2021 Revenues: Medical services revenue 100 % 100 % 100 % Other operating revenue — — — Total revenues 100 100 100 Expenses: Medical services expense 93 88 89 Other medical expenses 6 8 6 General and administrative (including noncash stock-based compensation expense of 2%, 1%, and 19%, respectively) 7 9 28 Depreciation and amortization — — 1 Total expenses 105 104 124 Income (loss) from operations (5) (4) (24) Other income (expense): Income (loss) from equity method investments — — — Other income (expense), net 1 1 — Gain (loss) on lease terminations — — — Interest expense — — — Income (loss) before income taxes (5) (4) (25) Income tax benefit (expense) — — — Income (loss) from continuing operations (5) (4) (25) Discontinued operations: Income (loss) before income taxes — (1) (2) Gain (loss) on sales of assets, net (1) — — Income tax benefit (expense) — — — Total discontinued operations (2) (1) (2) Net income (loss) (6) (4) (27) Noncontrolling interests’ share in (earnings) loss — — — Net income (loss) attributable to common shares (6) % (4) % (27) % Comparison of Year Ended December 31, 2023 and 2022 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Medical services revenue $ 4,307,350 $ 2,384,889 $ 1,922,461 81 % % of total revenues 100 % 100 % Medical services revenue increased by 81%, due primarily to growth in average membership of 69% that was attributable to eight new geographies that became operational in 2023 and growth in our existing geographies.
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.
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.
Total Discontinued Operations Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Total discontinued operations $ (67,550) $ (14,554) $ (52,996) (364) % % of total revenues (2 %) (1 %) Discontinued operations generated losses of $67.6 million for the year ended December 31, 2023 compared to $14.6 million for the year ended December 31, 2022.
Total Discontinued Operations Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Total discontinued operations $ (67,550) $ (14,554) $ (52,996) (364) % % of total revenues (2 %) (1 %) Discontinued operations generated losses of $67.6 million for the year ended December 31, 2023 compared to $14.6 million in 2022.
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.
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.
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; 64 Table of Contents • 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.
Additionally, we pay a commitment fee on the unfunded 2021 Secured Revolving Facility amount of 0.375%. We must also pay customary letter of credit fees.
Additionally, we pay a commitment fee on the unfunded Secured Revolving Facility amount of 0.375%. We must also pay customary letter of credit fees.
See “—Non-GAAP Financial Measures” below, for 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 to medical margin.
Contracts with payors are generally multi-year arrangements and have a single performance 68 Table of Contents 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.
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.
Base Rate Loans bear interest at a rate equal to the sum of 2.50% and the highest of: (a) 0.50% in excess of the overnight federal funds rate, (b) the prime rate established by the administrative agent from time to time, (c) the one-month LIBO rate (adjusted for maximum reserves) plus 1.00% and (d) 0%.
Base Rate Loans bear interest at a rate equal to the sum of 2.50% and the highest of: (a) 0.50% in excess of the overnight federal funds rate, (b) the prime rate established by the administrative agent from time to time, (c) the one-month SOFR rate (adjusted for maximum reserves) plus 1.00% and (d) 0%.
The increase in income from equity method investments were partially offset by $15.2 million of additional expenses related to certain physician partners that elected to reduce their compensation percentage in current and future years in exchange for agilon common stock.
The increase in income from equity method investments were partially offset by $15.2 million of additional expenses related to certain physician partners that elected to reduce their compensation percentage in current and future years in exchange for our common stock.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % General and administrative $ 285,760 $ 207,789 $ 77,971 38 % % of total revenues 7 % 9 % General and administrative expenses increased $78.0 million, or 38%, for the year ended December 31, 2023 compared to 2022.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % General and administrative $ 285,760 $ 207,789 $ 77,971 38 % % of total revenues 7 % 9 % General and administrative expenses decreased $78.0 million, or 38%, for the year ended December 31, 2023 compared to 2022.
Other income (expense), net Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Other income (expense), net $ 27,840 $ 13,930 $ 13,910 100 % % of total revenues 1 % 1 % Other income (expense), net generated income of $27.8 million for the year ended December 31, 2023 compared to $13.9 million in 2022 primarily from interest income as a result of our marketable securities investments, with investing activities beginning at the end of the first quarter of 2022.
Other income (expense), net Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Other income (expense), net $ 27,840 $ 13,930 $ 13,910 100 % % of total revenues 1 % 1 % 64 Table of Contents Other income (expense), net generated income of $27.8 million for the year ended December 31, 2023 compared to $13.9 million in 2022 primarily from interest income as a result of our marketable securities investments, with investing activities beginning at the end of the first quarter of 2022.
The table above does not include future payments of claims to healthcare providers because certain terms of these payments are not determinable at December 31, 2023 (for example, the timing and volume of future medical services provided under capitation contracts).
The table above does not include future payments of claims to healthcare providers because certain terms of these payments are not determinable at December 31, 2024 (for example, the timing and volume of future medical services provided under capitation contracts).
See “—Non-GAAP Financial Measures” below, for information regarding our use of Adjusted EBITDA and a reconciliation of net income (loss) to Adjusted EBITDA. 56 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. 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.
The decrease in net cash used in operating activities in 2022 compared to 2021 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 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 maturity date of the Credit Facility was extended to 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 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.
In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current estimates and assumptions about matters that are inherently uncertain. For a more detailed discussion of our significant accounting policies, see Note 2 to the Consolidated Financial Statements.
In the event estimates or assumptions prove to be different from actual results, adjustments are made in subsequent periods to reflect more current estimates and assumptions about matters that are inherently uncertain. For a more detailed discussion of our significant accounting policies, see Note 2 to the Consolidated Financial Statements in Item 8 of this Report.
Our medical services expense trends primarily relate to changes in per visit costs incurred by our members, along with changes in health system and provider utilization of services.
Medical services expense represents costs incurred for medical services provided to our members. Our medical services expense trends primarily relate to changes in per visit costs incurred by our members, along with changes in health system and provider utilization of services.
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 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.
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 — % — % 61 Table of Contents Income (loss) from equity method investments increased $5.8 million, or 54%, for the year ended December 31, 2023 compared to 2022 primarily from our ACO REACH equity 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) 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.
The increase in net cash used in operating activities in 2023 compared to 2022 was primarily a result of increased provider costs, including partner physician incentive expenses, and the timing of settlements with payors from new and existing geographies, partially offset by the increase in gross profit contributed from new and existing geographies.
The decrease in net cash used in operating activities in 2024 compared to 2023 was primarily a result of decreased provider costs, including partner physician incentive expenses, and the timing of settlements with payors from new and existing geographies, partially offset by the increase in gross profit contributed from new and existing geographies.
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, 2023, 2022, and 2021, costs incurred in implementing geographies were $33.7 million, $23.9 million and $12.0 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, 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.
Based on our planned operations, we believe that our existing cash and cash equivalents, 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.
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).
Our ability to pay dividends to holders of our common stock is significantly limited as a practical matter by our growth plans as well as the Credit Facility insofar as we may seek to pay dividends out of funds made available to us by agilon management or its subsidiaries because the Credit Facility restrict agilon management’s ability to pay dividends or make loans to us.
Our ability to pay dividends to holders of our common stock is significantly limited as a practical matter by our growth plans as well as the Credit Facility insofar as we may seek to pay dividends out of funds made available to us by agilon health management, inc. or its subsidiaries because the Credit Facility restricts agilon health management, inc.’s ability to pay dividends or make loans to us.
Investments to support geography entry increased to $43.9 million in 2023, compared to $20.6 million in 2022 due to increased costs associated with our geographies that become operational in the following calendar year.
Investments to support geography entry increased to $40.8 million in 2023, compared to $43.9 million in 2022 due to increased costs associated with our geographies that become operational in the following calendar year.
The borrower on the Credit Facility is agilon management, our wholly-owned subsidiary.
The borrower on the Credit Facility is agilon health management, inc., our wholly-owned subsidiary.
For additional discussion related to our medical services expense, see “—Critical Accounting Estimates” below and Note 2 to the Consolidated Financial Statements. Other Medical Expenses Other medical expenses include: (i) partner physician compensation expense and (ii) other provider costs.
For additional discussion related to our medical services expense, see “—Critical Accounting Estimates” below and Note 2 to the Consolidated Financial Statements in Item 8 of this Report. Other Medical Expenses Other medical expenses include: (i) partner physician compensation expense and (ii) other provider costs.
Depreciation includes expenses associated with buildings, computer equipment and software, furniture and fixtures, and leasehold improvements. Amortization primarily includes expenses associated with acquired intangible assets. 57 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 ACO REACH program.
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.
Net Cash Provided By (Used In) Financing Activities Net cash used in financing activities was $193.1 million for the year ended December 31, 2023 compared to net cash provided by financing activities of $28.1 million and $1.15 billion for the years ended December 31, 2022 and 2021, respectively.
Net Cash Provided By (Used In) Financing Activities Net cash used in financing activities was $2.6 million and $193.1 million for the years ended December 31, 2024 and 2023, respectively, compared to net cash provided by financing activities of $28.1 million for the year ended December 31, 2022.
Net Cash Provided By (Used In) Investing Activities Net cash used in investing activities was $44.0 million for the year ended December 31, 2023 compared to $444.4 million and $90.5 million for the years ended and December 31, 2022 and 2021, respectively.
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.
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, 2023 2022 2021 Platform support costs $ 163,652 $ 127,458 $ 96,314 % of Revenue 4 % 5 % 6 % Net Income (Loss) and Adjusted EBITDA Net income (loss) is the most directly comparable GAAP measure to Adjusted EBITDA.
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 following table sets forth a reconciliation of gross profit to medical margin using data derived from our consolidated financial statements for the periods indicated (dollars in thousands): Year Ended December 31, 2023 2022 2021 Gross profit (1) $ 69,670 $ 111,360 $ 65,744 Other operating revenue (9,013) (3,331) (3,172) Other medical expenses 238,034 183,000 98,424 Medical margin $ 298,691 $ 291,029 $ 160,996 _____________________________________________________________________ (1) Gross profit is defined as total revenues less medical services expense and other medical expenses.
The following table sets forth a reconciliation of gross profit to medical margin using data derived from our consolidated financial statements for the periods indicated (dollars in thousands): Year Ended December 31, 2024 2023 2022 Gross profit (1) $ 4,841 $ 69,670 $ 111,360 Other operating revenue (12,815) (9,013) (3,331) Other medical expenses 213,159 238,034 183,000 Medical margin $ 205,185 $ 298,691 $ 291,029 _____________________________________________________________________ (1) Gross profit is defined as total revenues less medical services expense and other medical expenses.
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. 55 Table of Contents The following table presents our gross profit (dollars in thousands): Year Ended December 31, 2023 2022 2021 Total revenues $ 4,316,363 $ 2,388,220 $ 1,521,494 Medical services expense (4,008,659) (2,093,860) (1,357,326) Other medical expenses (1) (238,034) (183,000) (98,424) Gross profit $ 69,670 $ 111,360 $ 65,744 _____________________________________________________________________ (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. 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 following table sets forth changes in cash flows for the periods indicated (dollars in thousands): Year Ended December 31, 2023 2022 2021 Net cash provided by (used in) operating activities $ (156,199) $ (130,808) $ (148,159) Net cash provided by (used in) investing activities (44,019) (444,388) (90,506) Net cash provided by (used in) financing activities (193,133) 28,056 1,154,390 66 Table of Contents Net Cash Provided By (Used In) Operating Activities Net cash used in operating activities was $156.2 million for the year ended December 31, 2023 compared to $130.8 million and $148.2 million for the years ended December 31, 2022 and 2021, respectively.
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.
We believe the following key metrics are useful in evaluating our business (dollars in thousands): As of and for the Year Ended December 31, 2023 2022 2021 MA members 388,400 230,800 147,700 Medical services revenue $ 4,307,350 $ 2,384,889 $ 1,518,322 Gross profit $ 69,670 $ 111,360 $ 65,744 Medical margin (1) $ 298,691 $ 291,029 $ 160,996 Platform support costs $ 163,652 $ 127,458 $ 96,314 Net income (loss) $ (262,803) $ (106,864) $ (406,787) Adjusted EBITDA (1) $ (95,001) $ (45,470) $ (54,742) _____________________________________________________________________ (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, 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.
Operating costs to support our live geographies and enterprise functions as a percentage of revenue decreased to 5% for the year ended December 31, 2022 compared to 6% for the same period in 2021.
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.
The increase in medical services revenue was also driven, to a lesser extent, by a 7% increase in PMPM capitation rates. 60 Table of Contents Medical Services Expense Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Medical services expense $ 4,008,659 $ 2,093,860 $ 1,914,799 91 % % of total revenues 93 % 88 % Medical services expense increased by 91% due primarily to average membership growth of 69%, which was attributable to eight new geographies that became operational in 2023 and growth in our existing geographies.
Medical Services Expense Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Medical services expense $ 4,008,659 $ 2,093,860 $ 1,914,799 91 % % of total revenues 93 % 88 % Medical services expense increased by 91% due primarily to average membership growth of 69%, which was attributable to six new geographies that became operational in 2023 as well as growth in our existing geographies.
The Credit Facility contains 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. 67 Table of Contents For additional discussion on our debt obligations, see Note 11 to the Consolidated Financial Statements.
The Credit Facility contains 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.
During the year ended December 31, 2023, we used $200.0 million to repurchase our common stock. During the year ended December 31, 2022, we received net proceeds of $33.1 million from the exercise of stock options. In February 2021, we refinanced our existing debt with a $100.0 million term loan, receiving net proceeds of $30.1 million.
During the year ended December 31, 2023, we used $200.0 million to repurchase our common stock. During the year ended December 31, 2022, we received net proceeds of $33.1 million from the exercise of stock options.
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, 2023 2022 2021 Net income (loss) $ (262,803) $ (106,864) $ (406,787) (Income) loss from discontinued operations, net of income taxes 67,550 14,554 22,925 Interest expense 6,658 4,484 6,146 Income tax expense (benefit) 791 1,640 886 Depreciation and amortization 16,043 8,949 10,484 (Gain) loss on lease terminations — 5,458 — Severance and related costs (1) 188 2,470 12,360 Stock-based compensation expense 69,326 28,069 291,672 EBITDA adjustments related to equity method investments (2) 22,694 3,737 1,736 Other (3) (15,448) (7,967) 5,836 Adjusted EBITDA (4) $ (95,001) $ (45,470) $ (54,742) _____________________________________________________________________ (1) For the years ended December 31, 2022 and 2021, includes taxes and related costs on stock option exercises for departed executives of $2.0 million and $5.4 million, respectively.
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.
Comparison of Year Ended December 31, 2022 and 2021 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Medical services revenue $ 2,384,889 $ 1,518,322 $ 866,567 57 % % of total revenues 100 % 100 % Medical services revenue increased by 57%, due primarily to growth in average membership of 45% that was attributable to six new geographies that became operational in 2022 and growth in our existing geographies.
Comparison of Year Ended December 31, 2023 and 2022 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Medical services revenue $ 4,307,350 $ 2,384,889 $ 1,922,461 81 % % of total revenues 100 % 100 % Medical services revenue increased by 81%, due primarily to growth in average membership of 69%, which was attributable to eight new geographies that became operational in 2023 as well as growth in our existing geographies.
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. 2023 Results: • Medicare Advantage members of approximately 388,400 as of December 31, 2023 increased 68% from 2022. • ACO REACH attributed beneficiaries of approximately 89,300 as of December 31, 2023 remained flat from 2022. • Total revenue of $4.32 billion increased 81% from 2022. • Gross profit of $69.7 million, compared to $111.4 million in 2022. • Medical margin of $298.7 million, compared to $291.0 million in 2022. • Net loss of $262.8 million, compared to $106.9 million in 2022. • Adjusted EBITDA loss of $95.0 million, compared to Adjusted EBITDA loss of $45.5 million in 2022.
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.
The increase in medical services expense was also driven by an increase in average medical services expense per member of 14%. During 2023, we experienced an increase in medical claims expenses attributable to higher-than-expected utilization. The increase in medical service utilization trends became visible during the fourth quarter as a result of additional updated information provided by our payors.
The increase in medical services expense was also driven by an increase in average medical services expense per member of 14%. During 2023, we experienced an increase in medical claims expenses attributable to higher-than-expected utilization.
Platform Membership Details Medicare Advantage members increased 68% during 2023, which includes contributions from new geographies and growth within geographies existing prior to 2023. Total members live on the agilon platform include 54 Table of Contents 388,400 Medicare Advantage members and 89,300 attributed ACO REACH beneficiaries. Average Medicare Advantage membership during 2023 was approximately 379,400.
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.
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. 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.
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.
Other provider costs increased by $41.8 million to $88.4 million in 2022 compared to $46.6 million in 2021, as the number of geographies and members on our platform increased in 2022.
Other provider costs increased by $6.0 million to $149.8 million in 2024 compared to $143.5 million in 2023, as the number of geographies and members on our platform increased in 2024.
Cash used in investing activities in 2023 was due primarily for the acquisition of our My Personal Health Record Express, Inc. acquisition for $44.4 million in 2023. The increase in net cash used in investing activities in 2022 compared to 2021 was due primarily to investments in marketable securities of $458.3 million during 2022.
Net cash provided by investing activities in 2024 was due primarily to maturities of marketable securities of $206.9 million. Net cash used in investing activities in 2023 was due primarily for the acquisition of My Personal Health Record Express, Inc. for $44.4 million.
Operating costs to support our live geographies and enterprise functions (platform support costs) increased by $31.1 million to $127.5 million in 2022 compared to $96.3 million in 2021 due primarily to growth in operating costs incurred to support geographies that became operational in 2022.
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.
Interest payments on debt are calculated using outstanding balances and interest rates in effect on December 31, 2023. (2) See Note 6 for additional information regarding the maturity of lease liabilities under operating leases. (3) See Note 12 for additional information regarding capital commitments to physician partners to support physician partner expansion and related purposes.
Interest payments on debt are calculated using outstanding balances and interest rates in effect on December 31, 2024. (2) See Note 6 to the Consolidated Financials Statements in Item 8 of this Report for additional information regarding the maturity of lease liabilities under operating leases.
Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Other medical expenses $ 238,034 $ 183,000 $ 55,034 30 % % of total revenues 6 % 8 % Other medical expenses increased by $55.0 million, or 30%, for the year ended December 31, 2023 compared to 2022.
The increase in medical service utilization trends became visible during the fourth quarter as a result of additional updated information provided by our payors. 63 Table of Contents Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Other medical expenses $ 238,034 $ 183,000 $ 55,034 30 % % of total revenues 6 % 8 % Other medical expenses increased by $55.0 million, or 30%, for the year ended December 31, 2023 compared to 2022.
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.
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.
(2) 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 the Company’s common stock. (3) Includes interest income and transaction-related costs. (4) Effective in 2023, we no longer exclude geography entry costs from our computation of Adjusted EBITDA.
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.
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. 65 Table of Contents As of December 31, 2023, we had cash and cash equivalents of $107.6 million and investments in marketable securities of $380.8 million.
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.
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.
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.
Other provider costs in 2022 include $23.9 million related to geographies that became operational in January 2023, while other provider costs in 2021 include $12.0 million of costs related to geographies that became operational in 2022.
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.
Recent Accounting Pronouncements For the impact of new accounting standards, see Note 2 to the Consolidated Financial Statements.
The estimate of medical costs payable represents our best estimate of our liability for unpaid medical costs. Recent Accounting Pronouncements For the impact of new accounting standards, see Note 2 to the Consolidated Financial Statements in Item 8 of this Report.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % General and administrative $ 207,789 $ 427,502 $ (219,713) (51 %) % of total revenues 9 % 28 % General and administrative expenses decreased $219.7 million, or 51%, for the year ended December 31, 2022 compared to 2021.
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.
We recognize capitation revenue over the period eligible members are entitled to receive healthcare services. Medical services revenue constitutes substantially all of our total revenue for the years ended December 31, 2023, 2022, and 2021. For additional discussion related to our revenue, see “—Critical Accounting Estimates” below and Note 2 to the Consolidated Financial Statements.
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.
Operating Expenses Medical Services Expense In each of our geographies, a network of physicians, hospitals, and other healthcare providers provide care to our members. Medical services expense represents costs incurred for medical services provided to our members.
For additional discussion related to our revenue, see “—Critical Accounting Estimates” below and Note 2 to the Consolidated Financial Statements in Item 8 of this Report. Operating Expenses Medical Services Expense In each of our geographies, a network of physicians, hospitals, and other healthcare providers provide care to our members.
Equity As of December 31, 2023, we had 406.4 million shares of common stock outstanding. See Note 13 to the Consolidated Financial Statements for additional information about our equity transactions.
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.
Final reconciliation and receipt of amounts due from payors are typically settled in arrears, following completion of the contractual program year. 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.
Final reconciliation and receipt of amounts due from payors are typically settled in arrears, following completion of the contractual program year.
Investments to support geography entry increased to $43.9 million in 2022, compared to $20.6 million in 2021 due to increased costs associated with our geographies that become operational in the following calendar year.
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.
Future Cash Requirements The following table summarizes certain estimated future cash requirements under the Company’s various contractual obligations and commitments as of December 31, 2023, in total and disaggregated into current and long-term obligations (dollars in thousands): Total Current Long-Term Term loan (1) $ 38,558 $ 6,250 $ 32,308 Operating leases (2) 16,661 2,846 13,815 Capital commitments (3) 155,579 138,562 17,017 Interest (1) 7,663 4,563 3,100 Total $ 218,461 $ 152,221 $ 66,240 _____________________________________________________________________ (1) See Note 11 for additional information regarding the maturities of debt principal.
Future Cash Requirements The following table summarizes certain estimated future cash requirements under the Company’s various contractual obligations and commitments as of December 31, 2024, in total and disaggregated into current and long-term obligations (dollars in thousands): Total Current Long-Term Term loan (1) $ 34,904 $ — $ 34,904 Operating leases (2) 10,448 2,606 7,842 Capital commitments (3) 117,272 105,775 11,497 Interest (1) 5,655 5,205 450 Total $ 168,279 $ 113,586 $ 54,693 _____________________________________________________________________ (1) See Note 11 to the Consolidated Financials Statements in Item 8 of this Report for additional information regarding the maturities of debt principal.
Adjusted EBITDA for the prior periods presented has been restated to the current period computation methodology. 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.
(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.
As of December 31, 2023, we had $25.1 million outstanding surety bonds related to health plan payor risk-bearing capital contributions. Cash Flows The following summary discussion of our cash flows is based on the consolidated statements of cash flows.
Cash Flows The following summary discussion of our cash flows is based on the consolidated statements of cash flows.
The increase in medical services expense was also driven, to a lesser extent, by a 2% increase in PMPM capitation rates. 62 Table of Contents Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Other medical expenses $ 183,000 $ 98,424 $ 84,576 86 % % of total revenues 8 % 6 % Other medical expenses increased by $84.6 million, or 86%, for the year ended December 31, 2022 compared to 2021.
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.