Biggest changeProvision for Income Taxes Year Ended December 31, 2024 2023 % Change (dollars in thousands) Provision for income taxes $ 28,866 $ 8,654 234 % For the year ended December 31, 2024, we recorded a provision for income taxes of $28.9 million, as compared to a provision for income taxes of $8.7 million for the year ended December 31, 2023, primarily due to a higher operating profit as well as a decrease in tax benefits for equity compensation. 56 Table of Contents Liquidity and Capital Resources As of December 31, 2024, we had $162.3 million of cash and cash equivalents and $65.6 million of marketable securities.
Biggest changeInterest and Other Income, Net Year Ended December 31, 2025 2024 % Change (dollars in thousands) Interest and other income, net $10,155 $15,747 (36 %) Interest and other income, net decreased by $5.6 million or 36%, for the year ended December 31, 2025 compared to the year ended December 31, 2024, as higher interest income was more than offset by a decrease in investment income and an increase in interest expense. 55 Table of Contents Provision for Income Taxes Year Ended December 31, 2025 2024 % Change (dollars in thousands) Provision for income taxes $ 36,912 $ 28,866 28 % For the year ended December 31, 2025, we recorded a provision for income taxes of $36.9 million, as compared to $28.9 million for the year ended December 31, 2024, primarily due to a higher operating profit and a decrease in tax benefits for equity compensation in the current year period.
Medical services under our Smart Cycles include everything needed for a comprehensive fertility treatment cycle, including all necessary diagnostic testing and access to the latest technology (such as, in the case of in vitro fertilization, or IVF, preimplantation genetic testing).
Medical services under our Smart Cycles include everything needed for a comprehensive fertility treatment cycle, including all necessary diagnostic testing and access to the latest technology (such as preimplantation genetic testing, in the case of in vitro fertilization, or IVF).
Investing Activities Net cash provided by investing activities was $195.8 million for the year ended December 31, 2024, which primarily consisted of net sales in marketable securities of $206.5 million, partially offset by $5.3 million used in a business acquisition, net of cash acquired.
For the year ended December 31, 2024, net cash provided by investing activities was $195.8 million, which primarily consisted of net sales in marketable securities of $206.5 million, partially offset by $5.3 million used in a business acquisition, net of cash acquired.
Clients who purchase our fertility benefits solution also typically pay us a per employee per month fee, or PEPM fee, which is population-based. This allows us to provide access to our PCAs for fertility and family building education and guidance and other digital tools to all of our members, regardless of whether they ultimately pursue fertility treatment.
Clients who purchase our fertility benefits solution also typically pay us a per employee per month fee, or PEPM fee, which is population-based. This allows us to provide members with access to our PCAs for fertility and family building education and guidance and other digital tools to all of our members, regardless of whether they ultimately pursue fertility treatment.
GAAP. The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. We evaluate our estimates and assumptions on an ongoing basis.
The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses, and related disclosures. We base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. We evaluate our estimates and assumptions on an ongoing basis.
These can range from one to an unlimited unit value. Members, in consultation with their Patient Care Advocates, or PCAs, can choose their preferred provider clinics within our network and utilize the specific Smart Cycle treatment bundles necessary for the treatment pathway they determine throughout their fertility journey.
These can range from one to an unlimited unit value. Members, in consultation with their Progyny Care Advocates, or PCAs, can choose their preferred provider clinics within our network and utilize the specific Smart Cycle treatment bundles necessary for the treatment pathway they determine throughout their fertility journey.
PEPM fees represented 1% of our total revenue for the years ended December 31, 2024 and 2023, respectively. Our revenue in a given year is determined by the utilization, including rate of consumption and mix, of our fertility benefits and Progyny Rx solutions by our members as well as the number of members enrolled in our clients’ benefits plans.
PEPM fees represented 1% of our total revenue for the years ended December 31, 2025 and 2024, respectively. Our revenue in a given year is determined by the utilization, including rate of consumption and mix, of our fertility benefits and Progyny Rx solutions by our members as well as the number of members enrolled in our clients’ benefits plans.
We believe there is sufficient positive evidence to conclude that it is more likely than not that substantially all the net deferred tax assets were realizable as of December 31, 2024. The amount of deferred tax provided is calculated using tax rates enacted at the balance sheet date.
We believe there is sufficient positive evidence to conclude that it is more likely than not, that substantially all the net deferred tax assets were realizable as of December 31, 2025. The amount of deferred tax provided is calculated using tax rates enacted at the balance sheet date.
Revenue is also accrued for authorized Smart Cycle services rendered based on member appointments scheduled with a fertility specialist in our network but for which no claim has yet been reported, net of expected changes and cancellations of services. 50 Table of Contents Pharmacy Benefits Solution Revenue Pharmacy benefits solution revenue primarily represents utilization of Progyny Rx.
Revenue is also accrued for authorized Smart Cycle services rendered based on member appointments scheduled with a fertility specialist in our network but for which no claim has yet been reported, net of expected changes and cancellations of services. Pharmacy Benefits Solution Revenue Pharmacy benefits solution revenue primarily represents utilization of Progyny Rx.
These expenses also include third-party consulting services and facilities costs. We anticipate that we will incur additional general and administrative expenses on an ongoing basis to support the growth of our business. Interest and other income, net Interest and other income, net primarily includes interest income and expense, as well as investment income and losses.
These expenses also include third-party consulting services, facilities costs, and bad debt expense. We anticipate that we will incur additional general and administrative expenses on an ongoing basis to support the growth of our business. Interest and Other Income, Net Interest and other income, net includes interest income and expense as well as investment income and losses.
We estimate the fair value of each stock-based award on the measurement date using either the Black-Scholes option-pricing model for stock options and stock purchased under the employee stock purchase plan or the closing market price of our common stock for restricted stock units, including those with performance-based vesting criteria.
We estimate the fair value of each stock-based award on the measurement date using either the Black-Scholes option-pricing model for stock options and stock purchased under the employee stock purchase plan on the closing market price of our common stock for restricted stock units, including those with performance-based vesting conditions.
Additionally, staffing levels and the related 51 Table of Contents personnel costs, including stock-based compensation expense, and other costs necessary to deliver our care management services will continue to grow as we continue to add clients and their associated members. Operating Expenses Our operating expenses consist of sales and marketing and general and administrative expenses.
Additionally, staffing levels and the related personnel costs, including stock-based compensation expense, and other costs necessary to deliver our care management services will continue to grow as we continue to add clients and their associated members. Operating Expenses Our operating expenses consist of sales and marketing and general and administrative expenses.
There are approximately 8,000 employers in the United States who have a minimum of 1,000 employees, who together with Taft-Hartley labor populations and federal government populations, represents approximately 106 million potential covered lives in total. Our current member base of approximately 6.7 million covered lives under contract represents a mid-single digit percent of our total market opportunity.
There are approximately 9,000 employers in the United States who have a minimum of 1,000 employees, who together with Taft-Hartley labor populations and federal government populations, represents approximately 106 million potential covered lives in total. Our current member base of approximately 7.2 million covered lives under contract represents a mid-single digit percent of our total market opportunity.
Similarly, for existing clients, any changes in plan designs are typically elected by the end of October so that clients can inform their employees of the benefits during the open enrollment period ahead of a January 1st plan year start.
Similarly, for existing clients, any changes in plan designs are typically elected by the end of October so that clients can inform their employees of the benefits during the open enrollment period ahead of a January 1 st plan year start.
A key driver of our revenue is the number of members we serve and the rate at which they utilize their fertility benefits. As our client base has grown, our membership has grown from approximately 110,000 members in 2016 when we launched our fertility benefits solution to 6.5 million members as of December 31, 2024.
A key driver of our revenue is the number of members we serve and the rate at which they utilize their fertility benefits. As our client base has grown, our membership has grown from approximately 110,000 members in 2016 when we launched our fertility benefits solution to 6.7 million members as of December 31, 2025.
General and Administrative Expense General and administrative expense consists primarily of employee related costs, including salaries, bonuses, benefits, stock-based compensation expense, other related costs, and an allocation of our general overhead, depreciation and amortization for those employees associated with general and administrative services such as executive, legal, human resources, information technology, accounting, and finance.
General and Administrative Expense General and administrative expense consists primarily of employee related costs, including salaries, bonuses, benefits, stock-based compensation expense, other related costs, and an allocation of our general overhead, depreciation and amortization for those employees associated with general and administrative services such as executive, legal, human resources, information technology, accounting, and finance as well as research and development activities.
With respect to Progyny Rx, we bill the client for the fertility medication dispensed to their employees in connection with the authorized fertility treatments. Medication fees also include our 48 Table of Contents formulary management, drug utilization review and cost containment services and other care management services. • Population-Based Component.
With respect to Progyny Rx, we bill the client for the fertility medication dispensed to their employees in connection with the authorized fertility treatments. Medication fees also include our formulary management, drug utilization review and cost containment services and other care management services. • Population-Based Component.
We include accrued receivables within accounts receivable on our consolidated balance sheet. As of December 31, 2024 and 2023, accrued receivables were $45.6 million and $45.8 million, respectively. At the same time, we estimate cost of services and accrued claims payables based on the amount to be paid to the provider clinic and expected gross margin on fertility benefit services.
We include accrued receivables within accounts receivable on our consolidated balance sheet. As of December 31, 2025 and 2024, accrued receivables were $54.9 million and $45.6 million, respectively. At the same time, we estimate cost of services and accrued claims payables based on the amount to be paid to the provider clinic and expected gross margin on fertility benefit services.
Our clients primarily contract with us to provide our fertility benefits solution and, where added on by our clients, our Progyny Rx solution. Our revenue has both a utilization-based component and a population-based component, as follows: • Utilization Component. Clients pay us for the fertility benefits and Progyny Rx solutions utilized by their employees.
Our clients primarily contract with us to provide our fertility benefits solution and, where added on by our clients, our Progyny Rx solution. Our revenue has both a utilization-based component and a population-based component, as follows: 47 Table of Contents • Utilization Component. Clients pay us for the fertility benefits and Progyny Rx solutions utilized by their employees.
GAAP. 53 Table of Contents Year Ended December 31, 2024 2023 Consolidated Statements of Operations Data, as a percentage of revenue: Revenue 100.0 % 100.0 % Cost of services 78.3 % 78.1 % Gross profit 21.7 % 21.9 % Operating expenses: Sales and marketing 5.5 % 5.5 % General and administrative 10.4 % 10.8 % Total operating expenses 15.9 % 16.2 % Income from operations 5.8 % 5.7 % Interest and other income, net 1.3 % 0.8 % Income before income taxes 7.1 % 6.5 % Provision for income taxes 2.5 % 0.8 % Net income 4.6 % 5.7 % Adjusted EBITDA 17.0 % 17.2 % Note: percentages shown in the table may not foot due to rounding.
GAAP. 52 Table of Contents Year Ended December 31, 2025 2024 Consolidated Statements of Operations Data, as a percentage of revenue: Revenue 100.0 % 100.0 % Cost of services 76.4 % 78.3 % Gross profit 23.6 % 21.7 % Operating expenses: Sales and marketing 5.6 % 5.5 % General and administrative 11.4 % 10.4 % Total operating expenses 17.0 % 15.9 % Income from operations 6.6 % 5.8 % Interest and other income, net 0.8 % 1.3 % Income before income taxes 7.4 % 7.1 % Provision for income taxes 2.9 % 2.5 % Net income 4.5 % 4.6 % Adjusted EBITDA 17.2 % 17.0 % Note: percentages shown in the table may not foot due to rounding.
Treasury securities for the period that is consistent with the expected term of the stock option. The dividend yield is assumed to be none as we have not paid dividends, nor do we anticipate paying dividends. The weighted-average estimated fair value of stock option awards granted in the year ended December 31, 2024 was $16.60.
Treasury securities for the period that is consistent with the expected term of the stock option. The dividend yield is assumed to be none as we have not paid dividends, nor do we anticipate paying dividends. The weighted-average estimated fair value of stock option awards granted in the year ended December 31, 2025 was $11.72.
Accrued claims payable of $32.1 million and $30.3 million as of December 31, 2024 and 2023, respectively, are included within accrued expenses and other current liabilities in the consolidated balance sheet. Our estimates are adjusted to actual at the time of billing and these adjustments have historically not been material.
Accrued claims payable of $30.0 million and $32.1 million as of December 31, 2025 and 2024, respectively, are included within accrued expenses and other current liabilities in the consolidated balance sheets. Our estimates are adjusted to actual at the time of billing and these adjustments have historically not been material.
The impact of tax law changes is recognized in periods when the change is enacted. As of December 31, 2024 and 2023, we had $84.9 million and $73.1 million of net deferred tax assets, respectively. There was a valuation allowance of $1.8 million and $0.5 million as of December 31, 2024 and 2023, respectively. 60 Table of Contents
The impact of tax law changes is recognized in periods when the change is enacted. As of December 31, 2025 and 2024, we had $93.0 million and $84.9 million of net deferred tax assets, respectively. There was a valuation allowance of $3.1 million and $1.8 million as of December 31, 2025 and 2024, respectively. 60 Table of Contents
For our current 25,212 square foot office, we will pay the base rent of approximately $1.6 million per year beginning in June 2029, which is the lease commencement date, through the second quarter of 2036, the expected expiration date. 58 Table of Contents Critical Accounting Estimates Our consolidated financial statements and accompanying notes have been prepared in accordance with U.S.
For our current 25,212 square foot office, we will pay the base rent of approximately $1.6 million per year beginning in June 2029, which is the lease commencement date, through April 2036, the expiration date. Critical Accounting Estimates Our consolidated financial statements and accompanying notes have been prepared in accordance with U.S. GAAP.
Our client contracts are typically for a three-year term and pricing for this solution is established for each Smart Cycle treatment bundle, based in part on when the client first became a client and the number of members covered under the solution.
Fertility Benefits Solution Revenue Fertility benefits solution revenue primarily represents utilization of our fertility benefits solution. Our client contracts are typically for a three-year term and pricing for this solution is established for each Smart Cycle treatment bundle, based in part on when the client first became a client and the number of members covered under the solution.
A discussion of the fiscal year ended December 31, 2023 compared to the year ended December 31, 2022 has been reported previously in our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 29, 2024 (File No. 001-39100) under the heading “ Management's Discussion and Analysis of Financial Condition and Results of Operations - Comparison of Years Ended December 31, 2023 and 2022. ” Executive Overview We are a benefits management company specializing in fertility, family building, and women's health benefits solutions in the United States.
A discussion of the year ended December 31, 2024 as compared to the year ended December 31, 2023 has been reported previously in our Annual Report on Form 10-K for the year ended December 31, 2024, which was filed with the SEC on March 3, 2025 (File No. 001-39100) under the heading “ Management's Discussion and Analysis of Financial Condition and Results of Operations - Comparison of Years Ended December 31, 2024 and 2023. ” Executive Overview We are a benefits management company specializing in fertility, family building, and women's health benefits solutions primarily in the United States.
Pharmacy Benefits Services Pharmacy benefits services costs include: (1) the fees for prescription drugs dispensed and clinical services provided during the reporting period by our specialty pharmacy partners; (2) costs incurred (including salaries, bonuses, benefits, stock-based compensation expense, other related costs, and an allocation of our general overhead, depreciation and amortization) for those employees associated with our care management service functions: PCA, Provider Relations and Claims Processing teams; and (3) related information technology support costs.
Our contracts with provider clinics are typically for a term of one to two years. 50 Table of Contents Pharmacy Benefits Services Pharmacy benefits services costs include: (1) the fees for prescription drugs dispensed and clinical services provided during the reporting period by our specialty pharmacy partners; (2) costs incurred (including salaries, bonuses, benefits, stock-based compensation expense, other related costs, and an allocation of our general overhead, depreciation and amortization) for those employees associated with our care management service functions: PCA, Provider Relations and Claims Processing teams; and (3) related information technology support costs.
Changes in these inputs could result in a significant change in the fair value of stock options. 59 Table of Contents The following assumptions were used to calculate the fair value of stock options granted to employees: Year Ended December 31, 2024 2023 Expected volatility 53.0% - 55.0% 52.0% - 54.0% Expected term (years) 5.25 - 6.11 5.50 - 6.11 Risk‑free interest rate 3.5% - 4.6% 3.5% - 4.8% Expected dividend yield — — Our outstanding stock-based awards as of December 31, 2024 are subject to service-based or performance-based vesting.
The following assumptions were used to calculate the fair value of stock options granted to employees: Year Ended December 31, 2025 2024 Expected volatility 53.7% - 54.7% 53.0% - 55.0% Expected term (in years) 5.50 - 6.25 5.25 - 6.11 Risk‑free interest rate 3.6% - 4.5% 3.5% - 4.6% Expected dividend yield — — 59 Table of Contents Our outstanding stock-based awards as of December 31, 2025 are subject to service-based or performance-based vesting.
Cost of Services Year Ended December 31, 2024 2023 % Change (dollars in thousands) Cost of services $ 913,858 $ 849,799 8 % Cost of services increased by $64.1 million, or 8%, for the year ended December 31, 2024 compared to the year ended December 31, 2023 primarily due to an increase in medical treatment and pharmacy prescription costs associated with fertility treatments delivered.
Cost of Services Year Ended December 31, 2025 2024 % Change (dollars in thousands) Cost of services $984,177 $913,858 8 % Cost of services increased by $70.3 million, or 8%, for the year ended December 31, 2025 compared to the year ended December 31, 2024 primarily due to an increase in medical treatment and pharmacy prescription costs associated with fertility treatments delivered.
For the 21,262 square foot office, we will pay the base rent of approximately $1.3 million starting in the second quarter of 2026 for five years and approximately $1.4 million per year thereafter through the second quarter of 2036, the expected expiration date.
For the 21,262 square foot office, we will pay the base rent of approximately $1.3 million per year starting in April 2026 through the end of the fifth year and approximately $1.4 million per year thereafter through April 2036, the expiration date.
Financing Activities Net cash used in financing activities was $309.9 million for the year ended December 31, 2024, consisting of $300.3 million of repurchases of common stock under the 2024 Share Repurchase Programs, inclusive of $0.4 million in trading fees and payments of $12.0 million for employee taxes related to the net settlement of equity awards, partially offset by $1.1 million in proceeds from stock option exercises and $1.3 million in proceeds from contributions to our employee stock purchase plan.
Financing Activities Net cash used in financing activities was $99.4 million for the year ended December 31, 2025, consisting of $81.7 million of repurchases of common stock under the November 2025 share repurchase program, inclusive of $0.1 million in trading fees, payments of $15.8 million for employee taxes related to the net settlement of equity awards, and $3.1 million of issuance costs related to the Facility, partially offset by $1.1 million in proceeds from contributions to our employee stock purchase plan and $0.1 million in proceeds from stock option exercises. 57 Table of Contents Net cash used in financing activities was $309.9 million for the year ended December 31, 2024, consisting of $300.3 million of repurchases of common stock under the 2024 share repurchase program, inclusive of $0.4 million in trading fees and payments of $12.0 million for employee taxes related to the net settlement of equity awards, partially offset by $1.1 million in proceeds from stock option exercises and $1.3 million in proceeds from contributions to our employee stock purchase plan.
In particular, during the ramp up and onboarding of new clients who typically begin their benefits plan year as of January 1st, our accounts receivable has historically increased more than our accounts payable, accrued expenses and other current liabilities in the early part of each calendar year. Historically, these timing impacts have reversed throughout the remainder of the fiscal year.
In particular, during the ramp up and onboarding of new clients who typically begin their benefits plan year as of January 1 st , our accounts receivable has historically increased more than our accounts payable, accrued expenses and other current liabilities in the early part of each calendar year.
As of December 31, 2024, we had $118.3 million and $99.5 million of unrecognized compensation costs related to unvested options and restricted stock units, respectively, which are expected to be expensed and vest over a weighted-average remaining period of approximately 2.0 years and 2.6 years, respectively.
As of December 31, 2025, we had $52.3 million and $77.8 million of unrecognized compensation costs related to unvested options and restricted stock units, respectively, which are expected to be expensed and vest over a weighted-average remaining period of approximately 1.9 years and 2.5 years, respectively.
Three Months Ended December 31, Year Ended December 31, 2024 2023 2024 2023 Assisted Reproductive Treatment (ART) Cycles (1) 15,839 15,066 61,114 58,013 Utilization - All Members (2) 0.55% 0.54% 1.31% 1.33% Utilization - Female Only (2) 0.48% 0.48% 1.07% 1.09% Average Members (3) 6,471,000 5,442,000 6,404,000 5,383,000 (1) Represents the number of ART cycles performed, including IVF with a fresh embryo transfer, IVF freeze all cycles/embryo banking, frozen embryo transfers and egg freezing.
Three Months Ended December 31, Year Ended December 31, 2025 2024 2025 2024 Assisted Reproductive Treatment (ART) Cycles (1) 15,927 15,839 65,006 61,114 Utilization - All Members (2) 0.54% 0.55% 1.32% 1.31% Utilization - Female Only (2) 0.48% 0.48% 1.04% 1.07% Average Members (3) 6,707,000 6,471,000 6,719,000 6,404,000 (1) Represents the number of ART cycles performed, including IVF with a fresh embryo transfer, IVF freeze all cycles/embryo banking, frozen embryo transfers and egg freezing.
For the years ended December 31, 2024 and 2023, stock-based compensation expense was $128.1 million and $122.6 million, respectively.
For the years ended December 31, 2025 and 2024, stock-based compensation expense was $131.9 million and $128.1 million, respectively.
Accordingly, our working capital, and its impact on cash flow from operations, can fluctuate materially from period to period. We believe that our existing cash and cash equivalents, including the proceeds from our marketable securities, and cash flow from operations will be sufficient to support working capital and capital expenditure requirements for at least the next 12 months.
We believe that our existing cash and cash equivalents, including the proceeds from our marketable securities, cash flow from operations, and the availability of funds under the Facility will be sufficient to support working capital and capital expenditure requirements for at least the next 12 months.
This increase is primarily due to a $53.2 million, or 8% increase, in revenue from our fertility benefits solution and a $25.4 million or 6% increase in revenue from our Progyny Rx solution. The increase in revenue from our fertility benefits solution and Progyny Rx solution were primarily due to the increase in the number of clients and covered lives.
This increase is primarily due to a $101.3 million, or 14% increase, in revenue from our fertility benefits solution and a $20.1 million or 5% increase in revenue from our Progyny Rx solution. The increase in revenue from our fertility benefits solution and Progyny Rx solution were primarily due to the increase in the number of clients and covered lives.
General and Administrative Expense Year Ended December 31, 2024 2023 % Change (dollars in thousands) General and administrative $ 121,960 $ 117,127 4 % General and administrative expense increased by $4.8 million, or 4%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
General and Administrative Expense Year Ended December 31, 2025 2024 % Change (dollars in thousands) General and administrative $147,094 $121,960 21 % General and administrative expense increased by $25.1 million, or 21%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Operating Expenses Sales and Marketing Expense Year Ended December 31, 2024 2023 % Change (dollars in thousands) Sales and marketing $ 63,948 $ 59,488 7 % Sales and marketing expense increased by $4.5 million, or 7%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Operating Expenses Sales and Marketing Expense Year Ended December 31, 2025 2024 % Change (dollars in thousands) Sales and marketing $72,113 $63,948 13 % Sales and marketing expense increased by $8.2 million, or 13%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
We have financed our operations primarily through sales of our solutions and the net proceeds we have received from sales of equity securities. Our cash and cash equivalents and working capital are affected by the timing of payments to third party providers and collections from clients and have increased as our revenue has increased.
Our cash and cash equivalents and working capital are affected by the timing of payments to third party providers and collections from clients and have increased as our revenue has increased.
Pursuant to the sublease, we will pay the base rent of approximately $1.3 million per year through the end of the fifth lease year and approximately $1.4 million per year thereafter through the expiration date.
The sublease is for a 25,212 square foot office and will expire in May 2029. Pursuant to the sublease, we will pay the base rent of approximately $1.3 million per year through the end of the fifth lease year and approximately $1.4 million per year thereafter through the expiration date.
In February 2022, we entered into a lease agreement commencing in February 2023 for additional space in our corporate offices in New York, New York, consisting of a 24,099 square foot office and a 21,262 square foot office, and also for continued occupancy of the 25,212 square foot office after the expiration of the current sublease.
In February 2022, we entered into a lease agreement for leases commencing in February 2023 and March 2025 for additional space in our corporate offices in New York, New York, consisting of a 24,099 square foot office and a 21,262 square foot office, respectively.
Each year, we contract with new clients for our fertility benefits solution and, where added by the client, our Progyny Rx solution.
Each year, we contract with new clients for our fertility benefits and Progyny Rx solutions.
Because our clients within an industry compete with each other for employees, we believe our solutions are increasingly viewed as an important way for them to differentiate from, or remain competitive with, one another.
We are expanding our client base within each industry and have an industry-specific strategy that enables us to most effectively target our addressable market. Because our clients within an industry compete with each other for employees, we believe our solutions are increasingly viewed as an important way for them to differentiate from, or remain competitive with, one another.
During the year ended December 31, 2024, we repurchased a total of 12,382,193 shares of common stock under the 2024 Share Repurchase Programs at an average price per share of $24.22 and a total cost of $300.3 million, inclusive of $0.4 million in trading fees. In addition, the Company recognized $2.6 million of excise taxes related to the share repurchases.
During the year ended December 31, 2025, we repurchased a total of 3,301,596 shares of common stock under the November 2025 share repurchase program at an average price per share of $25.31 and a total cost of $83.6 million, inclusive of $0.1 million in trading fees. In addition, we recognized $0.5 million of excise taxes related to the share repurchases.
For the 24,099 square foot office, we pay base rent of approximately $1.4 million per year through the end of the fifth year and approximately $1.5 million per year thereafter through the second quarter of 2036, the expected expiration date.
The lease agreement also provides for continued occupancy of the 25,212 square foot office after the expiration of the current sublease. For the 24,099 square foot office, we pay the base rent of approximately $1.4 million per year through the end of the fifth year and approximately $1.5 million per year thereafter through the April 2036, the expiration date.
This increase was primarily due to a $3.5 million increase in personnel-related costs attributable to an increase in stock-based compensation expense, as well as a $1.0 million increase in other related sales and marketing expenses.
This increase was due to a $5.8 million increase in personnel-related costs attributable to incremental head count which included an increase in stock-based compensation expense of $0.2 million, and a $2.4 million increase in other related sales and marketing expenses.
GAAP, for each of the periods indicated: 54 Table of Contents Year Ended December 31, 2024 2023 (in thousands) Net income $ 54,336 $ 62,037 Add: Depreciation and amortization 3,175 2,281 Stock‑based compensation expense 128,130 122,611 Interest and other income, net (15,747) (8,507) Provision for income taxes 28,866 8,654 Adjusted EBITDA $ 198,760 $ 187,076 Comparison of Years Ended December 31, 2024 and 2023 Revenue Year Ended December 31, 2024 2023 % Change (dollars in thousands) Revenue $ 1,167,221 $ 1,088,598 7 % Revenue increased by $78.6 million, or 7%, for the year ended December 31, 2024 compared to the year ended December 31, 2023.
GAAP, for each of the periods indicated: 53 Table of Contents Year Ended December 31, 2025 2024 (in thousands) Net income $ 58,520 $ 54,336 Add: Depreciation and amortization 4,948 3,175 Stock‑based compensation expense 131,867 128,130 Interest and other income, net (10,155) (15,747) Provision for income taxes 36,912 28,866 Adjusted EBITDA $ 222,092 $ 198,760 Comparison of Years Ended December 31, 2025 and 2024 Revenue Year Ended December 31, 2025 2024 % Change (dollars in thousands) Revenue $1,288,661 $1,167,221 10 % Revenue increased by $121.4 million, or 10%, for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Gross Profit and Gross Margin Year Ended December 31, 2024 2023 % Change (dollars in thousands) Gross profit $ 253,363 $ 238,799 6 % Gross margin 21.7 % 21.9 % Gross profit increased by $14.6 million, or 6%, for the year ended December 31, 2024 compared to the year ended December 31, 2023. 55 Table of Contents Gross margin decreased 20 basis points for the year ended December 31, 2024 compared to year ended December 31, 2023, primarily due to an increase in personnel-related costs in the delivery of our care management services.
Gross Profit and Gross Margin Year Ended December 31, 2025 2024 % Change (dollars in thousands) Gross profit $304,484 $253,363 20 % Gross margin 23.6 % 21.7 % Gross profit increased by $51.1 million, or 20%, for the year ended December 31, 2025 compared to the year ended December 31, 2024. 54 Table of Contents Gross margin increased 190 basis points for the year ended December 31, 2025 compared to the year ended December 31, 2024, primarily due to ongoing efficiencies realized in the delivery of our care management services.
Changes in operating assets and liabilities resulted in cash used in operating activities from an increase in prepaid expenses and other current assets of $22.9 million and accounts receivable of $21.7 million, partially 57 Table of Contents offset by cash provided by operating activities from increases in accounts payable of $16.2 million, accrued expenses and other current liabilities of $10.4 million and other noncurrent assets and liabilities of $0.6 million.
Changes in operating assets and liabilities resulted in cash provided by operating activities from an increase in accounts payable of $28.8 million and accrued expenses and other current liabilities of $0.4 million, that was partially offset by cash used in operating activities from an increase in prepaid expenses and other current assets of $11.9 million, other noncurrent assets and liabilities of $9.3 million, and accounts receivable of $5.1 million.
For additional information about our significant accounting policies and estimates, see Note 1 – Business and Basis of Presentation and Note 2 - Summary of Significant Accounting Policies in the notes to the consolidated financial statements included in Part II, Item 8 of this Annual Report on Form 10-K.
For additional information about our significant accounting policies and estimates, see Note 1 – Business and Basis of Presentation and Note 2 - Summary of Significant Accounting Policies in the notes to the consolidated financial statements included in Part II, Item 8 of this Annual Report on Form 10-K. 58 Table of Contents Accrued Receivable and Accrued Claims Payable Fertility benefits solution revenue is recognized based on the negotiated price with our clients and includes the portion to be paid directly by the member.
The following table summarizes our cash flows from operations for the periods presented: Year Ended December 31, 2024 2023 (in thousands) Cash provided by operating activities $ 179,105 $ 188,814 Cash provided by (used in) investing activities 195,792 (200,525) Cash used in financing activities (309,880) (11,072) Effect of exchange rate changes on cash and cash equivalents $ 1 $ 1 Net increase (decrease) in cash and cash equivalents $ 65,018 $ (22,782) Operating Activities Net cash provided by operating activities was $179.1 million for the year ended December 31, 2024, primarily consisting of net income of $54.3 million adjusted for certain non-cash items, which included $128.1 million of stock-based compensation expense, $16.4 million of bad debt expense, $10.5 million of deferred tax benefit, $3.2 million of depreciation and amortization, $2.1 million of net accretion of discounts on marketable securities, and $1.4 million loss on disposal of property and equipment.
Net cash provided by operating activities was $179.1 million for the year ended December 31, 2024, primarily consisting of net income of $54.3 million adjusted for certain non-cash items, which included $128.1 million of stock-based compensation expense, $16.4 million of bad debt expense, $10.5 million of deferred tax benefit, $3.2 million of depreciation and amortization, $2.1 million of net accretion of discounts on marketable securities, and $1.4 million loss on disposal of property and equipment.
Results of Operations The following tables set forth our results of operations for the periods presented and as a percentage of revenue for those periods: 52 Table of Contents Year Ended December 31, 2024 2023 (in thousands) Consolidated Statements of Operations Data: Revenue $ 1,167,221 $ 1,088,598 Cost of services (1) 913,858 849,799 Gross profit 253,363 238,799 Operating expenses: Sales and marketing (1) 63,948 59,488 General and administrative (1) 121,960 117,127 Total operating expenses 185,908 176,615 Income from operations 67,455 62,184 Interest and other income, net 15,747 8,507 Income before income taxes 83,202 70,691 Provision for income taxes 28,866 8,654 Net income $ 54,336 $ 62,037 Adjusted EBITDA (2) $ 198,760 $ 187,076 (1) Includes stock-based compensation expense as follows: Year Ended December 31, 2024 2023 Cost of services $ 36,799 $ 34,490 Sales and marketing 30,490 27,015 General and administrative 60,841 61,106 Total stock‑based compensation expense $ 128,130 $ 122,611 (2) Adjusted EBITDA is a non-GAAP financial measure that we define as net income, adjusted to exclude depreciation and amortization, stock-based compensation expense, interest and other income, net, and provision for income taxes.
We believe there is sufficient positive evidence to conclude that it is more likely than not that substantially all the net deferred tax assets are realizable. 51 Table of Contents Results of Operations The following tables set forth our results of operations for the periods presented and as a percentage of revenue for those periods: Year Ended December 31, 2025 2024 (in thousands) Consolidated Statements of Operations Data: Revenue $ 1,288,661 $ 1,167,221 Cost of services (1) 984,177 913,858 Gross profit 304,484 253,363 Operating expenses: Sales and marketing (1) 72,113 63,948 General and administrative (1) 147,094 121,960 Total operating expenses 219,207 185,908 Income from operations 85,277 67,455 Interest and other income, net 10,155 15,747 Income before income taxes 95,432 83,202 Provision for income taxes 36,912 28,866 Net income $ 58,520 $ 54,336 Adjusted EBITDA (2) $ 222,092 $ 198,760 (1) Includes stock-based compensation expense as follows: Year Ended December 31, 2025 2024 Cost of services $ 35,332 $ 36,799 Sales and marketing 30,702 30,490 General and administrative 65,833 60,841 Total stock‑based compensation expense $ 131,867 $ 128,130 (2) Adjusted EBITDA is a non-GAAP financial measure that we define as net income, adjusted to exclude depreciation and amortization, stock-based compensation expense, interest and other income, net, and provision for income taxes.
(2) Represents the member utilization rate for all services, including but not limited to, ART cycles, initial consultations, IUIs and genetic testing. The utilization rate for all members includes all unique members (female and male) who utilize the benefit during that period while the utilization rate for female only includes only unique females who utilize the benefit during that period.
The utilization rate for all members includes all unique members (female and male) who utilize the benefit during that period while the utilization rate for female only includes only unique females who utilize the benefit during that period.
In August 2024, our Board of Directors authorized an additional share repurchase program of up to $100 million in shares of common stock.
In August 2024, our Board of Directors authorized an additional share repurchase program of up to $100 million in shares of common stock. As of the year ended December 31, 2024, the share repurchase programs were completed, and no amounts remained available for repurchase under the program.
This increase in cost of services was also attributable to an increase in personnel-related costs primarily due to incremental headcount as well as an $2.3 million increase in stock-based compensation expense.
This increase in cost of services was also attributable to an increase in personnel-related costs as higher costs attributable to incremental head count were partially offset by a decrease in stock-based compensation expense of $1.5 million.
(3) Includes approximately 300,000 members from a single client who are not reflected in utilization as a result of the client's chosen benefit design. Components of Results of Operations Revenue Revenue includes fertility benefits solution revenue, pharmacy benefits solution revenue and PEPM fees. Fertility Benefits Solution Revenue Fertility benefits solution revenue primarily represents utilization of our fertility benefits solution.
(3) Includes approximately 300,000 members from a single client who are not reflected in utilization as a result of the client's chosen benefit design. 2025 excludes the limited number of members who were eligible to use the benefit under the extended transition of care agreement that ended June 30, 2025 with the large client who did not renew its service agreement. 49 Table of Contents Components of Results of Operations Revenue Revenue includes fertility benefits solution revenue, pharmacy benefits solution revenue and PEPM fees.
This increase was primarily due to a $6.0 million increase in personnel-related costs attributable to incremental head count, and a $2.3 million increase in other related general and administrative expenses, partially offset by a $3.5 million decrease in bad debt expense.
This increase was due to a $16.5 million increase in personnel-related costs, which included an increase of $5.0 million in stock-based compensation expense, attributable to incremental head count and executive severance costs, a $4.1 million increase in bad debt expense driven by our revenue growth, and a $4.5 million net increase in other related general and administrative expenses.
In particular, we are focused on expanding the number of clients with more than 2,500 covered lives. As of December 31, 2024 and 2023, we served 473 and 392 clients, representing 6,472,000 and 5,418,000 members, respectively.
In particular, we are focused on expanding the number of clients with more than 2,500 covered lives.
For the year ended December 31, 2023, net cash used in investing activities was $200.5 million, which primarily consisted of net investments in marketable securities of $196.9 million. The remainder of the activity for the year ended December 31, 2024 consisted of purchases of computers, software, including capitalized software development costs, and furniture and fixtures.
The remainder of the activity for the years ended December 31, 2025 and 2024, respectively, consisted of purchases of computers, software, including capitalized software development costs, and furniture and fixtures.
Importantly, as we have continued to grow, we have meaningfully diversified our client base across more than 40 different industries currently from just two industries when we launched our fertility benefits solution in 2016. We are expanding our client base within each industry and have an industry-specific strategy that enables us to most effectively target our addressable market.
As of December 31, 2025 and 2024, we served 555 and 473 clients, representing 6,689,000 and 6,472,000 members, respectively. 48 Table of Contents Importantly, as we have continued to grow, we have meaningfully diversified our client base across more than 40 different industries currently from just two industries when we launched our fertility benefits solution in 2016.
Accrued Receivable and Accrued Claims Payable Fertility benefits solution revenue is recognized based on the negotiated price with our clients and includes the portion to be paid directly by the member. Revenue is recognized when Smart Cycle services are completed for a member, which includes estimates of accrued receivables.
Revenue is recognized when Smart Cycle services are completed for a member, which includes estimates of accrued receivables.
We count each organization we contract with as a single client including divisions, segments or subsidiaries of larger organizations to the extent we contract separately with them. 49 Table of Contents As of December 31, 2024 2023 Client Tier (Members) Clients Members Clients Members Up to 2,500 130 261,000 112 217,000 2,501 - 10,000 222 1,151,000 180 934,000 10,001 - 50,000 98 1,935,000 79 1,588,000 Greater than 50,000 23 3,125,000 21 2,679,000 Total 473 6,472,000 392 5,418,000 Benefits Utilization.
As of December 31, 2025 2024 Client Tier (Members) Clients Members Clients Members Up to 2,500 153 310,000 130 261,000 2,501 - 10,000 264 1,379,000 222 1,151,000 10,001 - 50,000 111 2,139,000 98 1,935,000 Greater than 50,000 27 2,861,000 23 3,125,000 Total 555 6,689,000 473 6,472,000 Benefits Utilization.
These changes are a result of the impact of revenue growth and our operating results as well as new agreements with our pharmacy program partners, which include more favorable payment receipt terms and resulted in an additional receipt in the year ended December 31, 2023, and the timing of cash collections and payments to third parties, including a $20.0 million prepayment on the dispensing of certain medications from one of our pharmacy program partners in the year ended December 31, 2023.
These changes were a result of the impact of revenue growth and our operating results as well as the timing of cash collections and payments to third parties, including $55.5 million of cash paid for income taxes, net of refunds for the year ended December 31, 2025.
As of the year ended December 31, 2024, the share repurchase programs were completed, and no amounts remained available for repurchase under the programs. Operating Lease Commitments In September 2019, we commenced a sublease agreement for our corporate offices in New York, New York. The sublease is for a 25,212 square foot office and will expire in May 2029.
As of the date of this filing, we have repurchased a total of 6,530,363 shares of common stock under the November 2025 share repurchase program for a total cost of $159.4 million. Operating Lease Commitments In September 2019, we commenced a sublease agreement for our corporate offices in New York, New York.