Go Pro

Progyny (PGNY) Financials

Progyny logo
$27.85 -0.25 (-0.89%)
As of 04:00 PM Eastern
Annual Income Statements for Progyny

Annual Income Statements for Progyny

This table shows Progyny's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-26 -5.54 -8.57 46 66 30 62 54 59
Consolidated Net Income / (Loss)
-12 0.66 -8.57 46 66 30 62 54 59
Net Income / (Loss) Continuing Operations
-12 -5.12 -8.57 46 66 30 62 54 59
Total Pre-Tax Income
-12 -6.89 -8.56 8.68 32 24 71 83 95
Total Operating Income
-11 -3.45 9.68 8.35 32 23 62 67 85
Total Gross Profit
7.40 19 46 70 112 167 239 253 304
Total Revenue
49 105 230 345 501 787 1,089 1,167 1,289
Operating Revenue
49 105 230 345 501 787 1,089 1,167 1,289
Total Cost of Revenue
41 86 184 275 388 620 850 914 984
Operating Cost of Revenue
41 86 184 275 388 620 850 914 984
Total Operating Expenses
37 23 36 62 80 144 177 186 219
Selling, General & Admin Expense
14 16 24 47 60 98 117 122 147
Marketing Expense
4.26 7.29 12 15 20 46 59 64 72
Total Other Income / (Expense), net
-2.91 -3.44 -18 0.33 0.10 1.10 8.51 16 10
Other Income / (Expense), net
-2.17 -2.94 -18 0.21 -0.37 1.10 8.51 16 10
Income Tax Expense
-0.00 -1.78 0.01 -38 -33 -5.92 8.65 29 37
Basic Earnings per Share
($2.37) $0.04 ($0.41) $0.54 $0.74 $0.33 $0.65 $0.59 $0.68
Weighted Average Basic Shares Outstanding
5.68M 5.54M 20.74M 85.72M 89.11M 92.20M 95.02M 91.48M 85.65M
Diluted Earnings per Share
($2.37) $0.04 ($0.41) $0.47 $0.66 $0.30 $0.62 $0.57 $0.65
Weighted Average Diluted Shares Outstanding
5.68M 5.54M 20.74M 99.06M 100.36M 99.96M 100.67M 95.45M 89.86M
Weighted Average Basic & Diluted Shares Outstanding
5.68M 5.54M 20.74M 87.22M 91.23M 93.38M 96.50M 85.41M 81.90M

Quarterly Income Statements for Progyny

This table shows Progyny's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
13 17 16 10 11 15 17 14 12 24 28
Consolidated Net Income / (Loss)
13 17 16 10 11 15 17 14 12 24 28
Net Income / (Loss) Continuing Operations
13 17 16 10 11 15 17 14 12 24 28
Total Pre-Tax Income
16 23 25 18 18 27 27 24 18 37 41
Total Operating Income
14 19 21 12 16 24 24 22 15 35 40
Total Gross Profit
57 62 68 59 63 76 79 73 77 83 89
Total Revenue
270 278 304 287 298 324 333 313 318 329 351
Operating Revenue
270 278 304 287 298 324 333 313 318 329 351
Total Cost of Revenue
213 216 236 227 235 248 254 241 242 245 261
Operating Cost of Revenue
213 216 236 227 235 248 254 241 242 245 261
Total Operating Expenses
43 44 48 47 48 52 55 51 62 48 49
Selling, General & Admin Expense
28 28 31 30 32 34 36 33 44 31 31
Marketing Expense
15 15 16 16 16 18 18 18 18 17 18
Total Other Income / (Expense), net
2.46 3.99 4.38 5.50 1.87 2.37 2.72 2.44 2.63 1.50 1.13
Other Income / (Expense), net
3.99 3.99 4.38 5.50 3.32 2.37 2.72 2.44 2.63 1.50 1.13
Income Tax Expense
2.79 5.62 8.58 7.54 7.13 11 9.97 10 5.37 13 13
Basic Earnings per Share
$0.13 $0.18 $0.18 $0.12 $0.11 $0.18 $0.20 $0.16 $0.14 $0.30 $0.36
Weighted Average Basic Shares Outstanding
95.02M 96.48M 93.87M 90.07M 91.48M 85.50M 85.77M 86.02M 85.65M 80.92M 78.17M
Diluted Earnings per Share
$0.13 $0.17 $0.17 $0.11 $0.12 $0.17 $0.19 $0.15 $0.14 $0.29 $0.34
Weighted Average Diluted Shares Outstanding
100.67M 101.05M 97.84M 93.82M 95.45M 89.31M 89.64M 90.23M 89.86M 84.76M 82.14M
Weighted Average Basic & Diluted Shares Outstanding
96.50M 95.22M 90.28M 85.15M 85.41M 85.72M 85.98M 86.21M 81.90M 78.33M 76.73M

Annual Cash Flow Statements for Progyny

This table details how cash moves in and out of Progyny's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
1.68 -4.56 80 -10 21 29 -23 65 -48
Net Cash From Operating Activities
-9.47 2.27 -1.53 36 26 80 189 179 210
Net Cash From Continuing Operating Activities
-9.42 2.27 -1.53 36 26 80 189 179 210
Net Income / (Loss) Continuing Operations
-12 -5.12 -8.57 46 66 30 62 54 59
Consolidated Net Income / (Loss)
-12 0.66 -8.57 46 66 30 62 54 59
Depreciation Expense
1.56 1.88 2.13 1.91 1.30 1.60 2.28 3.18 4.95
Non-Cash Adjustments To Reconcile Net Income
2.91 6.93 25 18 10 115 138 144 152
Changes in Operating Assets and Liabilities, net
-1.43 -1.42 -20 -31 -51 -66 -14 -22 -5.32
Net Cash From Investing Activities
-0.61 1.90 -2.76 -40 8.77 -44 -201 196 -159
Net Cash From Continuing Investing Activities
-0.61 -0.58 -2.96 -40 8.77 -44 -201 196 -159
Purchase of Property, Plant & Equipment
-0.61 -0.58 -2.96 -1.04 -2.13 -3.24 -3.64 -5.41 -18
Acquisitions
- - - - - 0.00 0.00 -5.30 -9.34
Purchase of Investments
- 0.00 - -104 -111 -163 -430 -170 -355
Sale and/or Maturity of Investments
- 0.00 - 65 122 123 233 377 224
Other Investing Activities, net
- - - - - - 0.00 0.00 0.00
Net Cash From Financing Activities
12 -8.74 85 -6.25 -14 -7.86 -11 -310 -99
Net Cash From Continuing Financing Activities
12 -8.74 85 -6.25 -14 -7.86 -11 -310 -99
Repayment of Debt
-3.26 -70 -182 - - - 0.00 0.00 -3.09
Repurchase of Common Equity
0.00 -1.21 -3.02 -0.89 - 0.00 0.00 -300 -82
Issuance of Common Equity
0.00 0.00 81 1.24 1.35 1.15 1.28 1.30 1.14
Other Financing Activities, net
0.03 0.07 6.60 -6.60 -15 -9.02 -12 -11 -16
Effect of Exchange Rate Changes
- - - - 0.00 0.00 0.00 0.00 0.06
Cash Income Taxes Paid
- - - 0.00 0.10 0.13 6.18 40 55

Quarterly Cash Flow Statements for Progyny

This table details how cash moves in and out of Progyny's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-61 18 -20 -3.48 71 -48 23 2.44 -26 19 21
Net Cash From Operating Activities
38 26 57 45 52 50 56 51 54 46 50
Net Cash From Continuing Operating Activities
38 26 57 45 52 50 56 50 54 46 50
Net Income / (Loss) Continuing Operations
13 17 16 10 11 15 17 14 12 24 28
Consolidated Net Income / (Loss)
13 17 16 10 11 15 17 14 12 24 28
Depreciation Expense
0.63 0.72 0.75 0.84 0.87 1.11 1.21 1.27 1.37 1.48 1.62
Non-Cash Adjustments To Reconcile Net Income
29 32 34 43 34 39 37 36 40 26 26
Changes in Operating Assets and Liabilities, net
-8.38 -24 5.10 -6.36 3.19 -5.72 0.53 -0.78 0.65 -5.40 -5.57
Net Cash From Investing Activities
-93 19 86 15 75 -95 -30 -43 8.26 97 3.55
Net Cash From Continuing Investing Activities
-93 19 86 15 75 -95 -30 -43 8.26 97 3.55
Purchase of Property, Plant & Equipment
-0.55 -0.85 -0.87 -1.94 -1.75 -2.84 -5.27 -4.68 -5.61 -6.35 -6.22
Sale and/or Maturity of Investments
74 131 140 29 77 63 30 73 57 103 9.77
Net Cash From Financing Activities
-5.03 -27 -163 -63 -56 -3.29 -2.33 -5.49 -88 -123 -33
Net Cash From Continuing Financing Activities
-5.03 -27 -163 -63 -56 -3.29 -2.33 -5.49 -88 -123 -33
Repurchase of Common Equity
- -24 -160 -61 -55 0.00 - - -82 -119 -31
Issuance of Common Equity
0.39 0.35 0.36 0.21 0.39 0.26 0.30 0.22 0.36 0.31 0.36
Other Financing Activities, net
-5.42 -4.00 -3.19 -2.11 -1.61 -3.54 -2.63 -2.62 -6.97 -4.81 -2.70
Effect of Exchange Rate Changes
- -0.00 - - - 0.02 0.04 -0.00 0.01 -0.05 -0.05
Cash Income Taxes Paid
3.86 -0.36 18 18 5.58 0.40 24 16 16 0.64 18

Annual Balance Sheets for Progyny

This table presents Progyny's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
41 150 254 358 543 757 607 742
Total Current Assets
25 132 190 259 434 640 473 552
Cash & Equivalents
0.13 80 70 91 120 97 162 112
Short-Term Investments
- 0.00 39 28 69 274 66 198
Accounts Receivable
23 47 76 135 240 242 235 220
Prepaid Expenses
0.89 5.00 5.26 4.56 4.49 27 9.44 21
Plant, Property, & Equipment, net
0.78 3.08 3.40 5.03 8.37 10 12 30
Total Noncurrent Assets
16 15 60 94 101 106 122 161
Goodwill
12 12 12 12 12 12 16 20
Intangible Assets
3.86 2.38 1.21 0.60 0.10 0.00 1.30 6.22
Noncurrent Deferred & Refundable Income Taxes
- 0.00 38 71 78 73 85 93
Other Noncurrent Operating Assets
0.27 0.65 9.24 11 11 21 20 42
Total Liabilities & Shareholders' Equity
41 150 254 358 543 757 607 742
Total Liabilities
30 36 87 106 166 203 185 226
Total Current Liabilities
30 36 78 99 160 186 169 202
Accounts Payable
16 19 44 61 109 125 95 124
Accrued Expenses
9.78 17 34 37 50 61 74 78
Total Noncurrent Liabilities
0.00 0.00 9.19 7.42 6.48 17 16 24
Other Noncurrent Operating Liabilities
- 0.00 9.19 7.42 6.48 17 16 24
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-95 114 167 252 377 553 422 516
Total Preferred & Common Equity
-95 114 167 252 377 553 422 516
Total Common Equity
-95 114 167 252 377 553 422 516
Common Stock
11 229 236 255 350 462 582 701
Retained Earnings
-105 -113 -68 -2.42 28 90 144 203
Treasury Stock
- - - - - -1.01 -304 -388
Accumulated Other Comprehensive Income / (Loss)
- 0.00 0.00 -0.09 0.50 2.82 0.04 0.50

Quarterly Balance Sheets for Progyny

This table presents Progyny's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
650 682 727 794 699 660 730 761 795 698 716
Total Current Assets
527 561 611 682 582 546 568 594 622 502 513
Cash & Equivalents
155 171 158 115 95 91 109 133 134 132 153
Short-Term Investments
53 112 177 257 167 144 147 173 211 94 84
Accounts Receivable
313 265 269 297 294 281 300 272 253 264 257
Prepaid Expenses
5.95 14 6.95 12 26 30 12 17 24 13 19
Plant, Property, & Equipment, net
8.88 9.50 9.72 10 11 12 16 20 25 36 42
Total Noncurrent Assets
114 111 106 103 106 102 147 147 148 161 161
Goodwill
12 12 12 12 16 16 20 20 20 20 20
Intangible Assets
0.00 0.00 0.00 - 1.48 1.45 6.75 6.64 6.43 5.97 5.75
Noncurrent Deferred & Refundable Income Taxes
79 77 72 70 68 64 85 85 85 93 93
Other Noncurrent Operating Assets
23 22 22 20 21 21 36 35 37 42 42
Total Liabilities & Shareholders' Equity
650 682 727 794 699 660 730 761 795 698 716
Total Liabilities
225 212 211 223 242 225 263 246 235 259 263
Total Current Liabilities
207 194 193 206 225 208 237 220 210 236 240
Accounts Payable
146 130 132 130 152 130 146 141 123 158 152
Accrued Expenses
61 64 61 76 74 78 91 80 87 78 88
Total Noncurrent Liabilities
18 18 18 17 17 17 26 26 25 23 22
Other Noncurrent Operating Liabilities
18 18 18 17 17 17 26 26 25 23 22
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
424 469 515 572 456 435 467 515 560 439 453
Total Preferred & Common Equity
424 469 515 572 456 435 467 515 560 439 453
Total Common Equity
424 469 515 572 456 435 467 515 560 439 453
Common Stock
379 409 438 489 520 552 612 642 673 718 735
Retained Earnings
46 61 77 107 123 134 159 176 190 227 255
Accumulated Other Comprehensive Income / (Loss)
0.72 1.08 1.85 2.75 2.03 0.33 0.11 0.22 0.42 0.28 0.25
Other Equity Adjustments
-1.01 -1.01 -1.01 - -189 - - -304 - - -538

Annual Metrics And Ratios for Progyny

This table displays calculated financial ratios and metrics derived from Progyny's official financial filings.

Metric 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
- - - - - - - - 86,211,654.00
DEI Adjusted Shares Outstanding
- - - - - - - - 86,211,654.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.68
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 116.94% 117.92% 50.15% 45.17% 57.19% 38.34% 7.22% 10.40%
EBITDA Growth
0.00% 61.14% -41.06% 264.37% 218.00% -21.74% 180.21% 18.37% 16.21%
EBIT Growth
0.00% 51.45% -32.88% 200.69% 273.62% -23.56% 189.23% 17.70% 14.70%
NOPAT Growth
0.00% 68.63% 380.33% 559.70% 46.75% -55.79% 88.23% -19.28% 18.71%
Net Income Growth
0.00% 105.31% -1,396.37% 642.18% 41.56% -53.84% 104.35% -12.41% 7.70%
EPS Growth
0.00% 101.69% -1,125.00% 214.63% 40.43% -54.55% 106.67% -8.06% 14.04%
Operating Cash Flow Growth
0.00% 123.98% -167.52% 2,460.04% -28.08% 208.77% 134.86% -5.14% 17.36%
Free Cash Flow Firm Growth
0.00% 0.00% -19.33% 230.25% -143.86% -186.20% 327.99% -46.10% 25.29%
Invested Capital Growth
0.00% 0.00% 206.74% 70.11% 129.68% 41.74% -2.84% 6.45% 6.10%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 11.36% 5.76% 12.39% 5.38% 2.50% 1.57%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 96.62% -5.19% 23.80% 24.58% 5.95% 0.70%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 156.15% -4.98% 24.92% 25.16% 5.88% 0.21%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 443.40% -26.25% -30.83% 18.97% -3.89% 2.56%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 1,455.37% -26.73% -27.77% 19.36% -5.13% 3.45%
EPS Q/Q Growth
0.00% 0.00% 0.00% -38.16% -26.67% -28.57% 19.23% -1.72% 3.17%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -119.05% 49.74% 9.59% 113.29% -6.84% 8.81% 0.98%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -745.81% 51.48% -16.68% 21.74% 14.45%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 158.42% 20.58% -8.84% 1.39% -2.53% -4.12%
Profitability Metrics
- - - - - - - - -
Gross Margin
15.23% 18.44% 19.81% 20.32% 22.40% 21.26% 21.94% 21.71% 23.63%
EBITDA Margin
-23.91% -4.28% -2.77% 3.03% 6.65% 3.31% 6.70% 7.40% 7.79%
Operating Margin
-22.65% -3.28% 4.21% 2.42% 6.46% 2.97% 5.71% 5.78% 6.62%
EBIT Margin
-27.11% -6.07% -3.70% 2.48% 6.39% 3.11% 6.49% 7.13% 7.41%
Profit (Net Income) Margin
-25.63% 0.63% -3.73% 13.47% 13.14% 3.86% 5.70% 4.66% 4.54%
Tax Burden Percent
99.94% -9.59% 100.14% 535.30% 202.77% 124.21% 87.76% 65.31% 61.32%
Interest Burden Percent
94.58% 107.77% 100.68% 101.41% 101.44% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% -435.30% -102.77% -24.21% 12.24% 34.69% 38.68%
Return on Invested Capital (ROIC)
0.00% -43.74% 30.15% 97.64% 69.01% 18.12% 29.50% 23.40% 26.14%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -8,361.04% 68.29% 95.77% 68.84% 17.23% 26.83% 19.97% 23.83%
Return on Net Nonoperating Assets (RNNOA)
0.00% 55.63% -43.82% -64.60% -37.60% -8.46% -16.16% -12.26% -13.67%
Return on Equity (ROE)
0.00% 11.89% -13.67% 33.04% 31.41% 9.66% 13.34% 11.14% 12.48%
Cash Return on Invested Capital (CROIC)
0.00% -243.74% -71.51% 45.73% -9.66% -16.42% 32.38% 17.15% 20.22%
Operating Return on Assets (OROA)
0.00% -15.48% -8.86% 4.23% 10.45% 5.43% 10.88% 12.20% 14.14%
Return on Assets (ROA)
0.00% 1.60% -8.94% 22.98% 21.49% 6.74% 9.55% 7.97% 8.67%
Return on Common Equity (ROCE)
0.00% -101.65% -2.09% 33.04% 31.41% 9.66% 13.34% 11.14% 12.48%
Return on Equity Simple (ROE_SIMPLE)
0.00% -0.69% -7.50% 27.83% 26.12% 8.05% 11.21% 12.87% 0.00%
Net Operating Profit after Tax (NOPAT)
-7.70 -2.42 6.77 45 66 29 55 44 52
NOPAT Margin
-15.86% -2.29% 2.95% 12.96% 13.10% 3.68% 5.01% 3.77% 4.06%
Net Nonoperating Expense Percent (NNEP)
0.00% 8,317.30% -38.14% 1.87% 0.17% 0.89% 2.66% 3.43% 2.31%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - 7.69% 9.86% 10.44% 10.13%
Cost of Revenue to Revenue
84.77% 81.56% 80.19% 79.68% 77.60% 78.74% 78.06% 78.29% 76.37%
SG&A Expenses to Revenue
29.12% 14.80% 10.42% 13.54% 11.91% 12.50% 10.76% 10.45% 11.41%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
75.77% 21.71% 15.60% 17.89% 15.94% 18.30% 16.22% 15.93% 17.01%
Earnings before Interest and Taxes (EBIT)
-13 -6.40 -8.50 8.56 32 24 71 83 95
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-12 -4.51 -6.37 10 33 26 73 86 100
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 20.19 22.00 18.08 7.68 6.44 3.48 4.29
Price to Tangible Book Value (P/TBV)
0.00 0.00 23.07 23.87 19.02 7.93 6.58 3.62 4.52
Price to Revenue (P/Rev)
2.68 1.23 10.04 10.65 9.10 3.68 3.27 1.26 1.72
Price to Earnings (P/E)
0.00 0.00 0.00 79.05 69.23 95.31 57.44 27.03 37.83
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 1.27% 1.44% 1.05% 1.74% 3.70% 2.64%
Enterprise Value to Invested Capital (EV/IC)
0.00 21.39 65.71 61.81 33.49 14.41 17.51 6.39 9.24
Enterprise Value to Revenue (EV/Rev)
0.00 2.24 9.69 10.33 8.86 3.44 2.93 1.06 1.48
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 340.51 133.25 103.83 43.74 14.37 18.97
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 416.35 138.67 110.63 45.16 14.91 19.95
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 328.72 79.73 67.61 93.27 58.49 28.17 36.41
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 104.03 0.00 98.42 170.29 33.63 16.91 6.93 9.06
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 170.25 0.00 0.00 53.29 38.44 47.06
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.02 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 -0.01 -0.64 -0.67 -0.55 -0.49 -0.60 -0.61 -0.57
Leverage Ratio
0.00 3.72 1.53 1.44 1.46 1.43 1.40 1.40 1.44
Compound Leverage Factor
0.00 4.00 1.54 1.46 1.48 1.43 1.40 1.40 1.44
Debt to Total Capital
0.00% 2.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 2.22% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 933.95% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -836.18% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 -0.06 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 -0.03 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 -0.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 -0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.91 39.33 26.96 27.93 12.73 13.16 8.07 8.97
Noncontrolling Interest Sharing Ratio
0.00% 955.20% 84.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - -
Current Ratio
0.00 0.81 3.66 2.45 2.62 2.72 3.44 2.80 2.73
Quick Ratio
0.00 0.78 3.52 2.38 2.57 2.69 3.30 2.75 2.62
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -13 -16 21 -9.18 -26 60 32 40
Operating Cash Flow to CapEx
-1,548.04% 392.40% -51.89% 3,491.13% 1,222.97% 2,480.56% 5,181.50% 3,313.69% 1,141.73%
Free Cash Flow to Firm to Interest Expense
0.00 -27.09 -277.02 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-12.80 4.57 -26.45 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-13.63 3.41 -77.41 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 2.55 2.40 1.71 1.64 1.75 1.68 1.71 1.91
Accounts Receivable Turnover
0.00 4.52 6.53 5.62 4.76 4.20 4.52 4.89 5.66
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 135.82 119.04 106.39 118.81 117.47 117.15 103.31 60.92
Accounts Payable Turnover
0.00 5.52 10.53 8.74 7.41 7.26 7.24 8.29 8.98
Days Sales Outstanding (DSO)
0.00 80.77 55.93 64.95 76.64 86.88 80.80 74.61 64.52
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 66.14 34.65 41.77 49.29 50.28 50.41 44.04 40.64
Cash Conversion Cycle (CCC)
0.00 14.63 21.28 23.17 27.35 36.61 30.39 30.57 23.88
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
0.00 11 34 58 132 188 182 194 206
Invested Capital Turnover
0.00 19.08 10.22 7.53 5.27 4.92 5.88 6.20 6.44
Increase / (Decrease) in Invested Capital
0.00 11 23 24 75 55 -5.33 12 12
Enterprise Value (EV)
0.00 236 2,227 3,563 4,434 2,704 3,192 1,241 1,904
Market Capitalization
130 130 2,307 3,672 4,553 2,893 3,563 1,469 2,214
Book Value per Share
$0.00 ($17.17) $1.36 $1.93 $2.78 $4.06 $5.77 $4.96 $5.99
Tangible Book Value per Share
$0.00 ($20.01) $1.19 $1.78 $2.65 $3.93 $5.65 $4.76 $5.68
Total Capital
0.00 11 114 167 252 377 553 422 516
Total Debt
0.00 0.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 0.13 -80 -109 -119 -189 -371 -228 -310
Capital Expenditures (CapEx)
0.61 0.58 2.96 1.04 2.13 3.24 3.64 5.41 18
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -5.54 16 3.14 40 85 83 76 39
Debt-free Net Working Capital (DFNWC)
0.00 -5.41 96 112 160 274 454 304 349
Net Working Capital (NWC)
0.00 -5.67 96 112 160 274 454 304 349
Net Nonoperating Expense (NNE)
4.75 -3.08 15 -1.77 -0.19 -1.37 -7.47 -10 -6.23
Net Nonoperating Obligations (NNO)
0.00 -0.07 -80 -109 -119 -189 -371 -228 -310
Total Depreciation and Amortization (D&A)
1.56 1.88 2.13 1.91 1.30 1.60 2.28 3.18 4.95
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -5.26% 6.92% 0.91% 8.05% 10.80% 7.66% 6.52% 3.05%
Debt-free Net Working Capital to Revenue
0.00% -5.13% 41.92% 32.60% 31.90% 34.86% 41.75% 26.05% 27.11%
Net Working Capital to Revenue
0.00% -5.37% 41.92% 32.60% 31.90% 34.86% 41.75% 26.05% 27.11%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.65 $0.59 $0.68
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 95.02M 91.48M 85.65M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.62 $0.57 $0.65
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 100.67M 95.45M 89.86M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 96.50M 85.41M 81.90M
Normalized Net Operating Profit after Tax (NOPAT)
-7.70 -2.42 6.77 5.84 23 16 55 44 52
Normalized NOPAT Margin
-15.86% -2.29% 2.95% 1.69% 4.52% 2.08% 5.01% 3.77% 4.06%
Pre Tax Income Margin
-25.64% -6.54% -3.73% 2.52% 6.48% 3.11% 6.49% 7.13% 7.41%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
-17.80 -12.87 -146.53 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-10.41 -4.86 116.79 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-18.63 -14.03 -197.50 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-11.24 -6.03 65.83 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 182.30% -35.24% 1.92% 0.00% 0.00% 0.00% 552.63% 139.54%

Quarterly Metrics And Ratios for Progyny

This table displays calculated financial ratios and metrics derived from Progyny's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - 86,211,654.00 81,902,232.00 78,332,370.00
DEI Adjusted Shares Outstanding
- - - - - - - - 86,211,654.00 81,902,232.00 78,332,370.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.14 0.30 0.36
Growth Metrics
- - - - - - - - - - -
Revenue Growth
25.95% 7.62% 8.85% 2.04% 10.55% 16.53% 9.47% 9.32% 6.69% 1.38% 5.30%
EBITDA Growth
280.58% 40.80% 47.19% -12.60% 8.41% 19.00% 9.53% 34.22% 3.75% 38.78% 51.19%
EBIT Growth
304.78% 41.10% 47.32% -14.18% 7.40% 17.86% 8.02% 33.42% 1.11% 38.99% 51.93%
NOPAT Growth
320.12% -14.45% 2.60% -47.68% -17.62% -1.34% 13.15% 72.31% 13.05% 69.47% 77.21%
Net Income Growth
295.25% -4.41% 9.97% -34.45% -21.81% -10.88% 3.80% 33.04% 18.54% 60.91% 63.93%
EPS Growth
333.33% -5.56% 13.33% -31.25% -7.69% 0.00% 11.76% 36.36% 16.67% 70.59% 78.95%
Operating Cash Flow Growth
-26.90% 22.76% -25.41% -17.84% 38.52% 93.56% -2.09% 13.83% 3.91% -7.75% -9.16%
Free Cash Flow Firm Growth
131.89% 216.42% -55.66% -130.34% -114.02% -92.00% -108.05% 73.63% 49.13% 717.31% 4,029.06%
Invested Capital Growth
-2.84% -7.73% 3.74% 10.74% 6.45% 5.64% 8.21% 7.85% 6.10% 1.51% 3.05%
Revenue Q/Q Growth
-3.90% 3.01% 9.35% -5.74% 4.12% 8.58% 2.73% -5.87% 1.61% 3.17% 6.70%
EBITDA Q/Q Growth
-14.35% 39.90% 10.65% -24.82% 6.25% 38.40% 2.30% -10.78% -23.82% 99.60% 11.45%
EBIT Q/Q Growth
-15.01% 41.00% 10.82% -25.93% 6.37% 38.89% 2.03% -11.50% -25.50% 106.58% 11.53%
NOPAT Q/Q Growth
-17.26% 21.62% -2.14% -46.87% 30.28% 45.66% 12.23% -19.10% -14.53% 118.37% 17.36%
Net Income Q/Q Growth
-15.27% 25.45% -2.44% -36.79% 1.07% 42.98% 13.63% -18.98% -9.95% 94.09% 15.76%
EPS Q/Q Growth
-18.75% 30.77% 0.00% -35.29% 9.09% 41.67% 11.76% -21.05% -6.67% 107.14% 17.24%
Operating Cash Flow Q/Q Growth
-30.50% -31.67% 120.32% -21.48% 17.18% -4.52% 11.45% -8.72% 6.97% -15.23% 9.74%
Free Cash Flow Firm Q/Q Growth
-57.94% 82.86% -78.45% -283.04% 80.56% 204.38% -121.66% -499.78% 62.49% 1,776.84% 4.14%
Invested Capital Q/Q Growth
1.39% 9.56% -2.89% 2.66% -2.53% 8.72% -0.52% 2.32% -4.12% 4.02% 0.98%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
21.08% 22.44% 22.45% 20.67% 21.26% 23.39% 23.72% 23.24% 24.15% 25.29% 25.48%
EBITDA Margin
6.83% 8.13% 8.22% 6.56% 6.69% 8.53% 8.50% 8.05% 6.04% 11.68% 12.20%
Operating Margin
5.11% 6.66% 6.80% 4.35% 5.29% 7.46% 7.32% 6.87% 4.78% 10.77% 11.41%
EBIT Margin
6.59% 7.87% 7.98% 6.27% 6.40% 8.19% 8.13% 7.65% 5.61% 11.23% 11.74%
Profit (Net Income) Margin
4.99% 6.08% 5.42% 3.64% 3.53% 4.65% 5.14% 4.42% 3.92% 7.38% 8.00%
Tax Burden Percent
82.83% 75.05% 65.76% 58.02% 59.64% 56.75% 63.20% 57.85% 69.93% 65.70% 68.19%
Interest Burden Percent
91.41% 102.89% 103.36% 100.00% 92.42% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
17.17% 24.95% 34.24% 41.98% 40.36% 43.25% 36.80% 42.15% 30.07% 34.30% 31.81%
Return on Invested Capital (ROIC)
24.92% 26.62% 26.61% 15.15% 19.57% 25.00% 28.44% 24.36% 21.54% 43.03% 47.86%
ROIC Less NNEP Spread (ROIC-NNEP)
24.19% 25.59% 25.55% 14.04% 19.19% 24.57% 27.83% 23.88% 20.85% 42.62% 47.58%
Return on Net Nonoperating Assets (RNNOA)
-14.57% -14.89% -15.03% -8.44% -11.79% -14.85% -16.26% -13.94% -11.96% -22.63% -26.63%
Return on Equity (ROE)
10.35% 11.73% 11.57% 6.72% 7.78% 10.15% 12.18% 10.42% 9.58% 20.40% 21.23%
Cash Return on Invested Capital (CROIC)
32.38% 33.19% 23.99% 14.00% 17.15% 15.94% 14.75% 17.08% 20.22% 27.54% 31.52%
Operating Return on Assets (OROA)
11.04% 12.08% 13.09% 10.29% 10.96% 13.03% 13.84% 13.34% 10.71% 20.33% 20.83%
Return on Assets (ROA)
8.36% 9.33% 8.90% 5.97% 6.04% 7.40% 8.75% 7.71% 7.49% 13.35% 14.21%
Return on Common Equity (ROCE)
10.35% 11.73% 11.57% 6.72% 7.78% 10.15% 12.18% 10.42% 9.58% 20.40% 21.23%
Return on Equity Simple (ROE_SIMPLE)
0.00% 10.72% 13.76% 13.17% 0.00% 11.24% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
11 14 14 7.23 9.42 14 15 12 11 23 27
NOPAT Margin
4.23% 5.00% 4.47% 2.52% 3.16% 4.23% 4.62% 3.97% 3.34% 7.08% 7.78%
Net Nonoperating Expense Percent (NNEP)
0.73% 1.03% 1.06% 1.12% 0.37% 0.43% 0.61% 0.49% 0.68% 0.41% 0.29%
Return On Investment Capital (ROIC_SIMPLE)
2.07% - - - 2.23% 2.94% 2.99% 2.22% 2.06% 5.29% 6.02%
Cost of Revenue to Revenue
78.92% 77.56% 77.55% 79.33% 78.74% 76.61% 76.28% 76.76% 75.85% 74.71% 74.52%
SG&A Expenses to Revenue
10.44% 10.22% 10.25% 10.58% 10.73% 10.44% 10.88% 10.65% 13.72% 9.38% 8.91%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
15.96% 15.78% 15.65% 16.32% 15.97% 15.93% 16.41% 16.37% 19.37% 14.52% 14.06%
Earnings before Interest and Taxes (EBIT)
18 22 24 18 19 27 27 24 18 37 41
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
18 23 25 19 20 28 28 25 19 38 43
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.44 6.44 5.97 3.48 3.48 4.08 3.66 3.30 4.29 3.17 4.98
Price to Tangible Book Value (P/TBV)
6.58 6.58 6.20 3.62 3.62 4.33 3.86 3.47 4.52 3.36 5.28
Price to Revenue (P/Rev)
3.27 3.32 2.40 1.33 1.26 1.57 1.52 1.46 1.72 1.08 1.72
Price to Earnings (P/E)
57.44 60.10 43.41 26.42 27.03 36.35 35.50 32.71 37.83 20.54 28.72
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.74% 1.66% 2.30% 3.79% 3.70% 2.75% 2.82% 3.06% 2.64% 4.87% 3.48%
Enterprise Value to Invested Capital (EV/IC)
17.51 16.57 12.69 6.41 6.39 7.83 7.53 7.01 9.24 5.44 9.34
Enterprise Value to Revenue (EV/Rev)
2.93 2.99 2.17 1.12 1.06 1.36 1.27 1.19 1.48 0.90 1.54
Enterprise Value to EBITDA (EV/EBITDA)
43.74 43.42 29.23 15.67 14.37 18.20 16.95 15.10 18.97 10.49 16.10
Enterprise Value to EBIT (EV/EBIT)
45.16 44.87 30.19 16.25 14.91 18.94 17.71 15.80 19.95 11.02 16.87
Enterprise Value to NOPAT (EV/NOPAT)
58.49 63.22 46.72 27.87 28.17 37.55 34.58 29.52 36.41 18.88 27.47
Enterprise Value to Operating Cash Flow (EV/OCF)
16.91 17.10 14.13 7.76 6.93 8.13 7.83 7.23 9.06 5.65 10.04
Enterprise Value to Free Cash Flow (EV/FCFF)
53.29 47.90 53.87 48.16 38.44 50.47 53.08 42.58 47.06 19.91 30.09
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.60 -0.58 -0.59 -0.60 -0.61 -0.60 -0.58 -0.58 -0.57 -0.53 -0.56
Leverage Ratio
1.40 1.45 1.49 1.46 1.40 1.47 1.50 1.46 1.44 1.58 1.53
Compound Leverage Factor
1.28 1.49 1.54 1.46 1.29 1.47 1.50 1.46 1.44 1.58 1.53
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
12.93 12.31 9.34 6.75 7.72 6.98 7.26 7.37 8.63 6.16 8.14
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.44 3.31 2.58 2.62 2.80 2.39 2.70 2.96 2.73 2.13 2.14
Quick Ratio
3.30 3.25 2.47 2.48 2.75 2.34 2.62 2.84 2.62 2.07 2.06
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
17 31 6.60 -12 -2.35 2.45 -0.53 -3.19 -1.20 20 21
Operating Cash Flow to CapEx
6,809.95% 3,027.29% 6,546.65% 2,296.96% 2,979.10% 1,751.95% 1,053.52% 1,081.79% 965.50% 723.95% 810.82%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.68 1.54 1.64 1.64 1.71 1.59 1.70 1.74 1.91 1.81 1.78
Accounts Receivable Turnover
4.52 3.63 4.06 4.14 4.89 4.06 4.39 4.76 5.66 4.59 4.95
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
117.15 115.95 112.55 105.22 103.31 93.42 81.23 69.19 60.92 50.27 42.33
Accounts Payable Turnover
7.24 6.28 6.26 6.80 8.29 6.86 6.60 7.71 8.98 6.47 6.76
Days Sales Outstanding (DSO)
80.80 100.52 90.00 88.06 74.61 89.80 83.12 76.70 64.52 79.51 73.70
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
50.41 58.14 58.28 53.71 44.04 53.20 55.30 47.33 40.64 56.45 54.01
Cash Conversion Cycle (CCC)
30.39 42.38 31.72 34.35 30.57 36.60 27.82 29.37 23.88 23.06 19.69
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
182 200 194 199 194 211 210 215 206 214 216
Invested Capital Turnover
5.88 5.32 5.95 6.01 6.20 5.91 6.15 6.13 6.44 6.08 6.15
Increase / (Decrease) in Invested Capital
-5.33 -17 7.00 19 12 11 16 16 12 3.20 6.40
Enterprise Value (EV)
3,192 3,310 2,462 1,277 1,241 1,652 1,581 1,505 1,904 1,166 2,021
Market Capitalization
3,563 3,681 2,724 1,513 1,469 1,908 1,886 1,850 2,214 1,391 2,258
Book Value per Share
$5.77 $5.92 $4.79 $4.82 $4.96 $5.47 $6.01 $6.51 $5.99 $5.36 $5.79
Tangible Book Value per Share
$5.65 $5.80 $4.61 $4.63 $4.76 $5.16 $5.70 $6.21 $5.68 $5.05 $5.46
Total Capital
553 572 456 435 422 467 515 560 516 439 453
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-371 -372 -262 -236 -228 -256 -305 -345 -310 -225 -237
Capital Expenditures (CapEx)
0.55 0.85 0.87 1.94 1.75 2.84 5.27 4.68 5.61 6.35 6.22
Debt-free, Cash-free Net Working Capital (DFCFNWC)
83 104 95 102 76 74 69 66 39 41 36
Debt-free Net Working Capital (DFNWC)
454 476 357 338 304 331 374 412 349 266 273
Net Working Capital (NWC)
454 476 357 338 304 331 374 412 349 266 273
Net Nonoperating Expense (NNE)
-2.04 -3.00 -2.88 -3.19 -1.12 -1.34 -1.72 -1.41 -1.84 -0.99 -0.77
Net Nonoperating Obligations (NNO)
-371 -372 -262 -236 -228 -256 -305 -345 -310 -225 -237
Total Depreciation and Amortization (D&A)
0.63 0.72 0.75 0.84 0.87 1.11 1.21 1.27 1.37 1.48 1.62
Debt-free, Cash-free Net Working Capital to Revenue
7.66% 9.36% 8.36% 8.97% 6.52% 6.14% 5.55% 5.23% 3.05% 3.15% 2.75%
Debt-free Net Working Capital to Revenue
41.75% 42.91% 31.50% 29.67% 26.05% 27.25% 30.11% 32.44% 27.11% 20.56% 20.82%
Net Working Capital to Revenue
41.75% 42.91% 31.50% 29.67% 26.05% 27.25% 30.11% 32.44% 27.11% 20.56% 20.82%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.13 $0.18 $0.18 $0.12 $0.11 $0.18 $0.20 $0.16 $0.14 $0.30 $0.36
Adjusted Weighted Average Basic Shares Outstanding
95.02M 96.48M 93.87M 90.07M 91.48M 85.50M 85.77M 86.02M 85.65M 80.92M 78.17M
Adjusted Diluted Earnings per Share
$0.13 $0.17 $0.17 $0.11 $0.12 $0.17 $0.19 $0.15 $0.14 $0.29 $0.34
Adjusted Weighted Average Diluted Shares Outstanding
100.67M 101.05M 97.84M 93.82M 95.45M 89.31M 89.64M 90.23M 89.86M 84.76M 82.14M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
96.50M 95.22M 90.28M 85.15M 85.41M 85.72M 85.98M 86.21M 81.90M 78.33M 76.73M
Normalized Net Operating Profit after Tax (NOPAT)
11 14 14 7.23 9.42 14 15 12 11 23 27
Normalized NOPAT Margin
4.23% 5.00% 4.47% 2.52% 3.16% 4.23% 4.62% 3.97% 3.34% 7.08% 7.78%
Pre Tax Income Margin
6.02% 8.10% 8.24% 6.27% 5.92% 8.19% 8.13% 7.65% 5.61% 11.23% 11.74%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 552.63% 526.72% 219.40% 97.41% 139.54% 295.84% 293.53%

Financials Breakdown Chart

Key Financial Trends

Progyny’s Q1 2026 results show a business that is still growing, still profitable, and still generating solid operating cash flow, but it is also increasingly using cash for share repurchases and carries a fairly leveraged balance sheet compared with its cash position.

Revenue in Q1 2026 rose to $328.5 million from $318.4 million in Q4 2025 and $324.0 million in Q1 2025. Net income came in at $24.2 million, up from $12.5 million in the prior quarter and $15.1 million a year ago. On the cash flow side, Progyny generated $45.9 million in operating cash flow in the quarter, which remains a healthy sign for a company in this space.

That said, the quarter also showed some pressure in profitability mix. Gross margin was roughly 25.3% in Q1 2026, down from about 26.1% in Q4 2025 and well below the 27.6%-29.0% range seen in early 2025 and 2024. Revenue is growing, but cost of revenue is rising too, which is limiting margin expansion.

Here are the most important trends investors should know:

  • Revenue has continued to expand year over year, with Q1 2026 sales up from Q1 2025 and Q1 2024 levels.
  • Operating cash flow remains strong at $45.9 million in Q1 2026, supporting the core business.
  • The company remains solidly profitable, with $24.2 million in net income in Q1 2026.
  • Progyny still has meaningful liquidity, including $131.6 million in cash and equivalents and $93.5 million in short-term investments at quarter-end.
  • Retained earnings have continued to build over time, reflecting cumulative profitability.
  • Q1 2026 diluted EPS was $0.29, up from $0.14 in Q4 2025, but EPS can be influenced by share count changes and quarterly timing.
  • The company generated a large amount of cash from investment maturities/sales in Q1 2026, which boosted investing cash flow.
  • Accounts receivable remain substantial at $263.6 million, which is normal for the business but worth monitoring for collection trends.
  • Goodwill and intangible assets are relatively modest versus total assets, so the balance sheet is not overly dependent on acquisition-related assets.
  • Margins have softened over the last year, with gross profit dollars growing slower than revenue and cost of revenue taking a larger share of sales.
  • The company spent $118.6 million on common equity repurchases in Q1 2026, which is a large use of cash.
  • Total liabilities of $259.0 million are sizable relative to cash on hand, so balance sheet flexibility is not unlimited.
  • Accounts payable and accrued expenses remain significant current liabilities, which adds pressure to working capital management.

Looking at the multi-year pattern, Progyny has generally been able to grow revenue and stay profitable, but profitability has been uneven quarter to quarter. In 2023 and 2024, revenue trended upward and operating income remained positive, while operating cash flow was consistently strong. The standout change in 2025 and into Q1 2026 is not a collapse in the business, but a shift toward slightly weaker margin performance and heavier capital return activity.

Bottom line: Progyny still looks like a financially healthy, cash-generative business, but investors should watch for whether revenue growth can reaccelerate margins and whether aggressive share repurchases continue to consume a large portion of operating cash.

08/10/26 05:54 PM ETAI Generated. May Contain Errors.

Progyny Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Progyny's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Progyny's net income appears to be on an upward trend, with a most recent value of $58.52 million in 2025, falling from -$12.45 million in 2017. The previous period was $54.34 million in 2024. See Progyny's forecast for analyst expectations on what's next for the company.

Progyny's total operating income in 2025 was $85.28 million, based on the following breakdown:
  • Total Gross Profit: $304.48 million
  • Total Operating Expenses: $219.21 million

Over the last 8 years, Progyny's total revenue changed from $48.58 million in 2017 to $1.29 billion in 2025, a change of 2,552.4%.

Progyny's total liabilities were at $226.39 million at the end of 2025, a 22.3% increase from 2024, and a 649.6% increase since 2018.

In the past 7 years, Progyny's cash and equivalents has ranged from $127 thousand in 2018 to $162.31 million in 2024, and is currently $112.24 million as of their latest financial filing in 2025.

Over the last 8 years, Progyny's book value per share changed from 0.00 in 2017 to 5.99 in 2025, a change of 598.6%.



Financial statements for NASDAQ:PGNY last updated on 3/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners