Free Trial

Progyny (PGNY) Financials

Progyny logo
$25.83 -0.09 (-0.35%)
Closing price 04:00 PM Eastern
Extended Trading
$25.82 0.00 (-0.02%)
As of 06:52 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders
16 13 17 16 10 11 15 17 14 12 24
Consolidated Net Income / (Loss)
16 13 17 16 10 11 15 17 14 12 24
Net Income / (Loss) Continuing Operations
16 13 17 16 10 11 15 17 14 12 24
Total Pre-Tax Income
21 16 23 25 18 18 27 27 24 18 37
Total Operating Income
18 14 19 21 12 16 24 24 22 15 35
Total Gross Profit
63 57 62 68 59 63 76 79 73 77 83
Total Revenue
281 270 278 304 287 298 324 333 313 318 329
Operating Revenue
281 270 278 304 287 298 324 333 313 318 329
Total Cost of Revenue
218 213 216 236 227 235 248 254 241 242 245
Operating Cost of Revenue
218 213 216 236 227 235 248 254 241 242 245
Total Operating Expenses
44 43 44 48 47 48 52 55 51 62 48
Selling, General & Admin Expense
30 28 28 31 30 32 34 36 33 44 31
Marketing Expense
15 15 15 16 16 16 18 18 18 18 17
Total Other Income / (Expense), net
2.74 2.46 3.99 4.38 5.50 1.87 2.37 2.72 2.44 2.63 1.50
Other Income / (Expense), net
2.74 3.99 3.99 4.38 5.50 3.32 2.37 2.72 2.44 2.63 1.50
Income Tax Expense
5.03 2.79 5.62 8.58 7.54 7.13 11 9.97 10 5.37 13
Basic Earnings per Share
$0.17 $0.13 $0.18 $0.18 $0.12 $0.11 $0.18 $0.20 $0.16 $0.14 $0.30
Weighted Average Basic Shares Outstanding
95.50M 95.02M 96.48M 93.87M 90.07M 91.48M 85.50M 85.77M 86.02M 85.65M 80.92M
Diluted Earnings per Share
$0.16 $0.13 $0.17 $0.17 $0.11 $0.12 $0.17 $0.19 $0.15 $0.14 $0.29
Weighted Average Diluted Shares Outstanding
100.88M 100.67M 101.05M 97.84M 93.82M 95.45M 89.31M 89.64M 90.23M 89.86M 84.76M
Weighted Average Basic & Diluted Shares Outstanding
95.84M 96.50M 95.22M 90.28M 85.15M 85.41M 85.72M 85.98M 86.21M 81.90M 78.33M

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Change in Cash & Equivalents
-12 -61 18 -20 -3.48 71 -48 23 2.44 -26 19
Net Cash From Operating Activities
54 38 26 57 45 52 50 56 51 54 46
Net Cash From Continuing Operating Activities
54 38 26 57 45 52 50 56 50 54 46
Net Income / (Loss) Continuing Operations
16 13 17 16 10 11 15 17 14 12 24
Consolidated Net Income / (Loss)
16 13 17 16 10 11 15 17 14 12 24
Depreciation Expense
0.58 0.63 0.72 0.75 0.84 0.87 1.11 1.21 1.27 1.37 1.48
Non-Cash Adjustments To Reconcile Net Income
38 29 32 34 43 34 39 37 36 40 26
Changes in Operating Assets and Liabilities, net
2.49 -8.38 -24 5.10 -6.36 3.19 -5.72 0.53 -0.78 0.65 -5.40
Net Cash From Investing Activities
-64 -93 19 86 15 75 -95 -30 -43 8.26 97
Net Cash From Continuing Investing Activities
-64 -93 19 86 15 75 -95 -30 -43 8.26 97
Purchase of Property, Plant & Equipment
-1.08 -0.55 -0.85 -0.87 -1.94 -1.75 -2.84 -5.27 -4.68 -5.61 -6.35
Acquisitions
- - 0.00 - - - -9.34 - - - 0.00
Purchase of Investments
-142 -167 -111 -48 -12 - -146 -54 -111 -43 0.00
Sale and/or Maturity of Investments
79 74 131 140 29 77 63 30 73 57 103
Other Investing Activities, net
- - 0.00 - - - 0.00 - - - 0.00
Net Cash From Financing Activities
-2.36 -5.03 -27 -163 -63 -56 -3.29 -2.33 -5.49 -88 -123
Net Cash From Continuing Financing Activities
-2.36 -5.03 -27 -163 -63 -56 -3.29 -2.33 -5.49 -88 -123
Repurchase of Common Equity
- - -24 -160 -61 -55 0.00 - - -82 -119
Issuance of Common Equity
0.27 0.39 0.35 0.36 0.21 0.39 0.26 0.30 0.22 0.36 0.31
Other Financing Activities, net
-2.63 -5.42 -4.00 -3.19 -2.11 -1.61 -3.54 -2.63 -2.62 -6.97 -4.81
Effect of Exchange Rate Changes
- - -0.00 - - - 0.02 0.04 -0.00 0.01 -0.05
Cash Income Taxes Paid
1.62 3.86 -0.36 18 18 5.58 0.40 24 16 16 0.64

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 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 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
Total Assets
510 650 682 727 794 699 660 730 761 795 698
Total Current Assets
402 527 561 611 682 582 546 568 594 622 502
Cash & Equivalents
73 155 171 158 115 95 91 109 133 134 132
Short-Term Investments
68 53 112 177 257 167 144 147 173 211 94
Accounts Receivable
258 313 265 269 297 294 281 300 272 253 264
Prepaid Expenses
2.84 5.95 14 6.95 12 26 30 12 17 24 13
Plant, Property, & Equipment, net
7.20 8.88 9.50 9.72 10 11 12 16 20 25 36
Total Noncurrent Assets
101 114 111 106 103 106 102 147 147 148 161
Goodwill
12 12 12 12 12 16 16 20 20 20 20
Intangible Assets
0.22 0.00 0.00 0.00 - 1.48 1.45 6.75 6.64 6.43 5.97
Noncurrent Deferred & Refundable Income Taxes
78 79 77 72 70 68 64 85 85 85 93
Other Noncurrent Operating Assets
11 23 22 22 20 21 21 36 35 37 42
Total Liabilities & Shareholders' Equity
510 650 682 727 794 699 660 730 761 795 698
Total Liabilities
164 225 212 211 223 242 225 263 246 235 259
Total Current Liabilities
157 207 194 193 206 225 208 237 220 210 236
Accounts Payable
104 146 130 132 130 152 130 146 141 123 158
Accrued Expenses
53 61 64 61 76 74 78 91 80 87 78
Total Noncurrent Liabilities
6.72 18 18 18 17 17 17 26 26 25 23
Other Noncurrent Operating Liabilities
6.72 18 18 18 17 17 17 26 26 25 23
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
347 424 469 515 572 456 435 467 515 560 439
Total Preferred & Common Equity
347 424 469 515 572 456 435 467 515 560 439
Total Common Equity
347 424 469 515 572 456 435 467 515 560 439
Common Stock
323 379 409 438 489 520 552 612 642 673 718
Retained Earnings
25 46 61 77 107 123 134 159 176 190 227
Treasury Stock
- - - - -27 - -251 -304 - -304 -506
Accumulated Other Comprehensive Income / (Loss)
0.21 0.72 1.08 1.85 2.75 2.03 0.33 0.11 0.22 0.42 0.28

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
DEI Shares Outstanding
- - - - - - - - - 86,211,654.00 81,902,232.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 86,211,654.00 81,902,232.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.14 0.30
Growth Metrics
- - - - - - - - - - -
Revenue Growth
36.77% 25.95% 7.62% 8.85% 2.04% 10.55% 16.53% 9.47% 9.32% 6.69% 1.38%
EBITDA Growth
83.19% 280.58% 40.80% 47.19% -12.60% 8.41% 19.00% 9.53% 34.22% 3.75% 38.78%
EBIT Growth
84.63% 304.78% 41.10% 47.32% -14.18% 7.40% 17.86% 8.02% 33.42% 1.11% 38.99%
NOPAT Growth
7.21% 320.12% -14.45% 2.60% -47.68% -17.62% -1.34% 13.15% 72.31% 13.05% 69.47%
Net Income Growth
20.34% 295.25% -4.41% 9.97% -34.45% -21.81% -10.88% 3.80% 33.04% 18.54% 60.91%
EPS Growth
23.08% 333.33% -5.56% 13.33% -31.25% -7.69% 0.00% 11.76% 36.36% 16.67% 70.59%
Operating Cash Flow Growth
159.32% -26.90% 22.76% -25.41% -17.84% 38.52% 93.56% -2.09% 13.83% 3.91% -7.75%
Free Cash Flow Firm Growth
147.90% 131.89% 216.42% -55.66% -130.34% -114.02% -92.00% -108.05% 73.63% 49.13% 717.31%
Invested Capital Growth
-12.64% -2.84% -7.73% 3.74% 10.74% 6.45% 5.64% 8.21% 7.85% 6.10% 1.51%
Revenue Q/Q Growth
0.54% -3.90% 3.01% 9.35% -5.74% 4.12% 8.58% 2.73% -5.87% 1.61% 3.17%
EBITDA Q/Q Growth
26.62% -14.35% 39.90% 10.65% -24.82% 6.25% 38.40% 2.30% -10.78% -23.82% 99.60%
EBIT Q/Q Growth
27.16% -15.01% 41.00% 10.82% -25.93% 6.37% 38.89% 2.03% -11.50% -25.50% 106.58%
NOPAT Q/Q Growth
4.19% -17.26% 21.62% -2.14% -46.87% 30.28% 45.66% 12.23% -19.10% -14.53% 118.37%
Net Income Q/Q Growth
6.05% -15.27% 25.45% -2.44% -36.79% 1.07% 42.98% 13.63% -18.98% -9.95% 94.09%
EPS Q/Q Growth
6.67% -18.75% 30.77% 0.00% -35.29% 9.09% 41.67% 11.76% -21.05% -6.67% 107.14%
Operating Cash Flow Q/Q Growth
-28.72% -30.50% -31.67% 120.32% -21.48% 17.18% -4.52% 11.45% -8.72% 6.97% -15.23%
Free Cash Flow Firm Q/Q Growth
167.47% -57.94% 82.86% -78.45% -283.04% 80.56% 204.38% -121.66% -499.78% 62.49% 1,776.84%
Invested Capital Q/Q Growth
-3.83% 1.39% 9.56% -2.89% 2.66% -2.53% 8.72% -0.52% 2.32% -4.12% 4.02%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
22.29% 21.08% 22.44% 22.45% 20.67% 21.26% 23.39% 23.72% 23.24% 24.15% 25.29%
EBITDA Margin
7.66% 6.83% 8.13% 8.22% 6.56% 6.69% 8.53% 8.50% 8.05% 6.04% 11.68%
Operating Margin
6.48% 5.11% 6.66% 6.80% 4.35% 5.29% 7.46% 7.32% 6.87% 4.78% 10.77%
EBIT Margin
7.45% 6.59% 7.87% 7.98% 6.27% 6.40% 8.19% 8.13% 7.65% 5.61% 11.23%
Profit (Net Income) Margin
5.66% 4.99% 6.08% 5.42% 3.64% 3.53% 4.65% 5.14% 4.42% 3.92% 7.38%
Tax Burden Percent
75.95% 82.83% 75.05% 65.76% 58.02% 59.64% 56.75% 63.20% 57.85% 69.93% 65.70%
Interest Burden Percent
100.00% 91.41% 102.89% 103.36% 100.00% 92.42% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
24.05% 17.17% 24.95% 34.24% 41.98% 40.36% 43.25% 36.80% 42.15% 30.07% 34.30%
Return on Invested Capital (ROIC)
26.34% 24.92% 26.62% 26.61% 15.15% 19.57% 25.00% 28.44% 24.36% 21.54% 43.03%
ROIC Less NNEP Spread (ROIC-NNEP)
25.47% 24.19% 25.59% 25.55% 14.04% 19.19% 24.57% 27.83% 23.88% 20.85% 42.62%
Return on Net Nonoperating Assets (RNNOA)
-14.08% -14.57% -14.89% -15.03% -8.44% -11.79% -14.85% -16.26% -13.94% -11.96% -22.63%
Return on Equity (ROE)
12.27% 10.35% 11.73% 11.57% 6.72% 7.78% 10.15% 12.18% 10.42% 9.58% 20.40%
Cash Return on Invested Capital (CROIC)
37.28% 32.38% 33.19% 23.99% 14.00% 17.15% 15.94% 14.75% 17.08% 20.22% 27.54%
Operating Return on Assets (OROA)
12.45% 11.04% 12.08% 13.09% 10.29% 10.96% 13.03% 13.84% 13.34% 10.71% 20.33%
Return on Assets (ROA)
9.45% 8.36% 9.33% 8.90% 5.97% 6.04% 7.40% 8.75% 7.71% 7.49% 13.35%
Return on Common Equity (ROCE)
12.27% 10.35% 11.73% 11.57% 6.72% 7.78% 10.15% 12.18% 10.42% 9.58% 20.40%
Return on Equity Simple (ROE_SIMPLE)
10.08% 0.00% 10.72% 13.76% 13.17% 0.00% 11.24% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
14 11 14 14 7.23 9.42 14 15 12 11 23
NOPAT Margin
4.92% 4.23% 5.00% 4.47% 2.52% 3.16% 4.23% 4.62% 3.97% 3.34% 7.08%
Net Nonoperating Expense Percent (NNEP)
0.87% 0.73% 1.03% 1.06% 1.12% 0.37% 0.43% 0.61% 0.49% 0.68% 0.41%
Return On Investment Capital (ROIC_SIMPLE)
- 2.07% - - - 2.23% 2.94% 2.99% 2.22% 2.06% 5.29%
Cost of Revenue to Revenue
77.71% 78.92% 77.56% 77.55% 79.33% 78.74% 76.61% 76.28% 76.76% 75.85% 74.71%
SG&A Expenses to Revenue
10.51% 10.44% 10.22% 10.25% 10.58% 10.73% 10.44% 10.88% 10.65% 13.72% 9.38%
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
15.82% 15.96% 15.78% 15.65% 16.32% 15.97% 15.93% 16.41% 16.37% 19.37% 14.52%
Earnings before Interest and Taxes (EBIT)
21 18 22 24 18 19 27 27 24 18 37
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
22 18 23 25 19 20 28 28 25 19 38
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
6.30 6.44 6.44 5.97 3.48 3.48 4.08 3.66 3.30 4.29 3.17
Price to Tangible Book Value (P/TBV)
6.45 6.58 6.58 6.20 3.62 3.62 4.33 3.86 3.47 4.52 3.36
Price to Revenue (P/Rev)
3.14 3.27 3.32 2.40 1.33 1.26 1.57 1.52 1.46 1.72 1.08
Price to Earnings (P/E)
62.45 57.44 60.10 43.41 26.42 27.03 36.35 35.50 32.71 37.83 20.54
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
1.60% 1.74% 1.66% 2.30% 3.79% 3.70% 2.75% 2.82% 3.06% 2.64% 4.87%
Enterprise Value to Invested Capital (EV/IC)
16.18 17.51 16.57 12.69 6.41 6.39 7.83 7.53 7.01 9.24 5.44
Enterprise Value to Revenue (EV/Rev)
2.82 2.93 2.99 2.17 1.12 1.06 1.36 1.27 1.19 1.48 0.90
Enterprise Value to EBITDA (EV/EBITDA)
49.68 43.74 43.42 29.23 15.67 14.37 18.20 16.95 15.10 18.97 10.49
Enterprise Value to EBIT (EV/EBIT)
51.52 45.16 44.87 30.19 16.25 14.91 18.94 17.71 15.80 19.95 11.02
Enterprise Value to NOPAT (EV/NOPAT)
63.44 58.49 63.22 46.72 27.87 28.17 37.55 34.58 29.52 36.41 18.88
Enterprise Value to Operating Cash Flow (EV/OCF)
14.36 16.91 17.10 14.13 7.76 6.93 8.13 7.83 7.23 9.06 5.65
Enterprise Value to Free Cash Flow (EV/FCFF)
40.48 53.29 47.90 53.87 48.16 38.44 50.47 53.08 42.58 47.06 19.91
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
-0.55 -0.60 -0.58 -0.59 -0.60 -0.61 -0.60 -0.58 -0.58 -0.57 -0.53
Leverage Ratio
1.43 1.40 1.45 1.49 1.46 1.40 1.47 1.50 1.46 1.44 1.58
Compound Leverage Factor
1.43 1.28 1.49 1.54 1.46 1.29 1.47 1.50 1.46 1.44 1.58
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
11.58 12.93 12.31 9.34 6.75 7.72 6.98 7.26 7.37 8.63 6.16
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
3.16 3.44 3.31 2.58 2.62 2.80 2.39 2.70 2.96 2.73 2.13
Quick Ratio
3.12 3.30 3.25 2.47 2.48 2.75 2.34 2.62 2.84 2.62 2.07
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
40 17 31 6.60 -12 -2.35 2.45 -0.53 -3.19 -1.20 20
Operating Cash Flow to CapEx
5,012.21% 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%
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
1.67 1.68 1.54 1.64 1.64 1.71 1.59 1.70 1.74 1.91 1.81
Accounts Receivable Turnover
3.92 4.52 3.63 4.06 4.14 4.89 4.06 4.39 4.76 5.66 4.59
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
122.12 117.15 115.95 112.55 105.22 103.31 93.42 81.23 69.19 60.92 50.27
Accounts Payable Turnover
6.83 7.24 6.28 6.26 6.80 8.29 6.86 6.60 7.71 8.98 6.47
Days Sales Outstanding (DSO)
93.07 80.80 100.52 90.00 88.06 74.61 89.80 83.12 76.70 64.52 79.51
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)
53.44 50.41 58.14 58.28 53.71 44.04 53.20 55.30 47.33 40.64 56.45
Cash Conversion Cycle (CCC)
39.63 30.39 42.38 31.72 34.35 30.57 36.60 27.82 29.37 23.88 23.06
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
180 182 200 194 199 194 211 210 215 206 214
Invested Capital Turnover
5.36 5.88 5.32 5.95 6.01 6.20 5.91 6.15 6.13 6.44 6.08
Increase / (Decrease) in Invested Capital
-26 -5.33 -17 7.00 19 12 11 16 16 12 3.20
Enterprise Value (EV)
2,910 3,192 3,310 2,462 1,277 1,241 1,652 1,581 1,505 1,904 1,166
Market Capitalization
3,246 3,563 3,681 2,724 1,513 1,469 1,908 1,886 1,850 2,214 1,391
Book Value per Share
$5.40 $5.77 $5.92 $4.79 $4.82 $4.96 $5.47 $6.01 $6.51 $5.99 $5.36
Tangible Book Value per Share
$5.28 $5.65 $5.80 $4.61 $4.63 $4.76 $5.16 $5.70 $6.21 $5.68 $5.05
Total Capital
515 553 572 456 435 422 467 515 560 516 439
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
-336 -371 -372 -262 -236 -228 -256 -305 -345 -310 -225
Capital Expenditures (CapEx)
1.08 0.55 0.85 0.87 1.94 1.75 2.84 5.27 4.68 5.61 6.35
Debt-free, Cash-free Net Working Capital (DFCFNWC)
82 83 104 95 102 76 74 69 66 39 41
Debt-free Net Working Capital (DFNWC)
418 454 476 357 338 304 331 374 412 349 266
Net Working Capital (NWC)
418 454 476 357 338 304 331 374 412 349 266
Net Nonoperating Expense (NNE)
-2.08 -2.04 -3.00 -2.88 -3.19 -1.12 -1.34 -1.72 -1.41 -1.84 -0.99
Net Nonoperating Obligations (NNO)
-336 -371 -372 -262 -236 -228 -256 -305 -345 -310 -225
Total Depreciation and Amortization (D&A)
0.58 0.63 0.72 0.75 0.84 0.87 1.11 1.21 1.27 1.37 1.48
Debt-free, Cash-free Net Working Capital to Revenue
7.97% 7.66% 9.36% 8.36% 8.97% 6.52% 6.14% 5.55% 5.23% 3.05% 3.15%
Debt-free Net Working Capital to Revenue
40.45% 41.75% 42.91% 31.50% 29.67% 26.05% 27.25% 30.11% 32.44% 27.11% 20.56%
Net Working Capital to Revenue
40.45% 41.75% 42.91% 31.50% 29.67% 26.05% 27.25% 30.11% 32.44% 27.11% 20.56%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.17 $0.13 $0.18 $0.18 $0.12 $0.11 $0.18 $0.20 $0.16 $0.14 $0.30
Adjusted Weighted Average Basic Shares Outstanding
95.50M 95.02M 96.48M 93.87M 90.07M 91.48M 85.50M 85.77M 86.02M 85.65M 80.92M
Adjusted Diluted Earnings per Share
$0.16 $0.13 $0.17 $0.17 $0.11 $0.12 $0.17 $0.19 $0.15 $0.14 $0.29
Adjusted Weighted Average Diluted Shares Outstanding
100.88M 100.67M 101.05M 97.84M 93.82M 95.45M 89.31M 89.64M 90.23M 89.86M 84.76M
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
95.84M 96.50M 95.22M 90.28M 85.15M 85.41M 85.72M 85.98M 86.21M 81.90M 78.33M
Normalized Net Operating Profit after Tax (NOPAT)
14 11 14 14 7.23 9.42 14 15 12 11 23
Normalized NOPAT Margin
4.92% 4.23% 5.00% 4.47% 2.52% 3.16% 4.23% 4.62% 3.97% 3.34% 7.08%
Pre Tax Income Margin
7.45% 6.02% 8.10% 8.24% 6.27% 5.92% 8.19% 8.13% 7.65% 5.61% 11.23%
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% 0.00% 552.63% 526.72% 219.40% 97.41% 139.54% 295.84%

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.

06/10/26 12:57 AM 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. View Progyny's forecast to see where analysts expect Progyny to go next.

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 5/13/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners