Progyny, Inc. (PGNY)

Progyny Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	1,289	1,167	1,289	1,167	1,089
Revenue Growth (YoY)	10.40%	-9.42%	10.40%	7.22%	215.67%
Cost of Revenue	984.18	913.86	984.18	913.86	849.8
Gross Profit	304.48	253.36	304.48	253.36	238.8
Selling, General & Admin	219.21	185.91	219.21	185.91	176.62
Total Operating Expenses	219.21	185.91	219.21	185.91	176.62
Operating Income	85.28	67.46	85.28	67.46	62.18
Other Non-Operating Income (Expense)	10.16	15.75	10.16	15.75	8.51
Total Non-Operating Income (Expense)	10.16	15.75	10.16	15.75	8.51
Pretax Income	95.43	83.2	95.43	83.2	70.69
Provision for Income Taxes	36.91	28.87	36.91	28.87	8.65
Net Income	58.52	54.34	58.52	54.34	62.04
Net Income to Common	58.52	54.34	58.52	54.34	62.04
Net Income Growth	7.70%	-7.15%	7.70%	-12.41%	33.53%
Shares Outstanding (Basic)	86	91	95	92	89
Shares Outstanding (Diluted)	90	95	101	100	100
Shares Change (YoY)	-5.85%	-5.19%	0.72%	-0.40%	1.31%
EPS (Basic)	0.68	0.59	0.65	0.33	0.74
EPS (Diluted)	0.65	0.57	0.62	0.30	0.66
EPS Growth	14.04%	-8.06%	106.67%	-54.55%	40.43%
Shares Outstanding	83.37	85.31	96.35	92.69	91.09
Free Cash Flow	191.78	173.7	185.17	77.15	23.91
Free Cash Flow Growth	10.41%	-6.19%	140.00%	222.71%	-32.01%
Free Cash Flow Per Share	2.13	1.82	1.84	0.77	0.24
Gross Margin	23.63%	21.71%	23.63%	21.71%	21.94%
Operating Margin	6.62%	5.78%	6.62%	5.78%	5.71%
Profit Margin	4.54%	4.66%	4.54%	4.66%	5.70%
FCF Margin	14.88%	14.88%	14.37%	6.61%	2.20%
EBITDA	90.23	70.63	87.56	69.06	63.49
EBITDA Margin	7.00%	6.05%	6.79%	5.92%	5.83%
EBIT	85.28	67.46	85.28	67.46	62.18
EBIT Margin	6.62%	5.78%	6.62%	5.78%	5.71%
Effective Tax Rate	38.68%	34.69%	38.68%	34.69%	12.24%

Updated Feb 26, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q