Name: PGNY Income Statement - Progyny Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

PGNY - Progyny, Inc.

USD | NASDAQ

PGNY Income Statement - Progyny Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q3 FY 18
Revenues
Revenues	328.5	318.4	313.3	332.9	324.0	298.4	286.6	304.1	278.1	269.9	280.9	279.4	258.4	214.3	205.4	195.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017
Revenues
Revenues	1,293.1	1,288.7	1,167.2	1,088.6	786.9	500.6	344.9	229.7	105.4	48.6
Cost of Revenue	981.4	984.2	913.9	849.8	619.6	388.5	274.8	184.2	86.0	41.2
Gross Profit	311.8	304.5	253.4	238.8	167.3	112.1	70.1	45.5	19.4	7.4
Operating Expenses
Research & Development	-	9.5	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-
Operating Income
Operating Income	96.5	85.3	67.5	62.2	23.3	32.3	8.3	9.7	(3.5)	(11.0)
Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-
Tax & Net
Income Tax Expense	38.1	36.9	28.9	8.7	(5.9)	(33.3)	(37.8)	0.0	(1.8)	(0.0)
Net Income From Continuing Ops	67.7	58.5	54.3
Per Share
EPS Basic	0.84	0.68	0.59	0.65	0.33	0.74	0.54	(0.41)	0.04	(2.37)
EPS Diluted	0.80	0.65	0.57	0.62
Supplementary Data
EBITDA	-	90.2	70.6	64.5	24.9	33.6	10.3	11.8	(1.6)	(9.4)
EBIT	96.5	85.3	67.5	62.2

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	2.8	-	2.6	-	1.5	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling & Marketing	16.9	18.0	17.9	18.4	17.8	15.6	16.5	16.4	15.5	14.9	14.9	15.4	14.3	13.0	11.2	11.5	10.0
General & Administrative	30.8	43.7	33.4	36.2	33.8	32.0	30.3	31.2	28.4	28.2	29.5	30.1	29.3	28.2	23.6	23.6	23.0
Depreciation & Amortization	1.5	-	-	-	1.1	-	-	-	0.7	-	-	-	0.5	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	47.7	61.7	51.3	54.6	51.6	47.6	46.8	47.6	43.9	43.1	44.4	45.5	43.6	41.2	34.7	35.0

Operating Income
Operating Income	35.4	15.2	21.5	24.4	24.2	15.8	12.5	20.7	18.5	13.8	18.2	15.2	15.0	3.3	11.3	8.8	(0.1)	(0.2)	9.1	11.7	11.8	1.2	4.8	(1.1)	3.4	1.1	3.1	2.4	3.1	(0.6)

Non-Operating
Interest Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	1.5	2.6	2.4	2.7	2.4	1.9	5.5	4.4	4.0	2.5	2.7	2.0	1.3	0.8	0.3	0.1	(0.1)
Pre-Tax Income	36.9	17.9	24.0	27.1	26.5	17.7	18.0	25.1	22.5	16.3	20.9	17.2	16.3	4.1	11.5	8.9	(0.1)

Tax & Net
Income Tax Expense	12.7	5.4	10.1	10.0	11.5	7.1	7.5	8.6	5.6	2.8	5.0	2.2	(1.3)	0.7	(1.7)	0.1	(5.1)	(15.5)	(7.7)	(6.8)	(3.4)	-	-	-	0.1	(0.1)	0.0	0.1	0.0	(0.4)
Net Income From Continuing Ops	24.2	12.5	13.9	17.1	15.1	10.5	10.4	16.5	16.9	13.5	15.9	15.0	17.7	3.4	13.2	8.8	5.0
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	24.2	12.5	13.9	17.1	15.1	10.5	10.4	16.5	16.9	13.5	15.9	15.0	17.7	3.4	13.2	8.8	5.0
Net Income Attributable To Parent	24.2	12.5	13.9	17.1	15.1	10.5	10.4	16.5	16.9	13.5	15.9	15.0	17.7	3.4	13.2	8.8
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	24.2	12.5	13.9	17.1	15.1	10.5	10.4	16.5	16.9	13.5	15.9	15.0	17.7	3.4	13.2

Per Share
EPS Basic	0.30	-	0.16	0.20	0.18	-	0.12	0.18	0.18	-	0.17	0.16	0.19	-	0.14	0.10	0.05	-	0.19	0.21	0.17	-	0.06	(0.01)	0.04	-	(1.10)	-	0.01	-
EPS Diluted	0.29	-	0.15	0.19	0.17	-	0.11	0.17	0.17	-	0.16	0.15	0.18	-	0.13	0.09	0.05	-
Shares Basic	80.9	-	86.0	85.8	85.5	-	90.1	93.9	96.5	-	95.5	94.7	93.8	-	92.3	92.0	91.4	-
Shares Diluted	84.8	-	90.2	89.6	89.3	-	93.8	97.8	101.1	-	100.9	100.6	100.2	-	99.8	99.7	99.9	-