NEW YORK, NY, October 29, 2025— Teladoc Health, Inc. (NYSE: TDOC), the global leader in virtual care, today reported financial results for the three months ended September 30, 2025 (“Third Quarter 2025”). Unless otherwise noted, percentage and other changes are relative to the three months ended September 30, 2024 (“Third Quarter 2024”).
Highlights
•Third Quarter 2025 revenue of $626.4 million, down 2% year-over-year
•Third Quarter 2025 net loss of $49.5 million, or $0.28 per share
•Third Quarter 2025 adjusted EBITDA of $69.9 million, down 16% year-over-year
•Integrated Care segment revenue of $389.5 million, up 2% year-over-year, and adjusted EBITDA margin of 17.0%
•BetterHelp segment revenue of $236.9 million, down 8% year-over-year, and adjusted EBITDA margin of 1.6%
“In the third quarter, we again delivered consolidated revenues and adjusted EBITDA in the upper half of our guidance ranges, reflecting consistent execution along with our steadfast commitment to serving our clients and members,” said Chuck Divita, Chief Executive Officer of Teladoc Health. “Looking ahead we remain focused on advancing important work across each of our strategic priorities, including growth initiatives to drive greater value and impact within our Integrated Care segment and the ongoing rollout of insurance acceptance in BetterHelp.”
Key Financial Data
($ in thousands, except per share data, unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
Change
2025
2024
Change
Revenue
$
626,439
$
640,508
(2)
%
$
1,887,708
$
1,929,083
(2)
%
Net loss
$
(49,507)
$
(33,276)
(49)
%
$
(175,179)
$
(952,836)
82
%
Net loss per share
$
(0.28)
$
(0.19)
(47)
%
$
(1.00)
$
(5.61)
82
%
Adjusted EBITDA (1)
$
69,909
$
83,255
(16)
%
$
197,313
$
235,876
(16)
%
See note (1) in the Notes section that follows.
Third Quarter 2025
Revenue decreased 2% to $626.4 million from $640.5 million in Third Quarter 2024. Access fees revenue decreased 6% to $520.9 million and other revenue increased 24% to $105.5 million. U.S. revenue decreased 5% to $509.8 million and International revenue increased 12% to $116.7 million.
Integrated Care segment revenue increased 2% to $389.5 million in Third Quarter 2025 and BetterHelp segment revenue decreased 8% to $236.9 million.
Net loss totaled $49.5 million, or $0.28 per share, for Third Quarter 2025, compared to $33.3 million, or $0.19 per share, for Third Quarter 2024. Results for Third Quarter 2025 included a non-cash goodwill impairment charge of $12.6 million, or $0.07 per share pre-tax, stock-based compensation expense of $17.0 million, or $0.10 per share pre-tax, and amortization of intangibles of $85.8 million, or $0.48 per share pre-
1
tax. Net loss for Third Quarter 2025 also included $2.0 million, or $0.01 per share pre-tax, of restructuring costs related to severance costs and costs associated with office space reductions.
The non-cash goodwill impairment charge recorded in Third Quarter 2025 was the result of the fair value of the Integrated Care segment being less than its carrying value at the time of the acquisition of Telecare Australia Pty Ltd ("Telecare").
Results for Third Quarter 2024 included amortization of intangibles of $86.9 million, or $0.51 per share pre-tax, stock-based compensation expense of $34.0 million, or $0.20 per share pre-tax, and $3.6 million, or $0.02 per share pre-tax, of restructuring costs primarily related to severance payments and costs associated with office space reductions.
Adjusted EBITDA(1) decreased 16% to $69.9 million, compared to $83.3 million for Third Quarter 2024. Integrated Care segment adjusted EBITDA decreased 3% to $66.1 million in Third Quarter 2025 and BetterHelp segment adjusted EBITDA decreased 75% to $3.8 million in Third Quarter 2025.
Nine Months Ended September 30, 2025
Revenue decreased 2% to $1,887.7 million from $1,929.1 million in the first nine months of 2024. Access fees revenue decreased 6% to $1,570.3 million and other revenue increased 23% to $317.4 million. U.S. revenue decreased 4% to $1,554.4 million and International revenue increased 9% to $333.3 million.
Integrated Care segment revenue increased 3% to $1,170.5 million in the first nine months of 2025 and BetterHelp segment revenue decreased 9% to $717.2 million.
Net loss totaled $175.2 million, or $1.00 per share, for the first nine months of 2025, compared to $952.8 million, or $5.61 per share, for the first nine months of 2024. Results for the first nine months of 2025 included non-cash goodwill impairment charges of $71.8 million, or $0.41 per share pre-tax, stock-based compensation expense of $64.5 million, or $0.37 per share pre-tax, and amortization of intangibles of $258.7 million, or $1.47 per share pre-tax. Net loss for the first nine months of 2025 also included $12.0 million, or $0.07 per share pre-tax, of restructuring costs related to severance costs and costs associated with office space reductions. These items were partially offset by a discrete tax benefit of $20.1 million, or $0.11 per share, related to the completion of a research and development tax credit study and a tax benefit of $11.1 million, or $0.06 per share, related to the current year's acquisitions.
The non-cash goodwill impairment charges recorded in the first nine months of 2025 were the result of the fair value of the Integrated Care segment being less than its carrying value at the time of the acquisitions of Catapult Health, LLC and Telecare.
Results for the first nine months of 2024 included a non-cash goodwill impairment charge of $790.0 million, or $4.65 per share pre-tax, amortization of intangibles of $276.8 million, or $1.63 per share pre-tax, stock-based compensation expense of $118.5 million, or $0.70 per share pre-tax, and $14.8 million, or $0.09 per share pre-tax, of restructuring costs primarily related to severance payments.
Adjusted EBITDA(1) decreased 16% to $197.3 million, compared to $235.9 million for the first nine months of 2024. Integrated Care segment adjusted EBITDA decreased 3% to $173.9 million in the first nine months of 2025 and BetterHelp segment adjusted EBITDA decreased 58% to $23.4 million in the first nine months of 2025.
Capex and Cash Flow
Cash flow from operations was $99.3 million in Third Quarter 2025, compared to $110.2 million in Third Quarter 2024, and was $206.6 million in the first nine months of 2025, compared to $207.8 million in the first nine months of 2024. Capital expenditures and capitalized software development costs (together, “Capex”) were $31.3 million in Third Quarter 2025, compared to $31.1 million in Third Quarter 2024, and were $93.1 million for the first nine months of 2025, compared to $94.4 million for the first nine months of 2024. Free cash flow was $67.9 million in Third Quarter 2025, compared to $79.0 million in Third Quarter 2024, and was $113.5 million for the first nine months of 2025, compared to $113.4 million for the first nine months of 2024.
2
Financial Outlook
The outlook provided below is based on current market conditions and expectations and what we know today.
For the full year of 2025, we expect:
Full Year 2025 Outlook Range
Revenue
$2,510 - $2,539 million
Adjusted EBITDA
$270 - $287 million
Net loss per share
($1.25) - ($1.10)
Free Cash Flow
$170 - $185 million
U.S. Integrated Care Members (2)
101.5 - 102.5 million
Integrated Care
Revenue growth percentage (year-over-year)
2.4% - 3.5%
Adjusted EBITDA margin
15.0% - 15.4%
BetterHelp
Revenue growth percentage (year-over-year)
(9.2%) - (8.0%)
Adjusted EBITDA margin
3.8% - 4.6%
For the fourth quarter of 2025, we expect:
4Q 2025 Outlook Range
Revenue
$622 - $652 million
Adjusted EBITDA
$73 - $90 million
Net loss per share
($0.25) - ($0.10)
U.S. Integrated Care Members (2)
101.5 - 102.5 million
Integrated Care
Revenue growth percentage (year-over-year)
1.0% - 5.2%
Adjusted EBITDA margin
15.3% - 16.8%
BetterHelp
Revenue growth percentage (year-over-year)
(8.8%) - (3.8%)
Adjusted EBITDA margin
5.5% - 8.6%
See note (2) in the Notes section that follows.
3
Earnings Conference Call
The Third Quarter 2025 earnings conference call and webcast will be held Wednesday, October 29, 2025 at 5:00 p.m. E.T. The conference call can be accessed by dialing 1-833-470-1428 for U.S. participants and using the access code #609817. For international participants, please visit the following link for global dial-in numbers: https://www.netroadshow.com/conferencing/global-numbers?confId=90432. A live audio webcast will also be available online at http://ir.teladoc.com/news-and-events/events-and-presentations/. A replay of the call will be available via webcast for on-demand listening shortly after the completion of the call, at the same web link, and will remain available for approximately 90 days.
About Teladoc Health
Teladoc Health is the global leader in virtual care. The company is delivering and orchestrating care across patients, care providers, platforms, and partners — transforming virtual care into a catalyst for how better health happens. Through our relationships with health plans, employers, providers, health systems and consumers, we are enabling more access, driving better outcomes, extending provider capacity and lowering costs. Learn more at www.teladochealth.com.
This press release contains “forward-looking statements” within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as: “anticipate,” “intend,” “plan,” “believe,” “project,” “estimate,” “expect,” “may,” “should,” “will” and similar references to future periods. Examples of forward-looking statements include, among others, the information under the caption “Financial Outlook” and statements we make regarding future financial or operating results, future numbers of members, BetterHelp paying users or clients, litigation outcomes, regulatory developments, market developments, new products and growth strategies, initiatives to improve our efficiency and competitiveness, and the effects of any of the foregoing on our future results of operations or financial condition.
Forward-looking statements are neither historical facts nor assurances of future performance. Instead, they are based only on our current beliefs, expectations and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Our actual results and financial condition may differ materially from those indicated in the forward-looking statements. Important factors that could cause our actual results and financial condition to differ materially from those indicated in the forward-looking statements include, among others, the following: (i) changes in laws and regulations applicable to our business model; (ii) changes in market conditions and receptivity to our services and offerings, including our ability to effectively compete; (iii) results of litigation or regulatory actions; (iv) the loss of one or more key clients or the loss of a significant number of members or BetterHelp paying users; (v) changes in valuations or useful lives of our assets; (vi) changes to our abilities to recruit and retain qualified providers into our network; (vii) the impact of and risk related to impairment losses with respect to goodwill or other assets; (viii) the success of our initiatives to improve our efficiency and competitiveness; and (ix) imposed and threatened tariffs by the United States and its trading partners, and any resulting disruptions or inefficiencies in our supply chain. For a detailed discussion of the risk factors that could affect our actual results, please refer to the risk factors identified in our SEC reports, including, but not limited to, our Annual Report on Form 10-K and Quarterly Reports on Form 10-Q, as filed with the SEC.
Any forward-looking statement made by us in this press release is based only on information currently available to us and speaks only as of the date on which it is made. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
4
TELADOC HEALTH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share data, unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Revenue
$
626,439
$
640,508
$
1,887,708
$
1,929,083
Costs and expenses:
Cost of revenue (exclusive of depreciation and amortization, which are shown separately below)
187,179
179,745
574,545
562,342
Advertising and marketing
167,985
177,462
503,717
531,061
Sales
48,209
47,465
146,853
152,267
Technology and development
67,572
72,383
206,314
230,522
General and administrative
102,581
114,245
323,469
335,494
Goodwill impairments
12,625
—
71,763
790,000
Acquisition, integration, and transformation costs
1,931
457
6,777
1,287
Restructuring costs
1,950
3,580
11,989
14,753
Amortization of intangible assets
85,757
86,906
258,725
276,825
Depreciation of property and equipment
2,612
2,666
10,514
7,203
Total costs and expenses
678,401
684,909
2,114,666
2,901,754
Loss from operations
(51,962)
(44,401)
(226,958)
(972,671)
Interest income
(7,081)
(15,326)
(29,819)
(42,840)
Interest expense
4,526
5,660
14,764
16,957
Other expense (income), net
815
(2,239)
(9,991)
(1,306)
Loss before provision for income taxes
(50,222)
(32,496)
(201,912)
(945,482)
Provision for income taxes
(715)
780
(26,733)
7,354
Net loss
$
(49,507)
$
(33,276)
$
(175,179)
$
(952,836)
Net loss per share, basic and diluted
$
(0.28)
$
(0.19)
$
(1.00)
$
(5.61)
Weighted-average shares used to compute basic and diluted net loss per share
176,934,781
171,496,282
175,678,949
169,824,993
Stock-based Compensation Summary
Compensation expense for stock-based awards was classified as follows (in thousands, unaudited):
Three Months Ended September 30,
Nine Months Ended September 30,
2025
2024
2025
2024
Cost of revenue (exclusive of depreciation and amortization, which are shown separately)
$
509
$
1,075
$
1,588
$
3,782
Advertising and marketing
1,083
3,856
3,888
11,023
Sales
3,156
5,204
11,009
20,124
Technology and development
4,129
8,152
14,161
27,134
General and administrative
8,119
15,760
33,857
56,416
Total stock-based compensation expense (3)
$
16,996
$
34,047
$
64,503
$
118,479
See note (3) in the Notes section that follows.
5
Revenues
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands, unaudited)
2025
2024
Change
2025
2024
Change
Revenue by Type
Access Fees
$
520,907
$
555,275
(6)
%
$
1,570,346
$
1,672,097
(6)
%
Other
105,532
85,233
24
%
317,362
256,986
23
%
Total Revenue
$
626,439
$
640,508
(2)
%
$
1,887,708
$
1,929,083
(2)
%
Revenue by Geography
U.S. Revenue
$
509,774
$
536,161
(5)
%
$
1,554,433
$
1,624,563
(4)
%
International Revenue
116,665
104,347
12
%
333,275
304,520
9
%
Total Revenue
$
626,439
$
640,508
(2)
%
$
1,887,708
$
1,929,083
(2)
%
Summary Operating Metrics
Consolidated
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In millions)
2025
2024
Change
2025
2024
Change
Total Visits
4.1
4.1
1
%
12.7
12.9
(1)
%
Integrated Care
As of September 30,
(In millions)
2025
2024
Change
U.S. Integrated Care Members (2)
102.5
93.9
9
%
Chronic Care Program Enrollment (4)
1.165
1.179
(1)
%
Three Months Ended
Nine Months Ended
September 30,
September 30,
2025
2024
Change
2025
2024
Change
Average Monthly Revenue Per U.S. Integrated Care Member (5)
$
1.27
$
1.36
(7)
%
$
1.27
$
1.37
(7)
%
BetterHelp
Average for
Average for
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In millions)
2025
2024
Change
2025
2024
Change
BetterHelp Paying Users (6)
0.382
0.398
(4)
%
0.389
0.407
(4)
%
See notes (2), (4), (5), and (6) in the Notes section that follows.
6
Operating Results by Segment (see note (7) in the Notes section that follows)
The following table presents operating results by reportable segment for the periods indicated:
Three Months Ended
Nine Months Ended
September 30,
September 30,
($ in thousands, unaudited)
2025
2024
Change
2025
2024
Change
Integrated Care
Revenue
$
389,538
$
383,666
2
%
$
1,170,516
$
1,138,198
3
%
Adjusted EBITDA
$
66,068
$
68,039
(3)
%
$
173,897
$
179,741
(3)
%
Adjusted EBITDA Margin %
17.0
%
17.7
%
14.9%
15.8%
BetterHelp
Therapy Services
$
231,803
$
250,588
(7)
%
$
701,644
$
773,373
(9)
%
Other Wellness Services
5,098
6,254
(18)
%
15,548
17,512
(11)
%
Total Revenue
$
236,901
$
256,842
(8)
%
$
717,192
$
790,885
(9)
%
Adjusted EBITDA
$
3,841
$
15,216
(75)
%
$
23,416
$
56,135
(58)
%
Adjusted EBITDA Margin %
1.6
%
5.9
%
3.3
%
7.1
%
7
TELADOC HEALTH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
Nine Months Ended September 30,
2025
2024
Cash flows from operating activities:
Net loss
$
(175,179)
$
(952,836)
Adjustments to reconcile net loss to net cash flows from operating activities:
Goodwill impairments
71,763
790,000
Amortization of intangible assets
258,725
276,825
Depreciation of property and equipment
10,514
7,203
Amortization of right-of-use assets
7,973
7,144
Provision for allowances for doubtful accounts
(481)
2,199
Stock-based compensation
64,503
118,479
Deferred income taxes
(31,449)
611
Other, net
3,272
5,212
Changes in operating assets and liabilities:
Accounts receivable
7,664
3,675
Prepaid expenses and other current assets
(1,326)
2,849
Inventory
(1,039)
(8,328)
Other assets
6,391
1,439
Accounts payable
16,256
(5,851)
Accrued expenses and other current liabilities
(2,247)
13,980
Accrued compensation
(4,795)
(35,943)
Deferred revenue
(9,777)
(10,456)
Operating lease liabilities
(10,249)
(8,088)
Other liabilities
(3,904)
(336)
Net cash provided by operating activities
206,615
207,778
Cash flows from investing activities:
Capital expenditures
(6,274)
(4,658)
Capitalized software development costs
(86,862)
(89,750)
Proceeds from the sale of investment
740
—
Acquisitions accounted for as business combinations, net of cash acquired
(81,904)
—
Asset acquisition resulting in net intangible assets
(29,569)
—
Payments for investments
(27,875)
—
Other, net
60
—
Net cash used in investing activities
(231,684)
(94,408)
Cash flows from financing activities:
Proceeds from the exercise of stock options
81
2,711
Proceeds from employee stock purchase plan
1,901
3,721
Repayment of convertible senior notes
(550,629)
—
Payment of credit facility issuance costs
(4,109)
—
Other, net
—
(178)
Net cash (used in) provided by financing activities
(552,756)
6,254
Net (decrease) increase in cash and cash equivalents
(577,825)
119,624
Effect of foreign currency exchange rate changes
5,747
567
Cash and cash equivalents at beginning of the period
1,298,327
1,123,675
Cash and cash equivalents at end of the period
$
726,249
$
1,243,866
8
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share and per share data, unaudited)
September 30, 2025
December 31, 2024
ASSETS
Current assets:
Cash and cash equivalents
$
726,249
$
1,298,327
Accounts receivable, net of allowance for doubtful accounts of $3,868 and $5,134 at September 30, 2025 and December 31, 2024, respectively
210,757
214,146
Inventories
39,904
38,138
Prepaid expenses and other current assets
115,849
113,296
Total current assets
1,092,759
1,663,907
Property and equipment, net
26,916
29,487
Goodwill
283,190
283,190
Intangible assets, net
1,336,653
1,431,360
Operating lease—right-of-use assets
32,365
27,092
Other assets
106,664
81,488
Total assets
$
2,878,547
$
3,516,524
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$
52,198
$
33,130
Accrued expenses and other current liabilities
205,898
202,157
Accrued compensation
76,848
76,229
Deferred revenue—current
70,146
79,296
Convertible senior notes, net—current
—
550,723
Total current liabilities
405,090
941,535
Other liabilities
4,237
720
Operating lease liabilities, net of current portion
37,799
32,135
Deferred revenue, net of current portion
11,204
9,786
Deferred taxes, net
34,058
49,851
Convertible senior notes, net—non-current
994,044
991,418
Total liabilities
1,486,432
2,025,445
Commitments and contingencies
Stockholders’ equity:
Common stock, $0.001 par value; 300,000,000 shares authorized; 177,349,640 shares and 173,405,016 shares issued and outstanding as of September 30, 2025 and December 31, 2024 respectively
177
173
Additional paid-in capital
17,831,624
17,759,194
Accumulated deficit
(16,405,079)
(16,229,900)
Accumulated other comprehensive loss
(34,607)
(38,388)
Total stockholders’ equity
1,392,115
1,491,079
Total liabilities and stockholders’ equity
$
2,878,547
$
3,516,524
9
Non-GAAP Financial Measures:
To supplement our financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we use certain non-GAAP financial measures to clarify and enhance an understanding of past performance, which include adjusted EBITDA and free cash flow. We believe that the presentation of these financial measures enhances an investor’s understanding of our financial performance, and are commonly used by investors to evaluate our performance and that of our competitors. We further believe that these financial measures are useful to assess our operating performance and financial and business trends from period-to-period by excluding certain items that we believe are not representative of our core business, and that free cash flow reflects an additional way of viewing our liquidity that, when viewed together with GAAP results, provides management, investors, and other users of our financial information with a more complete understanding of factors and trends affecting our cash flows. We use these non-GAAP financial measures for business planning purposes and in measuring our performance relative to that of our competitors. We utilize adjusted EBITDA as a key measure of our performance.
Adjusted EBITDA consists of net loss before provision for income taxes; other expense (income), net; interest income; interest expense; depreciation of property and equipment; amortization of intangible assets; restructuring costs; acquisition, integration, and transformation cost; goodwill impairments; and stock-based compensation.
Free cash flow is net cash provided by operating activities less capital expenditures and capitalized software development costs.
Our use of these non-GAAP terms may vary from that of others in our industry, and other companies may calculate such measures differently than we do, limiting their usefulness as comparative measures.
Non-GAAP measures have important limitations as analytical tools and you should not consider them in isolation, and they should not be considered as an alternative to net loss before provision for income taxes, net loss, net loss per share, net cash from operating activities or any other measures derived in accordance with GAAP. Some of these limitations are:
•adjusted EBITDA eliminates the impact of the provision for income taxes on our results of operations, and does not reflect other expense (income), net, interest income, or interest expense;
•adjusted EBITDA does not reflect restructuring costs. Restructuring costs may include certain lease impairment costs, certain losses related to early lease terminations, and severance;
•adjusted EBITDA does not reflect significant acquisition, integration, and transformation costs. Acquisition, integration and transformation costs include investment banking, financing, legal, accounting, consultancy, integration, fair value changes related to contingent consideration, and certain other transaction costs related to mergers and acquisitions. It also includes costs related to certain business transformation initiatives focused on integrating and optimizing various operations and systems, including upgrading our customer relationship management and enterprise resource planning systems. These transformation cost adjustments made to our results do not represent normal, recurring, operating expenses necessary to operate the business but rather, incremental costs incurred in connection with our acquisition and integration activities;
•adjusted EBITDA does not reflect goodwill impairment charges; and
•adjusted EBITDA does not reflect the significant non-cash stock-based compensation expense which should be viewed as a component of recurring operating costs.
In addition, although amortization of intangible assets and depreciation of property and equipment are non-cash charges, the assets being amortized and depreciated will often have to be replaced in the future, and adjusted EBITDA does not reflect any expenditures for such replacements.
We compensate for these limitations by using these non-GAAP measures along with other comparative tools, together with GAAP measurements, to assist in the evaluation of operating performance. Such GAAP measurements include net loss, net loss per share, net cash provided by operating activities, and other performance measures.
10
In evaluating these financial measures, you should be aware that in the future we may incur expenses similar to those eliminated in this presentation. Our presentation of these non-GAAP measures should not be construed as an inference that our future results will be unaffected by unusual or nonrecurring items.
The following is a reconciliation of net loss, the most directly comparable GAAP financial measure, to adjusted EBITDA:
Reconciliation of GAAP Net Loss to Adjusted EBITDA
(In thousands, unaudited)
Outlook in millions (8)
Three Months Ended September 30,
Nine Months Ended September 30,
Fourth Quarter
Full Year
2025
2024
2025
2024
2025
2025
Net loss
$
(49,507)
$
(33,276)
$
(175,179)
$
(952,836)
$(45) - (18)
$(220) - (194)
Add:
Provision for income taxes
(715)
780
(26,733)
7,354
Other expense (income), net
815
(2,239)
(9,991)
(1,306)
Interest expense
4,526
5,660
14,764
16,957
Interest income
(7,081)
(15,326)
(29,819)
(42,840)
Depreciation of property and equipment
2,612
2,666
10,514
7,203
Amortization of intangible assets
85,757
86,906
258,725
276,825
Restructuring costs
1,950
3,580
11,989
14,753
Acquisition, integration, and transformation costs
1,931
457
6,777
1,287
Goodwill impairments
12,625
—
71,763
790,000
Stock-based compensation
16,996
34,047
64,503
118,479
Total Adjustments
119,416
116,531
372,492
1,188,712
91 - 135
464 - 507
Consolidated Adjusted EBITDA
$
69,909
$
83,255
$
197,313
$
235,876
$73 - 90
$270 - 287
Segment Adjusted EBITDA
Integrated Care
$
66,068
$
68,039
$
173,897
$
179,741
BetterHelp
3,841
15,216
23,416
56,135
Consolidated Adjusted EBITDA
$
69,909
$
83,255
$
197,313
$
235,876
See note (8) in the Notes section that follows.
The following is a reconciliation of net cash provided by operating activities, the most directly comparable GAAP financial measure, to free cash flow:
Reconciliation of GAAP Net Cash Provided by Operating Activities to Free Cash Flow
(In thousands, unaudited)
Three Months Ended
Nine Months Ended
Outlook (9)
September 30,
September 30,
Full Year
2025
2024
2025
2024
2025 (in millions)
Net cash provided by operating activities
$
99,264
$
110,175
$
206,615
$
207,778
$299 - 309
Capital expenditures
(2,280)
(1,597)
(6,274)
(4,658)
Capitalized software development costs
(29,038)
(29,551)
(86,862)
(89,750)
Capex
(31,318)
(31,148)
(93,136)
(94,408)
(129) - (124)
Free Cash Flow
$
67,946
$
79,027
$
113,479
$
113,370
$170 - 185
See note (9) in the Notes section that follows.
11
Notes:
1.A reconciliation of each non-GAAP measure to the most comparable measure under GAAP has been provided in this press release in the accompanying tables. An explanation of these non-GAAP measures is also included under the heading “Non-GAAP Financial Measures.”
2.U.S. Integrated Care Members represent the number of unique individuals who have paid access and visit fee only access to our suite of integrated care services in the U.S. at the end of the applicable period.
3.Excluding the amount capitalized related to software development projects.
4.Chronic Care Program Enrollment represents the total number of enrollees across our suite of chronic care programs at the end of the applicable period.
5.Average monthly revenue per U.S. Integrated Care member is calculated by dividing the total revenue generated from the Integrated Care segment by the average number of U.S. Integrated Care Members (see note 2) during the applicable period.
6.BetterHelp Paying Users represent the average number of global monthly paying users of our BetterHelp therapy services during the applicable period, including both those who pay directly out-of-pocket and those who utilize their insurance coverage.
7.We have two segments: Integrated Care and BetterHelp. The Integrated Care segment includes a suite of global virtual medical services including general medical, expert medical services, specialty medical, chronic condition management, mental health, and enabling technologies and enterprise telehealth solutions for hospitals and health systems. The BetterHelp segment includes virtual therapy and other wellness services provided on a global basis which are predominantly marketed and sold on a direct-to-consumer basis.
8.We have not provided a full line-item reconciliation for net loss to adjusted EBITDA outlook because we do not provide an outlook on the individual reconciling items between net loss and adjusted EBITDA. This is due to the uncertainty as to timing, and the potential variability, of the individual reconciling items such as impairments, stock-based compensation and the related tax impact, provision for income taxes, acquisition, integration, and transformation costs, and restructuring costs, the effect of which may be significant. Accordingly, a full line-item reconciliation of the GAAP measure to the corresponding non-GAAP financial measure outlook is not available without unreasonable effort.
9.We have not provided a line-item reconciliation for free cash flow to net cash from operating activities for this future period because we believe such a reconciliation would imply a degree of precision and certainty that could be confusing to investors and we are unable to reasonably predict certain items contained in the GAAP measure without unreasonable effort.
