Progyny (PGNY) Financials

$25.94

$-0.67 (-2.52%)

As on 04-Sep-2026 16:00EDT

Market cap

$1,990 Mln

Revenue (TTM)

$1,311 Mln

P/E Ratio

29.1

P/B Ratio

4.5

Div. Yield

0 %

Income Statement ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Operating Revenue	1,310.76	1,288.66	1,167.22	1,088.60	786.91	500.62
Cost of Revenue	988.68	984.18	913.86	849.80	619.59	388.49
Gross Profit	322.09	304.48	253.36	238.80	167.33	112.14
Operating Expenses	209.96	219.21	185.91	176.62	143.98	79.80
Operating Profit (EBIT)	112.13	85.28	67.46	62.18	23.34	32.34
Other Income	--	--	--	--	0.29	-0.37
Profit before Tax	119.84	95.43	83.20	70.69	24.44	32.44
Provision for Tax	41.21	36.91	28.87	8.65	-5.92	-33.33
Profit after Tax (Net Income)	78.63	58.52	54.34	62.04	30.36	65.77
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	--	--	30.36	65.77

Liabilities ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Shareholder's Funds	453.26	516.04	422.06	553.43	376.97	251.82
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	22.50	24.00	16.41	17.24	6.48	7.42
Current Liabilities	240.08	202.39	168.63	185.95	159.54	98.82
Total Liabilities	955.92	742.44	607.10	756.62	542.99	358.07

Assets ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Non-Current Assets	202.82	190.66	134.38	116.21	109.13	99.53
Current Assets	513.02	551.78	472.72	640.41	433.86	258.54
Total Assets	955.92	742.44	607.10	756.62	542.99	358.07
Total Debt*	26.97	27.73	19.27	19.39	7.71	8.65
Net Current Assets	272.93	349.38	304.09	454.46	274.32	159.72

Cashflow ($ Mln)	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Cash From Operating Activities	--	210.19	179.11	188.81	80.40	26.04
Cash Flow from Investing Activities	--	-159.01	195.79	-200.53	-43.87	8.77
Cash from Financing Activities	--	-99.36	-309.88	-11.07	-7.86	-13.70
Net Cash Inflow / Outflow	--	--	--	--	28.67	21.11

Financials Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Adjusted EPS ($)	0.92	0.65	0.57	0.62	0.30	0.66
Cash EPS ($)	--	0.71	0.60	0.64	0.32	0.67
Adjusted Book Value ($)	--	5.77	4.42	5.49	3.77	2.51
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	2.35	1.88	1.87	0.80	0.26
Free Cash Flow per Share ($)	--	2.14	1.82	1.84	0.77	0.24

Profitability Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
ROCE (%)	--	11.88	10.72	12.96	9.41	30.10
ROE (%)	16.22	12.48	11.14	13.34	9.66	31.41
ROA (%)	8.12	8.67	7.97	9.55	6.74	21.49
EBIT Margin (%)	9.14	7.41	7.13	6.49	3.11	6.48
Net Margin (%)	6.00	4.54	4.66	5.70	3.86	13.15
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Revenue Growth (%)	5.54	0.10	0.07	0.38	0.57	0.45
EBIT Growth (%)	34.30	14.70	17.70	189.23	-24.65	288.54
Net Profit Growth (%)	48.02	7.70	-12.41	104.35	-53.84	41.56
EPS Growth (%)	58.47	0.15	-0.08	1.03	-0.54	0.40
Book Value Growth (%)	-3.96	--	--	--	--	--

Valuation Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Price / Earnings	29.15	39.26	30.30	60.38	102.67	76.80
Price / Book Value	4.51	4.45	3.90	6.77	8.27	20.06
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	15.52	20.07	16.65	46.51	112.71	146.44
Close Price ($)	28.83	25.68	17.25	37.18	31.15	50.35
High Price ($)	29.20	27.76	42.08	44.95	53.10	68.32
Low Price ($)	16.10	17.01	13.39	28.03	25.67	38.61
Market Cap ($ Cr)	1,990.29	--	--	--	--	--

Solvency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debt to Equity	--	0.05	0.05	0.04	0.02	0.03
Short term debt to equity ratio	0.01	0.01	0.01	0.00	0.00	0.00
Current Ratio	2.14	2.73	2.80	3.44	2.72	2.62
Quick Ratio	2.14	--	--	3.44	--	2.62
Interest Coverage	--	--	--	--	30.03	70.36

Operating Efficiency Ratios	TTM	Dec-25	Dec-24	Dec-23	Dec-22	Dec-21
Debtors to sales (%)	19.64	17.09	20.16	22.22	30.51	26.88
Asset Turnover	1.35	1.91	1.71	1.68	1.75	1.64
Receivable days	--	64.57	74.66	80.85	86.94	76.69
Inventory Days	--	--	--	--	0.00	0.00
Payable days	--	40.67	44.07	50.44	50.31	49.32
Cash Conversion Cycle	--	--	30.59	30.41	36.63	27.37

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.

Income Statement ($ Mln)