Recent Updates
Recently added Catalysts
EHTH

Document eHealth, Inc. Announces First Quarter 2025 Results Strong first quarter results with 22% total revenue growth YoY 25% growth in Medicare Advantage submissions YoY Growth accompanied by Medicare unit margin expan

Key Takeaway: eHealth, Inc. Announces First Quarter 2025 Results Strong first quarter results with 22% total revenue growth YoY 25% growth in Medicare Advantage submissions YoY Growth accompanied by Medicare unit margin expansion YoY AUSTIN, Texas - May 7, 2025 - eHealth, Inc. (Nasdaq EHTH

Full Press Release Details

eHealth, Inc. Announces First Quarter 2025 Results
Strong first quarter results with 22% total revenue growth YoY
25% growth in Medicare Advantage submissions YoY
Growth accompanied by Medicare unit margin expansion YoY
AUSTIN, Texas - May 7, 2025 - eHealth, Inc. (Nasdaq EHTH), a leading private online health insurance marketplace, today announced its financial results for the first quarter ended March 31, 2025.
CEO Comments
"eHealth delivered another quarter of strong execution, resulting in significant revenue and profitability improvements year-over-year. As Medicare beneficiaries are navigating an increasingly complex and evolving plan landscape, eHealth's transparent, consumer-centric choice model has become more relevant than ever. Our distinct and growing brand is increasingly resonating with consumers, driving greater quality and higher converting demand on our platform. These first quarter results, in addition to last month's encouraging news regarding the 2026 Medicare Advantage reimbursement rates and the final Medicare rules, position us exceptionally well to achieve our 2025 objectives as eHealth continues to distinguish itself as a leader in our industry." - Fran Soistman, Chief Executive Officer
Q1 2025 total Medicare submissions(8) across our core agency and carrier-dedicated Amplify platforms grew 22% compared to Q1 2024, driven primarily by Medicare Advantage ("MA") submissions growth of 25% year-over-year.
Q1 2025 total Medicare approved members increased 16% year-over-year, driven mostly by a 26% increase in Q1 2025 MA approved members year-over-year.
Q1 2025 total revenue of $113.1 million increased 22% compared to Q1 2024 total revenue of $93.0 million, driven primarily by meaningful Medicare segment growth and greater positive net adjustment revenue year-over-year.
Q1 2025 positive net adjustment revenue of $10.5 million compared to $2.5 million in Q1 2024.
Q1 2025 Non-GAAP total revenue excluding net adjustment revenue(1) increased $12.1 million, or 13%, year-over-year.
Q1 2025 Medicare unit margin expansion year-over-year, primarily driven by a 10% decline in total acquisition cost per MA-equivalent approved member reflecting continued optimization of our sales and marketing operations resulting in improved lead quality and stronger year-over-year conversion rates.
Q1 2025 GAAP net income of $2.0 million increased significantly compared to Q1 2024 GAAP net loss of $17.0 million.
Q1 2025 Non-GAAP net loss(1) of $6.0 million, which excludes the post-tax impact of positive net adjustment revenue, improved $8.1 million, or 57%, year-over-year.
Q1 2025 adjusted EBITDA(1) of $12.5 million improved $14.2 million compared to adjusted EBITDA(1) of $(1.7) million in Q1 2024.
Q1 2025 adjusted EBITDA excluding net adjustment revenue(1) improved $6.2 million, or 149%, year-over-year, driven primarily by MA approved member growth, improved Medicare acquisition costs and lower fixed costs.
Operating cash flow of $77.1 million for the three months ended March 31, 2025 improved 9% compared to operating cash flow of $70.8 million for the three months ended March 31, 2024.
Cash, cash equivalents and marketable securities of $155.6 million as of March 31, 2025.
Commissions receivable balance of $923.3 million as of March 31, 2025.
Note See the tables at the end of this press release for a reconciliation of our GAAP financial measures to our non-GAAP financial measures for the relevant periods and footnote (1) on page 14 at the end of this press release for definitions of our non-GAAP financial measures. Additionally, see accompanying footnotes on page 14 for additional definitions.
Based on information available as of May 7, 2025, we are reiterating our guidance for the full year ending December 31, 2025. These expectations are forward-looking statements and we assume no obligation to update these statements. Actual results may be materially different and are affected by the risk factors and uncertainties identified in this press release and in eHealth's annual and quarterly reports filed with the Securities and Exchange Commission.
The following guidance is for the full year ending December 31, 2025
Total revenue is expected to be in the range of $510.0 million to $550.0 million.
GAAP net income (loss) is expected to be in the range of $(10.0) million to $15.0 million.
Adjusted EBITDA(1) is expected to be in the range of $35.0 million to $60.0 million.
Operating cash flow is expected to be in the range of $(25.0) million to $10.0 million.
The above guidance includes the expected impact of positive net adjustment revenue which has been updated to be in the range of $11 to $20 million to reflect the Q1 2025 positive net adjustment revenue, compared to the previous range of $0 to $20 million.
Note See accompanying footnotes on page 14.
Webcast and Conference Call Information
A webcast and conference call will be held today, Wednesday, May 7, 2025 at 8 30 a.m. Eastern Time 7 30 a.m. Central Time. Individuals interested in listening to the conference call may do so by dialing (800) 549-8228. The participant passcode is 75768. The live and archived webcast of the call will also be available under "Events Presentations" on the Investor Relations page of our website at https ir.ehealthinsurance.com.
We're Matchmakers. For over 25 years, eHealth has helped millions of Americans find the healthcare coverage that fits their needs at a price they can afford. As a leading independent licensed insurance agency and advisor, eHealth offers access to over 180 health insurers, including national and regional companies.
Forward-Looking Statements
This press release contains statements that are forward-looking statements as defined within the Private Securities Litigation Reform Act of 1995. These include statements regarding our expectations regarding 2025 annual guidance for total revenue, GAAP net income (loss), adjusted EBITDA and operating cash flow our estimates for positive net adjustment revenue and its expected impact on our 2025 annual guidance and other statements regarding our future operations, financial condition, prospects and business strategies.
These forward-looking statements are inherently subject to various risks and uncertainties that could cause actual results to differ materially from the statements made. In particular, we are required by Accounting Standards Codification 606 - Revenue from Contracts with Customers to make numerous assumptions that are based on historical trends and our management's judgment. These assumptions may change over time and have a material impact on our revenue recognition, guidance, and results of operations. Please review the assumptions stated in this press release carefully.
The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include, but are not limited to, our ability to retain existing members and enroll new members during the annual healthcare open enrollment period, the Medicare annual enrollment period, the Medicare Advantage open enrollment
period and other special enrollment periods changes in laws, regulations and guidelines, including in connection with healthcare reform or with respect to the marketing and sale of Medicare plans competition, including competition from government-run health insurance exchanges and other sources the seasonality of our business and the fluctuation of our operating results our ability to accurately estimate membership, lifetime value of commissions and commissions receivable changes in product offerings among carriers on our ecommerce platform and changes in our estimated conversion rate of an approved member to a paying member and the resulting impact of each on our commission revenue the concentration of our revenue with a small number of health insurance carriers our ability to execute on our growth strategy and other business initiatives changes in our senior management or other key employees our ability to recruit, train, retain and ensure the productivity of licensed insurance agents, or benefit advisors, and other personnel exposure to security risks and our ability to safeguard the security and privacy of confidential data our relationships with health insurance carriers the success of our carrier advertising and sponsorship program our success in marketing and selling health insurance plans and our unit cost of acquisition our ability to effectively manage our operations as our business evolves and execute on our business plan and other strategic initiatives the need for health insurance carrier and regulatory approvals in connection with the marketing of Medicare-related insurance products changes in the market for private health insurance consumer satisfaction of our service and actions we take to improve the quality of enrollments changes in member conversion rates changes in commission rates our ability to sell qualified health insurance plans to subsidy-eligible individuals and to enroll subsidy-eligible individuals through government-run health insurance exchanges our ability to derive desired benefits from investments in our business, including membership growth and retention initiatives our reliance on marketing partners the success and cost of our marketing efforts, including branding, online advertising, direct-to-consumer mail, email, social media, telephone, SMS text, television, radio and other marketing efforts timing of receipt and accuracy of commission reports payment practices of health insurance carriers dependence on our operations in China the restrictions in our debt obligations the restrictions in our investment agreement with our convertible preferred stock investor our ability to raise additional capital compliance with insurance, privacy, cybersecurity and other laws and regulations the outcome of litigation, government enforcement actions or regulatory inquiries in which we are or may from time to time be involved, including the complaint filed against us and certain defendants by the U.S. Attorney's Office for the District of Massachusetts on May 1, 2025 alleging the violation of the Federal False Claims Act the performance, reliability and availability of our information technology systems, ecommerce platform and underlying network infrastructure, including any new systems we may implement our ability to deploy new and evolving technologies, such as artificial intelligence public health crises, pandemics, natural disasters and other extreme events general economic and macroeconomic conditions, including inflation, recession, political events, instability or geopolitical tensions, tariffs and trade tensions or other international disputes, financial, banking and credit market disruptions our ability to effectively administer our self-insurance program and other risks and uncertainties related to our business. Other factors that could cause our operating, financial and other results to differ are described in our most recent Quarterly Report on Form 10-Q or Annual Report on Form 10-K filed with the Securities and Exchange Commission and available on the Investor Relations page of our website at https ir.ehealthinsurance.com and on the Securities and Exchange Commission's website at www.sec.gov.
All forward-looking statements in this press release are based on information available to us as of the date hereof, and we do not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by law.
Investor Relations Contact
Kate Sidorovich, CFA
Senior Vice President, Investor Relations Strategy
investors ehealth.com
https ir.ehealthinsurance.com
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, unaudited)
March 31, 2025 December 31, 2024
Assets
Current assets
Cash and cash equivalents $ 121,092 $ 39,197
Short-term marketable securities 34,495 43,043
Accounts receivable 3,387 16,807
Contract assets - commissions receivable - current 197,493 242,467
Prepaid expenses and other current assets 12,974 12,961
Total current assets 369,441 354,475
Contract assets - commissions receivable - non-current 725,764 757,523
Property and equipment, net 4,123 4,437
Operating lease right-of-use assets 11,265 12,081
Restricted cash 3,090 3,090
Other assets 23,479 23,819
Total assets $ 1,137,162 $ 1,155,425
Liabilities, convertible preferred stock and stockholders' equity
Current liabilities
Accounts payable $ 7,349 $ 23,448
Accrued compensation and benefits 44,974 43,888
Accrued marketing expenses 9,071 16,612
Short term debt 68,765 -
Lease liabilities - current 7,841 7,732
Other current liabilities 5,354 4,331
Total current liabilities 143,354 96,011
Long-term debt - 68,458
Deferred income taxes - non-current 40,400 38,870
Lease liabilities - non-current 18,739 20,731
Other non-current liabilities 5,061 5,418
Total liabilities 207,554 229,488
Convertible preferred stock 347,985 337,509
Stockholders' equity
Common stock 43 43
Additional paid-in capital 776,569 773,371
Treasury stock, at cost (199,998) (199,998)
Retained earnings 5,274 15,246
Accumulated other comprehensive loss (265) (234)
Total stockholders' equity 581,623 588,428
Total liabilities, convertible preferred stock and stockholders' equity $ 1,137,162 $ 1,155,425
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts, unaudited)
Three Months Ended March 31,
2025 2024 % Change
Revenue
Commission $ 98,946 $ 80,927 22 %
Other 14,173 12,037 18 %
Total revenue 113,119 92,964 22 %
Operating costs and expenses (a)
Marketing and advertising 41,189 38,737 6 %
Customer care and enrollment 37,221 32,901 13 %
Technology and content 12,601 13,305 (5) %
General and administrative 17,310 19,619 (12) %
Impairment, restructuring and other charges - 6,313 (100) %
Total operating costs and expenses 108,321 110,875 (2) %
Income (loss) from operations 4,798 (17,911) 127 %
Interest expense (2,648) (2,809) 6 %
Other income, net 1,576 2,391 (34) %
Income (loss) before income taxes 3,726 (18,329) 120 %
Provision for (benefit from) income taxes 1,776 (1,345)
Net income (loss) 1,950 (16,984) 111 %
Preferred stock dividends (5,781) (5,480)
Change in preferred stock redemption value (6,141) (5,247)
Net loss attributable to common stockholders $ (9,972) $ (27,711) 64 %
Net loss per share attributable to common stockholders
Basic and diluted $ (0.33) $ (0.96) 66 %
Weighted-average number of shares used in per share
Basic and diluted 29,997 28,912 4 %
_____________________________ (a) Includes stock-based compensation expense as follows
Marketing and advertising $ 497 $ 644
Customer care and enrollment 264 524
Technology and content 688 974
General and administrative 2,340 3,398
Total stock-based compensation expense $ 3,789 $ 5,540 (32) %
Non-GAAP Results (1)
Adjusted EBITDA (1) $ 12,521 $ (1,652) 858 %
Adjusted EBITDA margin (1) 11 % (2) %
Note See accompanying footnotes on page 14.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands, unaudited)
Three Months Ended March 31,
2025 2024
Operating activities
Net income (loss) $ 1,950 $ (16,984)
Adjustments to reconcile net income (loss) to net cash provided by operating activities
Depreciation and amortization 471 533
Amortization of internally developed software 3,463 3,873
Stock-based compensation expense 3,789 5,540
Deferred income taxes 1,529 (1,382)
Impairment charges - 5,492
Other non-cash items (306) (75)
Changes in operating assets and liabilities
Accounts receivable 13,421 2,586
Contract assets - commissions receivable 77,048 73,095
Prepaid expenses and other assets (978) 460
Accounts payable (16,034) (937)
Accrued compensation and benefits 1,087 132
Accrued marketing expenses (7,541) (10,936)
Deferred revenue (332) 8,080
Accrued expenses and other liabilities (446) 1,284
Net cash provided by operating activities 77,121 70,761
Investing activities
Capitalized internal-use software and website development costs (3,118) (2,286)
Purchases of property and equipment and other assets (308) (204)
Purchases of marketable securities (27,362) (13,797)
Proceeds from redemption and maturities of marketable securities 36,260 6,000
Net cash provided by (used in) investing activities 5,472 (10,287)
Financing activities
Repurchase of shares to satisfy employee tax withholding obligations (699) (1,255)
Principal payments in connection with leases - (4)
Net cash used in financing activities (699) (1,259)
Effect of exchange rate changes on cash, cash equivalents and restricted cash 1 49
Net increase in cash, cash equivalents and restricted cash 81,895 59,264
Cash, cash equivalents and restricted cash at beginning of period 42,287 118,812
Cash, cash equivalents and restricted cash at end of period $ 124,182 $ 178,076
(in thousands, unaudited)
We evaluate our business performance and manage our operations as two distinct reporting segments Medicare and Employer and Individual ("E I"). The Medicare segment consists primarily of commissions earned as the broker of record from our sale of Medicare-related health insurance plans, including Medicare Advantage, Medicare Supplement and Medicare Part D prescription drug plans, and to a lesser extent, ancillary products sold to our Medicare-eligible beneficiaries, including but not limited to, dental and vision insurance. Our commissions may include certain bonus payments, which are generally based on attaining predetermined target sales levels or other objectives, as determined by the health insurance carriers. The Medicare segment also consists of amounts earned in connection with our advertising program for marketing and other services as well as amounts earned from our non-broker of record fee-based arrangements and our performance of various post-enrollment services for members. The E I segment consists primarily of commissions earned from our sale of individual and family plans ("IFP"), including qualified and non-qualified plans, small business health insurance plans and ancillary products sold to our non-Medicare-eligible consumers, including but not limited to, dental, vision and short-term insurance. To a lesser extent, the E I segment includes amounts earned from our online sponsorship program that allows carriers to purchase advertising space in specific markets on our website as well as our technology licensing activities.
We report segment information based on how our chief executive officer, who is our chief operating decision maker ("CODM"), regularly reviews our operating results, allocates resources and makes decisions regarding our business operation in the annual budget and forecasting process along with evaluation of actual performance. Our CODM considers budget-to-actual variances on a monthly basis for our segment performance measures when making decisions about allocating capital and personnel to our segments. These performance measures include total segment revenue and segment gross profit (loss). Prior to the fourth quarter of 2024, we reported our measure of segment profitability as segment profit (loss). Accordingly, prior period amounts have been reclassified to conform to the current period presentation, in all material respects.
Segment gross profit (loss) is calculated as total revenue for the applicable segment less variable marketing and advertising expenses, segment customer care and enrollment expenses ("CC E") and cost of revenue for the applicable segment. Variable marketing and advertising expenses represent costs incurred in member acquisition from our direct marketing and marketing partner channels and exclude fixed overhead costs, such as personnel related costs, consulting expenses and other operating costs allocated to the marketing and advertising department. Segment CC E expenses include expenses we incur in assisting applicants during the enrollment process and exclude operating costs allocated to the CC E department.
The results of our reportable segments are summarized for the periods presented below
Three Months Ended March 31,
2025 2024 % Change
Medicare
Total revenue $ 103,669 $ 82,388 26 %
Variable marketing and advertising (33,753) (30,248) (12) %
Medicare CC E (34,469) (29,949) (15) %
Cost of revenue 300 (143) 310 %
Medicare segment gross profit $ 35,747 $ 22,048 62 %
Three Months Ended March 31,
2025 2024 % Change
Employer and Individual
Total revenue $ 9,450 $ 10,576 (11) %
Variable marketing and advertising (1,190) (776) (53) %
E I CC E (2,180) (2,277) 4 %
Cost of revenue (92) (118) 22 %
E I segment gross profit $ 5,988 $ 7,405 (19) %
(in thousands, unaudited)
Three Months Ended March 31,
2025 2024 % Change
Consolidated
Total revenue $ 113,119 $ 92,964 22 %
Variable marketing and advertising (34,943) (31,024) (13) %
Segment CC E (36,649) (32,226) (14) %
Cost of revenue 208 (261) 180 %
Total segment gross profit $ 41,735 $ 29,453 42 %
A reconciliation of our segment gross profit to the Condensed Consolidated Statements of Operations for the periods presented is as follows
Three Months Ended March 31,
2025 2024 % Change
Total segment gross profit $ 41,735 $ 29,453 42 %
Other marketing and advertising (1) (6,454) (7,452) 13 %
Other CC E (2) (572) (675) 15 %
Technology and content (12,601) (13,305) 5 %
General and administrative (17,310) (19,619) 12 %
Impairment, restructuring and other charges - (6,313) 100 %
Interest expense (2,648) (2,809) 6 %
Other income, net 1,576 2,391 (34) %
Income (loss) before income taxes $ 3,726 $ (18,329) 120 %
(1)Other marketing and advertising costs consist of fixed marketing and advertising, previously capitalized labor, depreciation and share-based compensation costs.
(2)Other CC E costs consist of previously capitalized labor, depreciation and share-based compensation costs.
(in thousands, unaudited)
Our commission revenue results from approval of an application from health insurance carriers, which we define as our customers under Accounting Standards Codification 606 - Revenue from Contracts with Customers ("ASC 606"). Our commission revenue is primarily comprised of commissions from health insurance carriers which is computed using the estimated constrained lifetime values of commission payments that we expect to receive. Our commissions may include certain bonus payments, which are generally based on our attaining predetermined target sales levels or other objectives, as determined by the health insurance carriers.
The following table presents commission revenue by product for the periods indicated
Three Months Ended March 31, % Change
2025 2024
Medicare
Medicare Advantage $ 74,986 $ 61,996 21 %
Medicare Supplement 8,604 5,478 57 %
Medicare Part D 2,443 2,685 (9) %
Total Medicare 86,033 70,159 23 %
Individual and Family
Non-Qualified Health Plans 918 1,645 (44) %
Qualified Health Plans 1,765 2,046 (14) %
Total Individual and Family 2,683 3,691 (27) %
Ancillary 5,832 2,688 117 %
Small Business 3,434 3,616 (5) %
Commission Bonus and Other 964 773 25 %
Total Commission Revenue $ 98,946 $ 80,927 22 %
The following table presents a summary of commission revenue by segment for the periods indicated
Three Months Ended March 31,
2025 2024
Medicare
Commission revenue from members approved during the period $ 81,754 $ 69,752
Net commission revenue from members approved in prior periods (a) 7,965 1,002
Total Medicare segment commission revenue 89,719 70,754
Employer and Individual
Commission revenue from members approved during the period 3,858 5,677
Commission revenue from renewals of small business members during the period 2,850 3,028
Net commission revenue from members approved in prior periods (a) 2,519 1,468
Total Employer and Individual segment commission revenue 9,227 10,173
Total commission revenue $ 98,946 $ 80,927
(a) These amounts reflect our revised estimates of cash collections for certain members approved prior to the relevant reporting period that are recognized as adjustments to revenue within the relevant reporting period. The net commission revenue from members approved in prior periods, or net adjustment revenue, includes both increases in revenue for certain prior period cohorts as well as reductions in revenue for certain prior period cohorts.
SUMMARY OF SELECTED METRICS
(in thousands, except member and per member data, unaudited)
Selected Metrics - First Quarter of 2025
Three Months Ended March 31, % Change
2025 2024
Approved Members (2)(a)
Medicare
Medicare Advantage 82,671 65,750 26 %
Medicare Supplement 2,565 6,182 (59) %
Medicare Part D 2,642 3,575 (26) %
Total Medicare 87,878 75,507 16 %
Individual and Family 5,817 7,160 (19) %
Ancillary 16,925 13,950 21 %
Small Business 1,190 1,642 (28) %
Total Approved Members 111,810 98,259 14 %
(a) The shift of some carrier arrangements from broker of record to fee-based business process outsourcing services ("BPO") during 2024 impacted the growth in approved members as only arrangements where we are broker of record are reflected in approved members.
Constrained Lifetime Value of Commissions per Approved Member (3)
Medicare (b)
Medicare Advantage $ 907 $ 952 (5) %
Medicare Supplement 1,256 957 31 %
Medicare Part D 167 237 (30) %
Individual and Family
Non-Qualified Health Plans 386 385 - %
Qualified Health Plans 415 402 3 %
Ancillary
Short-term 118 184 (36) %
Dental 134 124 8 %
Vision 88 84 5 %
Small Business 249 215 16 %
(b) Constraint for Medicare Advantage was 5.5% and 7% for the three months ended March 31, 2025 and 2024, respectively. Constraints for all other Medicare products remained the same for the periods presented.
Expense Metrics per Approved Member (4)
Medicare Plans
CC E cost per Medicare Advantage ("MA")-equivalent approved member $ 361 $ 419 (14) %
Variable marketing cost per MA-equivalent approved member 393 415 (5) %
Total acquisition cost per MA-equivalent approved member $ 754 $ 834 (10) %
Individual and Family Plans ("IFP")
CC E cost per IFP-equivalent approved member $ 189 $ 161 17 %
Variable marketing cost per IFP-equivalent approved member 119 58 105 %
Total acquisition cost per IFP-equivalent approved member $ 308 $ 219 41 %
Note See accompanying footnotes on page 14.
SUMMARY OF SELECTED METRICS
(in thousands, except member and per member data, unaudited)
As of March 31, % Change
2025 2024
Estimated Membership (5)(c)
Medicare (6)
Medicare Advantage 601,431 594,457 1 %
Medicare Supplement 90,917 92,799 (2) %
Medicare Part D 180,076 187,534 (4) %
Total Medicare 872,424 874,790 - %
Individual and Family (6) 69,652 80,928 (14) %
Ancillary (6) 175,270 179,224 (2) %
Small Business (7) 41,317 45,084 (8) %
Total Estimated Membership 1,158,663 1,180,026 (2) %
(c) The shift of some carrier arrangements from broker of record to fee-based BPO during 2024 impacted the growth in estimated membership as only arrangements where we are broker of record are reflected in estimated membership.
Note See accompanying footnotes on page 14.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
Reconciliation of GAAP Operating Costs and Expenses to Non-GAAP Operating Costs and Expenses(1) (in thousands)
Three Months Ended March 31,
2025 2024
GAAP marketing and advertising expense $ 41,189 $ 38,737
Stock-based compensation expense (497) (644)
Non-GAAP marketing and advertising expense (1) $ 40,692 $ 38,093
GAAP customer care and enrollment expense $ 37,221 $ 32,901
Stock-based compensation expense (264) (524)
Non-GAAP customer care and enrollment expense (1) $ 36,957 $ 32,377
GAAP technology and content expense $ 12,601 $ 13,305
Stock-based compensation expense (688) (974)
Non-GAAP technology and content expense (1) $ 11,913 $ 12,331
GAAP general and administrative expense $ 17,310 $ 19,619
Stock-based compensation expense (2,340) (3,398)
Non-GAAP general and administrative expense (1) $ 14,970 $ 16,221
GAAP operating costs and expenses $ 108,321 $ 110,875
Stock-based compensation expense (3,789) (5,540)
Impairment, restructuring and other charges - (6,313)
Non-GAAP operating costs and expenses (1) $ 104,532 $ 99,022
Reconciliation of GAAP Net Loss Attributable to Common Stockholders to Adjusted EBITDA(1) (in thousands) and Adjusted EBITDA Margin(1)
Three Months Ended March 31,
2025 2024
GAAP net loss attributable to common stockholders $ (9,972) $ (27,711)
Preferred stock dividends 5,781 5,480
Change in preferred stock redemption value 6,141 5,247
GAAP net income (loss) 1,950 (16,984)
Stock-based compensation expense 3,789 5,540
Depreciation and amortization 3,934 4,406
Impairment, restructuring and other charges - 6,313
Interest expense 2,648 2,809
Other income, net (1,576) (2,391)
Provision for (benefit from) income taxes 1,776 (1,345)
Adjusted EBITDA (1) $ 12,521 $ (1,652)
Net income (loss) margin 2 % (18) %
Adjusted EBITDA margin (1) 11 % (2) %
Note See accompanying footnotes on page 14.
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Loss(1) and GAAP Net Income (Loss) to Adjusted EBITDA Excluding Net Adjustment Revenue(1) (in thousands)
Three Months Ended March 31,
2025 2024
GAAP net income (loss) $ 1,950 $ (16,984)
Net adjustment revenue (10,484) (2,470)
Impairment, restructuring and other charges - 6,313
Adjustment to provision for (benefit from) income taxes, net 2,539 (928)
Non-GAAP net loss (1) (5,995) (14,069)
Stock-based compensation expense 3,789 5,540
Depreciation and amortization 3,934 4,406
Interest expense 2,648 2,809
Other income, net (1,576) (2,391)
Adjustment to provision for (benefit from) income taxes, net (2,539) 928
Provision for (benefit from) income taxes 1,776 (1,345)
Adjusted EBITDA excluding net adjustment revenue (1) $ 2,037 $ (4,122)
Reconciliation of GAAP Total Revenue to Non-GAAP Total Revenue Excluding Net Adjustment Revenue(1) (in thousands)
Three Months Ended March 31, $ Change % Change
2025 2024
GAAP total revenue $ 113,119 $ 92,964 $ 20,155 22%
Net adjustment revenue (10,484) (2,470)
Non-GAAP total revenue excluding net adjustment revenue (1) $ 102,635 $ 90,494 $ 12,141 13%
Reconciliation of Guidance GAAP Net Loss Attributable to Common Stockholders to Adjusted EBITDA(1) (in millions)
Full Year 2025 Guidance
Low High
GAAP net loss attributable to common stockholders $ (60.0) $ (35.0)
Impact from preferred stock 50.0 50.0
GAAP net income (loss) (10.0) 15.0
Stock-based compensation expense 15.0 12.0
Depreciation and amortization 18.0 17.0
Interest expense 11.0 10.0
Other income, net (3.0) (3.0)
Provision for income taxes 4.0 9.0
Adjusted EBITDA (1) $ 35.0 $ 60.0
Note See accompanying footnotes on page 14.
Footnotes to Preceding Financial Statements and Metrics
(1)Non-GAAP Financial Information
This press release includes financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (GAAP). To supplement eHealth's condensed consolidated financial statements presented in accordance with GAAP, eHealth presents investors with non-GAAP financial measures, including non-GAAP total revenue excluding net adjustment revenue, non-GAAP operating costs and expenses, non-GAAP net income (loss), adjusted EBITDA, adjusted EBITDA margin and adjusted EBITDA excluding net adjustment revenue.
Non-GAAP total revenue excluding net adjustment revenue is calculated by excluding the effect of net commission revenue from members approved in prior periods ("net adjustment revenue") from total revenue.
Non-GAAP operating costs and expenses are calculated by excluding the effect of expensing stock-based compensation related to stock options, restricted stock awards, performance-based and market-based awards and employee stock purchase plan from the respective GAAP operating costs and expenses. Total non-GAAP operating costs and expenses is calculated by excluding the effect of expensing stock-based compensation related to stock options, restricted stock awards, performance-based and market-based awards and employee stock purchase plan and impairment, restructuring and other charges from GAAP total operating costs and expenses.
Last updated: May 7, 2025