false
0001083446
0001083446
2025-02-27
2025-02-27
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington,
DC 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of report (Date of earliest event reported):
March 14, 2025 (February 27, 2025)
ASTRANA
HEALTH, INC.
(Exact Name of Registrant as Specified in Charter)
Delaware |
001-37392 |
95-4472349 |
(State or Other Jurisdiction |
(Commission |
(I.R.S. Employer |
of Incorporation) |
File Number) |
Identification No.) |
1668
S. Garfield Avenue, 2nd Floor,
Alhambra, California
91801
(Address of Principal Executive Offices) (Zip
Code)
(626)
282-0288
Registrant’s Telephone Number, Including
Area Code
(Former Name or Former Address, if Changed Since
Last Report)
Check the appropriate box below if the Form 8-K
filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ |
Written communications
pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ |
Soliciting material pursuant
to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ |
Pre-commencement communications
pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ |
Pre-commencement communications
pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
Title of
each class |
|
Trading symbol(s) |
|
Name of each
exchange on which registered |
Common
Stock, $0.001 par value per share |
|
ASTH |
|
The
Nasdaq Stock
Market LLC |
Indicate
by check mark whether the registrant is an emerging growth company as defined in Rule 405
of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities
Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ¨
If an emerging
growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any
new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
EXPLANATORY NOTE
On February 27, 2025, Astrana Health, Inc.
(the “Company”) issued a press release setting forth the Company’s preliminary financial results for the three and
twelve months ended December 31, 2024, which was furnished on a Form 8-K filed on that date (the “Original 8-K”).
This Form 8-K/A is filed to provide certain updates to the information reported in the Original 8-K.
Item 2.02 | Results of Operations and Financial Condition. |
On February 27, 2025, the Company issued a press release setting forth
the Company’s preliminary financial results for the consolidated balance sheet as of December 31, 2024 and consolidated statements
of income for the three and twelve months ended December 31, 2024. Subsequent to that date, in connection with the Company’s financial
reporting and close procedures, the Company made certain revisions in the consolidated balance sheet as of December 31, 2024 which primarily
relate to the Company’s acquisition of certain entities in the fourth quarter of 2024. The revisions include the following impacts
on the Company’s consolidated balance sheet compared to those reported in the Company’s preliminary fiscal year 2024 results.
For Year Ended December 31, 2024:
| · | Receivables,
net decreased by $1.0 million as reported, from $226.7 million to $225.7 million. |
| · | Other
receivables increased by $25.8 million as reported, from $3.7 million to $29.5 million. |
| · | Intangible
assets, net decreased by $8.0 million as reported, from $126.2 million to $118.2 million. |
| · | Goodwill
decreased by $18.4 million as reported, from $437.7 million to $419.3 million. |
| · | Accounts
payable and accrued expenses decreased by $8.5 million as reported, from $114.6 million to
$106.1 million. |
| · | Other
liabilities increased by $7.0 million as reported, from $19.3 million to $26.3 million. |
| · | Footnote
1 to the Consolidated Balance Sheets was revised to update the assets and liabilities of
the Company’s consolidated variable interest entities (VIEs). |
All revisions are reflected in the corrected
preliminary consolidated balance sheet and supplemental data for the fiscal year ended December 31, 2024, copies of which are furnished
with this Current Report on Form 8-K/A as Exhibit 99.1 and Exhibit 99.2, respectively, and incorporated herein by reference. The revisions
are also reflected in the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the fiscal
year ended December 31, 2024, which was filed on the date hereof.
These revisions to the Company’s results have no impact for
the three and twelve months ended December 31, 2024 consolidated statements of income and the Company’s full-year 2025 guidance
issued on February 27, 2025.
In accordance with General Instruction B.2 of
Form 8-K, the information furnished pursuant to this Item 2.02, including Exhibit 99.1 and Exhibit 99.2 furnished herewith,
shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange
Act”), nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange
Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 | Financial Statements and Exhibits. |
(d) Exhibits.
Forward Looking Statements
This Current Report on Form 8-K/A contains forward-looking
statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Exchange Act. These statements
include words such as “forecast,” “guidance,” “projects,” “estimates,” “anticipates,”
“believes,” “expects,” “intends,” “may,” “plans,” “seeks,” “should,”
or “will,” or the negative of these words or similar words. Forward-looking statements involve certain risks and uncertainties,
and actual results may differ materially from those discussed in each such statement. A number of important factors could cause actual
results to differ materially from those included within or contemplated by the forward-looking statements, including the factors described
in the Company’s filings with the Securities and Exchange Commission, including the Company’s last Annual Report on Form
10-K and subsequent quarterly reports on Form 10-Q. The Company does not undertake any responsibility to update any of these factors
or to announce publicly any revisions to any of the forward-looking statements contained in this or any other document, whether as a
result of new information, future events, or otherwise.
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
ASTRANA HEALTH, INC. |
|
|
Date: March 14, 2025 |
By: |
/s/ Brandon K. Sim |
|
Name: |
Brandon K. Sim |
|
Title: |
Chief Executive Officer and President |
Exhibit 99.1
ASTRANA HEALTH, INC.
CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)
| |
December 31,
2024 | | |
December 31,
2023 | |
| |
(Unaudited) | | |
(Audited) | |
Assets | |
| | | |
| | |
| |
| | | |
| | |
Current assets | |
| | | |
| | |
Cash and cash equivalents | |
$ | 288,455 | | |
$ | 293,807 | |
Investment in marketable securities | |
| 2,378 | | |
| 2,498 | |
Receivables, net | |
| 225,733 | | |
| 76,780 | |
Receivables, net – related parties | |
| 50,257 | | |
| 58,980 | |
Income taxes receivable | |
| 19,316 | | |
| 10,657 | |
Other receivables | |
| 29,496 | | |
| 1,335 | |
Prepaid expenses and other current assets | |
| 22,861 | | |
| 17,450 | |
| |
| | | |
| | |
Total current assets | |
| 638,496 | | |
| 461,507 | |
| |
| | | |
| | |
Non-current assets | |
| | | |
| | |
Property and equipment, net | |
| 14,274 | | |
| 7,171 | |
Intangible assets, net | |
| 118,179 | | |
| 71,648 | |
Goodwill | |
| 419,253 | | |
| 278,831 | |
Income taxes receivable | |
| 15,943 | | |
| 15,943 | |
Loans receivable, non-current | |
| 51,266 | | |
| 26,473 | |
Investments in other entities – equity method | |
| 39,319 | | |
| 25,774 | |
Investments in privately held entities | |
| 8,896 | | |
| 6,396 | |
Restricted cash | |
| 646 | | |
| 345 | |
Operating lease right-of-use assets | |
| 32,601 | | |
| 37,396 | |
Other assets | |
| 16,021 | | |
| 1,877 | |
| |
| | | |
| | |
Total non-current assets | |
| 716,398 | | |
| 471,854 | |
| |
| | | |
| | |
Total assets(1) | |
$ | 1,354,894 | | |
$ | 933,361 | |
| |
| | | |
| | |
Liabilities, Mezzanine Deficit, and Stockholders’ Equity | |
| | | |
| | |
| |
| | | |
| | |
Current liabilities | |
| | | |
| | |
Accounts payable and accrued expenses | |
$ | 106,142 | | |
$ | 59,949 | |
Fiduciary accounts payable | |
| 8,223 | | |
| 7,737 | |
Medical liabilities | |
| 209,039 | | |
| 106,657 | |
Dividend payable | |
| 638 | | |
| 638 | |
Finance lease liabilities | |
| 554 | | |
| 646 | |
Operating lease liabilities | |
| 5,350 | | |
| 4,607 | |
Current portion of long-term debt | |
| 9,375 | | |
| 19,500 | |
Other liabilities | |
| 26,287 | | |
| 18,940 | |
| |
| | | |
| | |
Total current liabilities | |
| 365,608 | | |
| 218,674 | |
| |
December 31,
| | |
December 31,
| |
| |
2024 | | |
2023 | |
| |
| | | |
| | |
Non-current liabilities | |
| | | |
| | |
Deferred tax liability | |
| 4,555 | | |
| 4,072 | |
Finance lease liabilities, net of current portion | |
| 607 | | |
| 1,033 | |
Operating lease liabilities, net of current portion | |
| 30,654 | | |
| 36,289 | |
Long-term debt, net of current portion and deferred financing costs | |
| 425,299 | | |
| 258,939 | |
Other long-term liabilities | |
| 14,003 | | |
| 3,586 | |
| |
| | | |
| | |
Total non-current liabilities | |
| 475,118 | | |
| 303,919 | |
| |
| | | |
| | |
Total liabilities(1) | |
| 840,726 | | |
| 522,593 | |
| |
| | | |
| | |
Mezzanine deficit | |
| | | |
| | |
Non-controlling interest in Allied Physicians of California, a Professional Medical Corporation (“APC”) | |
| (202,558 | ) | |
| (205,883 | ) |
| |
| | | |
| | |
Stockholders’ equity | |
| | | |
| | |
Preferred stock, $0.001 par value per share; 5,000,000 shares authorized as of December 31, 2024 and December 31, 2023 | |
| | | |
| | |
Series A Preferred stock, zero authorized and issued and zero outstanding as of December 31, 2024 and 1,111,111 authorized and issued and zero outstanding as of December 31, 2023 | |
| — | | |
| — | |
Series B Preferred stock, zero authorized and issued and zero outstanding as of December 31, 2024 and 555,555 authorized and issued and zero outstanding as of December 31, 2023 | |
| — | | |
| — | |
Common stock, $0.001 par value per share; 100,000,000 shares authorized, 47,929,872 and 46,843,743 shares issued and outstanding, excluding 10,603,849 and 10,584,340 treasury shares, as of December 31, 2024 and December 31, 2023, respectively | |
| 48 | | |
| 47 | |
Additional paid-in capital | |
| 426,389 | | |
| 371,037 | |
Retained earnings | |
| 286,283 | | |
| 243,134 | |
Total stockholders’ equity | |
| 712,720 | | |
| 614,218 | |
| |
| | | |
| | |
Non-controlling interest | |
| 4,006 | | |
| 2,433 | |
| |
| | | |
| | |
Total equity | |
| 716,726 | | |
| 616,651 | |
| |
| | | |
| | |
Total liabilities, mezzanine deficit, and stockholders’ equity | |
$ | 1,354,894 | | |
$ | 933,361 | |
(1) The Company’s condensed consolidated
balance sheets include the assets and liabilities of its consolidated VIEs. The condensed consolidated balance sheets include total assets
that can be used only to settle obligations of the Company’s consolidated VIEs totaling $712.3 million and $540.8 million as of
December 31, 2024 and December 31, 2023, respectively, and total liabilities of the Company’s consolidated VIEs for which
creditors do not have recourse to the general credit of the primary beneficiary of $207.9 million and $146.0 million as of December 31,
2024 and December 31, 2023, respectively. These VIE balances do not include $224.9 million of investment in affiliates and $48.1
million of amounts due to affiliates as of December 31, 2024, and $273.2 million of investment in affiliates and $107.3 million of
amounts due to affiliates as of December 31, 2023, as these are eliminated upon consolidation and not presented within the condensed
consolidated balance sheets.
Exhibit 99.2
| March 2025
Fourth Quarter &
Full Year 2024
Earnings Supplement |

| 2
Forward Looking Statements
This presentation contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act and Section 21E of the Exchange Act. Forward-looking statements
include any statements about the Company's business, financial condition, operating results, plans, objectives, expectations and intentions, expansion plans, estimates of our total addressable market, our ability to successfully
complete and realize the benefits of anticipated acquisitions, integration of acquired companies and any projections of earnings, revenue, EBITDA, Adjusted EBITDA or other financial items, such as the Company's projected capitation
and future liquidity, and may be identified by the use of forward-looking terms such as “anticipate,” “could,” “can,” “may,” “might,” “potential,” “predict,” “should,” “estimate,” “expect,” “project,” “believe,” “plan,” “envision,”
“intend,” “continue,” “target,” “seek,” “will,” “would,” and the negative of such terms, other variations on such terms or other similar or comparable words, phrases or terminology. Forward-looking statements reflect current views
with respect to future events and financial performance and therefore cannot be guaranteed. Such statements are based on the current expectations and certain assumptions of the Company’s management, and some or all of such
expectations and assumptions may not materialize or may vary significantly from actual results. Actual results may also vary materially from forward-looking statements due to risks, uncertainties and other factors, known and
unknown, including the risk factors described from time to time in the Company’s reports to the U.S. Securities and Exchange Commission (the “SEC”), including without limitation the risk factors discussed in the Company’s last Annual
Report on Form 10-K and any subsequent quarterly reports on Form 10-Q filed with the SEC.
Because the factors referred to above could cause actual results or outcomes to differ materially from those expressed or implied in any forward-looking statements, you should not place undue reliance on any such forward-looking
statements. Any forward-looking statements speak only as of the date of this presentation and, unless legally required, the Company does not undertake any obligation to update any forward-looking statement, as a result of new
information, future events or otherwise.
This presentation may contain statistics and other data that in some cases has been obtained from or compiled from information made available by third-party service providers. The Company makes no representation or warranty,
express or implied, with respect to the accuracy, reasonableness or completeness of such information.
Use of Non-GAAP Financial Measures
This presentation contains the non-GAAP financial measures EBITDA and Adjusted EBITDA, of which the most directly comparable financial measure presented in accordance with U.S. generally accepted accounting principles (“GAAP”)
is net income. These measures are not in accordance with, or alternatives to, GAAP, and may be calculated differently from similar non-GAAP financial measures used by other companies. The Company uses Adjusted EBITDA as a
supplemental performance measure of our operations, for financial and operational decision-making, and as a supplemental means of evaluating period-to-period comparisons on a consistent basis. Adjusted EBITDA is calculated as
earnings before interest, taxes, depreciation, and amortization, excluding income or loss from equity method investments, non-recurring and non-cash transactions, stock-based compensation, and APC excluded assets costs. Beginning
in the third quarter ended September 30, 2022, the Company has revised the calculation for Adjusted EBITDA to exclude provider bonus payments and losses from recently acquired IPAs, which it believes to be more reflective of its
business.
The Company believes the presentation of these non-GAAP financial measures provides investors with relevant and useful information, as it allows investors to evaluate the operating performance of the business activities without
having to account for differences recognized because of non-core or non-recurring financial information. When GAAP financial measures are viewed in conjunction with non-GAAP financial measures, investors are provided with a
more meaningful understanding of the Company’s ongoing operating performance. In addition, these non-GAAP financial measures are among those indicators the Company uses as a basis for evaluating operational performance,
allocating resources, and planning and forecasting future periods. Non-GAAP financial measures are not intended to be considered in isolation, or as a substitute for, GAAP financial measures. Other companies may calculate both
EBITDA and Adjusted EBITDA differently, limiting the usefulness of these measures for comparative purposes. To the extent this Presentation contains historical or future non-GAAP financial measures, the Company has provided
corresponding GAAP financial measures for comparative purposes. The reconciliation between certain GAAP and non-GAAP measures is provided in the Appendix.
The Company has not provided a quantitative reconciliation of applicable non-GAAP measures, such as the projected adjusted EBITDA and adjusted EBITDA margin in 2024 and in future years for planned acquisitions, to the most
comparable GAAP measure, such as net income, on a forward-looking basis within this presentation because the Company is unable, without unreasonable efforts, to provide reconciling information with respect to certain line items
that cannot be calculated. These items, which could materially affect the computation of forward-looking GAAP net income, are inherently uncertain and depend on various factors, some of which are outside of the Company’s control. |

| 3
$353.0
$665.2
Q4 2023 Q4 2024
$1,386.7
$2,034.5
2023 2024
$29.0
$35.0
Q4 2023 Q4 2024
Q4 2024
Financial Results
Revenue $665.2
Net Loss attr. to ASTH $(7.0)
Adjusted EBITDA $35.0 1
EPS – Diluted $(0.15)
1. See “Reconciliation of Net Income to EBITDA and Adjusted EBITDA and “Use of Non-GAAP Financial Measures” slides for more information.
Revenue
Adjusted EBITDA
88%
21%
Fourth Quarter & FY 2024 Performance Highlights
($ in millions, except for per share information)
$146.6
$170.4
2023 2024
Adjusted EBITDA - FY
16%
Revenue - FY
47% |

| 4
Growth
FY 2024 Highlights and Recent Updates
Risk Progression
Increasing alignment through total cost of care
responsibility in value-based arrangements
73% of total capitation revenue came from full risk by the end of 2024
33% of Care Partners members in full risk arrangements
Outcomes and Cost
Achieving superior patient outcomes while managing
cost
Approx. three quarters of our senior members received an annual wellness visit
YoY improvement in gap closure rates and STAR ratings across key quality metrics
including blood pressure control and hemoglobin A1C
5.3% blended utilization trend across all lines of business
Operating Leverage
Driving operating leverage across our business through
our Care Enablement suite
Began a Care Enablement partnership with Provider HealthLink, a provider network in
Georgia serving approximately 10,000 Medicare Advantage members; onboarding
expected to be complete in first half of 2025
Continuing investments made in automation and AI expected to yield at least $10
million in annual operating efficiencies by early 2026
Growth
Sustainably growing membership to bring better care
to more Americans
55% membership growth in our Care Partners segment
Organically entered new markets in central California, Arizona, and Hawaii
Closed Collaborative Health Systems acquisition; integration to be substantially completed by
April 2025
Announced intended Prospect Health acquisition; pro-forma footprint spans 13 states |

| 5
Note: For more information, see “Use of Non-GAAP Financial Measures“ slides for more information
Source: U.S. Census Bureau; population data as of each respective year; Centers for Medicare and Medicaid Services, Office of the Actuary, National Health Statistics Group
1. Collaborative Health System
Growth
New market highlights: We continue to progress towards profitability in Texas
and Nevada
Nevada Texas
700+ providers within Care Partners
58% growth year over year in Care Delivery visits
Run rate approximately $(200k) adj. EBITDA / month
Expect to reach run-rate break even in early 2025
Clark 2.3M pop.
3,400+ providers within Care Partners serving over 10,000
Medicare Advantage (MA) lives
CHS1 IPAs on Care Enablement platform as of Q1 ‘25
On track to reach breakeven in 2025
Tarrant 2.2M pop.
Harris 4.8M pop.
Jefferson 0.25M pop.
Entered in Q4 2022 Entered in Q3 2023 |

| 6
Prudently transitioning to full-risk contracts to better align incentives
around patient outcomes and improve unit economics
Projected
Full-risk
Partial-risk
1. Revenue for the quarter ended December 31, 2024
2. Revenue by risk arrangement represents capitation revenue only
3. Members by risk arrangement represent Care Partners membership only as of January 1, 2025
Members by Risk
Arrangement3
35%
47%
73% 79%
100%
65%
53%
27% 21%
2021 2022 2023 2024 2025E
33%
67%
2024
Capitated Revenue by Risk Arrangement2
Our partial-risk membership presents an embedded opportunity for increased platform value and risk alignment.
We succeed in these contracts by continuing to drive positive patient outcomes.
Risk Progression
1 |

| 7
93% 4%
1%
1%
1%
Capitation, net Risk Pool Settlements & Incentives Management Fee Income Fee-for-service, net Other Income
Revenue by Type1
1. Revenue for the quarter ended December 31, 2024
2. Revenue by risk arrangement represents capitation revenue only
3. Members by risk arrangement represent Care Partners membership only as of January 1, 2025
64% 29% 6% 1%
Medicare Medicaid Commercial Other Third Parties
Revenue By Payer Type1
73% 27%
Full-risk Partial-risk
Revenue by Risk Arrangement1,2
33% 67%
Full-risk Partial-risk
Members by Risk Arrangement3
75-85% of cap. revenue anticipated from full-risk exiting 2025
Our Value-Based Care Business is Diverse |

| 8
Q4 2024
Financial Results
1. See “Reconciliation of Net Income to EBITDA and Adjusted EBITDA,” “Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA” and “Use of Non-GAAP Financial Measures” slides for more information There can
be no assurance that actual amounts will not be materially higher or lower than these expectations. See “Forward-Looking Statements” on slide 2
2. FY 2025 guidance does not include new markets or contribution from any acquisitions which have not yet closed; does include approximately $15M of planned investments in integration, growth initiatives, and AI initiatives.
($ in millions, except for per share information)
FY 2025 Guidance
Range2
Actual FY 2024
Results
Total Revenue $2,034.5 $2,500 - $2,700
Adjusted EBITDA $170.4 $170 - $190 2
Revenue $665.2
Adjusted EBITDA $35.0 1
FY2025 Guidance |

| 9
Note: For more information, see “Reconciliation of Net Income to EBITDA and Adjusted EBITDA”, “Updated Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA”, and “Use of Non-GAAP Financial Measures“
slides for more information
1. 2020-2021 Adj. EBITDA benefitted from tailwinds of lower utilization during the COVID-19 pandemic. Return to pre-pandemic utilization in 2022 and 2023
2. FY 2025 guidance does not include new markets or contribution from any acquisitions which have not yet closed; does include approximately $15M of planned investments in integration, growth initiatives, and AI
initiatives.
Revenue ($ in millions) Adj. EBITDA ($ in millions)
$561 $687 $774
$1,144
$1,387
$2,035
2019 2020 2021 2022 2023
~29% CAGR
2024
$54.2
$102.8
$133.5 $140.0 $146.6
$170.4
2019 20202 20212 20222 20232 2024
~22% CAGR
Financial Profile
2025E
$2,500 -
$2,700
$170-
$190
2025E3 |

| 10
Year over Year Segment Revenue
Revenue
$ in millions
Q4 2023
Q1 2024
Q2 2024
Q3 2024
Q4 2024
Care Partners
High-performing network of
aligned providers
$326.8
$382.3
$463.3
$455.8
$647.7
Care Delivery
High-quality system of
employed providers
$38.1
$30.7
$34.9
$34.7
$36.4
Care Enablement
Full-stack tech, clinical, and
operations platform
$33.4
$33.3
$36.2
$40.9
$45.1
Other
$0.2
$0.0
$0.0
$0.0
$0.0
Inter-company
$(45.5)
$(42.0)
$(48.0)
$(52.7)
$(63.9)
Total
$353.0
$404.4
$486.3
$478.7
$665.2
Note: Numbers may not total due to rounding. Certain amounts disclosed in the prior periods have been recast to conform to the current period presentation. Specifically, segments are presented net of intrasegment
eliminations. |

| 11
Building the premier, patient-centered healthcare platform
for all
Note: Assumes the closing of the proposed acquisition of Prospect Health; All financial and membership information shown on page are approximations and are rounded.
1. Members in value-based care arrangements
2. Financials shown on page based on pro forma 2024 management estimates
3. Based on $170 million per Astrana’s Adjusted EBITDA and Prospect’s estimated Adjusted EBITDA of $94 million for calendar year 2024
13
States
1.7M
VBC Members1
$3.3B
2024 PF Revenue2
$264M
2024 PF Adj. EBITDA2,3
20k+
Providers Care Partners Care Delivery Care Enablement
Outcomes and Cost
Achieving superior patient outcomes while managing
cost
Growth
Sustainably growing membership to bring better care
to more Americans
Risk Progression
Increasing alignment through total cost of care
responsibility in value-based arrangements
Operating Leverage
Driving operating leverage across our business through
our Care Enablement suite
Growth |

| 12
Selected Financial Results |

| 13
Three Months Ended December 31, Twelve Months Ended December 30,
$ in thousands except per share data 2024 2023 2024 2023
Revenue
Capitation, net $ 616,900 $ 309,184 $ 1,856,785 $ $1,215,614
Risk pool settlements and incentives 28,660 14,863 86,224 63,468
Management fee income 5,550 6,390 13,979 38,677
Fee-for-service, net 7,743 18,442 62,331 59,658
Other revenue 6,356 4,157 15,221 9,244
Total revenue 665,209 353,036 2,034,540 1,386,661
Total expenses 664,489 356,906 1,945,190 1,302,048
Income (loss) from operations 720 (3,870) 89,350 84,613
Net (loss) income $ (7,777) $ (94) $ 49,932 $ 57,849
Net (loss) income attributable to noncontrolling interests (826) (12,450) 6,783 (2,868)
Net (loss) income attributable to Astrana Health $ (6,951) $ 12,356 $ 43,149 $ 60,717
Earnings per share – diluted $ (0.15) $ 0.26 $ 0.90 $ 1.29
EBITDA $ 11,079 $ 6,657 $ 127,334 $ 109,480 1
Adjusted EBITDA $ 35,038 $ 29,014 $ 170,370 $ 146,587 1
1. See “Reconciliation of Net Income to EBITDA and Adjusted EBITDA” and “Use of Non-GAAP Financial Measures” slides for more information.
Summary of Selected Financial Results |

| 14
Consolidated
Total
Corporate
Costs
Intersegment
Elimination Other Care Enablement Care Delivery Care Partners $ in thousands
Total revenues $ 647,678 36,364 45,074 - (63,905) - 665,211
% change vs prior year quarter 98% (5%) 35% 88%
Cost of services 583,584 29,512 26,806 - (25,170) - 614,732
General and administrative expenses 45,161 6,979 16,736 - (38,241) 19,623 49,758 1
Total expenses 628,245 36,491 43,542 - (63,411) 16,882 664,490
(6) (19,623) 721 2 Income (loss) from operations $ 18,933 (127) 1,532 -
% change vs prior year quarter 1,437% (101%) (304%) (119%)
For the three months ended December 31, 2024
1. Balance includes general and administrative expenses and depreciation and amortization.
2. Income from operations for the intersegment elimination represents rental income from segments renting from other segments. Rental income is presented within other income, which is not
presented in the table.
Segment Results |

| 15
$ in millions 12/31/2024 12/31/2023 $ Change
$290.8 $296.3 $(5.5) Cash and cash equivalents and investments in marketable securities1
Working capital $272.9 $242.8 $30.1
Total stockholders’ equity $716.7 $616.7 $100.0
1. Excluding restricted cash
Balance Sheet Highlights |

| 16
Three Months Ended December 31, Twelve Months Ended December 31,
$ in thousands 2024 2023 2024 2023
Net Income $ (7,777) $ (94) $ 49,932 $ 57,849
Interest Expense 8,069 5,422 33,097 16,102
Interest income (3,221) (4,591) (14,508) (14,208)
Provision for income taxes 5,882 1,018 30,886 31,989
Depreciation and amortization 8,126 4,902 27,927 17,748
EBITDA 11,079 6,657 127,334 109,480
Income from equity method investments (1,564) (1,989) (4,451) (5,149)
6,2283 12,9512 4,7215 10,2884 Other, net
Stock-based compensation 15,235 8,676 34,536 22,040
APC excluded assets costs - 10,949 - 13,988
Adjusted EBITDA $ 35,038 $ 29,014 $ 170,370 $ 146,587
Adjusted EBITDA margin1 5% 8% 8% 11%
1.The Company defines Adjusted EBITDA margin as Adjusted EBITDA over total revenue. 2.Other, net for the year ended December 31, 2024 relates to transaction costs incurred for our investments and tax restructuring fees, anticipated recoveries from one time losses
relating to third party payer payments associated with the Collaborative Health Systems, LLC (“CHS”) transaction, financial guarantee via a letter of credit that we provided almost three years ago in support of two local provider-led ACOs, reimbursement from a related
party of the Company for taxes associated with the December 2023 Excluded Assets Spin-off, non-cash gain on debt extinguishment related to one of our promissory note payables, non-cash realized loss from sale of one of our marketable equity securities, non-cash
changes related to change in the fair value of our call option, change in the fair value of our financing obligation to purchase the remaining equity interests in one of our investments, changes in the fair value of our contingent liabilities, and changes in the fair value of
the Company's Collar Agreement. 3. Other, net for the year ended December 31, 2023 consists of nonrecurring transaction costs and tax restructuring fees incurred, non-cash gains and losses related to the changes in the fair value of our financing obligation to purchase
the remaining equity interests, contingent liabilities, and the Company's Collar Agreement relating to interest on the Revolver Loan, and excise tax related to a nonrecurring buyback of the Company’s stock from APC. 4.Other, net for the three months ended December
31, 2024 relates to transaction costs incurred for our investments, to anticipated recoveries from one time losses relating to third party payer payments associated with the CHS transaction, and non-cash change in the fair value of our call option. 5.Other, net for the
three months and year ended December 31, 2023 consists of nonrecurring transaction costs and tax restructuring fees incurred, non-cash gains and losses related to the changes in the fair value of our financing obligation to purchase the remaining equity interests,
contingent liabilities, and the Company's Collar Agreement, and excise tax related to a nonrecurring buyback of the Company’s stock from APC.
Reconciliation of Net Income to EBITDA & Adjusted EBITDA |

| 17
For the twelve months ended Year Ended
$ in millions 2024 2023 2022 2021 2020 2019
Net Income $ 49.9 $ 57.8 $ 45.7 $ 46.1 $ 122.1 $ 15.8
Interest expense 33.1 16.1 7.9 5.4 9.5 4.7
Interest income (14.5) (14.2) (2.0) (1.6) (2.8) (2.0)
Provision for income taxes 30.9 32.0 40.9 31.7 56.3 10.0
Depreciation and amortization 27.9 17.7 17.5 17.5 18.4 18.3
EBITDA 127.3 109.5 110.1 99.1 203.5 46.8 1
Goodwill impairment - - - - - 2.0
(0.3) 2.9 6 5.36 (5.7)6 (4.5) (5.1) Income (loss) from equity method investments
- - - (2.2) - - Gain on sale of equity method investment
(0.5) - 4 (1.7) 4 3.33 6.22 13.0 Other, net 7
Stock-based compensation 34.5 22.0 16.1 6.7 3.4 0.9
(103.3) 1.5 6 26.46 16.26 APC excluded assets costs - 14.0
Adjusted EBITDA $ 170.4 $ 146.6 $ 140.0 $ 133.5 $ 102.8 $ 54.2 1
Net Revenue $ 2,034.5 $ 1,386.7 $ 1,144.2 $ 773.9 $ 687.2 $ 560.6
Adjusted EBITDA Margin 8% 11% 12% 17% 15% 10% 5
1. See “Use of Non-GAAP Financial Measures” slide for more information; 2. Other, net for the year ended December 31, 2023 consists of nonrecurring transaction costs and tax restructuring fees incurred, non-cash gains and losses related to the changes in the fair value of
our financing obligation to purchase the remaining equity interests, contingent liabilities, and the Company's Collar Agreement, and excise tax related to a nonrecurring buyback of the Company’s stock from APC.; 3. Other, net for the year ended December 31, 2022 consists
of one-time transaction costs incurred and non-cash gains and losses related to the changes in the fair value of our financing obligation to purchase the remaining equity interests and contingent considerations.; 4. Other, net for the years ended December 31, 2021 and 2020
relate to COVID-19 relief payments recognized in 2021 and 2020; 5. The Company defines Adjusted EBITDA margin as Adjusted EBITDA over total revenue; 6. Certain APC minority interests where APC owns the asset but not the right to the dividends is reclassified from APC
excluded asset costs to income from equity method investments; 7. Other, net for the year ended December 31, 2024 relates to transaction costs incurred for our investments and tax restructuring fees, anticipated recoveries from one time losses relating to third party payer
payments associated with the Collaborative Health Systems, LLC (“CHS”) transaction, financial guarantee via a letter of credit that we provided almost three years ago in support of two local provider-led ACOs, reimbursement from a related party of the Company for taxes
associated with the December 2023 Excluded Assets Spin-off, non-cash gain on debt extinguishment related to one of our promissory note payables, non-cash realized loss from sale of one of our marketable equity securities, non-cash changes related to change in the fair
value of our call option, change in the fair value of our financing obligation to purchase the remaining equity interests in one of our investments, changes in the fair value of our contingent liabilities, and changes in the fair value of the Company's Collar Agreement
Reconciliation of Net Income to EBITDA & Adjusted EBITDA
(continued) |

| 18
Note: See “Use of Non-GAAP Financial Measures” slide for more information.
2025 Guidance Range
(in thousands, $) Low High
Net Income 62,500 73,500
Interest expense 16,000 19,000
Provision for income taxes 34,000 40,000
Depreciation and amortization 32,500 32,500
EBITDA 145,000 165,000
Loss (income) from equity method investments (5,500) (5,500)
Other, net 9,500 9,500
Stock-based compensation 21,000 21,000
Adj. EBITDA 170,000 190,000
Guidance Reconciliation of Net Income to EBITDA &
Adjusted EBITDA |

| Investor Relations
Asher Dewhurst
(626) 943-6491
investors@astranahealth.com |
v3.25.0.1
Cover
|
Feb. 27, 2025 |
Cover [Abstract] |
|
Document Type |
8-K/A
|
Amendment Flag |
false
|
Document Period End Date |
Feb. 27, 2025
|
Entity File Number |
001-37392
|
Entity Registrant Name |
ASTRANA
HEALTH, INC.
|
Entity Central Index Key |
0001083446
|
Entity Tax Identification Number |
95-4472349
|
Entity Incorporation, State or Country Code |
DE
|
Entity Address, Address Line One |
1668
S. Garfield Avenue
|
Entity Address, Address Line Two |
2nd Floor
|
Entity Address, City or Town |
Alhambra
|
Entity Address, State or Province |
CA
|
Entity Address, Postal Zip Code |
91801
|
City Area Code |
626
|
Local Phone Number |
282-0288
|
Written Communications |
false
|
Soliciting Material |
false
|
Pre-commencement Tender Offer |
false
|
Pre-commencement Issuer Tender Offer |
false
|
Title of 12(b) Security |
Common
Stock, $0.001 par value per share
|
Trading Symbol |
ASTH
|
Security Exchange Name |
NASDAQ
|
Entity Emerging Growth Company |
false
|
X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
+ Details
Name: |
dei_AmendmentFlag |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
+ Details
Name: |
dei_DocumentPeriodEndDate |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:dateItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
+ Details
Name: |
dei_DocumentType |
Namespace Prefix: |
dei_ |
Data Type: |
dei:submissionTypeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
+ References
+ Details
Name: |
dei_EntityAddressAddressLine1 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionAddress Line 2 such as Street or Suite number
+ References
+ Details
Name: |
dei_EntityAddressAddressLine2 |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- Definition
+ References
+ Details
Name: |
dei_EntityAddressCityOrTown |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCode for the postal or zip code
+ References
+ Details
Name: |
dei_EntityAddressPostalZipCode |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the state or province.
+ References
+ Details
Name: |
dei_EntityAddressStateOrProvince |
Namespace Prefix: |
dei_ |
Data Type: |
dei:stateOrProvinceItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityCentralIndexKey |
Namespace Prefix: |
dei_ |
Data Type: |
dei:centralIndexKeyItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionIndicate if registrant meets the emerging growth company criteria.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityEmergingGrowthCompany |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
+ Details
Name: |
dei_EntityFileNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:fileNumberItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
+ References
+ Details
Name: |
dei_EntityIncorporationStateCountryCode |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarStateCountryItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityRegistrantName |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b-2
+ Details
Name: |
dei_EntityTaxIdentificationNumber |
Namespace Prefix: |
dei_ |
Data Type: |
dei:employerIdItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionLocal phone number for entity.
+ References
+ Details
Name: |
dei_LocalPhoneNumber |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:normalizedStringItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 13e -Subsection 4c
+ Details
Name: |
dei_PreCommencementIssuerTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 14d -Subsection 2b
+ Details
Name: |
dei_PreCommencementTenderOffer |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTitle of a 12(b) registered security.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection b
+ Details
Name: |
dei_Security12bTitle |
Namespace Prefix: |
dei_ |
Data Type: |
dei:securityTitleItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionName of the Exchange on which a security is registered.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Number 240 -Section 12 -Subsection d1-1
+ Details
Name: |
dei_SecurityExchangeName |
Namespace Prefix: |
dei_ |
Data Type: |
dei:edgarExchangeCodeItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Exchange Act -Section 14a -Number 240 -Subsection 12
+ Details
Name: |
dei_SolicitingMaterial |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
+ References
+ Details
Name: |
dei_TradingSymbol |
Namespace Prefix: |
dei_ |
Data Type: |
dei:tradingSymbolItemType |
Balance Type: |
na |
Period Type: |
duration |
|
X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ ReferencesReference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher SEC -Name Securities Act -Number 230 -Section 425
+ Details
Name: |
dei_WrittenCommunications |
Namespace Prefix: |
dei_ |
Data Type: |
xbrli:booleanItemType |
Balance Type: |
na |
Period Type: |
duration |
|
Grafico Azioni Astrana Health (NASDAQ:ASTH)
Storico
Da Mar 2025 a Apr 2025
Grafico Azioni Astrana Health (NASDAQ:ASTH)
Storico
Da Apr 2024 a Apr 2025