Exhibit 99.1
March 2024 Powered by Technology. Built by Doctors. For Patients.
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, 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 Annual Report on Form 10 - K/A for the year ended December 31, 2022, and subsequent Quarterly Reports on Form 10 - Q. 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 . 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 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 EBITDA margin targets, 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 Care Enablement Full - stack technology and solutions platform , empowering providers to deliver the best possible care to all patients in their communities Care Delivery Flexible footprint of owned primary care and multi - specialty clinics with employed providers who deliver personalized care Care Partners Affiliated and employed provider network, empowered to take risk across all health plan lines of business to deliver integrated care Astrana Health is a healthcare platform that organizes and empowers providers to drive accessible, high - quality, and high - value care for all patients through a provider - centric, technology - driven approach via its three business segments: 10k+ Astrana Health providers 1 ~900k Members in value - based care 32+ M a r k e ts 20+ Payer partners $ 1 4 6 . 6 M Adj. EBITDA $ 1 . 39B Revenue Note: For more information, see “Reconciliation of Net Income to EBITDA and Adjusted EBITDA” and “Use of Non - GAAP Financial Measures“ slides for more information 1. Includes contracted and employed providers in our provider network, across all specialties, and including both Consolidated and Managed providers 2. Astrana Health figures based on analysis of Jan - Dec 2023 internal data from all consolidated IPAs (Medicare Advantage) and compared against relevant risk adjusted benchmark Financial Strength Demonstrable Clinical Outcomes A platform with… Scale 48% Fewer hospital admissions 2 43% Fewer ER visits 2
4 Improves access to care Powers high - quality outcomes Drives high - value care We successfully serve our communities by building broad networks of affiliated Primary and Specialty care providers & supplementing them with our employed providers Our flexible model meets all patients across all care settings Our provider - centric, purpose - built solutions drive consistency in care and superior clinical outcomes High - quality care keeps our patients healthier and happier, improving overall quality of life We engage patients in preventive care and coordinate high - value care to reduce unnecessary medical spend With 35+ years of experience , we have built a model that drives savings and sustainable, profitable unit economics ~1,350bps Decrease in MCR from 2019 - 2023 3 10,000+ Employed and affiliated providers 1 48% Fewer hospital admissions/k vs. benchmark 2 In the communities we serve, our expansive network of providers delivers high - quality and high - value coordinated care to patients, with seamless and flexible access 1. Includes contracted and employed providers in our provider network, across all specialties, and including both Consolidated and Managed providers 2. Astrana Health figures based on analysis of Jan - Dec 2023 internal data from all consolidated IPAs (Medicare Advantage) and compared against relevant risk adjusted benchmark 3. MCR, or Medical Cost Ratio, calculated as Cost of services, excluding depreciation and amortization, divided by Total Revenue; based on Astrana Health’s Core SoCal market, comprised of ~236k members in 2019 and ~319k members as of 12/31/2023
5 We organize and partner with providers to create risk - bearing organizations in our Care Partners (“CP”) segment Our CP entities contract with payers, entering value - based care (“VBC”) arrangements Through our Care Enablement platform, we provide comprehensive technology and support solutions to providers We constantly analyze our networks and build/acquire centers in our Care Delivery business to enhance access and care Insufficient/costly access to quality care Poor provider and patient satisfaction Limited technology & coordinated care Status Quo Clinical and Care Coordination Solutions Data Infrastructure and Provider Solutions Payer Delegation Solutions Care Enablement The Astrana Health Model + ~20 Others Affiliate providers Care Delivery Risk - bearing organization (Care Partners) Through our flexible approach, we plan to continue organizing and empowering providers across the U.S., accelerating towards a future where all Americans have access to high - quality, high - value, and accessible healthcare
6 + ~20 Others Care Partners Care Enablement Third - Party Clients Data Infrastructure and Provider Solutions Clinical and Care Coordination Solutions Payer Delegation Solutions Ops A u t om a t i o n VBE 1 Suite & Data Lake Point of Care Tools Analytics & Reporting Quality Clinical P r og ra m s RPM 2 UM 3 & Care M a n a g e m e n t Provider Re l a t i o n s Contracting & Cre d e nt i a li n g Re v e n u e Cycle Prior A u t h o riza t i o n Care Delivery Primary Care A n c i ll a ry S erv i ces O u t p at i e n t Clinics Multi - Specialty Affiliate Providers Primary Care Ancillary Services O u t p at i e n t Clinics Multi - Specialty 1. Value - Based Enablement 2. Remote Patient Monitoring 3. Utilization Management Affiliate providers Care Delivery Risk - bearing organization (Care Partners)
7 Care Enablement Care Partners + ~20 Others Care Delivery Primary Care Ancillary Services Multi - Specialty Outpatient Clinics Affiliate Providers Primary Care Ancillary Services Multi - Specialty Outpatient Clinics 7,200+ Affiliated Astrana Providers 1 ~850k Members in VBC Contracts ~90% Astrana Health’s Revenue Mix 2 10 – 20% Long - term EBITDA Margin Target Acts as a “single payer” for our network of providers, enabling VBC arrangements (i.e., full - risk contracts) Serves all patients, including Medicare FFS, Medicare Advantage, Medicaid, Commercial and Exchange Enables continuity of care in Astrana Health’s ecosystem across age, stage of life, or life circumstance Empowers providers, with support from our Astrana Health’s Care Teams, Care Enablement technology, and operations platform Meets providers where they are; enables independent providers to remain independent while succeeding in value - based care Note: See “Use of Non - GAAP Financial Measures“ slide for more information 1. Includes contracted and employed providers in our provider network, across all specialties, and including only Consolidated providers 2. As of February 1, 2024 Clinical and Care Coordination Solutions Data Infrastructure and Provider Solutions Payer Delegation Solutions
8 Clinical and Care Coordination Solutions Data Infrastructure and Provider Solutions Payer Delegation Solutions Care Enablement Care Partners Care Delivery Primary Care Ancillary Services Multi - Specialty Outpatient Clinics Affiliate Providers Primary Care Ancillary Services Multi - Specialty Outpatient Clinics >60 L o c a t i o ns >800k Unique Patients Seen Annually ~5% Astrana Health’s Revenue Mix 1 10 – 20% Long - term EBITDA Margin Target Primary care, multispecialty care, imaging, and laboratory clinics with 61 locations across 3 states to enhance access to care for patients We analyze our Care Partners networks by specialty and geography, and build / acquire practices and provider groups to fulfill network gaps in access, and ensure patients have high - quality access to care Ability to build out clinics tailor - made for specific markets help us scale as we enter de novo into new markets Provides Astrana Health with a de - risked growth avenue, as we can acquire high - performing Care Partners or Care Enablement clients Note: See “Use of Non - GAAP Financial Measures“ slide for more information 1. As of the TTM period ending January 31, 2024; Astrana Health standalone data (does not pro forma for CFC acquisition) + ~20 Others
9 Clinical and Care Coordination Solutions Data Infrastructure and Provider Solutions Payer Delegation Solutions Care Enablement Care Partners Care Delivery Primary Care Ancillary Services Multi - Specialty Outpatient Clinics Affiliate Providers Primary Care Ancillary Services Multi - Specialty Outpatient Clinics 10,000+ Providers in Astrana Health Network 1 ~900k Members in VBC Contracts ~5% Astrana Health’s Revenue Mix 2 20 – 30% Long - term EBITDA Margin Target Our technology and support platform enhances delivery of high - quality and high - value care to our patients Our Care Enablement tools are leveraged across our Care Partners and Care Delivery lines of business Our Care Enablement solutions are also used by 3rd party providers outside of our ecosystem Our platform is underpinned by 35+ years of real - world data, driving superior clinical and financial outcomes Note: See “Use of Non - GAAP Financial Measures“ slide for more information 1. Includes contracted and employed providers in our provider network, across all specialties, and including both Consolidated and Managed providers 2. As of February 1, 2024 + ~20 Others
10 Diverse patient d em o g r a p h i c s 96% Total members in full - risk or partial risk arrangements 98% Avg annual provider retention 2 Significant risk - taking o pp o rt u n i ty Robust provider r etent i o n 11.1 Average provider tenure of Astrana Health - owned IPAs Ex p e r i en c ed providers Hispanic / Latino AAPI 1 White / C a u c a s i a n Black / African American Other 29% 36% 23% 11% 1% < 18 yrs 18 - 45 yrs 45 - 65 yrs 65 - 85 yrs 85+ yrs Benefits of the Astrana Health platform Seamless access to high - quality primary care and broad specialty care networks All stakeholders benefit from earlier, high - value, preventive and coordinated care, keeping members healthier as they age into Medicare Improved clinical outcomes for all patient types and ages, decreasing medical costs in the long - run Care from engaged providers, enabled by actionable technology Astrana Health serves members across their lifetimes Membership by Age Group 1. Asian American and Pacific Islander 2. Based on owned IPA provider network 48 % 2 1 % 1 3 % 6% 12%
11 Provider Empowerment and Engagement All - in - one point - of - care tool for both providers and practices Check member eligibility Submit & receive auto - approval for prior auths View & act on quality and risk adjustment gaps Collaborate w/ Care Teams 1 View longitudinal patient records, SDOH 2 , and population health data 90%+ Members with active PCP 3 Care Management & Patient Outcomes Intelligent patient population risk stratification Focused and purposeful member Care Management Plans to ensure evidence - based solutions and responses 250 full - time employees on our Care Teams 1 , improving delivery of care and patient outcomes ~100% Member satisfaction rate 4 Population Health & Analytics NCQA - certified HEDIS® engine drives actionable insights, closing gaps in care Composable “Command Center” dashboard highlights trends 5 and opportunities to improve access and quality Care access analytics highlights provider network opportunities ~60% Gaps in care closed through portal 6 Operating Leverage Scalable platform yields meaningful operating leverage 65% prior auths are auto - approved, driving increased access for patients Ability to demonstrably improve operating leverage for third - party Care Enablement clients 94% Claims adjudicated automatically Note: All images presented are for illustrative purposes only 1. Astrana Health’s Care Team includes MDs, NPs, PAs, RNs, LVNs, etc.; 2. SDOH = Social Determinants of Health; 3. Indicates percentage of members attributed to a Primary Care providers that actively uses Provider Empowerment and Engagement tools.; 4. Based on members engaged by Astrana Health’s Outpatient Care Management Team in 2023; 5. Trends are customizable by specialty, by region, with trends in prior authorization counts, utilization, costs, among other trends; 6. ~60% of total possible gaps in care identifi ed YTD as of 9/30/2023 were closed through our portal
12 Hospital admissions per k, % change vs. benchmark 1 48% ER visits per k, % change vs. benchmark 1 43% Improvement in MCR 2 per year, since 2019 We keep patients healthier and out of the hospital unnecessarily… … as well as minimize unnecessary visits to the Emergency Room Proven path to profitability in new markets, on average, within 2 years ~350 bps Proven ability to reduce MCRs while controlling costs Source: Centers for Medicare and Medicaid Services 1. Astrana Health figures based on analysis of Jan - Dec 2023 internal data from all consolidated IPAs in Medicare Advantage compared to risk adjusted benchmarks 2. Medical Cost Ratio, based on Astrana Health’s Core SoCal market, comprised of ~236k members in 2019 and ~319k members as of 12/31/2023
13 Grow Within Existing Markets Continue to enhance core Southern California market, build out newly established Northern and Central CA markets, and build out recently entered TX/NV markets Expand Into New Markets Transform healthcare for local communities across the country by leveraging our adaptable and customizable provider engagement model for the best local fit Leverage All Our Business Models To Meet Providers Where They Are And Drive De - risked Growth Drive success in our Care Enablement model before vertically integrating into our Care Partners and Care Delivery segments, enhancing our economics and path to taking full - risk Identify and Execute Opportunistic M&A Continue to execute on M&A strategy across all segments and lines of business 3 Advance Contracts Across Risk Spectrum Migrate member lives under partial - risk contracts into full - risk and total cost of care arrangements 4 1 2
14 Demonstrable success of our playbook: Reduced MCR across our California markets by 1,200 bps 6 1 9 85 2 0 1 9 2021 - 2022 2023 Built density in Southern CA San Bernardino 2.2M pop. 1 Riverside 2.5M pop. 1 MCR Improvement: ~(750) bps 2 Expanded into Northern CA Bay Area 6.2M pop. 1 MCR Improvement: ~(950) bps 3 Expanded into Central CA Central Valley 6.1M pop. 1 Launched in Southern CA Los Angeles 9.7M pop. 1 MCR Improvement: ~(1,350) bps 2 14.4M Population Reach 20.6M Population Reach 26.7M Population Reach ~$380B CA TAM Opportunity 4 8 % 2 1% 1 3 % 6% 1 2 % Ethnicities Served 4 Hispanic / Latino Other Black / African American White / Caucasian AAPI 5 Source: U.S. Census Bureau, population data as of 2022; CMS 1. County population data as of 2022 2. Reflects the MCR improvement from 2019 to 2023 3. Reflects MCR improvement from 2021 to 2023 4. Ethnicities of members across all IPAs, based on analysis of internal data from Dec 2022 5. Asian American and Pacific Islander 6. Represents the reduction of MCR over a 2 - year period throughout Southern and Northern CA markets 1
15 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. Figures represent 2022 TAM; current TAM includes total healthcare expenditure within California, Texas, and Nevada; U.S. TAM based on NHE Projections Tables 2. As of Mar 2024 2 Nevada T e x a s Entered Nevada Clark 2.3M pop. 366% increase from Jan 2023 in visits (>1,400/week up from 300/week) 2 >500 providers within Care Partners 2 Entered Texas Tarrant 2.2M pop. Harris 4.8M pop. >130 providers within Care Partners 2 2022 2022 ~ $600B Current TAM 1 ~$3T U.S. TAM 1
16 3 1 00 % 4 0 % Total P r e m i u m R e t a i n ed by Health Plan Revenue to EBITDA to 1 00 % 8 5 % Total P r e m i u m R e t a i n ed by Health Plan Revenue to EBITDA to Cost of care 2 OpEx 3 ~ 9 - 1 7% Cost of ca r e 2 OpEx 3 ~5 - 10% P a r t ia l - risk Fu l l - risk 12.5 – 25% EBITDA Margin to 10 – 20% EBITDA Margin to I n s t i t u t i o n al cap 1 Note : See “Use of Non - GAAP Financial Measures“ slide for more information . 1. Includes ~ 45 % Institutional Capitation payments, covering downstream medical spend for Hospitals / Facilities 2. “Cost of care” includes payments for Primary Care services and Secondary Provider services, such as radiology, diagnostic imaging, physical therapy, and other services that are not provided by a PCP ; Also includes shared savings payments to Astrana Health’s Partners (Primary Care, Secondary Providers under partial - risk contracts, as well hospital partners under full - risk contracts ; under full - risk contracts), “cost of care” also includes all other medical costs, including hospital inpatient services 3. Includes operating expense and corporate overhead, as well as intercompany Care Enablement fees, excluding interest, tax, depreciation and amortization As we shift lives into full - risk arrangements, we capture a higher portion of the premium dollar, deliver high - quality and high - value care, leading to superior outcomes and improved unit economics
17 3 Substantial opportunity to drive embedded platform value through advancing contracts across the risk spectrum Proven track record of managing risk profitably with significant upside potential while delivering whole - person care 35% 4 7 % 4 9 % 1 0 0 % 6 5 % 53% 5 1% 2 0 21 Jan 2024 2022 Full Risk 2023 Partial Risk Capitated Revenue by Risk Arrangement
18 Scaled Medicaid - focused group with 200K+ patients across Medicare, Medicaid and Commercial payors in LA CFC already bears full - risk on Medicaid members via RKK health plan license Unique network of providers focused on Medicaid strengthens our ability to reach underserved populations Highly attractive synergy opportunities Ability to capture full unit economics Transition MA 1 members to full - risk Transition Astrana Health CA Medicaid members to full - risk 4 Breadth of CFC Provider Network and Membership Concentration Expected Closing Closed CFC IPA asset purchase on Jan 31, 2024 AHMS, CFC HP, and other assets close anticipated in Q1 2024 Financial Highlights $1 9 0 M 2023E Revenue $25M 2023E E B I T D A 8.1x FV / 2023E EBITDA $202M Total consideration C o nsi d e r a t i o n $152M cash $20M equity $30M performance - based milestone payments Community Family Care (“CFC”) Overview Strategic Rationale Transaction Highlights CFC since joining Astrana Health as a Care Enablement Client in 2020 18 % Revenue CAGR 35% EBITDA CAGR Note: See “Reconciliation of Net Income to EBITDA - Community Family Care” and “Use of Non - GAAP Financial Measures“ slides for more information 1. MA is Medicare Advantage
19 ($ in millions, except for per share information) Q4 2023 Financial Results Revenue $353.0 Net Income attr. to ASTH $12.4 Adjusted EBITDA 1 $29.0 EPS – Diluted $0.26 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 expectation s. See “Forward - Looking Statements” on slide 2. FY 2023A Results 2024 Guidance Range Total Revenue $1,386.7 $1,650 - $1,850 Net Income attr. to ASTH $60.7 $61 - $73 Adjusted EBITDA 1 $146.6 $165 - $185 EPS – Diluted $1.29 $1.28 - $1.52
20 Note: For more information, see “Reconciliation of Net Income to EBITDA and Adjusted EBITDA” and “Use of Non - GAAP Financial Measures“ slides for more information 1. The Company defines Adjusted EBITDA margin as Adjusted EBITDA over total revenue 2. 2020 - 2021 Adj. EBITDA benefitted from tailwinds of lower utilization during the COVID - 19 pandemic. Return to pre - pandemic utilization in 2022 and 2023 % Adjusted EBITDA Margin 1 Revenue ($ in millions) Adj. EBITDA ($ in millions) $ 5 6 1 $ 77 4 $687 $ 1 , 1 4 4 $ 1 , 3 8 7 $ 1 , 6 5 0 - $1,850 ~26% CAGR 2019 2020 2021 2022 2023 2024E 2 01 9 2020 2 2021 2 2022 2 2023 2 2024E 10 % 15% 17% 12% 11% 10% $ 54 . 2 $ 1 0 2 . 8 $ 1 33 . 5 $ 1 4 0 . 0 $ 1 4 6 . 6 $165.0 - $185.0 ~26% CAGR 2024 numbers are initial guidance as reported with Q4 2023 earnings
21 Brandon Sim, MS Chan Basho, MBA Dinesh Kumar, MD Jeremy Jackson, MD Jaime Melkonoff, MBA President & CEO Chief Operating & Financial Officer Chief Medical Officer Chief Quality Officer President, Texas & SVP, Corporate Development
22 Admits/K 48% below benchmark; ER visits 43% below benchmark 3 Tech - powered, integrated care delivery model results in industry - leading clinical outcomes 26% 5 - year adj. EBITDA CAGR 2 ; Proven ability to consistently scale business at 10 – 20% EBITDA margins Proven track record of consistent profitability ~900K members in VBC arrangements across Medicare, Medicaid, and Commercial 4 Strongly positioned to create a future where all can get access to high quality healthcare 26% 5 - year revenue CAGR 1 ; Clear visibility into continued 25%+ growth in medium term and beyond Clear levers and a repeatable growth playbook to drive further nationwide expansion Predictable adj. EBITDA margins, with 10 – 17% adj. EBITDA margins in each of the last 5 years 2 Flexible, capital efficient model with predictable unit economics 1. Growth figures are based on historical revenue and estimates through FY 2023 2. See the “Reconciliation of Net Income to EBITDA and Adjusted EBITDA” slide for additional information 3. Across all consolidated Astrana Health IPAs for Medicare Advantage as of 12/31/2023, benchmarks derived from CMS data 4. As of 02/01/2024
Appendix .+. Astrana Health
25 Affiliate provider model ~118K 18 $1,225M ($40M) $1,500M $30.0M O O P 3 Years Affiliate provider model Affiliate and owned provider model 477K 273K 25 7 $4,316M $764M ($95M) $13M $6,385M N/A $50.0M N/A O O O O P P 7 Years 12 Years Affiliate and owned Affiliate provider model provider model ~900K 1.1M 30+ 14 $1,387M $1,657M $147.0M $72.2M $1,750M $1,638M $175.0M $87.5M P P P P 3 P O 38 Years 16 Years 1. Q4 2023 Earnings / 2024 company guidance updates – midpoint taken when reported ranges; 2. Represents positive EBITDA over last 4 quarters. 3. Privia profitable on adjusted EBITDA metric.; 4. Defined as greater than 50% of revenue; 5. Q3 2023 Earnings 8 - K – CareMax has yet to report Q4 2023 earnings 5 Business Model At - Risk Lives 1 Markets 2023 Revenue 1 2023 Adj. EBITDA 1 2024 Revenue 1 2024 Adj. EBITDA 1 Serves All Patient Types Consistent Profitability 2 Majority Revenue in VBC 4 Track Record of Care Delivery
26 63% 20% 12% 5% Medicare Medicaid Commerical Other Third Parties 87% 5% 3% 4% 1% Capitation, net Risk Pool Settlements & Incentives Management Fee Income Fee - for - service, net Other Income Revenue by Risk Arrangement 1 47% 53% F u l l - ri sk P a r t i a l - r i sk Revenue by Type Revenue By Payer Type Note: For the twelve months ended December 31, 2023 1. Revenue by risk arrangement represents capitation revenue only
27 Care Delivery Added 3 clinics in San Francisco, CA into our Care Delivery segment Astrana Health Executed spinoff of APC real estate Excluded Assets at the end of Dec 26, 2023 Leadership changes effective Jan 19, 2024 Closed part one of CFC IPA asset purchase on Jan 31, 2024 Changed name to Astrana Health, trading with ticker ASTH effective Feb 26, 2024 Began participating in Medicare MSSP ACO - Enhanced Track on Jan 1, 2024 Entered long - term value - based care partnership with BASS Medical Group on Jan 11, 2024 Care Partners
28 Three Months Ended December 31, Twelve Months Ended December 31, $ in 000s except per share data 2023 2022 2023 2022 Revenue Capitation, net $ 30 9, 184 $ 2 5 2 , 878 $ 1,215,614 $ 9 30 , 1 3 1 Risk pool settlements and incentives 1 4 , 8 6 3 1 5, 53 7 63,468 1 1 7 , 2 5 4 Management fee income 6, 3 9 0 1 0 ,6 0 7 38,677 4 1, 0 9 4 Fee - for - service, net 18 , 442 1 3 , 823 59,658 4 9, 5 17 Other revenue 4 , 1 5 7 1, 3 6 3 9,244 6, 167 Total revenue 353 , 0 3 6 2 9 4 , 2 0 8 1,386,661 1,144 , 163 Total expenses 35 6,9 0 6 281 ,6 28 1,302,048 1, 0 3 9, 8 9 8 (Loss) income from operations ( 3 , 8 7 0 ) 1 2 , 5 80 84,613 1 0 4 , 2 6 5 Net (loss) income $ ( 9 4 ) $ ( 88 3 ) $ 57,849 $ 4 5, 7 4 1 Net (loss) income attributable to noncontrolling interests ( 1 2 , 4 50 ) 2 , 8 4 5 ( 2 , 8 6 8) 5 70 Net income (loss) attributable to Astrana Health $ 1 2 , 35 6 $ ( 3 , 728) $ 6 0 , 717 $ 4 5, 171 Earnings (losses) per share – diluted $ 0 . 26 $ ( 0 . 0 8) $ 1.29 $ 0 .9 9 EBITDA $ 6,6 5 7 $ 1 5, 8 0 4 $ 109,480 $ 1 1 0 , 1 0 3 Adjusted EBITDA $ 2 9, 0 14 $ 2 3 ,6 5 1 $ 146,587 $ 1 4 0 , 0 26
29 $ in 000s Care Partners Care Delivery Care Enablement Other Intersegment Elimination Corporate Costs Consolidated Total Total revenues $ 1,300,112 119,904 135,824 937 (170,116) 1,386,661 % change vs prior year 24% 25% 13% 21% Cost of services 1,182,484 96,265 59,075 296 (166,417) 0 1,171,703 General and administrative expenses 1 25,907 17,766 57,672 3,752 (7,923) 33,171 130,345 Total expenses 1,208,391 114,031 116,747 4,048 (174,340) 33,171 1,302,048 Income (loss) from operations $ 91,721 5,873 19,077 (3,111) 4,224 (33,171) 2 84,613 % change vs prior year 8% (35%) (29%) (19%) For the twelve months ended December 31, 2023 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.
30 $ in millions 12/31/2023 12/31/2022 $ Change Cash and cash equivalents and investments in marketable securities 1 $296.31 $293.59 $2.72 Working capital $242.83 $279.52 ($36.69) Total stockholders’ equity $616.65 $544.31 $72.34 1. Excluding restricted cash
31 Three Months Ended December 31, Twelve Months Ended December 31, $ in 000s 2 0 2 3 2022 2023 2022 Net (loss) Income $ ( 9 4) $ ( 88 3 ) $ 5 7, 849 $ 4 5 ,7 41 Interest Expense 5 , 4 22 2 , 5 72 16 , 1 0 2 7 , 9 20 Interest income ( 4 , 59 1) ( 1,28 6 ) ( 1 4 , 2 0 8) ( 1, 9 7 6 ) Provision for income taxes 1, 0 18 1 1 , 33 8 3 1, 9 89 4 0 , 875 Depreciation and amortization 4 , 9 0 2 4 , 0 6 3 17 , 7 48 17 ,5 43 EBITDA 6,6 5 7 1 5, 8 0 4 1 0 9, 4 80 1 1 0 , 1 0 3 Income from equity method investments ( 1, 9 8 9 ) ( 1, 3 22) 2 ( 5 , 1 4 9 ) ( 5 ,6 8 0 ) 2 Other, net 4 , 721 3 1, 9 27 4 6, 228 3 3 , 30 9 4 Stock - based compensation 8 ,6 76 5 ,6 24 22 , 0 4 0 16 , 1 0 1 APC excluded assets costs 1 0 ,9 4 9 1, 6 19 1 3,9 88 16 , 193 Adjusted EBITDA $ 2 9 , 0 14 $ 2 3 , 65 2 $ 1 4 6 , 5 87 $ 1 4 0 , 0 26 Adjusted EBITDA margin 1 8% 8% 11% 1 2 % 1. The Company defines Adjusted EBITDA margin as Adjusted EBITDA over total revenue . 2. Certain APC minority interests where APC owns the asset but not the right to the dividends were reclassified from APC excluded asset costs to income from equity method investments . 3. Other, net for the three and twelve months 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 . 4. Other, net for the three and twelve months 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 .
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; 32 For the twelve months ended $ in millions 2023 2022 2021 2 0 2 0 2019 Net Income $ 5 7. 8 $ 4 5 . 7 $ 4 6 . 1 $ 1 2 2 . 1 $ 1 5 . 8 Interest expense 16 . 1 7 . 9 5 . 4 9. 5 4 . 7 Interest income ( 1 4 . 2) ( 2 . 0 ) ( 1. 6 ) ( 2 . 8) ( 2 . 0 ) Provision for income taxes 3 2 . 0 4 0 . 9 3 1.7 5 6. 3 1 0 . 0 Depreciation and amortization 17 . 7 17 . 5 17 . 5 18 . 4 18 . 3 EBITDA 1 1 09 . 5 11 0 . 1 99 . 1 2 0 3 . 5 4 6 . 8 Goodwill impairment 0 . 0 0 . 0 0 . 0 0 . 0 2 . 0 Income from equity method investments ( 5 . 1) ( 5 .7 ) 6 5 . 3 6 (0.3) 6 2 . 9 Gain on sale of equity method investment 0 . 0 0 . 0 ( 2 . 2) 0 . 0 0 . 0 Other, net 6. 2 2 3 . 3 3 (1.7) 4 (0.5) 4 0 . 0 Stock - based compensation 22 . 0 16 . 1 6. 7 3 . 4 0 . 9 APC excluded assets costs 1 4 . 0 16 . 2 6 2 6 . 4 6 (103.3) 6 1.5 Adjusted EBITDA 1 $ 1 4 6 . 6 $ 1 4 0 . 0 $ 1 33 . 5 $ 1 0 2 . 8 $ 5 4 . 2 Net Revenue $ 1,386.7 $ 1,1 44 . 2 $ 77 3 . 9 $ 6 87 . 2 $ 5 6 0 . 6 Adjusted EBITDA Margin 5 11% 1 2 % 17% 1 5 % 1 0 %
33 For the twelve months ended $ in millions 2023 2019 Net Income $ 2 5 . 6 $ 7 . 8 Provision for income taxes 0 . 3 0 . 1 Depreciation and amortization 0 . 0 0 . 0 Interest expense (income) ( 1.1) (0 .3) Other 1 0 . 0 (0 . 1) EBITDA $ 24 . 8 $ 7 . 5 1. Other is comprised of realized and unrealized gains and losses from investments
34 Note: See “Use of Non - GAAP Financial Measures” slide for more information. 2024 Guidance Range ($ in 000s except per share data) Low High Net Income 71,500 8 5 , 50 0 Interest expense 14,500 12, 50 0 Provision for income taxes 36,500 44 , 50 0 Depreciation and amortization 14,500 14 , 50 0 EBITDA 137,000 1 57 , 00 0 Loss (income) from equity method investments (5,000) (5 , 000 ) Other, net 6,000 6 , 00 0 Stock - based compensation 27,000 27 , 00 0 Adj. EBITDA 165,000 18 5 , 00 0
35 $ in millions December 31, 2023 December 31, 2022 Astrana Health Consolidated Excluded Assets Astrana Health Assets Astrana Health Consolidated Excluded Assets Astrana Health Assets Revenue Capitation, net $ 1, 2 1 5 . 6 - 1, 2 1 5 . 6 $ 930 . 1 - 930 . 1 Risk pool settlements and incentives 63 . 5 - 63 . 5 11 7 . 3 - 11 7 . 3 Management fee income 3 8 . 7 - 3 8 . 7 41. 1 - 41. 1 Fee - for - services, net 59 . 7 - 59 . 7 4 9 . 5 - 4 9 . 5 Other revenue 9 . 2 - 9 . 2 6 . 2 - 6 . 2 Total revenue 1, 3 8 6 . 7 - 1, 3 8 6 . 7 1,144. 2 - 1,144. 2 Total operating expenses 1, 30 2 . 1 1 8 . 1 1, 28 4. 0 1, 03 9 . 9 2 . 4 1, 037 . 5 Income (losses) per operations 8 4. 6 (1 8 .1 ) 1 0 2 . 7 1 0 4. 3 ( 2 .4 ) 1 06 . 7 Total Other income (expense) 5 . 2 3 . 9 1 . 3 ( 1 7 . 6) ( 1 5 . 2 ) ( 2 .4 ) Net income (loss) $ 57 . 8 (1 6 . 7) 7 4. 5 $ 4 5 . 2 ( 2 3 . 3) 6 8 . 5
36 $ in millions December 31, 2023 December 31, Astrana Health Consolidated E xc l u d e d Assets As t r a n a Health Assets Astrana Health Consolidated Current assets Cash and cash equivalents $ 293.8 - 293.8 $ 288.0 Investments in marketable securities 2 . 5 - 2 . 5 5 . 6 Receivables, net 76.8 - 76.8 49.6 Receivables - related parties and loan receivable - related party 59.0 - 59.0 67.2 Other receivables, prepaid expenses and other current assets 18.8 - 18.8 17.6 Income taxes receivable 10.7 - 10.7 - Total current assets 461.5 - 461.5 428.0 Non - current assets Land, property, and equipment, net 7 . 2 - 7 . 2 108.5 Goodwill and intangibles 350.5 - 350.5 346.0 Loan receivable and loan receivable - related parties, net of current portion 26.5 - 26.5 - Income taxes receivable, non - current 15.9 - 15.9 15.9 Investments in other entities and privately held entities 32.2 - 32.2 41.2 Other assets and right - of - use assets 39.6 - 39.6 26.5 Total non - current assets 471.9 - 471.9 538.1 Total assets $ 933.4 - 933.4 $ 966.1 1. Includes AP Excluded Assets and certain other assets such as APC's minority interests in LSMA and PMIOC where APC owns the asset but not the right to the dividends associated with those assets.
37 $ in millions December 31, 2023 December 31, 2022 Astrana Health Consolidated E xc l u d e d Assets Astrana H e a l t h As s e t s Astrana Health Consolidated E xc l u d e d Assets 1 Astrana H e a l t h As s e t s Current liabilities Fiduciary payable, accounts payable and accrued liabilities $ 67 . 7 - 67 . 7 $ 57 . 7 2 . 8 5 4. 9 Medical liabilities 1 06 . 7 - 1 06 . 7 8 1. 3 - 8 1. 3 Income taxes payable - - - 4.3 - 4.3 Dividend payable 0 . 6 - 0 . 6 0 . 7 - 0 . 7 Finance and operating lease liabilities 5 . 3 - 5 . 3 4. 2 - 4. 2 Current portion of long - term debt 1 9 . 5 - 1 9 . 5 0 . 6 0 . 6 - Other liabilities 1 8 . 9 - 1 8 . 9 - - - Total current liabilities 2 1 8 . 7 - 2 1 8 . 7 14 8 . 8 3 . 4 14 5 . 4 Non - current liabilities Deferred tax liability $ 4. 1 - 4. 1 1 4. 2 0 . 9 1 3 . 3 Finance and operating lease liabilities, net of current portion 37 . 3 - 37 . 3 2 1. 2 - 2 1. 2 Long - term debt, net of current portion and deferred financing costs 2 5 8 . 9 - 2 5 8 . 9 2 0 . 3 - 2 0 . 3 Other long - term liabilities 3 . 6 - 3 . 6 2 03 . 4 2 6 . 6 1 76 . 8 Total non - current liabilities 303 . 9 - 303 . 9 2 59 . 1 2 7 . 5 2 3 1 . 6 Total liabilities 5 22 . 6 - 5 22 . 6 4 0 7 . 9 3 0 . 9 377 . 0 Total mezzanine equity and stockholder's equity $ 4 1 0 . 8 - 4 1 0 . 8 $ 55 8 . 2 1 35 . 6 4 2 2 . 6 1. Includes AP Excluded Assets and certain other assets such as APC's minority interests in LSMA and PMIOC where APC owns the asset but not the right to the dividends associated with those assets.