Teladoc Health, Inc.
NYSE:TDOC · New York Stock Exchange
+$0.20 today
Vol 5.78M · Avg 4.68M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:TDOC · Revenue to Net Income
Key Ratios
Analysis
$2.5B of revenue converted into -$171.1M of net income for the selected period. Gross margin is 65.5% and net margin is -6.8%, showing how much revenue survives after costs and taxes. EPS is $-0.97, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $2.5B -1.5% | $2.6B -1.3% | $2.6B +8.1% | $2.4B +18.4% | $2.0B | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $771.6M +2.7% | $751.3M -1.2% | $760.0M +2.2% | $744.0M +14.4% | $650.3M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $1.8B -3.3% | $1.8B -1.3% | $1.8B +10.8% | $1.7B +20.3% | $1.4B | $8.9B | $7.6B | $6.2B |
| Gross Margin | 69.5% -1.3pp | 70.8% -0.0pp | 70.8% +1.7pp | 69.1% +1.1pp | 68.0% | 9.8% | 28.9% | 38.3% |
| Research & Development | $277.9M -9.6% | $307.3M -11.8% | $348.5M +4.5% | $333.6M +7.0% | $311.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $1.1B -19.4% | $1.3B -1.5% | $1.4B +5.1% | $1.3B +17.7% | $1.1B | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $2.0B -28.8% | $2.8B +35.8% | $2.1B -86.3% | $15.3B +829.3% | $1.6B | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $363.1M +51.0% | $240.5M -5.4% | $254.1M +21.0% | $209.9M +1.1% | $207.6M | $374.2M | $1.2B | $631.8M |
| EBITDA | $147.3M +364.3% | $31.7M -27.3% | $43.6M +678.7% | -$7.5M +76.0% | -$31.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 5.8% +4.6pp | 1.2% -0.4pp | 1.7% +2.0pp | -0.3% +1.2pp | -1.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$263.0M +74.2% | -$1.0B -310.7% | -$248.6M +98.2% | -$13.7B -5039.9% | -$265.6M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -10.4% +29.3pp | -39.7% -30.2pp | -9.6% +557.7pp | -567.3% -554.2pp | -13.1% | 16.6% | 24.1% | 22.0% |
| Interest Income | $36.8M -35.6% | $57.1M +22.0% | $46.8M +269.1% | $12.7M +1533.2% | $776.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $19.7M -17.2% | $23.8M +6.8% | $22.3M +1.5% | $21.9M -73.0% | $81.1M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $27.4M +0.7% | $27.2M -5.9% | $28.9M +385.8% | -$10.1M +91.5% | -$119.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$235.5M +76.3% | -$993.7M -352.5% | -$219.6M +98.4% | -$13.7B -3452.1% | -$384.7M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -9.3% +29.4pp | -38.7% -30.2pp | -8.4% +559.2pp | -567.7% -548.8pp | -18.9% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$35.2M -563.8% | $7.6M +898.9% | $760.0K +119.9% | -$3.8M -108.6% | $44.1M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$200.3M +80.0% | -$1.0B -354.4% | -$220.4M +98.4% | -$13.7B -3085.6% | -$428.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -7.9% +31.0pp | -39.0% -30.5pp | -8.5% +559.1pp | -567.5% -546.4pp | -21.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +80.6% | -$6 -331.6% | -$1 +98.4% | -$85 -2998.9% | -$3 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +80.6% | -$6 -338.1% | -$1 +98.4% | -$85 -2998.9% | -$3 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $176.2M +3.3% | $170.6M +5.2% | $162.2M +0.4% | $161.5M +2.9% | $156.9M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $176.2M +3.3% | $170.6M +3.6% | $164.6M +1.9% | $161.5M +2.9% | $156.9M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Pharvaris N.V.
NASDAQ:PHVS
$2.27B
Progyny, Inc.
NASDAQ:PGNY
$2.05B
Immunome, Inc.
NASDAQ:IMNM
$1.73B
Omnicell, Inc.
NASDAQ:OMCL
$1.73B
NovoCure Limited
NASDAQ:NVCR
$1.70B
Schrödinger, Inc.
NASDAQ:SDGR
$1.16B
Azenta, Inc.
NASDAQ:AZTA
$1.05B
Omada Health
NASDAQ:OMDA
$1.03B
Evotec SE
NASDAQ:EVO
$921.71M
Phreesia, Inc.
NYSE:PHR
$583.50M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does TDOC generate?
Teladoc Health, Inc. (TDOC) reported $2.53B of revenue in fiscal 2025.
Is TDOC profitable?
Teladoc Health, Inc. (TDOC) reported -$200,322,000.00 of net income, with a net margin of -7.9%.
Explore More
Continue the stock analysis
Jump to another research area for this company.