Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Clover Pakistan Ltd
Clover Health Reports Third Quarter 2025 Results
Business
Nov 4 2025
26 min read

Clover Health Reports Third Quarter 2025 Results

news images

Business Highlights:

  • Generates third quarter year-to-date positive Adjusted EBITDA profitability, on a wide network, while growing membership by 35% and revenue by 39% year-over-year, despite a greater proportion of new members relative to returning member base

  • High coverage of Clover Assistant, including within new cohorts, will result in improved total cost of care

  • Strong retention, above-market growth, and profitable returning member cohorts position Clover for improved positive FY26 Financial Results

Financial Results:

  • Third quarter 2025 Medicare Advantage membership of 109,226, up 35% year-over-year

  • Third quarter 2025 Total revenues of $497 million, up 50% year-over-year

  • Third quarter 2025 profitability metrics include GAAP Net loss of $24 million, Adjusted EBITDA of $2 million, and Adjusted Net income of $2 million

  • Third quarter year-to-date GAAP Net loss of $36 million, Adjusted EBITDA of $45 million, and Adjusted Net Income of $44 million

Revised Full Year 2025 Guidance:

  • Increases Average Medicare Advantage membership to 106,000 - 108,000, representing 33% growth year-over-year at the midpoint

  • Increases Insurance revenue to between $1.850 billion and $1.880 billion, representing 39% growth year-over-year at the midpoint

  • Improves Adjusted SG&A to between $325 million and $335 million, representing Adjusted SG&A as a percentage of Total revenues between 17% - 18%

  • Expects Adjusted EBITDA profitability between $15 million and $30 million

  • Expects Adjusted Net income between $15 million and $30 million

  • Expects Insurance BER between 90% - 91%

Directional Full Year 2026 Outlook:

  • Company intends to maintain strong, sustainable growth, similar to 2025

  • Strong start to AEP with high applications in core markets. High expected retention

  • Expect strong returning member cohort economics, 4.0 Star payment year, favorable CMS rate update, Increased Part D direct subsidy will enable increasing Adjusted EBITDA profitability

WILMINGTON, Del., Nov. 04, 2025 (GLOBE NEWSWIRE) -- Clover Health Investments, Corp. (Nasdaq: CLOV) (“Clover,” “Clover Health” or the “Company”), today reported financial results for the third quarter 2025. Management will host a conference call today at 5:00 p.m. ET to discuss its operating results and other business highlights.

“Our model of care continues to perform well as we bring our technology-powered care to more Medicare Advantage seniors," said Clover Health CEO Andrew Toy. “With Clover Assistant powering profitable returning member cohort performance, we remain confident in 2026 to continue to grow above-market and achieve strong retention, as well as lead with affordability, choice, and great benefits. We believe that the combination of more members, more Clover Assistant engaged physicians, and earlier disease management reinforces the strength of our model and our ability to drive better outcomes for our members.”

“Our results this year reflect our continued ability to drive strong revenue and membership growth while sustaining positive Adjusted EBITDA profitability year-to-date,” said Clover Health CFO Peter Kuipers. “The margin pressures that we experienced during the third quarter reflect a higher-than-expected mix of new members, relative to our returning base, with elevated inpatient and outpatient utilization. Despite these pressures, our underlying incurred medical cost trend, excluding pharmacy, was 4%, while growing membership 35% year-over-year. Given our strong member retention and profitable returning member cohorts, we anticipate profitability improvement in the years ahead as new members mature into returning cohorts. Together with our 2026 tailwinds, including a 4 Star payment year, favorable rate increase, our ability to increase PCP CA adoption and enhance our platforms capabilities, and our ability to optimize SG&A, we believe that we are well positioned to achieve above-market growth and increasing profitability in 2026 and beyond.”

Key Company highlights are as follows:

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

Dollars in Millions

 

 

2025

 

 

 

2024

 

 

Change (%)

 

 

2025

 

 

 

2024

 

 

Change (%)

Insurance revenue

 

$

479.1

 

 

$

322.6

 

 

48.5

%

 

$

1,405.9

 

 

$

1,014.2

 

 

38.6

%

Total revenues

 

 

496.7

 

 

 

331.0

 

 

50.1

%

 

 

1,436.6

 

 

 

1,034.2

 

 

38.9

%

Insurance net medical claims incurred

 

 

428.9

 

 

 

251.6

 

 

70.5

%

 

 

1,191.0

 

 

 

767.1

 

 

55.3

%

Salaries and benefits plus General and administrative expenses ("SG&A")

 

 

97.1

 

 

 

90.2

 

 

7.6

%

 

 

316.6

 

 

 

293.9

 

 

7.7

%

Adjusted Salaries and benefits plus General and administrative expenses ("Adjusted SG&A")(1)

 

 

71.1

 

 

 

61.9

 

 

14.9

%

 

 

236.7

 

 

 

208.6

 

 

13.5

%

Adjusted SG&A as a % of Total revenues

 

 

14.3

%

 

 

18.7

%

 

(440 bps

)

 

 

16.5

%

 

 

20.2

%

 

(370 bps

)

Net loss from continuing operations

 

$

(24.4

)

 

$

(8.8

)

 

(177.3

)%

 

$

(36.2

)

 

$

(24.8

)

 

(46.0

)%

Adjusted Net income from continuing operations(1)(2)

 

 

1.7

 

 

 

18.9

 

 

(91.0

)%

 

 

43.7

 

 

 

60.8

 

 

(28.1

)%

Adjusted EBITDA(1)

 

 

2.1

 

 

 

19.3

 

 

(89.1

)%

 

 

45.0

 

 

 

62.3

 

 

(27.8

)%

Average Medicare Advantage membership(5)

 

 

108,231

 

 

 

80,753

 

 

34.0

%

 

 

105,228

 

 

 

80,011

 

 

31.5

%

Insurance BER(3)

 

 

93.5

%

 

 

82.8

%

 

1,070 bps

 

 

 

89.4

%

 

 

80.6

%

 

880 bps

 

Prior period development

 

 

(1.1

)%

 

 

2.6

%

 

(370 bps

)

 

 

(0.5

)%

 

 

4.3

%

 

(480 bps

)

Normalized Insurance BER, net(3)

 

 

92.4

%

 

 

85.4

%

 

700 bps

 

 

 

88.9

%

 

 

84.9

%

 

400 bps

 

Total cash, cash equivalents, and investments

 

$

395.9

 

 

$

531.4

 

 

(25.5

)%

 

$

395.9

 

 

$

531.4

 

 

(25.5

)%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

________________________
*
Not presented as a % change because the current or prior period amount is zero or the amount for the line item changed from a gain to a loss (or vice versa) and thus yields a result that is not meaningful.

1 Adjusted SG&A (Non-GAAP), Adjusted EBITDA (Non-GAAP), and Adjusted Net (loss) income from continuing operations (Non-GAAP) are Non-GAAP financial measures. Reconciliations of Adjusted SG&A (Non-GAAP) to SG&A, Adjusted EBITDA (Non-GAAP) to Net loss from continuing operations, and Adjusted Net income from continuing operations (Non-GAAP) to Net loss from continuing operations, respectively, the most directly comparable GAAP measures, are provided in the tables immediately following the consolidated financial statements below. Additional information about the Company's Non-GAAP financial measures can be found under the caption "About Non-GAAP Financial Measures" below and in Appendix A.
2 Adjusted Net (loss) income from continuing operations is a Non-GAAP financial measure. A reconciliation of Adjusted Net income from continuing operations to Net loss from continuing operations, the most directly comparable GAAP measure, is provided in a table immediately following the consolidated financial statements below. Additional information about the Company's Non-GAAP financial measures can be found under the caption "About Non-GAAP Financial Measures" below and in Appendix A. In the fourth quarter of 2024, the Company began presenting Adjusted Net income from continuing operations. Management believes that Adjusted Net income from continuing operations is helpful to investors in understanding and evaluating our operating performance and trends, as well as in assessing the Company’s financial performance in the same manner as our management and our board of directors.
3 Insurance Benefits Expense Ratio (“BER”) is a Non-GAAP financial measure. A reconciliation of Insurance BER to Insurance Net medical claims incurred, net, the most directly comparable GAAP measure, is provided in a table immediately following the consolidated financial statements below. Additional information about the Company's Non-GAAP financial measures can be found under the caption "About Non-GAAP Financial Measures" below and in Appendix A. In the second quarter of 2024, the Company began presenting Insurance BER. Management believes that by adding quality improvement expenses into the Insurance BER calculation, it offers a clearer and more accurate representation of our investment in healthcare quality and member engagement, and more fully captures the cost of maintaining and enhancing the quality of care for our members. In the third quarter of 2025, the Company began presenting Normalized Insurance BER, which adjusts our activity related to prior period developments. Prior period development refers to change in the Company’s Insurance Revenue and Insurance Medical claims levels from a previous period. While this metric may not be directly comparable to similarly titled measures presented by other companies, management believes that Normalized Insurance BER presents a clearer representation of performance during the year.
4 Reconciliations of projected Adjusted SG&A (Non-GAAP) to projected SG&A, projected Adjusted EBITDA (Non-GAAP) to Net income (loss), and projected Adjusted Net income (Non-GAAP) to Net income (loss), the most directly comparable GAAP measures, are not provided because Stock-based compensation, which is excluded from Adjusted SG&A (Non-GAAP), Adjusted EBITDA (Non-GAAP), and Adjusted Net income (Non-GAAP), cannot be reasonably calculated or predicted at this time without unreasonable efforts. A reconciliation of projected Insurance BER (Non-GAAP) to projected Net medical claims incurred, net, the most directly comparable GAAP measure, is not provided because quality improvements, which are included in Insurance BER (Non-GAAP), cannot be reasonably calculated or predicted at this time without unreasonable efforts. Additional information about the Company's Non-GAAP financial measures can be found under the caption “About Non-GAAP Financial Measures” below and in Appendix A.
5 Average Medicare Advantage membership represents the average membership during the three months included in the third quarter of 2025.

2025 Financial Guidance

For full-year 2025, Clover Health is updating its guidance as follows:

 

Current 2025 Guidance

 

Previous 2025 Guidance

Insurance revenue

$1.850 billion - $1.880 billion

 

$1.800 billion - $1.875 billion

Adjusted SG&A(4)

$325 million - $335 million

 

$335 million - $345 million

Adjusted SG&A as a % of Total revenues

17% - 18%

 

18% - 19%

Adjusted EBITDA(4)

$15 million - $30 million

 

$50 million - $70 million

Adjusted Net income(2)(4)

$15 million - $30 million

 

$50 million - $70 million

Average Medicare Advantage membership

106,000 - 108,000

 

104,000 - 108,000

Insurance BER(4)

90% - 91%

 

88.5% - 89.5%

 

 

 

 

2026 Financial Outlook:

While the Company expects to provide formal full-year 2026 guidance next year, Clover anticipates the following profitability drivers to achieve full-year GAAP Net Income in 2026:

  • Favorable financial impact related to the upcoming 4.0 Star payment year for 2026

  • Continued strong cohort management and a focus on returning member retention

  • Favorable 2026 CMS final rate update

  • Increased Part D direct subsidy

  • Continued impact from cost efficiency initiatives to optimize variable, fixed, and growth SG&A

Lives under Clover Management

 

September 30, 2025

 

September 30, 2024

Insurance members

109,226

 

81,110

 

 

 

 

Earnings Conference Call Details

Clover Health’s management will host a conference call to discuss its financial results on Tuesday, November 4, 2025, at 5:00 PM Eastern Time. A live audio webcast will also be available online at: https://clover-health-3q25-earnings-call.open-exchange.net/registration and related presentation materials will be available at Clover Health’s Investor Relations website at investors.cloverhealth.com. A replay of the call will be available via webcast for on-demand listening shortly after the completion of the call, at the same web link and at Clover Health’s Investor Relations website at investors.cloverhealth.com, and will remain available for approximately 12 months.

Upcoming Investor Events & Conferences

  • 2025 UBS Global Healthcare Conference at 11:00 a.m. Eastern Time, Tuesday, November 11, 2025

Any live and archived webcasts and presentations associated with the conferences listed above may be accessed on Clover Health’s Investor Relations website at: investors.cloverhealth.com/news-and-events/investor-events-presentations.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements regarding future events and Clover Health's future results of operations, financial condition, market size and opportunity, business strategy and plans, and the factors affecting our performance and our objectives for future operations. Forward-looking statements are not guarantees of future performance and you are cautioned not to place undue reliance on such statements. In some cases, you can identify forward looking statements because they contain words such as "may," "will," "should," "expects," "plans," "anticipates," "going to," "can," "could," "should," "would," "intends," "target," "projects," "contemplates," "believes," "estimates," "predicts," "potential," "outlook," "forecast," "guidance," "objective," "plan," "seek," "grow," "if," "continue" or the negative of these words or other similar terms or expressions that concern Clover Health's expectations, strategy, priorities, plans or intentions. Forward-looking statements in this press release include, but are not limited to, the following: statements under "Financial Guidance" and “2026 Financial Outlook” and statements regarding expectations relating to potential improvements in revenues, operating expenses, Adjusted SG&A, Insurance BER, and the number of Clover Health's Insurance members, as well as the statements contained in the quotations of our executive officers, and other expectations as to future performance, operations and results (including our guidance for full year 2025). Statements regarding our Adjusted EBITDA profitability and Adjusted Net income profitability are also forward-looking, and are based on our current targets which are preliminary and are derived from our 2025 financial guidance. These statements are subject to known and unknown risks, uncertainties and other factors that may cause our actual results, levels of activity, performance or achievements to differ materially from results expressed or implied by forward-looking statements in this press release. Forward-looking statements involve a number of judgments, risks and uncertainties, including, without limitation, risks related to: our expectations regarding results of operations, financial condition, and cash flows; our expectations regarding the development and management of our business; any current, pending, or future legislation, regulations or policies that could have a negative effect on our revenue, profit margins, cash flows and business, including rules, regulations and policies relating to healthcare, Medicare generally and medical loss ratios; our ability to successfully enter new service markets and manage our operations; anticipated trends and challenges in our business and in the markets in which we operate; our ability to effectively manage our beneficiary base and provider network; our ability to maintain and increase adoption and use of Clover Assistant, including the expansion of Clover Assistant for external payors and providers under the brand name Counterpart Assistant; the anticipated benefits associated with the use of Clover Assistant, including our ability to utilize the platform to manage our medical expenses; our ability to maintain or improve our Star Ratings or otherwise continue to improve the financial performance of our business; our ability to develop new features and functionality that meet market needs and achieve market acceptance; our ability to retain and hire necessary employees and staff our operations appropriately; the timing and amount of certain investments in growth; the outcome of any known and unknown litigation and regulatory proceedings; our ability to maintain, protect, and enhance our intellectual property; general economic conditions and uncertainty; persistent high inflation and fluctuating interest rates; and geopolitical uncertainty and instability. Additional information concerning these and other risk factors is contained under Item 1A. “Risk Factors” in our most recent Annual Report on Form 10-K filed with the Securities and Exchange Commission (the "SEC") on March 3, 2025, as such risks may be updated in our subsequent filings with the SEC. The forward-looking statements included in this press release are made as of the date hereof. Except as required by law, Clover Health undertakes no obligation to update any of these forward-looking statements after the date of this press release or to conform these statements to actual results or revised expectations.

About Non-GAAP Financial Measures

We use Non-GAAP measures in this release, including Insurance BER, Normalized Insurance BER, Adjusted EBITDA, Adjusted Net income from continuing operations, Adjusted SG&A and Adjusted SG&A as a percentage of Total revenues. These Non-GAAP financial measures are provided to enhance the reader's understanding of Clover Health's past financial performance and our prospects for the future. Clover Health's management team uses these Non-GAAP financial measures in assessing Clover Health's performance, as well as in planning and forecasting future periods. These Non-GAAP financial measures are not computed according to GAAP, and the methods we use to compute them may differ from the methods used by other companies. Non-GAAP financial measures are supplemental to and should not be considered a substitute for financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”) and should be read only in conjunction with our consolidated financial statements prepared in accordance with GAAP. Readers are encouraged to review the reconciliations of these Non-GAAP financial measures to the comparable GAAP measures, which are attached to this release, together with other important financial information, including our filings with the SEC, on the Investor Relations page of our website at investors.cloverhealth.com.

For a description of these Non-GAAP financial measures, including the reasons management uses each measure, please see Appendix A: "Explanation of Non-GAAP Financial Measures."

The statements contained in this document are solely those of the authors and do not necessarily reflect the views or policies of CMS. The authors assume responsibility for the accuracy and completeness of the information contained in this document.

About Clover Health:

Clover Health (Nasdaq: CLOV) is a physician enablement technology company committed to bringing access to great healthcare to everyone on Medicare. This includes a focus on seniors who have historically lacked access to affordable, high-quality healthcare. Our strategy is powered by our software platform, Clover Assistant, which is designed to aggregate patient data from across the healthcare ecosystem to support clinical decision-making and improve health outcomes through the early identification and management of chronic disease. For our members, we provide PPO and HMO Medicare Advantage plans in several states, with a differentiated focus on our flagship wide-network, high-choice PPO plans. For healthcare providers outside Clover Health's Medicare Advantage plan, we extend the benefits of our data-driven technology platform to a wider audience via our subsidiary, Counterpart Health, and aim to enable enhanced patient outcomes and reduced healthcare costs on a nationwide scale. Clover Health has published data demonstrating the technology’s impact on Medication Adherence, Congestive Heart Failure, Chronic Obstructive Pulmonary Disease, and in Underserved Populations as well as the earlier identification and management of Diabetes and Chronic Kidney Disease.

Visit: www.cloverhealth.com

Investor Relations Contact:

Ryan Schmidt

investors@cloverhealth.com

Press Inquiries:

press@cloverhealth.com

CLOVER HEALTH INVESTMENTS, CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Dollars in thousands, except share amounts)

(unaudited)

 

 

 

 

 

September 30, 2025

 

December 31, 2024

Assets

 

 

 

Current assets

 

 

 

Cash and cash equivalents

$

190,055

 

 

$

194,543

 

Investment securities, available-for-sale (Amortized cost: 2025: $11,185; 2024: $27,153)

 

10,985

 

 

 

26,997

 

Investment securities, held-to-maturity (Fair value: 2025: $1,801; 2024: $15)

 

1,800

 

 

 

15

 

Accrued retrospective premiums

 

45,570

 

 

 

41,253

 

Healthcare receivables

 

57,941

 

 

 

51,539

 

Prepaid expenses

 

12,467

 

 

 

13,174

 

Other assets, current

 

12,102

 

 

 

15,603

 

Total current assets

 

330,920

 

 

 

343,124

 

 

 

 

 

Investment securities, available-for-sale (Amortized cost: 2025: $180,011; 2024: $203,147)

 

180,682

 

 

 

201,719

 

Investment securities, held-to-maturity (Fair value: 2025: $12,272; 2024: $13,913)

 

12,384

 

 

 

14,343

 

Property and equipment, net

 

5,487

 

 

 

5,307

 

Other intangible assets

 

2,990

 

 

 

2,990

 

Other assets, non-current

 

27,196

 

 

 

13,259

 

Total assets

$

559,659

 

 

$

580,742

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

Current liabilities

 

 

 

Unpaid claims

$

140,457

 

 

$

156,396

 

Accounts payable and accrued expenses

 

32,938

 

 

 

34,564

 

Accrued salaries and benefits

 

17,171

 

 

 

19,090

 

Other liabilities, current

 

2,881

 

 

 

3,466

 

Total current liabilities

 

193,447

 

 

 

213,516

 

 

 

 

 

Other liabilities, non-current

 

25,280

 

 

 

26,083

 

Total liabilities

 

218,727

 

 

 

239,599

 

Commitments and Contingencies

 

 

 

Stockholders' equity

 

 

 

Class A Common Stock, $0.0001 par value; 2,500,000,000 shares authorized at September 30, 2025 and December 31, 2024; 421,821,072 and 414,493,051 issued and outstanding at September 30, 2025 and December 31, 2024, respectively

 

42

 

 

 

41

 

Class B Common Stock, $0.0001 par value; 500,000,000 shares authorized at September 30, 2025 and December 31, 2024; 92,373,157 and 89,032,305 issued and outstanding at September 30, 2025 and December 31, 2024, respectively

 

9

 

 

 

9

 

Additional paid-in capital

 

2,656,432

 

 

 

2,576,471

 

Accumulated other comprehensive income (loss)

 

471

 

 

 

(1,584

)

Accumulated deficit

 

(2,239,032

)

 

 

(2,202,803

)

Less: Treasury stock, at cost; 30,264,539 and 18,752,947 shares held at September 30, 2025 and December 31, 2024, respectively

 

(76,990

)

 

 

(30,991

)

Total stockholders' equity

 

340,932

 

 

 

341,143

 

Total liabilities and stockholders' equity

$

559,659

 

 

$

580,742

 


CLOVER HEALTH INVESTMENTS, CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Dollars in thousands, except per share and share amounts)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Revenues:

 

 

 

 

 

 

 

Premiums earned, net (Net of ceded premiums of $92 and $97 for the three months ended September 30, 2025 and 2024 respectively, and $284 and $301 for the nine months ended September 30, 2025 and 2024, respectively.)

$

479,128

 

 

$

322,579

 

 

$

1,405,860

 

 

$

1,014,201

 

Other income

 

17,522

 

 

 

8,407

 

 

 

30,741

 

 

 

19,967

 

Total revenues

 

496,650

 

 

 

330,986

 

 

 

1,436,601

 

 

 

1,034,168

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Net medical claims incurred

 

423,473

 

 

 

249,774

 

 

 

1,154,907

 

 

 

763,283

 

Salaries and benefits

 

48,195

 

 

 

54,995

 

 

 

168,526

 

 

 

169,717

 

General and administrative expenses

 

48,953

 

 

 

35,201

 

 

 

148,112

 

 

 

124,194

 

Depreciation and amortization

 

406

 

 

 

339

 

 

 

1,266

 

 

 

987

 

Restructuring (recoveries) costs

 

 

 

 

(538

)

 

 

 

 

 

288

 

Total operating expenses

 

521,027

 

 

 

339,771

 

 

 

1,472,811

 

 

 

1,058,469

 

Loss from continuing operations

 

(24,377

)

 

 

(8,785

)

 

 

(36,210

)

 

 

(24,301

)

 

 

 

 

 

 

 

 

Change in fair value of warrants

 

 

 

 

 

 

 

19

 

 

 

17

 

Loss on investment

 

 

 

 

 

 

 

 

 

 

467

 

Net loss from continuing operations

 

(24,377

)

 

 

(8,785

)

 

 

(36,229

)

 

 

(24,785

)

Net (loss) income from discontinued operations

 

 

 

 

(370

)

 

 

 

 

 

3,868

 

   Net loss

$

(24,377

)

 

$

(9,155

)

 

$

(36,229

)

 

$

(20,917

)

 

 

 

 

 

 

 

 

Per share data:

 

 

 

 

 

 

 

Basic and diluted weighted average number of class A and class B common shares and common share equivalents outstanding

 

512,743,521

 

 

 

490,180,103

 

 

 

510,191,111

 

 

 

488,501,812

 

Continuing operations:

 

 

 

 

 

 

 

Basic and diluted loss per share

$

(0.05

)

 

$

(0.02

)

 

$

(0.07

)

 

$

(0.05

)

Discontinued operations:

 

 

 

 

 

 

 

Basic and diluted (loss) earnings per share

$

 

 

$

 

 

$

 

 

$

0.01

 

 

 

 

 

 

 

 

 

Net unrealized gain on available-for-sale investments

 

294

 

 

 

3,111

 

 

 

2,055

 

 

 

3,222

 

Comprehensive loss

$

(24,083

)

 

$

(6,044

)

 

$

(34,174

)

 

$

(17,695

)


CLOVER HEALTH INVESTMENTS, CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Dollars in thousands)

(unaudited)

 

 

 

 

 

Nine Months Ended
September 30,

 

 

2025

 

 

 

2024

 

Cash flows from operating activities:

 

 

 

Net loss

$

(36,229

)

 

$

(20,917

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

Depreciation and amortization expense

 

1,266

 

 

 

987

 

Stock-based compensation

 

78,738

 

 

 

84,686

 

Change in fair value of warrants and amortization of warrants

 

19

 

 

 

17

 

Accretion, net of amortization

 

(1,342

)

 

 

(2,140

)

Change in accrued interest earned

 

726

 

 

 

(354

)

Net realized gains on investment securities

 

(625

)

 

 

(174

)

Loss on investment

 

 

 

 

467

 

Changes in operating assets and liabilities:

 

 

 

Accrued retrospective premiums

 

(4,317

)

 

 

1,113

 

Prepaid expenses

 

707

 

 

 

1,469

 

Other assets

 

(10,451

)

 

 

(193

)

Healthcare receivables

 

(6,402

)

 

 

26,850

 

Unpaid claims

 

(15,939

)

 

 

30,310

 

Accounts payable and accrued expenses

 

(1,626

)

 

 

(11,438

)

Accrued salaries and benefits

 

(1,919

)

 

 

14,389

 

Other liabilities

 

(1,388

)

 

 

4,467

 

Net cash provided by operating activities from continuing operations

 

1,218

 

 

 

129,539

 

Net cash used in operating activities from discontinued operations

 

 

 

 

(8,861

)

Net cash provided by operating activities

 

1,218

 

 

 

120,678

 

Cash flows from investing activities:

 

 

 

Purchases of short-term investments, available-for-sale, and held-to-maturity securities

 

(98,991

)

 

 

(153,347

)

Proceeds from sales of short-term investments and available-for-sale securities

 

113,707

 

 

 

47,804

 

Proceeds from maturities of short-term investments and available-for-sale securities

 

25,801

 

 

 

108,788

 

Purchases of property and equipment

 

(1,446

)

 

 

(1,241

)

Net cash provided by investing activities

 

39,071

 

 

 

2,004

 

Cash flows from financing activities:

 

 

 

Issuance of common stock, net of early exercise liability

 

668

 

 

 

243

 

Issuance of common stock under employee stock purchase plan, net of stock issuance costs

 

555

 

 

 

 

Cash paid for shares withheld related to stock-based compensation

 

(27,702

)

 

 

(9,691

)

Repurchases of common stock

 

(18,298

)

 

 

(1,772

)

Net cash used in financing activities

 

(44,777

)

 

 

(11,220

)

Net (decrease) increase in cash and cash equivalents

 

(4,488

)

 

 

111,462

 

Cash and cash equivalents, beginning of period

 

194,543

 

 

 

176,494

 

Cash and cash equivalents, end of period

$

190,055

 

 

$

287,956

 


CLOVER HEALTH INVESTMENTS, CORP.

OPERATING SEGMENTS

(in thousands)

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

Insurance Segment

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Premiums earned, net (net of ceded premiums)

 

$

479,128

 

 

$

322,579

 

 

$

1,405,860

 

 

$

1,014,201

 

Less:

 

 

 

 

 

 

 

 

Net medical claims incurred

 

 

428,855

 

 

 

251,643

 

 

 

1,190,954

 

 

 

767,125

 

Salaries and benefits

 

 

46,495

 

 

 

53,598

 

 

 

164,920

 

 

 

166,440

 

General and administrative expenses

 

 

47,226

 

 

 

34,307

 

 

 

144,943

 

 

 

121,796

 

Segment net loss

 

$

(43,448

)

 

$

(16,969

)

 

$

(94,957

)

 

$

(41,160

)


CLOVER HEALTH INVESTMENTS, CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

ADJUSTED SG&A (NON-GAAP) RECONCILIATION

(in thousands)(1)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Salaries and benefits

$

48,195

 

 

$

54,995

 

 

$

168,526

 

 

$

169,717

 

General and administrative expenses

 

48,953

 

 

 

35,201

 

 

 

148,112

 

 

 

124,194

 

Total SG&A (GAAP)

 

97,148

 

 

 

90,196

 

 

 

316,638

 

 

 

293,911

 

Adjustments

 

 

 

 

 

 

 

Stock-based compensation

 

(26,106

)

 

 

(27,988

)

 

 

(78,738

)

 

 

(84,686

)

Non-recurring legal expenses and settlements

 

24

 

 

 

(259

)

 

 

(1,234

)

 

 

(632

)

Adjusted SG&A (Non-GAAP)

$

71,066

 

 

$

61,949

 

 

$

236,666

 

 

$

208,593

 

 

 

 

 

 

 

 

 

Total revenues (GAAP)

$

496,650

 

 

$

330,986

 

 

$

1,436,601

 

 

$

1,034,168

 

Adjusted SG&A (Non-GAAP) as a percentage of Total revenues

 

14.3

%

 

 

18.7

%

 

 

16.5

%

 

 

20.2

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The table above includes Non-GAAP measures. Non-GAAP financial measures are supplemental and should not be considered a substitute for financial information presented in accordance with GAAP. For a detailed explanation of these Non-GAAP measures, see Appendix A.

CLOVER HEALTH INVESTMENTS, CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

ADJUSTED EBITDA (NON-GAAP) RECONCILIATION

(in thousands)(1)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net loss from continuing operations (GAAP):

$

(24,377

)

 

$

(8,785

)

 

$

(36,229

)

 

$

(24,785

)

Adjustments

 

 

 

 

 

 

 

Depreciation and amortization

 

406

 

 

 

339

 

 

 

1,266

 

 

 

987

 

Change in fair value of warrants

 

 

 

 

 

 

 

19

 

 

 

17

 

Loss on investment

 

 

 

 

 

 

 

 

 

 

467

 

Stock-based compensation

 

26,106

 

 

 

27,988

 

 

 

78,738

 

 

 

84,686

 

Restructuring costs

 

 

 

 

(538

)

 

 

 

 

 

288

 

Non-recurring legal expenses and settlements

 

(24

)

 

 

259

 

 

 

1,234

 

 

 

632

 

Adjusted EBITDA (non-GAAP)

$

2,111

 

 

$

19,263

 

 

$

45,028

 

 

$

62,292

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The table above includes Non-GAAP measures. Non-GAAP financial measures are supplemental and should not be considered a substitute for financial information presented in accordance with GAAP. For a detailed explanation of these Non-GAAP measures, see Appendix A.

CLOVER HEALTH INVESTMENTS, CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

ADJUSTED NET INCOME FROM CONTINUING OPERATIONS (NON-GAAP) RECONCILIATION

(in thousands)(1)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net loss from continuing operations (GAAP)

$

(24,377

)

 

$

(8,785

)

 

$

(36,229

)

 

$

(24,785

)

Adjustments

 

 

 

 

 

 

 

Stock-based compensation

 

26,106

 

 

 

27,988

 

 

 

78,738

 

 

 

84,686

 

Restructuring costs

 

 

 

 

(538

)

 

 

 

 

 

288

 

Non-recurring legal expenses and settlements

 

(24

)

 

 

259

 

 

 

1,234

 

 

 

632

 

Adjusted Net income from continuing operations (non-GAAP)

$

1,705

 

 

$

18,924

 

 

$

43,743

 

 

$

60,821

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The table above includes Non-GAAP measures. Non-GAAP financial measures are supplemental and should not be considered a substitute for financial information presented in accordance with GAAP. For a detailed explanation of these Non-GAAP measures, see Appendix A.

CLOVER HEALTH INVESTMENTS, CORP.

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

INSURANCE BENEFITS EXPENSE RATIO (NON-GAAP) AND NORMALIZED INSURANCE BENEFITS EXPENSE RATIO (NON-GAAP) RECONCILIATION

(in thousands)(1)

(unaudited)

 

 

 

 

 

 

 

 

 

Three Months Ended
September 30,

 

Nine Months Ended
September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net medical claims incurred, net (GAAP):

$

428,855

 

 

$

251,643

 

 

$

1,190,954

 

 

$

767,125

 

Adjustments

 

 

 

 

 

 

 

Quality improvements

 

19,341

 

 

 

15,445

 

 

 

66,244

 

 

 

50,383

 

Insurance benefits expense, net (Non-GAAP)

$

448,196

 

 

$

267,088

 

 

$

1,257,198

 

 

$

817,508

 

 

 

 

 

 

 

 

 

Premiums earned, net (GAAP)

$

479,128

 

 

$

322,579

 

 

$

1,405,860

 

 

$

1,014,201

 

Insurance BER, net (Non-GAAP)

 

93.5

%

 

 

82.8

%

 

 

89.4

%

 

 

80.6

%

Adjustments

 

 

 

 

 

 

 

Prior period development

 

(1.1

)%

 

 

2.6

%

 

 

(0.5

)%

 

 

4.3

%

Normalized Insurance benefits expense, net (Non-GAAP)

 

92.4

%

 

 

85.4

%

 

 

88.9

%

 

 

84.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1) The table above includes Non-GAAP measures. Non-GAAP financial measures are supplemental and should not be considered a substitute for financial information presented in accordance with GAAP. For a detailed explanation of these Non-GAAP measures, see Appendix A.

CLOVER HEALTH INVESTMENTS, CORP.

Appendix A

Explanation of Non-GAAP Financial Measures

Non-GAAP Definitions

Adjusted SG&A - A Non-GAAP financial measure defined by us as total SG&A less stock-based compensation and non-recurring legal expenses and settlements. We believe that Adjusted SG&A provides management, investors, and others a useful view of our operating spend as it excludes non-cash, stock-based compensation and expenses related to investments that management believes do not reflect the Company's core operating expenses. We believe that Adjusted SG&A as a percentage of Total revenues is useful to management, investors, and others because it allows us to measure our operational leverage as revenue scales.

Adjusted EBITDA - A Non-GAAP financial measure defined by us as net (loss) income from continuing operations before depreciation and amortization, interest expense, change in fair value of warrants, loss on investment, stock-based compensation, premium deficiency reserve benefit, restructuring costs, impairment of goodwill and other intangible assets, and non-recurring legal expenses and settlements. Adjusted EBITDA is a key measure used by our management team and the board of directors to understand and evaluate our operating performance and trends, to prepare and approve our annual budget and to develop short and long-term operating plans. In particular, we believe that the exclusion of the amounts eliminated in calculating Adjusted EBITDA provide useful measures for period-to-period comparisons of our business. Accordingly, we believe that Adjusted EBITDA provides investors and others useful information to understand and evaluate our operating results in the same manner as our management and our board of directors.

Adjusted Net income from continuing operations - A Non-GAAP financial measure defined by us as net (loss) income from continuing operations before stock-based compensation, premium deficiency reserve benefit, restructuring costs, impairment of goodwill and other intangible assets, and non-recurring legal expenses and settlements. Adjusted Net income from continuing operations is a key measure used by our management team and the board of directors to understand and evaluate our operating performance and trends. We believe that Adjusted Net income from continuing operations is helpful to investors in assessing the Company’s financial performance in the same manner as our management and our board of directors.

Insurance Benefits Expense Ratio - A Non-GAAP financial measure defined by us as Benefits Expense Ratio ("BER"). We calculate our Insurance BER by taking the total of Insurance net medical expenses incurred and quality improvements, and dividing that total by premiums earned on a net basis, in a given period. Quality improvements include expenses associated with activities that improve health outcomes, as defined by the U.S. Department of Health and Human Services ("HHS"), as well as those directly tied to enhancing healthcare quality, such as the Company's spend on health information technology, wellness and prevention programs, initiatives to reduce hospital readmissions, and our clinically focused Member Rewards program. We believe our Insurance BER is useful to management, investors, and others because it offers a clearer and more accurate representation of our investment in healthcare quality and member engagement, and gives a comprehensive view of costs related to maintaining and improving the quality of care of our members, which is crucial for sustaining member satisfaction and adherence to treatment regimens. Furthermore, Normalized Insurance BER adjusts out activity related to prior period development. Prior period development refers to changes in the Company’s Insurance Revenue and Insurance Medical claims levels from previous periods. While this may not be directly comparable to similarly titled measures presented by other companies, management believes that Normalized Insurance BER presents a clearer representation of performance during the current period being presented.