Privia Health Reports Fourth Quarter and Full-Year 2023 Financial Results

• Achieved All 2023 Operating and Financial Guidance Metrics
• Implemented Providers +19.4% compared to Year-End 2022
• Introduces Full-Year 2024 Guidance
• Proactive Steps to Limit Downside Risk Arrangements in Current Medicare Advantage Environment for More Favorable Contract Structures and Margin Contribution

ARLINGTON, Va., Feb. 27, 2024 (GLOBE NEWSWIRE) -- Privia Health Group, Inc. (Nasdaq: PRVA) today announced financial and operating results for the fourth quarter and full year ended December 31, 2023. The Company achieved each of its full-year guidance metrics for 2023, as highlighted below.

Full-Year Performance

			For the Years Ended December 31,
($ in millions, except per share amounts)			2023				2022				Change (%)
Total revenue			$	1,657.7			$	1,356.7			22.2	%
Gross profit			$	353.8			$	302.3			17.0	%
Operating income (loss)			$	20.6			$	(19.1	)		nm
Net income (loss)a			$	23.1			$	(8.6	)		nm
Non-GAAP adjusted net incomeb			$	81.5			$	63.7			27.9	%
Net income (loss) per share			$	0.20			$	(0.08	)		nm
Non-GAAP adjusted net income per share			$	0.64			$	0.52			23.1	%
a.	Net income for full-year 2023 included $37.1 million in non-cash stock compensation expense and $7.9 million in legal, non-recurring, and other expenses. Net loss for full-year 2022 included $67.4 million in non-cash stock compensation expense and $8.0 million in legal, non-recurring, and other expenses.
b.	Reconciliations of non-GAAP adjusted net income and other non-GAAP financial measures are presented in tables near the end of this press release.

Highlights from 2023 include:

• Record new provider signings with Implemented Providers increasing 19.4% from year-end 2022;
• Gross provider retention of 98+%;
• Strong fee-for-service collections, value-based care performance and new markets growth offset an approximate $110 million Practice Collections headwind due to the restructuring of a capitation contract announced in 1Q’23;
• Three new market entries – Connecticut, South Carolina and Washington;
• Strong Platform Contribution performance helped absorb incremental new market entry costs; and
• Adjusted EBITDA growth of 18.7% compared to full-year 2022.

Key Operating and Non-GAAP Financial Metrics

		For the Years Ended December 31,
($ in millions)		2023				2022				Change (%)
Implemented Providers			4,305				3,606			19.4	%
Value-Based Care Attributed Lives			1,120,000				856,000			30.8	%
Practice Collections		$	2,839.0			$	2,424.1			17.1	%
Care Margin		$	359.2			$	305.6			17.5	%
Platform Contribution		$	173.5			$	148.5			16.8	%
Adjusted EBITDA		$	72.2			$	60.9			18.7	%

Full-Year 2023 Actual Performance versus Guidance

		Initial FY 2023 Guidancec								Updated FY 2023 Guidance		FY 2023
($ in millions)		Low				High				at January 8, 2024		Actual
Implemented Providers			4,050				4,150			Above High End			4,305
Attributed Lives			1,050,000				1,150,000			Midpoint			1,120,000
Practice Collections		$	2,700			$	2,850			Midpoint		$	2,839.0
GAAP Revenue		$	1,550			$	1,650			Mid to High End		$	1,657.7
Care Margin		$	350			$	365			Mid to High End		$	359.2
Platform Contribution		$	160			$	168			Above High End		$	173.5
Adjusted EBITDAd		$	70			$	74			Mid to High End		$	72.2
c.	Management had not reconciled forward-looking non-GAAP measures to their most directly comparable GAAP measures of Gross Profit and Net Income. This is because the Company could not have predicted with reasonable certainty and without unreasonable efforts the ultimate outcome of certain GAAP components of such reconciliations due to market-related assumptions not within our control as well as certain legal or advisory costs, tax costs or other costs that have arisen. For these reasons, management is unable to assess the probable significance of the unavailable information, which could materially impact the amount of the directly comparable GAAP measures.
d.	Reconciliations of non-GAAP adjusted net income and other non-GAAP financial measures are presented in tables near the end of this press release.

Fourth Quarter Performance

			For the Three Months Ended December 31,
($ in millions, except per share amounts)			2023				2022				Change (%)
Total revenue			$	440.8			$	364.4			21.0	%
Gross profit			$	90.0			$	79.2			13.6	%
Operating income			$	1.4			$	2.2			nm
Net incomee			$	2.8			$	17.8			nm
Non-GAAP adjusted net incomef			$	20.3			$	16.1			26.1	%
Net income per share			$	0.02				0.14			nm
Non-GAAP adjusted net income per share			$	0.15			$	0.13			15.4	%
e.	Net income for the fourth quarter of 2023 included $11.7 million in non-cash stock compensation expense and $2.4 million in legal and other expenses. Net income for the fourth quarter of 2022 included $9.2 million in non-cash stock compensation expense and $1.7 million in legal and other expenses.
f.	Reconciliations of non-GAAP adjusted net income and other non-GAAP financial measures are presented in tables near the end of this press release.

Key Operating and Non-GAAP Financial Metrics

		For the Three Months Ended December 31,
($ in millions)		2023				2022				Change (%)
Practice Collections		$	756.6			$	634.8			19.2	%
Care Margin		$	91.5			$	80.1			14.2	%
Platform Contribution		$	42.3			$	39.1			8.2	%
Adjusted EBITDA		$	17.3			$	14.3			21.1	%

Capital Resources and Cash Flow

The Company's balance sheet at December 31, 2023 included $389.5 million of cash and cash equivalents and no debt, compared to cash and cash equivalents of $348.0 million and no debt at December 31, 2022.

Net cash provided by operating activities for the year ended December 31, 2023 was $80.8 million compared to $47.2 million in the prior year (+71.2%). Capital expenditures were $0.1 million for the year ended December 31, 2023, compared to $0.1 million in the prior year. The Company invested $42.9 million in 2023 on business acquisitions to enter new states.

2024 Financial and Business Outlook ^{g h i}

Privia Health’s key actions and areas of focus in 2024 include:

• Increasing density and scale in existing geographies through organic provider growth;
• Limiting downside-risk arrangements in a challenging Medicare Advantage (MA) market;
  • Renegotiating MA capitation arrangements for more favorable contract structures and margin contribution expected to reduce capitated practice collections by approximately $198 million year-over-year due to revenue recognition rules as 19,900 attributed lives move to upside/downside risk arrangements;
  • Exiting Delaware ACO (~12,000 attributed lives in the Medicare Shared Savings Program), effective January 1, 2024;
• Achieving operating leverage to drive Adjusted EBITDA growth, and converting 80% of Adjusted EBITDA to Free Cash Flow (defined as net cash provided by operating activities less purchases of property and equipment); and
• Continuing to pursue business development efforts to enter new states and increase overall addressable market.

The Company’s 2024 operating and financial guidance is as follows:

	FY 2023				FY 2024 Guidanceg								Y-Y % Change from FY 2023
($ in millions)	Actual				Low				High				Low			High
Implemented Providers		4,305				4,650				4,750			8.0	%		10.3	%
Attributed Lives		1,120,000				1,150,000				1,200,000			2.7	%		7.1	%
Practice Collections	$	2,839.0			$	2,775			$	2,875			(2.3	)%		1.3	%
GAAP Revenue	$	1,657.7			$	1,600			$	1,675			(3.5	)%		1.0	%
Care Margin	$	359.2			$	388			$	400			8.0	%		11.4	%
Platform Contribution	$	173.5			$	180			$	188			3.8	%		8.4	%
Adjusted EBITDAh	$	72.2			$	85			$	90			17.7	%		24.6	%

• Practice Collections guidance includes reduction of approximately $198 million from renegotiated Medicare Advantage capitation agreements, and assumes minimal year-over-year increase in Shared Savings accruals
• Adjusted EBITDA guidance includes approximately $10-12 million in start-up costs for new geographies announced in last 15 months
• Capital expenditures are expected to be less than $1 million in full-year 2024
• Approximately 80% of Adjusted EBITDA expected to convert to free cash flow in FY 2024
• Effective tax rate expected to be approximately 27-28%
  
  

g.	Management has not reconciled forward-looking non-GAAP measures to their most directly comparable GAAP measures of Gross Profit and Net Income. This is because the Company cannot predict with reasonable certainty and without unreasonable efforts the ultimate outcome of certain GAAP components of such reconciliations due to market-related assumptions that are not within our control as well as certain legal or advisory costs, tax costs or other costs that may arise. For these reasons, management is unable to assess the probable significance of the unavailable information, which could materially impact the amount of the future directly comparable GAAP measures
h.	See “Key Metrics and Non-GAAP Financial Measures” for more information as to how the Company defines and calculates Implemented Providers, Attributed Lives, Practice Collections, Care Margin, Platform Contribution and Adjusted EBITDA, and for a reconciliation of the most comparable GAAP measures to Care Margin, Platform Contribution, Adjusted EBITDA, Adjusted Net Income and Adjusted Net Income Per Share.
	Certain non-recurring or non-cash and other expenses will be treated as an add back in the reconciliation of Net Income to Adjusted EBITDA, and the reconciliation of Net Income to Adjusted Net Income and Adjusted Net Income Per Share, the details of which can be found in the Reconciliation schedules near the end of this and in future quarterly financial press releases.
i.	Any slight variations in totals due to rounding.

Webcast and Conference Call Information

The Company will host a conference call on February 27, 2024, at 8:00 am ET to discuss these results and management’s outlook for future financial and operational performance. You can visit ir.priviahealth.com/news-and-events/events-and-presentations to listen to the call via live webcast. The webcast will be archived and available for replay for on-demand listening shortly after the completion of the call under the same link. If you wish to participate in the live conference call, then please go to https://register.vevent.com/register/BI4f3d577f597e4536bc0d4c9f66d273ff to preregister and obtain your dial-in number and passcode.

This news release and the financial statements contained herein, and the slide presentation for the webcast, are also available on the Privia Health Investor Relations website at ir.priviahealth.com.

About Privia Health

Privia Health™ is a technology-driven, national physician enablement company that collaborates with medical groups, health plans, and health systems to optimize physician practices, improve patient experiences, and reward doctors for delivering high-value care in both in-person and virtual settings. Our platform is led by top industry talent and exceptional physician leadership, and consists of scalable operations and end-to-end, cloud-based technology that reduces unnecessary healthcare costs, achieves better outcomes, and improves the health of patients and the well-being of providers. For more information, visit priviahealth.com.

Non-GAAP Financial Measures

The Company reports and discusses its operating results using financial measures consistent with accounting principles generally accepted in the United States ("GAAP"). From time to time, in press releases, financial presentations, earnings conference calls or otherwise, the Company may disclose certain non-GAAP financial measures. The non-GAAP financial measures presented in this press release should not be viewed as alternatives or substitutes for the Company's reported GAAP results. A reconciliation to the most directly comparable GAAP financial measure is set forth in the tables that accompany this release.

The Company believes that the non-GAAP financial measures presented in this press release are relevant and provide useful information to the Company's management, investors, and other interested parties about the Company's operating performance because the measures allow them to understand and compare the Company's actual and expected operating results during the prior, current and future periods in a more consistent manner. The non-GAAP measures presented in this press release may not be comparable to similarly titled measures used by other companies. These non-GAAP financial measures are used in addition to and in conjunction with results presented in accordance with GAAP and reflect an additional way of viewing aspects of the Company's operations that, when viewed with GAAP results and the accompanying reconciliations to corresponding GAAP financial measures, provides a more complete understanding of the results of operations and trends affecting the Company's business. These non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to financial measures calculated in accordance with GAAP.

Safe Harbor Statement

The financial results in this press release reflect preliminary, unaudited results, which are not final until the Company’s Form 10-K is filed with the Securities and Exchange Commission (“SEC”). This press release contains "forward-looking statements" within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Such statements relate to our current expectations, projections and assumptions about our business, the economy and future events or conditions. They do not relate strictly to historical or current facts. Forward-looking statements can be identified by words such as “aims,” “anticipates,” "assumes," “believes,” “estimates,” “expects,” “forecasts,” “future,” “intends,” “likely,” “may,” “outlook,” “plans,” “potential,” “projects,” “seeks,” “strategy,” “targets,” “trends,” “will,” “would,” “could,” “should,” and variations of such terms and similar expressions and references to guidance, although some forward-looking statements may be expressed differently. In particular, these include statements relating to, among other things, our future actions, business plans, objectives and prospects; expectations for new health system and other partnerships, including to enter Ohio; and our future operating or financial performance and projections, including our full year guidance for 2024. Factors or events that could cause actual results to differ may emerge from time to time and are difficult to predict. Should known or unknown risks or uncertainties materialize, or should underlying assumptions prove inaccurate, actual results may differ materially from past results and those anticipated, estimated or projected. We caution you not to place undue reliance upon any of these forward-looking statements.

Factors related to these risks and uncertainties include, but are not limited to: compliance with applicable healthcare laws and government regulations in the heavily regulated industry in which the Company operates; the Company’s dependence on relationships with its medical groups, some of which the Company does not own; the Company’s growth strategy, which may not prove viable and the Company may not realize expected results; the Company’s inability to enter into a definitive agreement for its partnership in Ohio; difficulties implementing the Company’s proprietary end-to-end, cloud-based technology solution for Privia physicians and new medical groups; the high level of competition in the Company’s industry and the Company’s failure to compete and innovate; challenges in successfully establishing a presence in new geographic markets; the Company’s reliance on its electronic medical record vendor, which the Privia Technology Solution is integrated and built upon; changes in the payer mix of patients and potential decreases in the Company’s reimbursement rates as a result of consolidation among commercial payers; the Company’s use, disclosure, and other processing of personally identifiable information, including health information, is subject to the Health Insurance Portability and Accountability Act of 1996 and other federal and state privacy and security regulations; and those factors referenced in Part II, Item 1A, other important factors discussed under the caption “Risk Factors” in the Company’s Annual Report on Form 10-K for the year ended December 31, 2023 and the Company’s subsequent Quarterly Reports on Form 10-Q. All information in this press release is as of the date of the release, and the Company undertakes no duty to update this information unless required by law.

Contact:
Robert Borchert
SVP, Investor & Corporate Communications
IR@priviahealth.com
817.783.4841

Privia Health Group, Inc. Condensed Consolidated Statements of Operations(j) (in thousands, except share and per share data)
	For the Three Months Ended December 31,								For the Years Ended December 31,
	2023				2022				2023				2022
	(unaudited)				(unaudited)				(unaudited)
Revenue	$	440,828			$	364,424			$	1,657,737			$	1,356,660
Operating expenses:
Provider expense		349,378				284,368				1,298,573				1,051,040
Cost of platform		52,409				43,343				197,663				170,838
Sales and marketing		6,249				5,173				24,732				19,741
General and administrative		29,600				28,156				109,587				129,592
Depreciation and amortization		1,772				1,135				6,533				4,571
Total operating expenses		439,408				362,175				1,637,088				1,375,782
Operating income (loss)		1,420				2,249				20,649				(19,122	)
Interest (income) expense, net		(2,848	)			(1,152	)			(8,372	)			(542	)
Income (loss) before provision for (benefit from) income taxes		4,268				3,401				29,021				(18,580	)
Provision for (benefit from) income taxes		1,944				(13,447	)			7,993				(6,516	)
Net income (loss)		2,324				16,848				21,028				(12,064	)
Less: Loss attributable to non-controlling interests		(514	)			(928	)			(2,051	)			(3,479	)
Net income (loss) income attributable to Privia Health Group, Inc.	$	2,838			$	17,776			$	23,079			$	(8,585	)
Net income (loss) income per share attributable to Privia Health Group, Inc. stockholders – basic	$	0.02			$	0.16			$	0.20			$	(0.08	)
Net income (loss) income per share attributable to Privia Health Group, Inc. stockholders – diluted	$	0.02			$	0.14			$	0.19			$	(0.08	)
Weighted average common shares outstanding – basic		118,109,663				114,364,180				116,731,406				110,695,266
Weighted average common shares outstanding – diluted		124,831,553				124,142,657				124,686,067				110,695,266

^(j) Any slight variations in totals due to rounding.

Privia Health Group, Inc. Condensed Consolidated Balance Sheets(k) (in thousands)
	December 31, 2023				December 31, 2022
Assets	(unaudited)
Current assets:
Cash and cash equivalents	$	389,511			$	347,992
Accounts receivable		290,768				189,604
Prepaid expenses and other current assets		20,525				14,366
Total current assets		700,804				551,962
Non-current assets:
Property and equipment, net		2,325				3,386
Right-of-use asset		6,612				8,089
Intangible assets, net		107,630				57,387
Goodwill		138,749				126,938
Deferred tax asset		35,200				40,368
Other non-current assets		8,580				4,683
Total non-current assets		299,096				240,851
Total assets	$	999,900			$	792,813
Liabilities and stockholders’ equity
Current liabilities:
Accounts payable and accrued expenses	$	57,831			$	52,837
Provider liability		326,078				208,424
Operating lease liabilities, current		3,043				3,013
Total current liabilities		386,952				264,274
Non-current liabilities:
Operating lease liabilities, non-current		5,246				8,490
Other non-current liabilities		313				1,000
Total non-current liabilities		5,559				9,490
Total liabilities		392,511				273,764
Commitments and contingencies
Stockholders’ equity:
Common stock		1,182				1,148
Additional paid-in capital		753,869				714,639
Accumulated deficit		(193,614	)			(216,693	)
Total Privia Health Group, Inc. stockholders’ equity		561,437				499,094
Non-controlling interest		45,952				19,955
Total stockholders’ equity		607,389				519,049
Total liabilities and stockholders’ equity	$	999,900			$	792,813

^(k) Any slight variations in totals are due to rounding.

Privia Health Group, Inc. Condensed Consolidated Statements of Cash Flows(l) (in thousands)
	For the Years Ended December 31,
	2023				2022
	(unaudited)
Cash flows from operating activities
Net income (loss)	$	21,028			$	(12,064	)
Adjustments to reconcile loss to net cash provided by operating activities:
Depreciation		1,174				1,220
Amortization of intangibles		5,359				3,351
Amortization of debt issuance costs		—				687
Stock-based compensation		37,098				67,359
Deferred tax expense (benefit)		7,465				(7,004	)
Changes in asset and liabilities:
Accounts receivable		(96,877	)			(72,202	)
Prepaid expenses and other current assets		(6,159	)			(5,669	)
Other non-current assets and right-of-use asset		(2,418	)			1,383
Accounts payable and accrued expenses		4,994				6,852
Provider liability		113,367				67,716
Operating lease liabilities		(3,214	)			(2,433	)
Other long-term liabilities		(1,032	)			(2,000	)
Net cash provided by operating activities		80,785				47,196
Cash flows from investing activities
Purchases of property and equipment		(113	)			(104	)
Business acquisitions, net of cash acquired		(42,858	)			—
Net cash used in investing activities		(42,971	)			(104	)
Cash flows from financing activities
Repurchase of non-controlling interest		(5,694	)			—
Proceeds from non-controlling interest		659				125
Repayment of note payable		—				(33,250	)
Proceeds from exercised stock options		8,740				13,448
Net cash provided by (used in) financing activities		3,705				(19,677	)
Net increase in cash and cash equivalents		41,519				27,415
Cash and cash equivalents at beginning of period		347,992				320,577
Cash and cash equivalents at end of period	$	389,511			$	347,992
Supplemental disclosure of cash flow information:
Interest paid	$	40			$	713
Income taxes paid	$	1,040			$	307

^(l) Any slight variations in totals are due to rounding.

Additional Financial Information

Revenues disaggregated by source:

	For the Three Months Ended December 31,								For the Years Ended December 31,
(Dollars in Thousands)	2023				2022				2023				2022
FFS-patient care	$	272,343			$	231,624			$	976,688			$	869,165
FFS-administrative services		29,741				23,018				113,154				94,929
Capitated revenue		85,248				57,687				338,729				218,463
Shared savings		39,838				42,319				170,143				132,615
Care management fees (PMPM)		10,615				8,023				50,519				35,541
Other revenue		3,043				1,754				8,504				5,947
Total Revenue	$	440,828			$	364,425			$	1,657,737			$	1,356,660

The Company’s liabilities for unpaid medical claims under at-risk capitation arrangements:

		December 31,
(Dollars in Thousands)		2023				2022
Balance, beginning of period		$	28,617			$	—
Incurred health care costs
Current year			334,383				218,199
Prior years			2,436				—
Total claims incurred		$	336,819			$	218,199
Claims Paid
Current year		$	(270,810	)		$	(189,582	)
Prior years			(27,488	)			—
Total claims paid		$	(298,298	)		$	(189,582	)
Balance, end of period		$	67,138			$	28,617

Key Metrics and Non-GAAP Financial Measures

Privia Health reviews a number of operating and financial metrics, including the following key metrics and non-GAAP financial measures, to evaluate the Company’s business, measure performance, identify trends affecting the Company’s business, formulate business plans, and make strategic decisions.

Key Metrics^(m)

		For the Three Months Ended December 31,								For the Years Ended December 31,
(unaudited; $ in millions)		2023				2022				2023				2022
Implemented Providers(n)			4,305				3,606				4,305				3,606
Attributed Lives(o)			1,120,000				856,000				1,120,000				856,000
Practice Collections(p)		$	756.6			$	634.8			$	2,839.0			$	2,424.1
(m)Any slight variations in totals are due to rounding.
(n)Implemented Providers is defined as the total of all service professionals on Privia Health’s platform at the end of a given period who are credentialed by Privia Health and billed for medical services, in both Owned and Non-Owned Medical Groups during that period.
(o)Attributed Lives are defined as any patient that a payer deems attributed to Privia to deliver care as part of a value-based care arrangement through a provider of primary care services as of the end of a particular period.
(p)Practice Collections are defined as the total collections from all practices in all markets and all sources of reimbursement that the Company receives for delivering care and providing Privia Health’s platform and associated services. Practice Collections differ from revenue by including collections from Non-Owned Medical Groups.

Non-GAAP Financial Measures ^(q)(r)

		For the Three Months Ended December 31,								For the Years Ended December 31,
(unaudited; $ in thousands)		2023				2022				2023				2022
Care Margin		$	91,450			$	80,056			$	359,164			$	305,620
Platform Contribution		$	42,282			$	39,089			$	173,481			$	148,540
Platform Contribution Margin			46.2	%			48.8	%			48.3	%			48.6	%
Adjusted EBITDA		$	17,279			$	14,265			$	72,228			$	60,852
Adjusted EBITDA Margin			18.9	%			17.8	%			20.1	%			19.9	%
(q)In addition to results reported in accordance with GAAP, Privia Health discloses Care Margin, Platform Contribution, Platform Contribution margin, Adjusted EBITDA and Adjusted EBITDA margin, which are non-GAAP financial measures. Each are defined as follows: Care Margin is Gross Profit excluding amortization of intangible assets. Platform Contribution is Gross Profit, excluding amortization of intangible assets, less Cost of platform and excluding stock-based compensation expense included in Cost of platform. Platform Contribution margin is Platform Contribution divided by Care Margin. Adjusted EBITDA is net income (loss) attributable to Privia Health Group, Inc. shareholders and subsidiaries excluding non-controlling interests, provision for (benefit from) income taxes, interest income, interest expense, depreciation and amortization, stock-based compensation, employer taxes on equity vesting/exercises, severance charges and other nonrecurring expenses. Adjusted EBITDA Margin is Adjusted EBITDA divided by Care Margin.
(r)Any slight variations in totals are due to rounding.

Reconciliation of Gross Profit to Care Margin^(s)

		For the Three Months Ended December 31,								For the Years Ended December 31,
(unaudited; $ in thousands)		2023				2022				2023				2022
Revenue		$	440,828			$	364,424			$	1,657,737			$	1,356,660
Provider expense			(349,378	)			(284,368	)			(1,298,573	)			(1,051,040	)
Amortization of intangible assets			(1,477	)			(842	)			(5,359	)			(3,351	)
Gross Profit		$	89,973			$	79,214			$	353,805			$	302,269
Amortization of intangible assets			1,477				842				5,359				3,351
Care margin		$	91,450			$	80,056			$	359,164			$	305,620
(s)Any slight variations in totals are due to rounding.

Reconciliation of Gross Profit to Platform Contribution^(t)

		For the Three Months Ended December 31,								For the Years Ended December 31,
(unaudited; $ in thousands)		2023				2022				2023				2022
Revenue		$	440,828			$	364,424			$	1,657,737			$	1,356,660
Provider expense			(349,378	)			(284,368	)			(1,298,573	)			(1,051,040	)
Amortization of intangible assets			(1,477	)			(842	)			(5,359	)			(3,351	)
Gross Profit			89,973				79,214				353,805				302,269
Amortization of intangible assets			1,477				842				5,359				3,351
Cost of platform			(52,409	)			(43,343	)			(197,663	)			(170,838	)
Stock-based compensation(u)			3,241				2,376				11,980				13,758
Platform Contribution		$	42,282			$	39,089			$	173,481			$	148,540
(t)Any slight variations in totals are due to rounding.
(u)Amount represents stock-based compensation expense included under Cost of Platform.

Reconciliation of Net Income (Loss) to Adjusted EBITDA^(v)

		For the Three Months Ended December 31,								For the Years Ended December 31,
(unaudited; $ in thousands)		2023				2022				2023				2022
Net income (loss)		$	2,838			$	17,776			$	23,079			$	(8,585	)
Net (loss) attributable to non-controlling interests			(514	)			(928	)			(2,051	)			(3,479	)
Provision for (benefit from) income taxes			1,944				(13,447	)			7,993				(6,516	)
Interest expense			(2,848	)			(1,152	)			(8,372	)			(542	)
Depreciation and amortization			1,772				1,135				6,533				4,571
Stock-based compensation			11,669				9,175				37,098				67,359
Other expenses(w)			2,418				1,706				7,948				8,044
Adjusted EBITDA		$	17,279			$	14,265			$	72,228			$	60,852
(v)Any slight variations in totals are due to rounding.
(w)Other expenses include employer taxes on equity vesting/exercises, legal, severance and certain non-recurring costs. Employer taxes on equity vesting/exercises of $1.6 million and $3.2 million were recorded for the years ended December 31, 2023 and 2022, respectively.

Reconciliation of Net Income (Loss) to Adjusted Net Income and Adjusted Net Income Per Share^(x)

	For the Three Months Ended December 31,								For the Years Ended December 31,
(unaudited; $ in thousands)	2023				2022				2023				2022
Net income (loss)	$	2,838			$	17,776			$	23,079			$	(8,585	)
Stock-based compensation		11,669				9,175				37,098				67,359
Intangible amortization expense		1,477				842				5,359				3,351
Provision for (benefit from) income tax		1,944				(13,447	)			7,993				(6,516	)
Other expenses(y)		2,418				1,706				7,948				8,044
Adjusted net income attributable to Privia Health Group, Inc.	$	20,346			$	16,052			$	81,477			$	63,653
Adjusted net income per share attributable to Privia Health Group, Inc. stockholders – basic	$	0.16			$	0.14			$	0.69			$	0.58
Adjusted net income per share attributable to Privia Health Group, Inc. stockholders – diluted	$	0.15			$	0.13			$	0.64			$	0.52
Weighted average common shares outstanding – basic		118,109,663				114,364,180				116,731,406				110,695,266
Weighted average common shares outstanding – diluted		124,924,442				124,142,657				125,084,821				122,952,853
(x)Any slight variations in totals due to rounding.
(y)Other expenses include employer taxes on equity vesting/exercises, legal, severance and certain non-recurring costs. Employer taxes on equity vesting/exercises of $1.6 million and $3.2 million were recorded for the years ended December 31, 2023 and 2022, respectively.