Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

Teladoc Health, Inc. TDOC

· Healthcare · Services-Offices & Clinics of Doctors of Medicine

FY2025 10-K, filed 2026-02-26
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 4/5 core metrics

Flagged areas: Solvency & liquidity.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 2 filing risk checks flagged

    Flagged areas: Solvency & liquidity.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue was broadly stable

    Latest reported annual revenue changed -1.5% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +29.3 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $285M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
-1.5%
as of 2025-12-31
Latest annual operating margin
-10.4%
as of 2025-12-31
Free cash flow
$285M
as of 2025-12-31
ROIC snapshot
-15.4%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 11 rule-based checks flagged
  • Solvency & liquidity

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-26prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Access Fees Revenue$2.09B
    82.7%
    -5.6% yoy
  • Other$438M
    17.3%
    +23.6% yoy

Members sum to the consolidated $2.53B for this period.

By geography
Revenue
  • United States$2.07B
    81.9%
    -4.1% yoy
  • Outside the United States$458M
    18.1%
    +11.9% yoy

Members sum to the consolidated $2.53B for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-30prior period 2025-06-30 from the same filingView filing
  • Subscription Access Fees$474M
    78.1%
    -9.4% yoy
  • Other Revenue$133M
    21.9%
    +22.7% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 3,997 US-listed filers · 317 in Healthcare
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$2.5B
70thof 3,301
top third
76thof 291
top third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
-1.5%
25thof 3,137
bottom third
19thof 277
bottom third
Operating margin
operating income ÷ revenue
-10.4%
31stof 2,819
bottom third
44thof 280
middle third
Net margin
net income ÷ revenue
-7.9%
31stof 3,263
bottom third
48thof 290
middle third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
11.3%
69thof 2,679
top third
75thof 261
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
-14.5%
31stof 3,576
bottom third
47thof 291
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
3.2%
43rdof 2,895
middle third
51stof 272
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
28 days
75thof 2,398
top third
90thof 266
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-15.5%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
103.3%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
-
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 1 changed period
Line itemPeriodFirst reportedLatest filingChangeFilings
Depreciation and amortization
DepreciationDepletionAndAmortization
quarter 2020-03-31$11.2M
10-Q 2020-04-29
$9.71M
10-Q 2021-05-03
-13.5%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260730View filing
Business combinations · 3,474 characters as filed

Acquisitions Business Combinations On February 28, 2025, Teladoc Health acquired full ownership of Catapult Health, LLC (Catapult Health). Including the final closing adjustments, the Company paid $65.3 million, which is net of $0.1 million of cash acquired, of which $64.6 million was paid during the three months ended March 31, 2025. During the three months ended March 31, 2026, the Company paid an additional $2.8 million to settle its outstanding contingent consideration which was determined based on the achievement of specified targets. The acquisition of Catapult Health was accounted for as a business combination. Catapult Health is included as a component of the Companys Integrated Care reporting segment. The purchase price allocations for the Catapult Health acquisition include $12.7 million for identifiable intangible assets and $59.1 million for goodwill. The Company concluded that $9.4 million of the intangible and $43.2 million of the goodwill are tax deductible. Concurrent with the closing of the acquisition of Catapult Health in the three months ended March 31, 2025, the Company performed goodwill impairment tests on its Integrated Care reporting unit and determined that the carrying value of the reporting unit exceeded its fair value and, thus, recorded a full impairment of the $59.1 million of acquired goodwill. On August 8, 2025, Teladoc Health acquired full ownership of Telecare Australia Pty Ltd (Telecare). Including closing adjustments, the Company paid $16.

BusinessCombinationDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 9,832 characters as filed

Debt Outstanding Convertible Senior Notes At June 30, 2026, the Companys outstanding senior notes consisted of $1.0 billion aggregate principal amount of 1.25% convertible senior notes due 2027 (the 2027 Notes), issued on May 19, 2020 for net proceeds to the Company of $975.9 million after deducting offering costs of approximately $24.1 million. The following table presents certain terms of the 2027 Notes that were outstanding as of June 30, 2026: 2027 Notes Principal Amount Outstanding as of June 30, 2026 (in thousands) $ 1,000,000 Interest Rate Per Year 1.25 % Fair Value as of June 30, 2026 (in thousands) (1) $ 970,000 Fair Value as of December 31, 2025 (in thousands) (1) $ 950,000 Maturity Date June 1, 2027 Optional Redemption Date June 5, 2024 Conversion Date December 1, 2026 Conversion Rate Per $1,000 Principal Amount as of June 30, 2026 4.1258 Remaining Contractual Life as of June 30, 2026 0.9 years (1) The Company estimates the fair value of its 2027 Notes utilizing market quotations for debt that have quoted prices in active markets. Since the 2027 Notes do not trade on a daily basis in an active market, the fair value estimates are based on market observable inputs based on borrowing rates currently available for debt with similar terms and average maturities. The 2027 Notes would be classified as Level 2 within the fair value hierarchy, as defined in Note 2. Basis of Presentation and Principles of Consolidation. The 2027 Notes are unsecured obligations of the Compan

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 525 characters as filed

The following table presents the Companys revenues disaggregated by revenue source and geography (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Revenue by Type Access Fees $ 474,215 $ 523,703 $ 958,870 $ 1,049,439 Other 132,712 108,197 261,902 211,830 Total Revenue $ 606,927 $ 631,900 $ 1,220,772 $ 1,261,269 Revenue by Geography U.S. $ 487,360 $ 519,689 $ 978,865 $ 1,044,659 International 119,567 112,211 241,907 216,610 Total Revenue $ 606,927 $ 631,900 $ 1,220,772 $ 1,261,269

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Income taxes · 822 characters as filed

Provision for Income TaxesThe Company recorded income tax expense of $1.0 million and $4.0 million for the three and six months ended June 30, 2026, respectively, and income tax benefit of $7.8 million and $26.0 million for the same periods in 2025. The tax expense for the six months ended June 30, 2026 is primarily attributable to an increase in the valuation allowance of $19.3 million and a discrete tax expense related to the shortfall from stock-based compensation, offset by an ordinary tax benefit of $20.7 million. The income tax benefit for the six months ended June 30, 2025 resulted primarily from a discrete benefit of $20.1 million related to the completion of a research and development tax credit study and $11.1 million of acquisition related tax benefits, offset by ordinary tax expense of $5.0 million.

IncomeTaxDisclosureTextBlock

Legal matters · 9,280 characters as filed

Commitments and Contingencies Commitments The Company has contractual obligations to make future payments related to its outstanding convertible senior notes and its long-term operating leases. Legal Matters From time to time, Teladoc Health is involved in various litigation matters arising in the normal course of business, including the matters described below. The Company consults with legal counsel on those issues related to litigation and seeks input from other experts and advisors with respect to such matters. Estimating the probable losses or a range of probable losses resulting from litigation, government actions, and other legal proceedings is inherently difficult and requires an extensive degree of judgment, particularly where the matters involve indeterminate claims for monetary damages, may involve discretionary amounts, present novel legal theories, are in the early stages of the proceedings, or are subject to appeal. Whether any losses, damages, or remedies ultimately resulting from such matters could reasonably have a material effect on the Companys business, financial condition, results of operations, or cash flows will depend on a number of variables, including, for example, the timing and amount of such losses or damages (if any) and the structure and type of any such remedies. As of the date of these financial statements, Teladoc Healths management does not expect any litigation matter to have a material adverse impact on its business, financial condition, r

LegalMattersAndContingenciesTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 5,553 characters as filed

Recently Adopted Accounting Standards In July 2025, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) 2025-05, Measurement of Credit Losses for Accounts Receivable and Contract Assets. This new standard provides a practical expedient that all entities can use when estimating expected credit losses for current accounts receivable and current contract assets arising from transactions accounted for under Topic 606, Revenue from Contracts with Customers. The practical expedient allows companies to assume that current conditions as of the balance sheet date do not change for the remaining life of the asset when measuring credit losses. ASU 2025-05 was effective for annual periods beginning after December 15, 2025 and interim reporting periods within those annual reporting periods, with early adoption permitted. The adoption of this new ASU did not have an effect on the Companys financial statements. Recently Issued Accounting Standards In November 2024, the FASB issued ASU 2024-03, Income Statement-Reporting Comprehensive Income-Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses. ASU 2024-03 requires a public business entity (PBE) to disclose information in the notes to financial statements about purchases of inventory, employee compensation, depreciation, intangible asset amortization, and depletion for each income statement line item that contains those expenses. Entities would also have to dis

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Restructuring · 2,931 characters as filed

Restructuring Restructuring charges may include employee severance and related separation costs and lease related costs associated with office space reductions. Employee severance and related separation costs are recognized when a liability is incurred and the amount to be paid is both probable and reasonably estimated. The Company recorded $0.9 million of restructuring costs during the three months ended June 30, 2026, of which $0.6 million was related to employee transition, severance, employee benefits, and related costs and $0.3 million was related to costs associated with office space reductions. The Company recorded $12.9 million of restructuring costs during the six months ended June 30, 2026, of which $11.6 million was related to employee transition, severance, employee benefits, and related costs and $1.3 million was related to costs associated with office space reductions, including $0.2 million of right-of-use asset impairment charges. The Company recorded $5.7 million of restructuring costs during the three months ended June 30, 2025, of which $5.4 million was related to employee transition, severance, employee benefits, and related costs and $0.3 million was related to costs associated with office space reductions, including $0.1 million of right-of-use asset impairment charges. The Company recorded $10.0 million of restructuring costs during the six months ended June 30, 2025, of which $9.0 million was related to employee transition, severance, employee benefits

RestructuringAndRelatedActivitiesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue recognition · 3,874 characters as filed

Revenue, Deferred Revenue, and Deferred Device and Contract Costs The Company generates access fees from customers, which primarily consist of employers, health plans, hospitals and health systems, insurance and financial services companies (collectively Clients), as well as individual paying users, accessing the THMG Association professional provider network and the Company's therapy and other wellness platforms, hosted virtual care platform, and chronic care management platforms. Visit fee revenue is generated for general medical, expert medical service, virtual therapy, and other specialty visits, including for individuals utilizing insurance coverage to access the Uplift Association professional provider network, and is reported as a component of other revenue. Revenue associated with virtual care device equipment sales included with the Companys hosted virtual care platform is also reported in other revenue. The following table presents the Companys revenues disaggregated by revenue source and geography (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Revenue by Type Access Fees $ 474,215 $ 523,703 $ 958,870 $ 1,049,439 Other 132,712 108,197 261,902 211,830 Total Revenue $ 606,927 $ 631,900 $ 1,220,772 $ 1,261,269 Revenue by Geography U.S. $ 487,360 $ 519,689 $ 978,865 $ 1,044,659 International 119,567 112,211 241,907 216,610 Total Revenue $ 606,927 $ 631,900 $ 1,220,772 $ 1,261,269 Deferred Revenue Deferred revenue represents bil

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 7,104 characters as filed

Segments ASC Subtopic 280-10, Segment Reporting, establishes standards for reporting information about operating segments. Operating segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker (CODM) in deciding how to allocate resources and assess performance. The Companys Chief Executive Officer is the CODM and is responsible for reviewing financial information presented on a segment basis for purposes of making operating decisions and assessing financial performance. The CODM measures and evaluates segments based on segment operating revenues, segment expenses, and Adjusted EBITDA. The CODM reviews annual-operating-plan-to-actual variances for these measures on a regular basis to assess the performance of the segments and to make decisions about allocating resources. The Company does not include the following items in segment expenses and Adjusted EBITDA: provision for income taxes; interest income; interest expense; other expense (income), net; depreciation of property and equipment; amortization of intangible assets; restructuring costs; acquisition, integration, and transformation charges; goodwill impairment; and stock-based compensation. Although these amounts are excluded from segment Adjusted EBITDA, they are included in reported consolidated net loss and are included in the reconciliations that follow. The Companys computation of segment Adjusted EBITDA

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.