Concentra Group Holdings Parent, Inc. ("Concentra," the "Company," "we," "us," or "our") (NYSE:CON), the nation's largest provider of occupational health services, today announced results for its second quarter ended June 30, 2025, the declaration of a cash dividend, and raised guidance for FY 2025.

"Concentra delivered strong results in the second quarter, building on our solid start to 2025," said Keith Newton, Chief Executive Officer of Concentra. "Our results reflected strength across several key measures, including growth in patient visits, rate, revenue, and Adjusted EBITDA. We are well-positioned for continued momentum driven by the disciplined execution of our strategy by our outstanding colleagues."

Matt DiCanio, Concentra's President and Chief Financial Officer, added, "We are progressing well on the integration of our recent acquisitions of Nova Medical Centers and Pivot Onsite Innovations, enabling Concentra to deliver our high-quality workplace health services from over 1,000 combined occupational health center and onsite health clinic locations across the country. In addition to our organic visit growth, these acquisitions and our broader development efforts will contribute to Concentra's performance through increased top line growth and operational efficiencies."

Second Quarter 2025 Highlights

Revenue of $550.8 million, an increase of 15.2% from $477.9 million in Q2 2024
Net income of $46.2 million, net income attributable to the Company of $44.6 million, and Adjusted Net Income Attributable to the Company of $47.7 million in Q2 2025
Earnings per share of $0.35 and Adjusted Earnings per Share of $0.37 in Q2 2025
Adjusted EBITDA of $115.0 million, an increase of 13.2% from $101.6 million in Q2 2024
Cash balance of $73.9 million and net leverage of 3.8x at the end of Q2 2025
Patient Visits of 3,520,320, or 55,005 Visits per Day in the quarter, an increase in Visits per Day of 9.5% from Q2 2024
Revenue per Visit of $145.92, an increase of 4.4% from $139.81 in Q2 2024
Closed on the acquisition of Pivot Onsite Innovations on June 1^st
Total occupational health centers of 628, compared to 547 at the end of Q2 2024
Total onsite health clinics of 406, compared to 154 at the end of Q2 2024
More than 1,000 total locations, serving approximately 215,000 employer customers
Announced the appointment of Brigid Bonner and Vipin Gopal to our board of directors

Second Quarter 2025 Financial Overview

For the second quarter ended June 30, 2025, revenue increased 15.2% to $550.8 million, compared to $477.9 million for the same quarter, prior year. Income from operations increased 6.7% to $89.5 million for the second quarter ended June 30, 2025, compared to $83.9 million for the same quarter, prior year. Net income was $46.2 million, earnings per share was $0.35, and Adjusted Earnings per Share was $0.37 for the second quarter ended June 30, 2025 compared to net income of $53.1 million, earnings per share of $0.50 and Adjusted Earnings per Share of $0.49, for the same quarter, prior year. Net income decreased due to higher interest expense from the IPO recapitalization. Adjusted EBITDA increased 13.2% to $115.0 million for the second quarter ended June 30, 2025, compared to $101.6 million for the same quarter, prior year. The definition of Adjusted EBITDA and a reconciliation of net income to Adjusted EBITDA are presented in table X of this release. The definition of Adjusted Earnings per Share and a reconciliation of net income attributable to the Company and earnings per share on a fully diluted basis to Adjusted Net Income Attributable to the Company and Adjusted Earnings per Share on a fully diluted basis are presented in table XI of this release.

Year to Date June 30, 2025 Financial Overview

For the six months ended June 30, 2025, revenue increased 11.2% to $1,051.5 million, compared to $945.5 million for the same period, prior year. Income from operations increased 6.5% to $169.9 million for the six months ended June 30, 2025, compared to $159.4 million for the same period, prior year. Net income was $86.8 million, earnings per share was $0.65 and Adjusted Earnings per Share was $0.70 for the six months ended June 30, 2025, compared to net income of $103.3 million, earnings per share of $0.97, and Adjusted Earnings per Share of $0.98 for the same quarter, prior year. Adjusted EBITDA increased 10.1% to $217.7 million for the six months ended June 30, 2025, compared to $197.7 million for the same period, prior year. The definition of Adjusted EBITDA and a reconciliation of net income to Adjusted EBITDA are presented in table X of this release. The definition of Adjusted Earnings per Share and a reconciliation of net income attributable to the Company and earnings per share on a fully diluted basis to Adjusted Net Income Attributable to the Company and Adjusted Earnings per Share on a fully diluted basis are presented in table XI of this release.

Balance Sheet

As of June 30, 2025, our balance sheet reflected cash of $73.9 million, total debt of $1,665.9 million and total assets of $2,841.6 million. Concentra's net leverage ratio as of June 30, 2025 is 3.8x, which was in compliance with the financial covenant under our credit agreement. The Company is targeting a net leverage ratio of approximately 3.5x by the end of 2025 and less than 3.0x by the end of 2026.

Cash Flow

Cash flows provided by operating activities in the second quarter ended June 30, 2025 totaled $88.4 million compared to $70.4 million for the same quarter, prior year. The increase in year over year cash flow from operations is driven primarily by the higher income from operations and also due to the timing of payroll and other payables at quarter end. During the second quarter ended June 30, 2025, cash flow from investing activity resulted in cash used of $79.5 million, including capital expenditures of $25.2 million, with $7.4 million of one-time capital expenditures associated with our Nova integration and rebranding, and acquisition-related spend of $54.3 million. Cash flow from operations less cash flow from investing activity resulted in cash provided of $8.9 million for the quarter. Cash flow from financing activity generated $12.9 million for the quarter, resulting in an increase in cash of $21.8 million.

Pivot Onsite Innovations Acquisition Closing

Effective June 1, 2025, the Company acquired Onsite Innovations, LLC ("Pivot Onsite Innovations") for a purchase price of $54.4 million, subject to adjustment in accordance with the terms and conditions set forth in the equity purchase agreement.

Pivot Onsite Innovations operates over 240 onsite health clinics at employer locations in over 40 states, providing occupational health, wellness, prevention and performance services. The acquisition enabled the Company to expand to over 400 onsite health clinics at employer locations.

The transaction was financed using a combination of $35.0 million of available borrowing capacity under our existing Revolving Credit Facility and the remaining with cash on hand.

Dividend

On August 6, 2025, the Board of Directors declared a cash dividend of $0.0625 per share. The dividend will be payable August 28, 2025, to stockholders of record as of the close of business on August 21, 2025.

There is no assurance that future dividends will be declared. The declaration and payment of dividends in the future are at the discretion of the Board of Directors after taking into account various factors, including, but not limited to, the Company's financial condition, operating results, available cash and current and anticipated cash needs, the terms of indebtedness, and other factors the Board of Directors may deem to be relevant.

2025 Business Outlook

Concentra raised its financial guidance for 2025. We now expect to deliver the following results:

Revenue in the range of $2.13 billion to $2.16 billion
Adjusted EBITDA in the range of $420 million to $430 million
Capital expenditures in the range of $80 million to $90 million (no change)
Net leverage ratio of approximately 3.5x (no change)

A reconciliation of full year 2025 Adjusted EBITDA expectations to net income is presented in table XII of this release.

Company Overview

Concentra is the largest provider of occupational health services in the United States by number of locations, with the mission of improving the health of America's workforce, one patient at a time. Our approximately 13,000 colleagues and affiliated physicians and clinicians support the delivery of an extensive suite of services, including occupational and consumer health services and other direct-to-employer care. We support the care of over 50,000 patients each day on average across 47 states at our 628 occupational health centers, 406 onsite health clinics at employer worksites, and Concentra Telemed as of June 30, 2025.

Conference Call

Concentra will host a conference call regarding its second quarter financial results and business outlook on Friday August 8, 2025, at 9 a.m. Eastern Time. The conference call will be a live webcast and can be accessed via this Earnings Call Webcast Link or via Concentra's website at https://ir.concentra.com. A replay of the webcast will be available shortly after the call at the same locations.

Participants may join the audio-only version of the webcast or participate in the question-and-answer session by calling:

Toll Free: 888-506-0062

International: 973-528-0011

Participant Access: All dial-in participants should ask to join the Concentra call.

Certain statements contained herein that are not descriptions of historical facts are "forward-looking" statements (as such term is defined in the Private Securities Litigation Reform Act of 1995), including statements related to Concentra's 2025 and long-term business outlook. Because such statements include risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements due to factors including the following:

The frequency of work-related injuries and illnesses;
The adverse changes to our relationships with employer customers, third-party payors, workers' compensation provider networks or employer services networks;
Changes to regulations, new interpretations of existing regulations, or violations of regulations;
State fee schedule changes undertaken by state workers' compensation boards or commissions and other third-party payors;
Our ability to realize reimbursement increases at rates sufficient to keep pace with the inflation of our costs;
Labor shortages, increased employee turnover or costs, and union activity could significantly increase our operating costs;
Our ability to compete effectively with other occupational health centers, onsite health clinics at employer worksites, and healthcare providers;
A security breach of our, or our third-party vendors', information technology systems which may cause a violation of HIPAA and subject us to potential legal and reputational harm;
Negative publicity which can result in increased governmental and regulatory scrutiny and possibly adverse regulatory changes;
Significant legal actions could subject us to substantial uninsured liabilities;
Litigation and other legal and regulatory proceedings in the course of our business that could adversely affect our business and financial statements;
Insurance coverage may not be sufficient to cover losses we may incur;
Acquisitions may use significant resources, may be unsuccessful, and could expose us to unforeseen liabilities;
Our exposure to additional risk due to our reliance on third parties in many aspects of our business;
Compliance with applicable laws regarding the corporate practice of medicine and therapy and fee-splitting;
Our facilities are subject to extensive federal and state laws and regulations relating to the privacy of individually identifiable information;
Compliance with applicable data interoperability and information blocking rule;
Facility licensure requirements in some states are costly and time-consuming, limiting or delaying our operations;
Our ability to adequately protect and enforce our intellectual property and other proprietary rights;
Adverse economic conditions in the U.S. or globally;
Any negative impact on the global economy and capital markets resulting from other geopolitical tensions;
The impact of impairment of our goodwill and other intangible assets;
Our ability to maintain satisfactory credit ratings;
The effects of the Separation on our business;
Our ability to achieve the expected benefits of and successfully execute the Separation and related transactions;
Restrictions on our business, potential tax and indemnification liabilities and substantial charges in connection with the Separation and related transactions;
The negative impact of public threats such as a global pandemic or widespread outbreak of an infectious disease similar to the COVID-19 pandemic;
The loss of key members of our management team;
Our ability to attract and retain talented, highly skilled employees and a diverse workforce, and on the succession of our senior management;
Climate change, or legal, regulatory or market measures to address climate change;
Increasing scrutiny and rapidly evolving expectations from stakeholders regarding ESG matters;
Changes in tax laws or exposures to additional tax liabilities; and
Changes to United States tariff and import/export regulations and the impact on global economic conditions may have a negative effect on our business, financial condition and results of operations.

Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the SEC, we are under no obligation to publicly update or revise any forward-looking statements, whether as a result of any new information, future events, or otherwise. You should not place undue reliance on our forward-looking statements. Although we believe that the expectations reflected in forward-looking statements are reasonable, we cannot guarantee future results or performance.




I. Condensed Consolidated Statements of Operations For the Second Quarter Ended June 30, 2025 and 2024 (In thousands, except per share amounts, unaudited)

	Three Months Ended June 30,
		2025			2024		% Change
Revenue	$	550,785		$	477,915		15.2	%
Costs and expenses:
Cost of services, exclusive of depreciation and amortization		389,334			339,273		14.8
General and administrative, exclusive of depreciation and amortization⁽¹⁾		52,931			36,828		43.7
Depreciation and amortization		18,998			17,870		6.3
Total costs and expenses		461,263			393,971		17.1
Other operating income		20			—		N/M
Income from operations		89,542			83,944		6.7
Other income and expense:
Equity in losses of unconsolidated subsidiaries		—			(3,676	)	N/M
Interest (expense) income		(28,193	)		205		N/M
Interest expense on related party debt		—			(9,318	)	N/M
Income before income taxes		61,349			71,155		(13.8	)
Income tax expense		15,155			18,096		(16.3	)
Net income		46,194			53,059		(12.9	)
Less: net income attributable to non-controlling interests		1,634			1,322		23.6
Net income attributable to the Company	$	44,560		$	51,737		(13.9	)%
Basic and diluted earnings per common share:⁽²⁾	$	0.35		$	0.50

_____________________________________________
(1)	Includes transition services agreement fees of $3.5 million for the three months ended June 30, 2025, and shared service fees from a related party of $3.8 million for the three months ended June 30, 2024.
(2)	Refer to table III for calculation of earnings per common share.
N/M	Not meaningful





II. Condensed Consolidated Statements of Operations For the Six Months Ended June 30, 2025 and 2024 (In thousands, except per share amounts, unaudited)

	Six Months Ended June 30,
		2025			2024		% Change
Revenue	$	1,051,537		$	945,513		11.2	%
Costs and expenses:
Cost of services, exclusive of depreciation and amortization		746,435			676,263		10.4
General and administrative, exclusive of depreciation and amortization⁽¹⁾		99,644			73,737		35.1
Depreciation and amortization		35,617			36,355		(2.0	)
Total costs and expenses		881,696			786,355		12.1
Other operating income		20			284		(93.0	)
Income from operations		169,861			159,442		6.5
Other income and expense:
Loss on early retirement of debt		(875	)		—		N/M
Equity in losses of unconsolidated subsidiaries		—			(3,676	)	N/M
Interest (expense) income		(53,741	)		94		N/M
Interest expense on related party debt		—			(19,289	)	N/M
Income before income taxes		115,245			136,571		(15.6	)
Income tax expense		28,409			33,233		(14.5	)
Net income		86,836			103,338		(16.0	)
Less: net income attributable to non-controlling interests		3,365			2,645		27.2
Net income attributable to the Company	$	83,471		$	100,693		(17.1	)%
Basic and diluted earnings per common share⁽²⁾	$	0.65		$	0.97

_____________________________________________
(1)	Includes transition services agreement fees of $7.2 million for the six months ended June 30, 2025, and shared service fees from a related party of $7.7 million for the six months ended June 30, 2024.
(2)	Refer to table III for calculation of earnings per common share.
N/M	Not meaningful





III. Earnings per Share For the Three and Six Months Ended June 30, 2025 and 2024 (In thousands, except per share amounts, unaudited)

As of June 30, 2025, the Company's capital structure consists of common stock and unvested restricted stock. To calculate earnings per share ("EPS") for the three and six months ended June 30, 2025, the Company applied the two-class method because its unvested restricted shares were participating securities.

As of June 30, 2024, the Company's capital structure consists of common stock. There were no participating shares or securities outstanding during the three and six months ended June 30, 2024.

The following table sets forth the net income attributable to the Company, its shares, and its participating shares:

	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025		2024
Net income	$	46,194	$	53,059	$	86,836	$	103,338
Less: net income attributable to non-controlling interests		1,634		1,322		3,365		2,645
Net income attributable to the Company		44,560		51,737		83,471		100,693
Less: distributed and undistributed net income attributable to participating securities		530		—		985		—
Distributed and undistributed net income attributable to common shares	$	44,030	$	51,737	$	82,486	$	100,693


The following table sets forth the computation of EPS. The Company applied the two-class method for the three and six months ended June 30, 2025.

	Three Months Ended June 30, 2025					Three Months Ended June 30, 2024
	Net Income Attributable to the Company		Shares⁽¹⁾	Basic and Diluted EPS		Net Income Attributable to the Company		Shares⁽¹⁾	Basic and Diluted EPS
Common shares	$	44,030	126,647	$	0.35	$	51,737	104,094	$	0.50
Participating securities		530	1,524	$	0.35		—	—	$	—
Total Company	$	44,560	128,171	$	0.35	$	51,737	104,094	$	0.50


	Six Months Ended June 30, 2025					Six Months Ended June 30, 2024
	Net Income Attributable to the Company		Shares⁽¹⁾	Basic and Diluted EPS		Net Income Attributable to the Company		Shares⁽¹⁾	Basic and Diluted EPS
Common shares	$	82,486	126,647	$	0.65	$	100,693	104,094	$	0.97
Participating securities		985	1,512	$	0.65		—	—	$	—
Total Company	$	83,471	128,159	$	0.65	$	100,693	104,094	$	0.97

_____________________________________________
(1)	Represents the weighted average shares outstanding during the period.





IV. Condensed Consolidated Balance Sheets (In thousands, unaudited)

	June 30, 2025			December 31, 2024
ASSETS
Current assets:
Cash	$	73,872		$	183,255
Accounts receivable		271,752			217,719
Prepaid income taxes		5,280			1,544
Other current assets		44,263			34,689
Total current assets		395,167			437,207
Operating lease right-of-use assets		473,334			435,595
Property and equipment, net		220,278			197,930
Goodwill		1,480,653			1,234,707
Other Identifiable intangible assets, net		257,261			204,725
Other assets		14,891			11,000
Total assets	$	2,841,584		$	2,521,164
LIABILITIES AND EQUITY
Current liabilities:
Current operating lease liabilities	$	83,279		$	75,442
Current portion of long-term debt and notes payable		13,921			10,093
Accounts payable		38,877			19,752
Accrued and other liabilities		198,992			201,899
Total current liabilities		335,069			307,186
Non-current operating lease liabilities		430,439			396,914
Long-term debt, net of current portion		1,652,003			1,468,917
Non-current deferred tax liability		24,362			25,380
Other non-current liabilities		32,331			24,043
Total liabilities		2,474,204			2,222,440
Redeemable non-controlling interests		19,560			18,013
Stockholders' equity:
Common stock, $0.01 par value, 700,000,000 shares authorized, 128,170,952 and 128,125,952 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively		1,282			1,281
Capital in excess of par		265,390			260,837
Retained earnings		79,827			13,553
Accumulated other comprehensive loss		(3,863	)		—
Total stockholders' equity		342,636			275,671
Non-controlling interests		5,184			5,040
Total equity		347,820			280,711
Total liabilities and equity	$	2,841,584		$	2,521,164





V. Condensed Consolidated Statements of Cash Flows For the Three Months Ended June 30, 2025 and 2024 (In thousands, unaudited)

	Three Months Ended June 30,
		2025			2024
Operating activities
Net income	$	46,194		$	53,059
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		18,998			17,870
Equity in losses of unconsolidated subsidiaries		—			3,676
Loss (gain) on sale of assets		1			(1	)
Stock compensation expense		2,285			166
Amortization of debt discount and issuance costs		995			—
Deferred income taxes		(1,177	)		903
Other		1,096			47
Changes in operating assets and liabilities, net of effects of business combinations:
Accounts receivable		(5,106	)		676
Other current assets		(5,028	)		8,539
Other assets		1,401			(4,939	)
Accounts payable and accrued liabilities		28,720			(9,563	)
Net cash provided by operating activities		88,379			70,433
Investing activities
Business combinations, net of cash acquired		(54,282	)		—
Purchases of property and equipment		(25,226	)		(15,263	)
Proceeds from sale of assets		—			1
Net cash used in investing activities		(79,508	)		(15,262	)
Financing activities
Borrowings on revolving facilities		35,000			—
Payments on related party revolving promissory note		—			(50,000	)
Payments on term loans		(2,375	)		—
Borrowings of other debt		107			—
Principal payments on other debt		(1,810	)		(2,102	)
Dividends paid to common stockholders		(16,021	)		—
Distributions to and purchases of non-controlling interests		(2,009	)		(1,100	)
Distribution to Select		—			(852	)
Net cash provided by (used in) financing activities		12,892			(54,054	)
Net increase in cash and cash equivalents		21,763			1,117
Cash and cash equivalents at beginning of period		52,109			49,552
Cash and cash equivalents at end of period	$	73,872		$	50,669
Supplemental information
Cash paid for interest	$	16,295		$	9,554
Cash paid for taxes	$	35,616		$	33,975





VI. Condensed Consolidated Statements of Cash Flows For the Six Months Ended June 30, 2025 and 2024 (In thousands, unaudited)

	Six Months Ended June 30,
		2025			2024
Operating activities
Net income	$	86,836		$	103,338
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization		35,617			36,355
Equity in losses of unconsolidated subsidiaries		—			3,676
Loss on extinguishment of debt		51			—
Loss on sale of assets		—			42
Stock compensation expense		4,554			332
Amortization of debt discount and issuance costs		1,971			—
Deferred income taxes		(2,205	)		(1,618	)
Other		1,107			59
Changes in operating assets and liabilities, net of effects of business combinations:
Accounts receivable		(26,251	)		(12,829	)
Other current assets		(7,781	)		1,224
Other assets		2,303			(4,217	)
Accounts payable and accrued liabilities		3,876			(11,307	)
Net cash provided by operating activities		100,078			115,055
Investing activities
Business combinations, net of cash acquired		(333,300	)		(5,144	)
Purchases of property and equipment		(40,958	)		(32,494	)
Proceeds from sale of assets		1			23
Net cash used in investing activities		(374,257	)		(37,615	)
Financing activities
Borrowings on revolving facilities		85,000			—
Borrowings from related party revolving promissory note		—			10,000
Payments on related party revolving promissory note		—			(60,000	)
Proceeds from term loans, net of issuance costs		948,848			—
Payments on term loans		(850,250	)		—
Borrowings of other debt		6,575			6,618
Principal payments on other debt		(6,505	)		(4,378	)
Dividends paid to common stockholders		(16,021	)		—
Distributions to and purchases of non-controlling interests		(2,851	)		(2,643	)
Distribution to Select		—			(7,742	)
Net cash provided by (used in) financing activities		164,796			(58,145	)
Net (decrease) increase in cash		(109,383	)		19,295
Cash at beginning of period		183,255			31,374
Cash at end of period	$	73,872		$	50,669
Supplemental information
Cash paid for interest	$	54,432		$	19,512
Cash paid for taxes	$	35,568		$	34,009





VII. Disaggregated Revenue For the Three and Six Months Ended June 30, 2025 and 2024 (In thousands, unaudited)

The following table disaggregates the Company's revenue for the three and six months ended June 30, 2025 and 2024:

	Three Months Ended June 30,				Six Months Ended June 30,
	2025		2024		2025		2024
Occupational health centers:
Workers' compensation	$	332,191	$	288,405	$	634,298	$	568,271
Employer services		174,318		153,305		334,458		304,040
Consumer health		7,177		7,669		15,788		15,995
Other occupational health center revenue		2,452		1,861		4,516		4,006
Total occupational health center revenue		516,138		451,240		989,060		892,312
Onsite health clinics		22,569		15,539		39,119		31,396
Other		12,078		11,136		23,358		21,805
Total revenue	$	550,785	$	477,915	$	1,051,537	$	945,513





VIII. Key Statistics For the Second Quarter Ended June 30, 2025 and 2024 (unaudited)

	Three Months Ended June 30,
	2025				2024
Facility Count
Number of occupational health centers—start of period		627			547
Number of occupational health centers acquired		—			—
Number of occupational health centers de novos		1			1
Number of occupational health centers closed/sold		—			(1	)
Number of occupational health centers—end of period		628			547
Number of onsite health clinics operated—end of period		406			154

The following table sets forth operating statistics for our occupational health centers operating segment for the periods presented:

	Three Months Ended June 30,
Number of patient visits	2025				2024		% Change
Workers' compensation		1,589,981			1,455,254		9.3	%
Employer services		1,877,383			1,702,399		10.3	%
Consumer health		52,956			56,602		(6.4	)%
Total		3,520,320			3,214,255		9.5	%

Visits per day volume
Workers' compensation		24,843			22,739		9.3	%
Employer services		29,334			26,600		10.3	%
Consumer health		827			884		(6.4	)%
Total		55,005	⁽³⁾		50,223		9.5	%

Revenue per visit⁽¹⁾
Workers' compensation	$	208.93		$	198.18		5.4	%
Employer services		92.85			90.05		3.1	%
Consumer health		135.52			135.49		—	%
Total	$	145.92		$	139.81		4.4	%

Business Days⁽²⁾		64			64

_____________________________________________
(1)	Represents the average amount of revenue recognized for each patient visit. Revenue per visit is calculated as total patient revenue divided by total patient visits. Revenue per visit as reported includes only the revenue and patient visits in our occupational health centers segment and does not include our onsite health clinics or other businesses segments.
(2)	Represents the number of days in which normal business operations were conducted during the periods presented.
(3)	Does not total due to rounding





IX. Key Statistics For the Six Months Ended June 30, 2025 and 2024 (unaudited)

	Six Months Ended June 30,
	2025				2024
Facility Count
Number of occupational health centers—start of period		552			544
Number of occupational health centers acquired		72			2
Number of occupational health centers de novos		4			2
Number of occupational health centers closed/sold		—			(1	)
Number of occupational health centers—end of period		628			547
Number of onsite health clinics operated—end of period		406			154

The following table sets forth operating statistics for our occupational health centers operating segment for the periods presented:
	Six Months Ended June 30,
	2025				2024		% Change
Number of patient visits
Workers' compensation		3,034,861			2,888,338		5.1	%
Employer services		3,573,795			3,361,690		6.3	%
Consumer health		116,032			119,882		(3.2	)%
Total		6,724,688			6,369,910		5.6	%

Visits per day volume
Workers' compensation		23,897			22,565		5.9	%
Employer services		28,140			26,263		7.1	%
Consumer health		914			937		(2.5	)%
Total		52,950	⁽³⁾		49,765		6.4	%

Revenue per visit⁽¹⁾
Workers' compensation	$	209.00		$	196.75		6.2	%
Employer services		93.59			90.44		3.5	%
Consumer health		136.06			133.42		2.0	%
Total	$	146.41		$	139.45		5.0	%

Business days⁽²⁾		127			128

_____________________________________________
(1)	Represents the average amount of revenue recognized for each patient visit. Revenue per visit is calculated as total patient revenue divided by total patient visits. Revenue per visit as reported includes only the revenue and patient visits in our occupational health centers segment and does not include our onsite health clinics or other businesses segments.
(2)	Represents the number of days in which normal business operations were conducted during the periods presented.
(3)	Does not total due to rounding.





X. Net Income to Adjusted EBITDA Reconciliation For the Three and Six Months Ended June 30, 2025 and 2024 (In thousands, unaudited)

Adjusted EBITDA and Adjusted EBITDA Margin are non-GAAP measures that we believe provide useful insight into the underlying performance of our business by excluding items that may obscure trends in our core operating results. These metrics are not intended to be substitutes for GAAP measures such as net income and may differ from similarly titled metrics supported by other companies. We use these non-GAAP measures internally for budgeting, forecasting, and evaluating performance. Investors should consider these measures in addition to, and not as a replacement for, GAAP results reported in our financial statements.

Adjusted EBITDA is a supplemental measure that we believe offers a clearer view of business performance by excluding items that do not reflect the core operations of the Company. We define adjusted EBITDA as net income before interest, income taxes, depreciation and amortization, stock-based compensation expense, acquisition related costs, gains or losses on early retirement of debt, separation transaction costs, gains or losses on the sale of businesses, and equity in earnings or losses from unconsolidated subsidiaries. Adjusted EBITDA Margin is calculated by dividing Adjusted EBITDA by total revenue. This margin helps assess the efficiency of our operations on a normalized basis.

The following table reconciles net income to Adjusted EBITDA and net income margin to Adjusted EBITDA margin and should be referenced when we discuss Adjusted EBITDA and Adjusted EBITDA margin.

	Three Months Ended June 30,									Six Months Ended June 30,
	2025				2024					2025				2024
	Amount		% of Revenue⁽²⁾		Amount			% of Revenue⁽²⁾		Amount		% of Revenue⁽²⁾		Amount			% of Revenue⁽²⁾
Reconciliation of Adjusted EBITDA:
Net income	$	46,194	8.4	%	$	53,059		11.1	%	$	86,836	8.3	%	$	103,338		10.9	%
Add (Subtract):
Income tax expense		15,155	2.8			18,096		3.8			28,409	2.7			33,233		3.5
Interest expense (income)		28,193	5.1			(205	)	0.0			53,741	5.1			(94	)	0.0
Interest expense on related party debt		—	—			9,318		1.9			—	—			19,289		2.0
Equity in losses of unconsolidated subsidiaries		—	—			3,676		0.8			—	—			3,676		0.4
Loss on early retirement of debt		—	—			—		—			875	0.1			—		—
Stock compensation expense		2,285	0.4			166		0.0			4,554	0.4			332		0.0
Depreciation and amortization		18,998	3.4			17,870		3.7			35,617	3.4			36,355		3.8
Separation transaction costs⁽¹⁾		1,360	0.2			(380	)	(0.1	)		1,675	0.2			1,613		0.2
Nova and Pivot Onsite Innovations acquisition costs		2,833	0.5			—		—			5,970	0.6			—		—
Adjusted EBITDA	$	115,018	20.9	%	$	101,600		21.3	%	$	217,677	20.7	%	$	197,742		20.9	%

_____________________________________________
(1)	Separation transaction costs represent non-recurring incremental consulting, legal, audit-related fees, system implementation, and software disposal costs incurred in connection with the Company's separation into a new, publicly traded company and are included within general and administrative expenses on the condensed consolidated statements of operations.
(2)	Does not total due to rounding.





XI. Reconciliation of Earnings per Share to Adjusted Earnings per Share For the Three and Six Months Ended June 30, 2025 and 2024 (In thousands, except per share amounts, unaudited)

Adjusted Net Income Attributable to the Company and Adjusted Earnings per Share are used by management to provide useful insight into the underlying performance of our business. Adjusted Net Income Attributable to the Company and Adjusted Earnings per Share are not measures of financial performance under U.S. GAAP and are not intended to be substitutes for U.S. GAAP measures such as net income or earnings per share. These metrics may differ from similarly titled metrics supported by other companies. Concentra believes that the presentation of Adjusted Net Income Attributable to the Company and Adjusted Earnings per Share are important to investors because they are reflective of the financial performance of Concentra's ongoing operations and provide better comparability of its results of operations between periods. Investors should consider these measures in addition to, and not as a replacement for, U.S. GAAP results reported in our financial statements.

We define Adjusted Net Income Attributable to the Company as net income attributable to the Company, excluding gain (loss) on early retirement of debt, separation transaction costs, acquisition costs, gain (loss) on sale of businesses, and other non-recurring costs not directly tied to operating performance, all on an after tax basis. We define Adjusted Earnings per Share as the Adjusted Net Income Attributable to the Company divided by the diluted weighted average shares outstanding.

The following table reconciles net income attributable to the Company and earnings per share on a fully diluted basis to Adjusted Net Income Attributable to the Company and Adjusted Earnings per Share on a fully diluted basis.

	Three Months Ended June 30,											Six Months Ended June 30,
		2025		Per Share				2024		Per Share⁽⁴⁾			2025		Per Share				2024		Per Share⁽⁴⁾
Reconciliation of Adjusted Net Income Attributable to the Company:⁽¹⁾
Net income attributable to the Company	$	44,560		$	0.35		$	51,737		$	0.50	$	83,471		$	0.65		$	100,693		$	0.97
Adjustments:
Loss on early retirement of debt		—			—			—			—		875			0.01			—			—
Separation transaction costs⁽²⁾		1,360			0.01			(380	)		0.00		1,675			0.01			1,613			0.02
Nova and Pivot Onsite Innovations acquisition costs		2,833			0.02			—			—		5,970			0.05			—			—
Total additions, net	$	4,193		$	0.03		$	(380	)	$	0.00	$	8,520		$	0.07		$	1,613		$	0.02
Less: tax effect of adjustments⁽³⁾		(1,036	)		(0.01	)		97			0.00		(2,100	)		(0.02	)		(392	)		0.00
Adjusted Net Income Attributable to the Company	$	47,717		$	0.37		$	51,454		$	0.49	$	89,891		$	0.70		$	101,914		$	0.98

Weighted average shares outstanding - diluted					128,171						104,094					128,159						104,094

_____________________________________________
(1)	As of June 30, 2025, we updated the schedule for all periods presented to include Net Income Attributable to the Company. Management believes this measure will provide an improved insight into the performance of our business.
(2)	Separation transaction costs represent non-recurring incremental consulting, legal, audit-related fees, system implementation, and software disposal costs incurred in connection with the Company's separation into a new, publicly traded company and are included within general and administrative expenses on the condensed consolidated statements of operations.
(3)	Tax impact is calculated using the annual effective tax rate, excluding discrete costs and benefits.
(4)	Does not total due to rounding.





XII. 2025 Net Income to Adjusted EBITDA Reconciliation Business Outlook for the Year Ending December 31, 2025 (In millions, unaudited)

The following is a reconciliation of full year 2025 Adjusted EBITDA expectations as computed at the low and high points of the range to the closest comparable GAAP financial measure. Refer to tables X for discussion of Concentra's use of Adjusted EBITDA in evaluating financial performance and for the definition of Adjusted EBITDA. Each item presented in the below table is an estimation of full year 2025 expectations.

	Range
	Low		High
Net income attributable to the Company	$	157	$	164
Net income attributable to non-controlling interests		6		7
Net income	$	163	$	171
Loss on early retirement of debt		1		1
Income tax expense		54		56
Interest expense		109		109
Income from operations		327		337
Stock compensation expense		10		10
Depreciation and amortization		74		74
Separation transaction costs		3		3
Nova and Pivot Onsite Innovations acquisition costs		6		6
Adjusted EBITDA	$	420	$	430

Adjusted Net Income Attributable to the Company⁽¹⁾	$	165	$	172

_____________________________________________
(1)	Represents net income attributable to the Company plus the tax effective adjustments for loss on early retirement of debt, separation transaction costs, and Nova and Pivot Onsite Innovations acquisition costs.

View source version on businesswire.com: https://www.businesswire.com/news/home/20250807931585/en/

Investor inquiries:

Bill Chapman

Vice President, Strategy & Investor Relations

972-725-6488

ir@concentra.com

Concentra Group Holdings Parent, Inc. Announces Results For Its Second Quarter Ended June 30, 2025, Cash Dividend, and Raised FY 2025 Guidance