使用警語:中文譯文來源為 Google 翻譯,僅供參考,實際內容請以英文原文為主
Operator
Welcome to the Evolent earnings conference call for the fourth-quarter and year ended December 31, 2024. (Operator Instructions)
As a reminder, this conference call is being recorded. Your host for the call today from Evolent are Seth Blackley, Chief Executive Officer; and John Johnson, Chief Financial Officer. This call will be archived and available later this evening and for the next week via the webcast on the company's website in the section titled Investor Relations.
I will now hand the call to Seth Frank, Evolent's Vice President of Investor Relations.
Seth Frank - Investor Relations
Thank you, and good evening. This conference call will contain forward-looking statements under the US federal laws. These statements are subject to risks and uncertainties that could cause actual results to differ materially from historical experience or present expectations.
A description of some of the risks and uncertainties can be found in the company's reports that are filed with the Securities and Exchange Commission including cautionary statements included in our current and periodic filings. For additional information on the company's results and outlook, please refer to our fourth quarter press release issued earlier today.
Finally, as a reminder, reconciliations of non-GAAP measures discussed during today's call to the most direct comparable GAAP measures are available in the summary presentation available in the Investor Relations section of our website or in the company's press release issued today and posted on the Investor Relations website, ir.evolent.com, and the Form 8-K filed by the company with the SEC earlier today.
In addition to reconciliations, we provide details on the numbers and operating metrics for the quarter in both our press release and supplemental investor presentation.
And now I'll turn the call over to Evolent's CEO, Seth Blackley.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Thank you for joining us this evening. Earlier today, we released our earnings for the fourth quarter and full year 2024. We've also provided our financial outlook for 2025. Both our 2024 results and our 2025 outlook are consistent with our expectations, and we're happy with the progress we've made over the last three months.
To your view, we ended 2024 with revenue of $2.55 billion with growth of 30% versus 2023. Adjusted EBITDA of $160.5 million was within, but the low end of our guidance range provided in November impacted by continued elevation in oncology expenses in our performance suite.
Tonight, I will comment on our progress within our three pillars of stakeholder value creation of: one, growing the business organically; two, expanding our profitability; and three, allocating capital to increase shareholder value.
Then I'll update you on operational initiatives, which we believe will enhance our visibility into earnings, including in evolving our Performance Suite products. John will then go through the numbers for 2024 and our 2025 outlook, and we'll open it up for questions after that.
Beginning with the first pillar of strong organic growth, the 2025 outlook we established today guides to a growth rate of approximately 15% to 18% after adjusting for onetime contract conversions and revenue recognition impacts, which John will go through in detail. [Including] the announcements today, we have high visibility in achieving this range based on both contracted business and strength of our pipeline.
Now let's turn to the details of the revenue agreements and significant expansions we're announcing today. This quarter, we have two new revenue announcements to share: the first is a technology and services contract with a large health plan in New England, serving approximately 2 million members across multiple states.
This plan which is a legacy NIA customer renewed its relationship with Evolent and importantly, expanded our agreements include new members, geographies and lines of business, including Medicare Advantage. As part of the expansion, we also increased our scope of services and product offerings.
For 2025, we'll cover an additional 1.9 million tech and services product members across cardiology, MSK and imaging at typical PMPMs. Second, I want to highlight a large primary care practice in the Mid-Atlantic region that joined our complex care ACO for the MSSP performance year 2025.
This group came from another ACO, and so the competitive win continues to demonstrate the strength of our work in this area. The practice will be using our complex care services for over 15,000 MSSP patients, across 40 provider offices in their catchment area.
In terms of other highlights, our surgical management MSK offering had a strong growth quarter due to significant expansion with a large existing payer client in the Midwest and strong seasonal performance in the final quarter of the year.
The sales pipeline continues to be strong, and there are a number of deals we anticipate closing in the first half of the year, with a strong outlook for further geographic and specialty expansion with a number of long-standing clients as well as newer organizations for both tech and services and the performance suite. Early sales results from our adjusted performance suite model suggest they will be well positioned for what the market is demanding.
Finally, we're out of our client satisfaction and renewal results for 2024. Despite a challenging environment and a number of Performance Suite renegotiations, we had a 100% logo renewal rate for our top customers in 2024, which together represent more than 90% of our revenue.
Importantly, we recently extended our contract with Centene for an additional year. We believe this relationship extension represents the confidence and value that Centene sees in our partnership. The extension also includes several contract adjustments that will allow us to bring to bear important patient and physician-friendly automation initiatives to benefit our P&L in 2026 and beyond.
Turning to our second pillar of margin expansion. I want to update you on both the Performance Suite and the technology and service businesses. As noted on slide 5 of the presentation issued today, we set a goal in November to quickly renegotiate three Performance Suite contracts to cover the unusual escalation in cancer medical costs we experienced in 2024. In January, we disclosed two of three contracts are fully secured for over $100 million in earnings improvement through improved rates and moving one contract for the time being to the technology and services suite. Today, we're reporting that we have now also signed a third agreement.
Across all three agreements, we secured $115 million in projected adjusted EBITDA improvement compared to our Q4 exit run rate, higher than the total we previewed at an investor conference in January.
We believe the rate increases along with enhanced go-forward contractual protections, restores Evolent's oncology performance suite portfolio to profitability for 2025 and sets the table for additional margin expansion over time with approximately 300 basis points of additional margin maturation available on our current book of business. Consistent with our prior disclosures, we continue to forecast oncology cost increases in 2025 to be 12% at the midpoint of the range. As John will discuss later, we feel confident that this assumption creates a conservative starting point for 2025 guidance.
Regarding our Technology & Services business, we continue to invest in automation and efficiencies to drive increased margins and better patient experience. We have integrated the Machinify of assets acquired in 2024 into our platform, now rebranded Auth Intelligence. The platform is on track and is live in our first new test markets. Based on early returns of this and our other efficiency work, we are currently expecting to achieve an improvement in our direct costs exceeding $20 million annualized by the end of 2025, relative to our run rate coming into the year.
Longer term, we continue to expect the net value of these efforts will be over $50 million annually once fully ramped up. Importantly, we believe this is more than cost efficiency. This innovation fundamentally reflects faster and more effective service to physicians, health plans and patients that reinforces our strong position in the market. While meaningfully accretive to 2026 and beyond, we do expect net implementation costs for this AI-based automation work to be a drag on 2025 adjusted EBITDA of approximately $10 million and that onetime investment is reflected in our outlook today.
Finally, regarding our third pillar of efficient capital allocation, our priorities are unchanged, primarily investing in internal product development and reducing leverage. The executive team is highly focused in the near term on executing our growth objectives and accelerating operational excellence. Longer term, we expect M&A to be a component of our strategic growth plans as well.
Before I hand it to John to go through the numbers in detail, let me step back and highlight the bigger picture as we see it today. After tumultuous year in the health care industry in 2024, we believe Evolent enters 2025 in a position of strength. We have a solution to an important and growing problem-facing Americans. We have contractually improved our ability to forecast earnings with narrowed ranges for our Performance Suite business, and we're pursuing a clear shareholder value creation plan. The need for condition management in complex conditions like cancer and cardiovascular disease never been greater.
To give an example, in oncology, the United States is expected to see over 2 million new cancer cases this year, a record high, surpassing the 2 million mark for the first time. The growth in cases is due to increased diagnoses for many common cancers as well as the aging and growing population. Incredible advances in targeted therapies have contributed to significantly extended lifespan for many cancer patients. At the same time, the cost of these therapies can be staggering. For example, a year's worth of checkpoint inhibitor infusion can cost Medicare nearly $200,000.
For certain indications that therapy provides a clear benefit. For others, the science is less clear, instead resulting in patients wasting precious time, pursuing treatments that are unlikely to work. We believe that patients and physicians deserve access to the best clinical information that is available today and providing that information is core to our mission. We do believe Evolent provides a clinically driven model that supports treating physicians and their patients with these conditions, seeking to offer guidance through both our technology and physician peer-to-peer interactions.
In 2024, Evolent positions conducted over 240,000 peer-to-peer conversations to understand nuanced patient needs and to provide evidence-based guidance to treating physicians. That's close to 1,000 physician-to-physician touch points each day. Our team of over 350 physicians are able to review and analyze significant volumes of the latest, most relevant clinical evidence providing real-time clinical recommendations on an individualized basis. Our clinically focused approach, we believe, positions us well in a world of rapid scientific and technological advancement. This model also has outstanding results today.
We've demonstrated that our work often increases adherence to best evidenced by over 20% in key conditions. For example, in cancer care, we often see average adherence to our best evidence of approximately 65% before Evolent enters the market and above 80% after Evolent has engaged in that market for at least a year.
This improvement increases the quality of care for the patient and on average, reduces the cost to patients and payers. At the same time, event satisfaction scores from physicians and staff have historically been in the 80% range, demonstrating our ability to drive change through collaboration and clinical credibility. We pursue this aim guided by our values at Evolent. At the core of our values and our mission is to ensure that patients are receiving the same care we would want for our own family numbers.
In an era of national debt crisis and high annual health care premium increases hitting all Americans, we also believe that we have to be able to balance affordability on these complex treatments. For example, a recent study by the Blue Cross Blue Shield Association showed that removing work, similar to what Evolent does, for patients and physicians would cause immediate health care cost inflation of up to 10%. Because of this delicate tension, the need to manage health care affordability but do it through collaboration with physicians and with patients best interest first, we believe Evolent will be a durable growing and important part of the health care system for many years to come.
With that, let me turn it over to John, who will review the financial highlights and our 2025 outlook.
John Johnson - Chief Financial Officer
Thanks, Seth. Revenue in Q4 was $646.5 million across an average of 83.5 million product members. Our product membership was up by 4% year over year despite a 6% estimated headwind from Medicaid redeterminations.
Q4 adjusted gross margin of 11.9% represented steady state margins in our tech and services business, offset by a lower performance suite margin of 3% dominated by losses of negative 7% in our oncology book. Adjusted SG&A of $54.4 million was seasonally higher than Q3 and approximately $3 million lower than typical due to lower incentive accruals.
On the balance sheet, we ended the quarter with cash and equivalents of $104 million. Cash used in operations was $26.2 million, driven by working capital needs as we initiated reconciliations for certain loss-making performance suite contracts that have since been restructured.
Net leverage on 12/31 was 3.6 times. Note that our 2025 convertible notes due this October are now reflected as current in the accrued liabilities line. As planned, we borrowed our available credit facility at the end of January.
And adjusting for that transaction, cash on 12/31 would have been $300 million leaving significant available cash for liability management across 2025.
Our claims reserve ended the quarter at $318 million, modestly up from the Q3 balance despite lower performance fee revenue reflecting our conservative reserving approach. Prior year development in the quarter was minimal. Let's go to our 2025 outlook. We are projecting organic growth of 15% to 18% of the 2024 reported revenue results adjusted for onetime contractual updates, which we refer to as adjusted revenue and the accompanying presentation. These adjustments result from changes to three performance suite contracts: first, the conversion of one large oncology performance suite contract to technology and services as discussed in January; second, we are making changes to the contractual terms of two additional specialty performance fee contracts, one in complex care and one in advanced imaging.
We expect these changes will result in net revenue recognition for these two contracts as opposed to current gross revenue recognition. This will also have the effect of simplifying our Performance Suite revenue reporting to focus on our core of oncology and cardiology.
Importantly, neither our 2025 expected profitability nor our long-term margin expectations for these two contracts are impacted by these changes. And this revenue recognition change does not affect any oncology or cardiology contracts. We will continue to report these contracts in our performance suite as the bottom line opportunity is unchanged. As page 5 of the presentation shows these contracts are separate from the three Performance Suite renegotiations. And again, the own material impact from these changes will be on the revenue recognition front.
In total, across the one Performance Suite flipped to CMS, plus these two revenue recognition changes, these conversions represent a onetime reduction of approximately $765 million in revenue across three clients for an adjusted baseline of $1.79 billion.
Our 2025 revenue guidance is, therefore, $2.06 billion to $2.11 billion. As you can see on page 8 of the presentation, this forecast assumes onetime headwinds from membership changes in 2025 of 7%, offset by expected growth of 22% to 25%. We are projecting similar top line revenue in MSSP as experienced in 2024. On the bottom line, we are projecting adjusted EBITDA between $135 million and $165 million. The presentation shows a bridge from Q4 actuals to the midpoint of this range.
Normalizing Q4 for seasonality and incentive accruals and adding in the benefit of the $115 million in improvements from our Performance Suite negotiations results in an exit run rate of about $178 million.
As previewed at the investor conference in January, we are forecasting approximately $45 million in headwinds this year, including $20 million from partners exiting certain of their health plans, mostly in MA, and $25 million from our assumption of elevated trend in oncology. In addition, as Seth noted, we are accelerating our work in automation this year to capture significant benefits in '26 and beyond, which will impact our 2025 EBITDA by approximately $10 million from onetime investments. Finally, our guidance midpoint contemplates adjusted EBITDA expansion from organic growth of $25 million which is inclusive of items that have been announced but not yet implemented.
At the midpoint of our guidance, we project 20% of profits to come from our performance suite and 80% to come from our fee-based business. page 6 in the deck shows additional detail regarding the oncology trend for 2025. In Q4 of 2024, we estimate that the experienced year-over-year growth of 11% in oncology expenses after adjusting for the impact of Medicaid redeterminations. As we previously noted, our historical annual oncology cost increase has been approximately 8% under normal conditions. Based on the acceleration we experienced across the fall and the desire to ground our outlook in an appropriate level of conservatism, we are assuming oncology cost growth in 2025 of 12%.
Besides [this for you], our 2024 Performance Suite margins declined by approximately 800 basis points relative to our 6-year historical average. We project that the rate increases and contractual updates that Seth mentioned offset by this higher cost trend will recover about half or approximately 400 basis points of that decline.
While the adjusted performance suite features will cap our medical expense ratio in high cost environments and put a floor on it in lower-cost environments. We do believe that a stabilization of trend will enable at least 300 basis points of additional margin over time in the Performance Suite as compared to our 2025 guide. I'd like to give a concrete example of how we deliver on bending the cost trend each year. As Seth mentioned earlier, checkpoint inhibitors are one of the fastest-growing categories in cancer therapy, delivering incredible outcomes for certain categories of tumor types with specific profiles. They are also one of the biggest cost drivers with over $25 billion of spending growth from 2019 to '23 alone.
However, a recent study estimated that while 56% of cancer patients are now eligible for a CPI treatment, only 20% are likely to respond. Working closely with treating oncologists to identify early those patients who are nonresponsive to a CPI requires deep clinical expertise and credibility enabling rapid action to shift to a different therapy that is more likely to be effective for that patient.
As an example of this approach in action for a large Medicaid plan that went live in 2023, Evolent interventions during '24 led to a 10% decrease in total checkpoint inhibitor expense relative to initial treatment plans, actions that bend the cost curve in a way we believe no other entity can do at scale. We believe this results in more effective care for the member and more sustainable expense outcomes for the system. Finishing with cash, we anticipate working capital will be a modest drag on cash this year as we finalize client reconciliations from 2024 for underperforming risk contracts that have since been restructured. We expect to deploy approximately $35 million in capitalized software development, and we plan to deploy free cash generated by operations towards liability management and debt paydown, including our 2025 convertible notes and then our senior term loan. For the first quarter of 2025, we anticipate revenue of between $440 million to $470 million.
We anticipate the first quarter of 2025 adjusted EBITDA will be between $31 million and $37 million. And in terms of earnings cadence, we anticipate that about 48% of of our adjusted EBITDA will be generated during the first half of 2025.
With that, I'll hand it back to Seth.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Thank you, John. In closing, I want to summarize our long-term value creation plan. Please take a look at slide 4 of the presentation for a summary: first, we plan to continue to grow our business organically at 15% per year or better off of the adjusted 2024 revenue baseline; second, we plan to expand our margins through automation and efficiency, enabling us to grow our adjusted EBITDA earnings stream at, at least, 20% per year off of our 2025 results; and third, we will continue to allocate capital with discipline to support our growth strategy and drive strong cash flow over time.
Based on the industry-wide challenges of the previous year, we have made strong progress on a fourth pillar of value creation, which is to enhance the visibility and consistency of our earnings by evolving our Performance Suite as discussed earlier in the call. We reset our profitability baseline and quickly migrated certain Performance Suite partnerships to a narrower, more predictable economic model, one where we are providing more upside for our clients and placing a cap on Evolent's downside risk. To be clear, this is a trade-off as our long-term Performance Suite margins in this evolved risk structure are lower than our traditional performance.
Needless to say, 2024 was a difficult year. As such, we understand the importance of reestablishing trust and credibility with our stakeholders. This begins with establishing an outlook that we can meet or see even in the face of historic cost trend headwinds.
We believe we have done that, and we believe that the benefits of this approach to both our customers and our investors will become evident as we report results over the ensuming quarters. The team and I are proud of the rapid progress we've made entering this year and we remain committed to delivering strong results across 2025 and beyond.
With that, we'll open it up for your questions.
Operator
(Operator Instructions) Matthew Gilmore, KeyBanc.
Matthew Gilmore - Analyst
Hey, guys. Thanks for the question and all the details. So it seems like you're trying to signal a degree of cost increase in the assumptions in the 2025 guidance. Is it fair to say that the confidence is coming from the oncology trends in the higher weighting of EBITDA of tech and services and then the changes you've made on Performance Suite. Is that how to think about it? Or are there other areas of the conservatism you call out for us?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Hey, Matt. Yeah, I think that's the right way to think about it. Yeah. And that is our intent. You're right to come into the year with a lot of confidence for the reasons I said at the end of the call. I'm being very committed to being able to hit and hopefully exceed our expectations throughout the year.
And I'll let John talk a little bit about I think it's an important data point at around what would happen if trend was higher or lower? And I'll let John talk a little bit about that, which I think is part and parcel to your point.
John Johnson - Chief Financial Officer
Yeah, just maybe to put some sizing around that 12% oncology trends. If you look at the size of that book this year, smaller than it was last year, and the corridors that we've put into place, we see some asymmetry here to the upside where, for example, a 14% trend applied across the book, 2% higher than our forecast, would be a $9 million estimated hit to adjusted EBITDA and a 10% trend of 2% better than our 12% forecast would be $12 million to the good. So that hopefully balance the level of volatility there a little bit for you.
Matthew Gilmore - Analyst
Yeah, that's great. And then one clarification. You had mentioned 300 bps of margin maturation on Performance Suite. And separately, you had mentioned $50 million of efficiency for the longer term from the AI investment. Are those discrete items or the 300 basis points encompassing the $50 million.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. Good question, Matt. Those are discrete items.
Matthew Gilmore - Analyst
Great. Thank you.
Operator
Charles Rhyee, TD Cowen.
Charles Rhyee - Analyst
Yeah. Thanks for taking the question. Maybe just a little digging into trend again. And John, I appreciate you bounding the ranges involved on the volatility here. If we think about that now you have about 75% of your Performance Suite revenue covered by these enhanced features including rate adjustments for prevalence, is it still right to think that the comparison between the 11% in 4Q of '24 and a 12% '25 trend. Are these still really apples-to-apples comparison when we think about the potential impact for you guys? And then I have one quick follow-up.
John Johnson - Chief Financial Officer
Yeah. It's a good question, Charles, because I think they are -- they are different, right? If you look at the incremental protections that we've negotiated for this business beginning this year that, as you know, cover the majority of our performance suite revenue. And so while there's certainly still motion within the back book in terms of where it does max land unmanaged and how do we manage it down. The corridors on both the cap and the other side, down that range a little more than we experienced last year.
Charles Rhyee - Analyst
Got it. And then as a follow-up, I just wanted to hear a little bit more of an update on cardiology, just the trends that you're seeing here given that I think it was Cigna that called out cardiac trend pressure on their call just the other week. So just trying to get a little bit of a better sense of what you're seeing here in this area. And then just as an aside, Seth, I just wanted to wish you happy birthday as well.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
That's how I've always wanted to spend my birthday, Charles. Thank you. Yeah. Cardiology, I'll take that one to start. It's a smaller trend clearly then in oncology and where we saw a bit of elevation across 2024, most of that was explainable by our prevalence metrics and so on.
I will say that consistent with the oncology approach and our overall outlook here, we are taking, we think a conservative approach for cardiology trend as well in our forecast for at '25 modestly above what we experienced in '24. It's certainly not nearly as large of a move here, Charles, as we're seeing in oncology.
Charles Rhyee - Analyst
But it's right to think that the way the contracts are all restructured, it includes both oncology and cardiology in terms of the narrower risk corridor that you're facing?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
That is correct.
Charles Rhyee - Analyst
Got it. All right. Perfect. Thanks a lot.
John Johnson - Chief Financial Officer
Thanks, Charles.
Operator
Andrea Alfonso, UBS.
Andrea Alfonso - Analyst
Hi. Thanks, everybody, and thank you, Charles, for flagging Seth's birthday so happy birthday you. I just wanted to follow up and just thinking about the puts and takes, the EBITDA guidance for '25. Just curious which inputs could screen most conservative view such that would represent the greatest swing factor to the downside?
Because I'm just looking at the bridge inputs and stress testing. I'm curious what really gets you to that lowest end the $135 million ballpark, particularly after signing the new contracts? Is it just a lack of organic growth? Is it oncology spend be just far worse than expectations? Thank you so much.
John Johnson - Chief Financial Officer
Yeah. It really is around feeling a desire to have a buffer for surprise medical cost inflation that is immediately beyond our current expectation. We feel -- and Seth can comments on this really good about what's in the bag and what's the pipeline in terms of organic growth this year. And a lot of the other items that you see on the page are knowable. So that's really the source of potential variability in the year.
Operator
Jailendra Singh, Truist Securities.
Jailendra Singh - Analyst
Yeah. Thank you and thanks for taking my question. So I want to go back to the 12% growth in oncology trends expected in 2025. So on slide 9, when you talk about $25 million impact from that, that's just reflecting the annual impact of the trends you saw in late Q4, right?
I'm assuming that late Q4 was higher than 11% you're talking about in Q4. So essentially, your guidance does not assume trends get any worse than where you exited 2024? And to that point, can you talk about oncology trends you have seen in 2025 thus far?
John Johnson - Chief Financial Officer
Yeah. So let me be really explicit here that the Q4 is our jumping off point, right? So if you look at the actual projected year-on-year trend for Q1, it is significantly higher than 12% in large part because of Medicaid redeterminations. Just to be really precise there, the Q4 number is the jump-off point here. The -- I guess that's the main answer.
Jailendra Singh - Analyst
And so the trend anything so far to share for 2025 thus far?
John Johnson - Chief Financial Officer
Look, so as you can imagine, we don't have a lot of claims completion at this point for the first six weeks of the year. But what we have seen so far in our leading indicator data, the authorization information is consistent with what we would expect given this forecast.
Jailendra Singh - Analyst
Okay. And then I missed the first few questions because there was some feedback. But under one-third of your Performance Suite book, which have not been part of your recent negotiations, it seems because they're running at mature margins, can you provide any update on that book?
And why do you not see a risk of higher cost trends impacting that book? Just trying to understand why not get proactive in terms of having some downside protections for those contracts as well?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah, Jailendra. So the way we approached the renegotiations is really focused on where we felt like we had the most urgent need to make changes. And in other cases, either because of the original contract structure or protections or the way those given markets were running, we didn't feel like the risk-reward opening up the contract made sense. We always have that option in the future, and we certainly look for opportunities to add those protections in when we like the risk reward trade-off is the right one.
Jailendra Singh - Analyst
Got it. Thanks, guys.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
You're welcome.
Operator
Ryan Daniels, William Blair.
Ryan Daniels - Analyst
Yeah, Seth, I'll add to the happy birthday chorus, and thanks for taking the question. Maybe a big picture one. I'm curious why you decided to narrow the scope for some of the solutions outside of the core Onco and cardiology and simplifying reporting there.
Was that getting ahead of any potential issues from lessons learned with what occurred last year with oncology? Or was it a client request to simplify reporting. Just curious what drove that, given that there's bottom line impact?
John Johnson - Chief Financial Officer
Yeah, it's a good question, Ryan. I'll take a few things. One is driven by us. And it is principally around focus, right, as we are deploying our operating resources and the way that you're doing that ends up impacting on your accounting treatment in some of these capitated contracts. That is the rationale.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. And Brian, I'd just add to that, right? It's part -- well, the whole theme. I hope everybody is feeling from this call and everything we put out, which is around consistency of results and narrowing any volatility in those results and those changes were consistent with that same day, Ryan.
Ryan Daniels - Analyst
Yeah. And maybe I could ask a follow-up to that exact point to put a finer point on that. You mentioned earlier in the call that a 200 basis point uptick under the new contract terms would hit EBITDA by about $9 million.
If we go back to the start of last year, and I told you, you were going to see a 200 basis point uptick off oncology trends, how would it have then impacted EBITDA? So it's $9 million now. How big of an impact would that have been before you did all this to how much more visibility you have?
John Johnson - Chief Financial Officer
Yeah, it would have been 20 to 25, Brian.
Ryan Daniels - Analyst
It does tie to that. Okay. And then maybe last question, just the $10 million in operational investments in platform. Is all of that isolated to 2025 so that we should think of a $10 million hit this year but then a $20 million yield in automation and AI next year, leading to a $30 million increase on a net-net basis for 2026. Is that fair or too aggressive?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
That is approximately correct, Ryan. We're not guidance for '26. That is how we're thinking about it.
Ryan Daniels - Analyst
Okay. Perfect. Thanks for the color. Again, happy birthday, Seth.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Thanks, Ryan.
Operator
Jeff Garro, Stephens.
Jeff Garro - Analyst
Yeah. Good afternoon. Thanks for taking the question. I want to ask about the $25 million in core organic growth in the FY '25 bridge detail. I wanted to ask more detail on both timing and mix. So first on timing, we would assume that would be front half loaded, but want to check in there.
And then on mix, we would normally assume 0 profitability contribution from year one Performance Suite. I want to see if that assumption should change given some of the enhanced contractual features you guys have been implementing?
John Johnson - Chief Financial Officer
Yeah. Good question. So on timing, first, you're right that the bulk of this, right, will be driven by both annualizing some of the last year and the full lives that are principally already happened or are in process of happening during the first half of the year.
So that the bulk of the EBITDA will be driven by deals that are going live earlier in the year. On the top line, the book of the growth there on the prior page is, of course, driven by Performance suites to go live later in the year.
And there, well, we haven't changed our expectations for initial profitability of Performance Suite contracts. That is to say, we don't expect much EBITDA from those build-like this year. We do anticipate a faster ramp to the new mature margins, where prior, we had talked about a three-year ramp to mature margins. We now see that in, call it, 18 months.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
I'll just answer a question that hasn't exactly been asked, it's related, which is the new performance suite relationships that we plan to go live with this year. And going forward, we'll have to enter to your point, all the protections that we've been talking about.
Jeff Garro - Analyst
Great. And then one specific follow-up there, I guess, would be the top five national plan. Performance Suite win that was announced last quarter. Just any incremental update on the timing of that, I think, would be helpful given the size of it.
John Johnson - Chief Financial Officer
Yeah. I mean we would expect midyear towards the middle of the year when that starts to go live and we're -- everything feels like we're moving in the right direction.
Jeff Garro - Analyst
Got it. Thanks, again.
Operator
Anne Samuel, JPMorgan.
Anne Samuel - Analyst
Hi. Thanks for taking the question. I was hoping maybe you could just speak to your for 2025 new partnerships. And perhaps just given some of the pressure that you experienced this year, what is your aptitude for adding more performance fee contracts?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. Hey, Anne. So pipeline goes very good. As I mentioned in the script, I think any time you have the dislocation that's existed in the market over the last year or two on cost and each plant trying to manage this tension around affordability and their pricing and membership and all of these dynamics for a really, really good sales environment and that continues to be the case.
I'd say our new performance suite model, right, that is narrower, shares more of the ups with the client. It has more protection for us to like it's working. And it feels like that is sellable in the market and meets the issues and demands of the marketplace.
In terms of the specifics of this year and into next year, we continue to have a good mix, Anne, like performance suite with the protections and tech and services. And I think that will continue. In terms of this year, specifically in the guidance for this year, we have, I think, really good line of sight, as I mentioned in the script, assuming the things we need to do to achieve the growth rates that we guided to.
Anne Samuel - Analyst
Great. Thank you.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Welcome
Operator
Richard Close, Canaccord Genuity.
Richard Close - Analyst
Yeah. Thanks for the questions. I understand the '25 guidance contemplates the MA market exits. But I'm curious how you're thinking about potential policy changes on the Medicaid side, maybe a cut in map, what that maybe does to your business from enrollment declines there. So that's 33% of revenue in '24. So just thoughts there. It's probably more a '26 impact, if anything happens, but how are you thinking about it?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. Yeah. So look, I think you hit on one of the points, which is a diversified business that one. We've got a lot of Medicare, a lot of commercial as well. I mean I think with respect to Medicaid, and really any line of business where you have pressure and compressed funding in some different ways, compresses the P&L or profitability of any given plan that does have a negative allow us flow through the membership in the short term.
The flip side of it will be, I think, sales momentum around initiatives to help drive profitability back into the business. So I think it will be one of those yen and yang type issues. And obviously, we can't forecast where that is going to go specifically when and how and the like, but that's how I'd answer it.
And then the last thing I'd say is again, whether it's Medicaid or any other line of business, this for society thing that's going on right now around health care, the debate of affordability and quality. I do think solutions like ours where we can help drive affordability and improve quality at the same time.
Setting aside given changes in one year or the next, I think we're going to have a tailwind to them over time because of the ability to achieve both of those objectives.
Richard Close - Analyst
Okay. And maybe a follow-up, Seth, you mentioned the Centene contract extension and some adjustments there. Can you go over those adjustments? And what is the benefit to you guys? SP1 Yeah.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. Look, I mean, with all of our major key partnerships in in included, we're always seeking to balance what's the right thing for the partner, what's the right thing for us. And I think we identified always with our partners, are there opportunities to do something together that creates more value for both of us. I think the changes that we may collectively -- to this partnership are an example of that.
We're going to be investing more in '25 for instance. But the things that we're doing with that, I think, create fundamental value for both of us, and we can share that value over time and having an extra year on the relationship as part of making that equation work for them and us and making it the best possible partnership it could be in terms of efficiency and good for patients, good for physicians.
So think of it as us investing more this year particularly around some of these automation things and things that are better for patients and for physicians and that's been yield positive results for our P&L over time and then there's an additional year added to the end of the contract. That's really the summary of it.
Richard Close - Analyst
Okay. Thank you.
Operator
Jessica Tassan, Piper Sandler.
Jessica Tassan - Analyst
Hi, guys. Thanks very much for taking the question and happy birthday, Seth. So I guess I'm curious to know what percent of the performance we book ultimately ended up being profitable in 2024? And just the question really, given the fourth quarter acceleration, was there an increase from that 50% of Performance Suite that was profitable as of 3Q to something less than that for the year? And then I have one quick follow-up.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
That's a good question, Jess. The mix is about the same. So the overall profitability curve shifted down, but those contracts that were underwater remain underwater and those that were profitable remain profitable just slightly less so.
Jessica Tassan - Analyst
Okay. That's really helpful. And then just for the portion of the business that was profitable in 2024 and essentially wasn't subject to rate revisions or enhanced corridors, does that EBITDA level contract in '25 because you're seeing trend accelerate and you're not protected by rate revisions or enhanced corridors? Or is there some other protection that we should be aware of there?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. There is modest contraction there, Jess, and that's a part of what I mentioned in my prepared remarks around seeing an 800 basis point decline, but then recapturing 400 basis points of that decline in '25.
Jessica Tassan - Analyst
Got it. All right. Thank you.
Operator
David Larsen, BTIG.
David Larsen - Analyst
Hi. Happy Birthday, Seth. Can you maybe talk a bit about what your expected pricing increases are going to be in '25 and going forward? Because it seems to me like a 12% trend in oncology, is that your new normal. I mean it also seems like a lot of the plans are raising premiums by anywhere from 10% to 15%.
So I would think your starting point for any year going forward would be at least 10% growth in the PMPM rates you're collecting from plants and then also in the 3Q transcript on page 17, it says that you were going to get $50 million of price increases in addition to the $100 million of renegotiations.
I would have thought that, that $50 million would have offset the estimated impact of $25 million from the 12% oncology trend. So just any color on expectations for your price increases that you're going to see going forward, especially if 12% is your new normal. Thank you.
John Johnson - Chief Financial Officer
Let me take a couple of things and Seth may fill in as well. The first thing, whether it's in our business, it's narrowed to oncology and cardiology or in the broader managed care market, there's no world in which 10% to 12% annual health care inflation is sustainable.
And so that's part of what we're seeking to do as part of the mission of the company. I do not believe sitting here today that a 12% annual oncology trend is the new one. think there's another forecast out there that would suggest that.
It certainly that is what we are projecting for 2025 based on a variety of factors. How do we handle that from a pricing perspective. As we've talked before, you can think of this in two buckets. We have a standard annual inflator that is based on a difficult discount to a typical trend. So that might be 6% or 7% or 8% annually.
And then we have a mechanical and formulaic update each year based on changes to the population that happened in the prior year. And so that might translate in a year like we're having this year to as well, 14%, 15% increase if there was a significant change in that population in the prior year. But I wouldn't expect that, that is a new normal going forward.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. David, the only thing I'd add to it, right, is the way our business works, whether it's in a season like it if we have now with higher inflation and lower inflation, we have to be able to be better than the next best alternative for our partners. And I think that's where we have a lot of confidence.
We can then price to whatever that delta is and again, the key to that is our ability to have the best clinical teams with the best evidence technology and the right interventions and the like and I think we remain really confident that to fix the pricing in this case, but the fundamental value creation, there's going to always be a delta between what we can create -- what a normal plan can create for our other competitors. And that's the key to our value proposition.
David Larsen - Analyst
Great. And just one more quick one, if I can. Let's say there's an adjustment during budget reconciliation where Republicans ease up the pressure on V-28 and there's a benefit to the plans, is there anything in your contracts that will enable you to capture some of that benefit?
Seth Blackley - Chief Executive Officer, Co-Founder, Director
There is no direct linkage between planned premium and our fees. So no, although it's always easier in likes to have happy partners.
David Larsen - Analyst
Thanks very much.
Operator
Daniel Grosslight, Citi.
Daniel Grosslight - Analyst
Hi. Thanks for taking the question. Just had one about how to think about profitability in 2026. You've given us a few here, the $30 million swing from investment and client efficiencies from '25 to '26, potentially 300 basis points of performance suite improvement if trend remains stable.
I'm just trying to square that with the longer-term growth target of 20%. For '26, should we think about growth being a bit higher because '25 is so depressed? Or are you saying for '26, we should really view $150 million or so as the right baseline and grow that 20%. Thank you.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. Let me start, and so Seth can fill it in. What you're hearing us say today, Dan, is a core mission, we believe, right now. is rebuilding trust with our stakeholder community. And part of doing that, we believe, is putting out an outlook that is highly achievable.
And we're not going to comment on '26 right now. Other than to say, we feel really good about what we're pulling out today and our ability to grow at 20%-plus per year on top of that.
Daniel Grosslight - Analyst
Got it. Okay. Okay. And then as we think about the MA headwind to revenue and profitability as well, can you help us think through the impact on -- or the split between Performance Suite and tech and services.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. It's certainly across both, right? And you can see that by the line math of losing $20 million in EBITDA and $125 million of revenue. So it's both some long-standing Performance Suite clients that we're operating at charges and a slew of tech and service clients as well.
Daniel Grosslight - Analyst
Got it. Thank you.
Operator
Matthew Shea, Needham.
Matthew Shea - Analyst
Yeah. Happy birthday, Seth, and thank you for taking the question. You guys are moving more aggressively to scale implementation of Machinify off intelligence. Curious, does this change or accelerate your expectations around gross margin benefits from AI.
I know you're still orienting us towards 2026 to being -- seeing improvements. But given this was the prior expectation and now you're stepping on the gas, wondering if we could maybe see some benefits come through earlier than expected.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. So we're live in a few markets, as we mentioned in the prepared remarks, and the early returns are pretty positive both in terms of overall efficiency, but more importantly here, for positivity and partner satisfaction, et cetera. So we're excited about this.
And one of the reasons why we are, as you know, putting our foot on the gas on implementing this across the book this year and pulling forward some of that overall gross margin improvements that we've been projecting.
Matthew Shea - Analyst
Okay. And then maybe just quickly on the selling environment. It sounds like demand remains high headed into 2025. I guess aside from demand generally being up, is this demand creating faster deal cycles or deal velocity, wondering if given the rising needs for solutions to control costs you're seeing deals get approved quicker. Just anything to call out in terms of time to close the deal.
Seth Blackley - Chief Executive Officer, Co-Founder, Director
Yeah. I don't think it's changed dramatically on the sales cycle duration, maybe slightly better, slightly faster. But the overall scope of the pipeline, I think, is what has really expanded and feels quite good right now.
Matthew Shea - Analyst
Understood. Thanks, guys.
Operator
Seeing that there are no further questions, this concludes our question-and-answer session and the conference call. Thank you for attending today's presentation. You may now disconnect.