U.S. Physical Therapy, Inc.

Rachunek Zysków i Strat


Finanse
Rachunek zysków i strat
Bilans
Przepływy pieniężne
Prognozy
Statystyki
Dywidendy
Rekomendacje
Modele wyceny
Wskaźniki
Analiza techniczna



index 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
Rok finansowy 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024
Przychód (mln) 50 63 81 95 106 118 132 135 152 188 201 211 237 252 264 305 331 357 414 454 482 423 495 553 605 561
Przychód Δ r/r 0.0% 26.6% 28.0% 17.0% 11.4% 12.1% 11.7% 2.3% 12.2% 23.7% 7.3% 4.9% 12.2% 6.4% 4.7% 15.5% 8.6% 7.6% 16.1% 9.6% 6.2% -12.2% 17.0% 11.7% 9.3% -7.3%
Marża brutto 31.7% 32.1% 32.2% 31.9% 29.3% 27.9% 27.2% 26.5% 24.6% 25.4% 27.4% 28.1% 27.2% 24.8% 24.5% 25.0% 23.7% 23.0% 21.9% 22.4% 23.3% 22.3% 23.7% 20.3% 18.5% 22.1%
EBIT (mln) 7 10 17 19 17 16 19 19 20 24 28 33 36 38 39 46 47 50 55 60 67 52 77 57 70 63
EBIT Δ r/r 0.0% 42.9% 63.2% 11.4% -9.9% -5.9% 18.1% -1.5% 7.7% 19.2% 19.1% 16.8% 8.3% 5.2% 2.6% 18.1% 3.3% 4.7% 10.5% 10.2% 11.8% -22.3% 46.5% -26.0% 22.5% -9.1%
EBIT (%) 14.6% 16.4% 20.9% 19.9% 16.1% 13.5% 14.3% 13.8% 13.2% 12.7% 14.1% 15.7% 15.2% 15.0% 14.7% 15.0% 14.3% 13.9% 13.2% 13.3% 14.0% 12.4% 15.5% 10.3% 11.5% 11.3%
Koszty finansowe (mln) 1 1 0 0 0 0 0 0 0 1 0 0 0 1 1 1 1 11 21 2 2 2 1 6 9 8
EBITDA (mln) 9 13 20 22 21 21 24 23 25 30 34 39 47 43 44 53 55 58 65 70 83 77 88 83 85 87
EBITDA(%) 18.7% 20.1% 24.1% 23.0% 19.5% 17.4% 18.0% 17.1% 16.5% 15.9% 17.0% 18.7% 19.8% 17.1% 16.8% 17.2% 16.7% 16.4% 15.6% 15.5% 17.2% 18.1% 17.9% 14.9% 14.1% 15.5%
Podatek (mln) 2 2 4 5 4 4 6 5 5 7 8 9 11 11 12 14 15 12 6 11 14 13 15 12 12 15
Zysk Netto (mln) 2 4 7 8 7 7 9 6 9 10 12 16 21 18 13 20 22 21 22 10 57 52 58 43 15 26
Zysk netto Δ r/r 0.0% 56.0% 89.3% 20.0% -13.6% -8.9% 31.6% -28.4% 41.2% 12.5% 17.6% 33.0% 34.1% -14.5% -29.1% 55.4% 12.7% -7.8% 8.3% -54.6% 466.8% -8.3% 10.4% -25.1% -66.2% 80.3%
Zysk netto (%) 4.8% 5.9% 8.7% 9.0% 6.9% 5.6% 6.7% 4.7% 5.9% 5.3% 5.8% 7.4% 8.8% 7.1% 4.8% 6.5% 6.7% 5.8% 5.4% 2.2% 11.9% 12.4% 11.7% 7.8% 2.4% 4.7%
EPS 0.12 0.13 0.7 0.77 0.66 0.56 0.74 0.54 0.75 0.84 1.01 1.34 1.78 1.52 1.05 1.62 1.77 1.64 1.76 0.8 4.49 4.09 4.49 3.34 1.28 1.67
EPS (rozwodnione) 0.11 0.11 0.55 0.67 0.61 0.54 0.73 0.54 0.75 0.83 1.0 1.32 1.75 1.51 1.05 1.62 1.77 1.64 1.76 0.8 4.49 4.09 4.49 3.34 1.28 1.67
Ilośc akcji (mln) 10 10 10 11 11 12 12 12 12 12 12 12 12 12 12 12 12 12 13 13 13 13 13 13 14 15
Ważona ilośc akcji (mln) 10 11 13 13 12 12 12 12 12 12 12 12 12 12 12 12 12 12 13 13 13 13 13 13 14 15
Waluta USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD USD