USPH

Value 202020212022202320242025 TTM 총매출 422.97 M495.02 M553.14 M604.8 M671.35 M780.99 M 780.99 M Gross profit 94.45 M117.18 M112.02 M121.51 M123.92 M149.69 M 149.69 M Operating expenses 54.01 M58.2 M66.65 M83.06 M86.31 M98.25 M 98.25 M Selling/general/admin expenses 42.04 M46.53 M46.11 M51.95 M58.29 M69.26 M 69.26 M Research & development —————— — 영업 이익 52.41 M70.65 M56.8 M52.06 M63.21 M86.68 M 86.68 M Non-Operating Income, Total 13.1 M2.55 M-1.23 M-2.69 M-3 M-8.86 M -8.86 M Interest expense, net of interest capitalized ———420 K422 K422 K 422 K Non-Operating Income, excl. Interest Expenses 13.1 M2.55 M-1.23 M-3.5 M-3.78 M-9.74 M -9.74 M Unusual income/expense ———390 K357 K458 K 458 K Pretax income 65.51 M73.2 M55.57 M49.38 M60.21 M77.81 M 77.81 M Equity in earnings —112 K1.18 M955 K1.01 M1.48 M 1.48 M Taxes 13.02 M15.27 M12.16 M12.16 M14.61 M19.81 M 19.81 M Non-controlling/minority interest 17.3 M17.09 M11.25 M8.98 M14.18 M18.42 M 18.42 M After tax other income/expense —————— — Net income before discontinued operations 35.19 M40.83 M32.16 M28.24 M31.42 M39.58 M 39.58 M Discontinued operations —————— — Net income 35.19 M40.83 M32.16 M28.24 M31.42 M39.58 M 39.58 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 35.19 M40.83 M32.16 M28.24 M31.42 M39.58 M 39.58 M Basic earnings per share (Basic EPS) —2.412.251.281.841.42 1.42 Diluted earnings per share (Diluted EPS) —2.412.251.281.841.42 1.42 Average basic shares outstanding —12.9 M12.98 M14.19 M15.06 M15.18 M 60.71 M Diluted shares outstanding —12.9 M12.98 M14.19 M15.06 M15.18 M 60.71 M EBITDA 104.98 M128.77 M126.77 M137.2 M142.6 M172.08 M 172.08 M EBIT 94.45 M117.18 M112.02 M121.51 M123.92 M149.69 M 149.69 M Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 10.53 M11.59 M14.74 M15.7 M18.68 M22.39 M 22.39 M