U S Physical Therapy Inc balance sheet
At the end of fiscal 2025, U S Physical Therapy Inc had total assets of $1.20bn, total liabilities of $434m and shareholders' equity of $476m. It held $35.6m in cash against $162m of debt: net debt of $127m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | 9 | 10 | 12 | 13 | 14 | 16 | 20 | 22 | 23 | 24 | 33 | 29 | 32 | 153 | 41 | 36 | 25 |
| Receivables | — | — | — | 2 | 2 | 33 | 36 | 39 | 45 | 45 | 46 | 42 | 46 | 52 | 52 | 59 | 64 | 70 |
| Total current assets | — | 39 | 46 | 45 | 50 | 55 | 60 | 66 | 77 | 79 | 85 | 88 | 95 | 111 | 233 | 138 | 140 | 140 |
| Goodwill | — | 79 | 93 | 100 | 144 | 172 | 195 | 227 | 271 | 294 | 318 | 346 | 435 | 494 | 510 | 667 | 692 | 717 |
| Total assets | — | 141 | 163 | 172 | 224 | 245 | 304 | 351 | 419 | 443 | 631 | 594 | 749 | 858 | 997 | 1,167 | 1,204 | 1,249 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1 | 1 |
| Total current liabilities | — | 14 | 16 | 16 | 23 | 26 | 19 | 25 | 40 | 42 | 61 | 93 | 83 | 85 | 102 | 116 | 139 | 110 |
| Short-term debt | — | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 4 | 1 | 1 | 5 | 1 | 8 | 8 | 11 | 10 | 5 |
| Long-term debt | — | 0 | 24 | 18 | 41 | 35 | 48 | 51 | 57 | 38 | 50 | 17 | 118 | 176 | 139 | 143 | 153 | 215 |
| Total debt | 0 | 6 | 24 | 18 | 41 | 36 | 49 | 52 | 61 | 40 | 51 | 21 | 118 | 184 | 147 | 154 | 162 | 220 |
| Total liabilities | — | 24 | 42 | 37 | 69 | 70 | 131 | 163 | 110 | 92 | 181 | 184 | 297 | 374 | 345 | 408 | 434 | 482 |
| Shareholders' equity | 92 | 104 | 107 | 117 | 128 | 146 | 171 | 188 | 205 | 216 | 240 | 276 | 296 | 316 | 476 | 489 | 476 | 449 |
| Non-controlling interests and other (assets − liabilities − equity) | — | 12 | 15 | 17 | 27 | 28 | — | — | 104 | 135 | 209 | 134 | 157 | 169 | 176 | 270 | 294 | 318 |
| Net debt (negative = net cash) | — | −3 | 14 | 6 | 29 | 21 | 33 | 32 | 39 | 16 | 28 | −11 | 90 | 152 | −6 | 112 | 127 | 195 |
| Shares outstanding | — | — | — | — | — | — | — | — | 13m | 13m | — | — | — | — | — | — | — | — |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 57 | 59 | 65 | 66 | 68 | 64 | 69 | 70 |
| Total current assets | 205 | 138 | 145 | 141 | 138 | 140 | 139 | 140 |
| Goodwill | 555 | 667 | 674 | 678 | 690 | 692 | 716 | 717 |
| Total assets | 1,029 | 1,167 | 1,180 | 1,180 | 1,196 | 1,204 | 1,242 | 1,249 |
| Deferred revenue (current) | — | — | — | — | — | 1 | 1 | 1 |
| Total current liabilities | 115 | 116 | 124 | 119 | 115 | 139 | 117 | 110 |
| Short-term debt | 10 | 11 | 9 | 8 | 9 | 10 | 11 | 5 |
| Long-term debt | 133 | 143 | 157 | 152 | 151 | 153 | 194 | 215 |
| Total debt | 143 | 154 | 166 | 160 | 160 | 162 | 205 | 220 |
| Total liabilities | 358 | 408 | 421 | 414 | 414 | 434 | 459 | 482 |
| Shareholders' equity | 483 | 489 | 497 | 501 | 504 | 476 | 469 | 449 |
| Non-controlling interests and other (assets − liabilities − equity) | 188 | 270 | 262 | 265 | 279 | 294 | 314 | 318 |
Compare with peers
- Corvel Corp balance sheet
- Innovage Holding Corp. balance sheet
- Pennant Group, Inc. balance sheet
- Starling Oncology, Inc. balance sheet
- Guardant Health, Inc. balance sheet
Head to head: CRVL vs USPHINNV vs USPHPNTG vs USPHSTLN vs USPH
More: Health Care Services stocks compared, Health Care sector, rankings of US companies