
Option Care Health (OPCH) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.3B
Gross Profit
263.1M
19.73%
Operating Income
79.2M
5.94%
Net Income
46.7M
3.51%
EPS (Diluted)
$0.28
Balance Sheet Metrics
Total Assets
3.4B
Total Liabilities
2.0B
Shareholders Equity
1.4B
Debt to Equity
1.49
Cash Flow Metrics
Operating Cash Flow
-47.0M
Free Cash Flow
-16.6M
Revenue & Profitability Trend
Option Care Health Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.0B | 4.3B | 3.9B | 3.4B | 3.0B |
Cost of Goods Sold | 4.0B | 3.3B | 3.1B | 2.7B | 2.4B |
Gross Profit | 1.0B | 981.2M | 866.9M | 779.6M | 682.3M |
Gross Margin % | 20.3% | 22.8% | 22.0% | 22.7% | 22.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 630.3M | 607.4M | 566.1M | 525.7M | 500.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 630.3M | 607.4M | 566.1M | 525.7M | 500.2M |
Operating Income | 321.8M | 314.6M | 240.2M | 190.8M | 110.8M |
Operating Margin % | 6.4% | 7.3% | 6.1% | 5.5% | 3.7% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 49.0M | 51.2M | 53.8M | 67.0M | 107.8M |
Other Non-Operating Income | 10.8M | 95.4M | 19.3M | -7.3M | -8.2M |
Pre-tax Income | 283.6M | 358.7M | 205.8M | 116.5M | -5.2M |
Income Tax | 71.8M | 91.7M | 55.2M | -23.4M | 2.8M |
Effective Tax Rate % | 25.3% | 25.5% | 26.8% | -20.1% | 0.0% |
Net Income | 211.8M | 267.1M | 150.6M | 139.9M | -8.1M |
Net Margin % | 4.2% | 6.2% | 3.8% | 4.1% | -0.3% |
Key Metrics | |||||
EBITDA | 396.1M | 472.2M | 325.0M | 252.3M | 180.4M |
EPS (Basic) | $1.23 | $1.49 | $0.83 | $0.78 | $-0.04 |
EPS (Diluted) | $1.23 | $1.48 | $0.83 | $0.77 | $-0.04 |
Basic Shares Outstanding | 171567000 | 178973000 | 181105000 | 179356410 | 201900000 |
Diluted Shares Outstanding | 171567000 | 178973000 | 181105000 | 179356410 | 201900000 |
Income Statement Trend
Option Care Health Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 412.6M | 343.8M | 294.2M | 119.4M | 99.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 409.7M | 377.7M | 377.5M | 338.2M | 328.3M |
Inventory | 388.1M | 274.0M | 224.3M | 183.1M | 158.6M |
Other Current Assets | 112.2M | 98.7M | 98.3M | 69.5M | 70.8M |
Total Current Assets | 1.3B | 1.1B | 994.3M | 710.3M | 657.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 124.2M | 121.1M | 107.4M | 109.3M | 100.5M |
Goodwill | 3.4B | 3.4B | 3.4B | 3.3B | 3.2B |
Intangible Assets | 301.0M | 335.4M | 364.1M | 366.0M | 351.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 44.0M | 42.3M | 40.3M | 50.8M | 20.8M |
Total Non-Current Assets | 2.1B | 2.1B | 2.1B | 2.1B | 2.0B |
Total Assets | 3.4B | 3.2B | 3.1B | 2.8B | 2.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 610.8M | 426.5M | 378.8M | 279.2M | 282.9M |
Short-term Debt | 28.6M | 24.3M | 25.4M | 25.1M | 28.1M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 780.1M | 618.3M | 565.4M | 459.7M | 434.0M |
Non-Current Liabilities | |||||
Long-term Debt | 1.2B | 1.1B | 1.1B | 1.1B | 1.2B |
Deferred Tax Liabilities | 47.6M | 34.9M | 22.2M | 0 | 3.3M |
Other Non-Current Liabilities | 366.0K | - | 9.7M | 20.9M | 8.5M |
Total Non-Current Liabilities | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
Total Liabilities | 2.0B | 1.8B | 1.7B | 1.6B | 1.6B |
Equity | |||||
Common Stock | 18.0K | 18.0K | 18.0K | 18.0K | 18.0K |
Retained Earnings | 669.3M | 457.5M | 190.4M | 39.9M | -100.0M |
Treasury Stock | 507.6M | 255.1M | 2.4M | 2.4M | 2.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.4B | 1.4B | 1.4B | 1.2B | 1.0B |
Key Metrics | |||||
Total Debt | 1.2B | 1.2B | 1.2B | 1.2B | 1.2B |
Working Capital | 542.5M | 475.9M | 429.0M | 250.6M | 223.0M |
Balance Sheet Composition
Option Care Health Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 211.8M | 267.1M | 150.6M | 139.9M | -8.1M |
Depreciation & Amortization | 63.5M | 62.2M | 65.4M | 68.8M | 77.9M |
Stock-Based Compensation | 36.1M | 30.5M | 16.8M | 9.6M | 2.9M |
Working Capital Changes | 18.7M | -13.4M | -23.5M | -31.2M | 3.8M |
Operating Cash Flow | 365.5M | 380.8M | 282.5M | 177.7M | 108.1M |
Investing Activities | |||||
Capital Expenditures | -35.6M | -41.9M | -35.4M | -25.6M | -26.9M |
Acquisitions | 0 | -12.5M | -87.4M | -85.9M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -36.5M | -56.5M | -108.1M | -111.5M | -26.3M |
Financing Activities | |||||
Share Repurchases | -252.7M | -250.3M | 0 | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 50.0M | 0 | 0 | 855.1M | 0 |
Debt Repayment | -6.4M | -6.0M | -6.0M | -919.2M | -183.2M |
Financing Cash Flow | -205.8M | -262.0M | -6.0M | -76.8M | -67.9M |
Free Cash Flow | 287.8M | 329.4M | 232.2M | 182.9M | 100.5M |
Net Change in Cash | 123.2M | 62.3M | 168.4M | -10.6M | 13.8M |
Cash Flow Trend
Option Care Health Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.81
Forward P/E
22.81
Price to Book
3.43
Price to Sales
0.87
PEG Ratio
22.81
Profitability Ratios
Profit Margin
3.93%
Operating Margin
5.84%
Return on Equity
15.25%
Return on Assets
6.20%
Financial Health
Current Ratio
1.52
Debt to Equity
90.35
Beta
0.79
Per Share Data
EPS (TTM)
$1.26
Book Value per Share
$8.38
Revenue per Share
$32.19
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
opch | 4.7B | 22.81 | 3.43 | 15.25% | 3.93% | 90.35 |
HCA Healthcare | 94.6B | 16.99 | -77.25 | 13,631.68% | 8.21% | -37.45 |
Tenet Healthcare | 15.7B | 11.15 | 4.18 | 29.65% | 7.18% | 158.70 |
DaVita | 9.8B | 13.55 | 6.86 | 57.94% | 6.35% | 825.19 |
Ensign Group | 9.8B | 30.66 | 4.80 | 17.54% | 7.00% | 100.93 |
Chemed | 6.6B | 23.36 | 5.50 | 24.14% | 11.56% | 12.15 |
Financial data is updated regularly. All figures are in the company's reporting currency.