
RadNet (RDNT) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
471.4M
Gross Profit
17.9M
3.80%
Operating Income
-17.6M
-3.73%
Net Income
-29.7M
-6.31%
EPS (Diluted)
$-0.51
Balance Sheet Metrics
Total Assets
3.3B
Total Liabilities
2.2B
Shareholders Equity
1.1B
Debt to Equity
1.94
Cash Flow Metrics
Operating Cash Flow
14.9M
Free Cash Flow
-7.4M
Revenue & Profitability Trend
RadNet Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.8B | 1.6B | 1.4B | 1.3B | 1.1B |
Cost of Goods Sold | 1.6B | 1.4B | 1.3B | 1.1B | 965.9M |
Gross Profit | 249.1M | 221.4M | 165.7M | 191.8M | 105.9M |
Gross Margin % | 13.6% | 13.7% | 11.6% | 14.6% | 9.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | - | - | - | -9.1M | -26.3M |
Total Operating Expenses | 0 | 0 | 0 | -9.1M | -26.3M |
Operating Income | 111.3M | 93.0M | 49.8M | 104.2M | 45.4M |
Operating Margin % | 6.1% | 5.8% | 3.5% | 7.9% | 4.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 79.8M | 64.5M | 50.8M | 48.8M | 45.9M |
Other Non-Operating Income | 13.4M | 10.3M | 44.0M | 3.5M | -379.0K |
Pre-tax Income | 44.9M | 38.8M | 43.0M | 58.9M | -854.0K |
Income Tax | 6.0M | 8.5M | 9.4M | 14.6M | 895.0K |
Effective Tax Rate % | 13.4% | 21.8% | 21.8% | 24.7% | 0.0% |
Net Income | 38.8M | 30.3M | 33.6M | 44.3M | -1.7M |
Net Margin % | 2.1% | 1.9% | 2.4% | 3.4% | -0.2% |
Key Metrics | |||||
EBITDA | 349.1M | 306.9M | 243.1M | 264.7M | 207.9M |
EPS (Basic) | - | $0.05 | $0.19 | $0.47 | $-0.29 |
EPS (Diluted) | - | $0.05 | $0.17 | $0.46 | $-0.29 |
Basic Shares Outstanding | - | 63580059 | 56293336 | 52496679 | 50891790 |
Diluted Shares Outstanding | - | 63580059 | 56293336 | 52496679 | 50891790 |
Income Statement Trend
RadNet Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 740.0M | 342.6M | 127.8M | 134.6M | 102.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 185.8M | 163.7M | 166.4M | 135.1M | 129.6M |
Inventory | - | - | - | - | - |
Other Current Assets | 51.5M | 47.7M | 54.0M | 49.2M | 33.0M |
Total Current Assets | 1.0B | 579.3M | 367.2M | 324.3M | 270.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.5B | 1.3B | 1.3B | 1.2B | 978.3M |
Goodwill | 1.5B | 1.4B | 1.5B | 1.1B | 998.2M |
Intangible Assets | 81.4M | 90.6M | 106.2M | 56.6M | 52.4M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 36.8M | 48.0M | 55.5M | 53.0M | 73.4M |
Total Non-Current Assets | 2.3B | 2.1B | 2.1B | 1.7B | 1.5B |
Total Assets | 3.3B | 2.7B | 2.4B | 2.1B | 1.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 96.4M | 122.9M | 102.7M | 86.5M | 70.1M |
Short-term Debt | 81.3M | 74.0M | 70.0M | 76.6M | 108.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 479.7M | 437.5M | 466.7M | 374.8M | 398.1M |
Non-Current Liabilities | |||||
Long-term Debt | 1.6B | 1.4B | 1.4B | 1.3B | 1.1B |
Deferred Tax Liabilities | 22.2M | 15.8M | 9.3M | 0 | - |
Other Non-Current Liabilities | 3.8M | 6.7M | 23.0M | 16.4M | 53.5M |
Total Non-Current Liabilities | 1.7B | 1.4B | 1.5B | 1.3B | 1.1B |
Total Liabilities | 2.2B | 1.9B | 1.9B | 1.7B | 1.5B |
Equity | |||||
Common Stock | 7.0K | 7.0K | 6.0K | 5.0K | 5.0K |
Retained Earnings | -76.8M | -79.6M | -82.6M | -93.3M | -118.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.1B | 813.4M | 491.5M | 346.2M | 258.3M |
Key Metrics | |||||
Total Debt | 1.7B | 1.5B | 1.5B | 1.4B | 1.2B |
Working Capital | 539.5M | 141.8M | -99.5M | -50.5M | -127.7M |
Balance Sheet Composition
RadNet Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 38.8M | 30.3M | 33.6M | 44.3M | -1.7M |
Depreciation & Amortization | 198.4M | 189.5M | 184.7M | 170.7M | 154.7M |
Stock-Based Compensation | 29.8M | 26.8M | 23.8M | 25.2M | 12.4M |
Working Capital Changes | -93.6M | -40.3M | -58.7M | -92.1M | 54.9M |
Operating Cash Flow | 181.0M | 210.6M | 185.8M | 171.0M | 224.9M |
Investing Activities | |||||
Capital Expenditures | -231.6M | -187.4M | -245.5M | -214.9M | -124.6M |
Acquisitions | -1.5M | -14.0M | -1.4M | -1.4M | -1.6M |
Investment Purchases | - | - | - | 0 | 0 |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -233.1M | -201.5M | -246.9M | -216.4M | -126.2M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 863.8M | 0 | 148.0M | 717.3M | 4.0M |
Debt Repayment | -698.4M | -44.0M | -53.8M | -751.1M | -297.8M |
Financing Cash Flow | 397.3M | 195.5M | 93.4M | -24.1M | -296.5M |
Free Cash Flow | 1.3M | 33.3M | -103.0M | -71.2M | 108.3M |
Net Change in Cash | 345.2M | 204.6M | 32.2M | -69.5M | -197.8M |
Cash Flow Trend
RadNet Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
1,425.75
Forward P/E
71.15
Price to Book
4.45
Price to Sales
2.19
PEG Ratio
71.15
Profitability Ratios
Profit Margin
-1.73%
Operating Margin
-3.73%
Return on Equity
0.33%
Return on Assets
1.65%
Financial Health
Current Ratio
2.01
Debt to Equity
153.63
Beta
1.43
Per Share Data
EPS (TTM)
$-0.43
Book Value per Share
$11.98
Revenue per Share
$25.16
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
rdnt | 4.1B | 1,425.75 | 4.45 | 0.33% | -1.73% | 153.63 |
Thermo Fisher | 174.0B | 26.66 | 3.44 | 13.42% | 15.24% | 69.62 |
Danaher | 143.6B | 42.58 | 2.74 | 6.68% | 14.21% | 35.45 |
Exact Sciences | 7.8B | -7.33 | 3.14 | -35.51% | -34.19% | 102.73 |
Charles River | 7.3B | 681.33 | 2.18 | -1.81% | -1.66% | 82.04 |
Guardant Health | 6.8B | -15.26 | -22.08 | 312.48% | -49.93% | -4.37 |
Financial data is updated regularly. All figures are in the company's reporting currency.