Adapthealth Corp
NASDAQ:AHCO
Income Statement
Earnings Waterfall
Adapthealth Corp
Revenue
|
3.2B
USD
|
Cost of Revenue
|
-2.6B
USD
|
Gross Profit
|
570.1m
USD
|
Operating Expenses
|
-311.9m
USD
|
Operating Income
|
258.2m
USD
|
Other Expenses
|
-937.1m
USD
|
Net Income
|
-678.9m
USD
|
Income Statement
Adapthealth Corp
Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||
Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
530
N/A
|
721
+36%
|
953
+32%
|
1 238
+30%
|
1 056
-15%
|
1 347
+28%
|
1 732
+29%
|
2 101
+21%
|
2 455
+17%
|
2 679
+9%
|
2 789
+4%
|
2 892
+4%
|
2 971
+3%
|
3 009
+1%
|
3 075
+2%
|
3 122
+2%
|
3 200
+2%
|
|
Gross Profit | ||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
(428)
|
(604)
|
(797)
|
(1 032)
|
(877)
|
(1 103)
|
(1 389)
|
(1 671)
|
(1 940)
|
(2 157)
|
(2 272)
|
(2 386)
|
(2 470)
|
(2 544)
|
(2 607)
|
(2 653)
|
(2 630)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
101
N/A
|
118
+16%
|
156
+33%
|
206
+32%
|
180
-13%
|
244
+36%
|
343
+41%
|
430
+25%
|
515
+20%
|
522
+1%
|
517
-1%
|
507
-2%
|
501
-1%
|
465
-7%
|
468
+1%
|
470
+0%
|
570
+21%
|
|
Operating Income | ||||||||||||||||||||||
Operating Expenses |
(1)
|
(1)
|
(3)
|
(4)
|
(72)
|
(80)
|
(101)
|
(136)
|
(123)
|
(182)
|
(231)
|
(256)
|
(298)
|
(271)
|
(272)
|
(285)
|
(311)
|
(300)
|
(307)
|
(311)
|
(312)
|
|
Selling, General & Administrative |
(1)
|
(1)
|
(3)
|
(4)
|
(69)
|
(75)
|
(96)
|
(127)
|
(111)
|
(158)
|
(191)
|
(205)
|
(235)
|
(205)
|
(208)
|
(220)
|
(246)
|
(235)
|
(243)
|
(248)
|
(255)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(5)
|
(9)
|
(11)
|
(24)
|
(40)
|
(51)
|
(63)
|
(66)
|
(64)
|
(65)
|
(65)
|
(64)
|
(64)
|
(62)
|
(57)
|
|
Operating Income |
(1)
N/A
|
(1)
-17%
|
(3)
-114%
|
(4)
-27%
|
29
N/A
|
38
+29%
|
55
+46%
|
70
+26%
|
57
-18%
|
62
+9%
|
112
+80%
|
175
+56%
|
217
+24%
|
251
+16%
|
245
-2%
|
222
-9%
|
190
-14%
|
165
-13%
|
160
-3%
|
159
-1%
|
258
+63%
|
|
Pre-Tax Income | ||||||||||||||||||||||
Interest Income Expense |
4
|
5
|
6
|
6
|
(47)
|
(92)
|
(101)
|
(151)
|
(173)
|
(221)
|
(200)
|
(158)
|
(42)
|
(21)
|
(69)
|
(92)
|
(92)
|
(104)
|
(102)
|
(95)
|
(130)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(7)
|
9
|
5
|
(3)
|
(6)
|
(12)
|
(7)
|
0
|
5
|
(11)
|
(10)
|
(13)
|
(522)
|
(886)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(2)
|
(18)
|
(17)
|
(42)
|
(99)
|
(121)
|
(101)
|
(65)
|
28
|
21
|
0
|
(8)
|
11
|
14
|
16
|
10
|
34
|
|
Pre-Tax Income |
3
N/A
|
4
+28%
|
2
-35%
|
2
-29%
|
(22)
N/A
|
(74)
-238%
|
(64)
+14%
|
(131)
-105%
|
(206)
-57%
|
(274)
-33%
|
(192)
+30%
|
(54)
+72%
|
191
N/A
|
244
+28%
|
176
-28%
|
128
-27%
|
98
-24%
|
65
-34%
|
61
-6%
|
(449)
N/A
|
(724)
-61%
|
|
Net Income | ||||||||||||||||||||||
Tax Provision |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
(0)
|
5
|
12
|
19
|
9
|
(9)
|
(33)
|
(40)
|
(37)
|
(30)
|
(25)
|
(18)
|
(14)
|
26
|
49
|
|
Income from Continuing Operations |
2
|
3
|
1
|
1
|
(23)
|
(73)
|
(64)
|
(126)
|
(194)
|
(255)
|
(183)
|
(63)
|
158
|
204
|
139
|
98
|
73
|
48
|
47
|
(423)
|
(675)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
1
|
16
|
13
|
24
|
33
|
42
|
44
|
33
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Net Income (Common) |
2
N/A
|
3
+29%
|
1
-52%
|
1
-54%
|
(21)
N/A
|
(57)
-166%
|
(52)
+9%
|
(102)
-99%
|
(162)
-58%
|
(214)
-32%
|
(146)
+32%
|
(42)
+71%
|
142
N/A
|
185
+30%
|
125
-32%
|
87
-31%
|
63
-27%
|
40
-38%
|
42
+6%
|
(427)
N/A
|
(679)
-59%
|
|
EPS (Diluted) |
0.07
N/A
|
0.09
+29%
|
0.04
-56%
|
0.01
-75%
|
-0.95
N/A
|
-1.28
-35%
|
-0.82
+36%
|
-1.78
-117%
|
-3.08
-73%
|
-1.71
+44%
|
-0.97
+43%
|
-0.3
+69%
|
1.07
N/A
|
1.33
+24%
|
0.91
-32%
|
0.63
-31%
|
0.46
-27%
|
0.29
-37%
|
0.31
+7%
|
-3.17
N/A
|
-5.06
-60%
|