U.S. Physical Therapy Inc. logo

U.S. Physical Therapy Inc.

USPH | NYSE
Chart Builder DCF Calculator
$83.66
+$1.21 (+1.47%)
Sep 22, 2026, 1:34 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
23.05M -1.84M 5.61M 17.64M 17.72M 9.9M 12.49M 9.78M 7.04M 11.62M -1.29M 12.22M 14.86M 11.43M 3.35M 12.82M 15.26M 11.98M 14.44M 14.12M 17.47M 11.89M
Depreciation & Amortization
11.94M 6M 4.64M 5.83M 6.06M 5.87M 5.69M 4.39M 4.51M 4.1M 4.11M 3.97M 3.83M 3.79M 3.79M 3.65M 3.47M 3.82M 3.07M 3.04M 2.8M 2.68M
Stock-Based Compensation
5.48M n/a 2.12M 2.26M 2.12M 1.77M 1.99M 1.92M n/a 2M 1.79M 1.86M 1.79M 1.81M 1.8M 1.8M 1.81M 1.85M 1.59M 2.88M 1.75M 1.65M
Other Working Capital
-14.31M 1.05M -1.97M -6.1M 2.24M -6.72M -5.41M -2.26M -713K -7.06M 3.66M -6.3M 4.19M -1.31M 1.74M -2.72M -4.48M -1.77M -5.91M 8.47M -5.77M 2.45M
Other Non-Cash Items
6.78M 15.98M 10.2M -3.41M 1.69M 835K -336K 3.39M 12.64M 935K 18.43M 1.1M 527K 2.21M 16.39M -1.78M 1.12M 456K 1.02M 1.37M 1.37M 1.3M
Deferred Income Tax
5.23M 3.29M 243K 3.88M 2.04M 5.24M 4.76M -165K -1.17M 1.94M -903K 3.59M 1.58M 221K -1.77M 1.77M 2.18M 2.13M 4.4M -1.87M 979K 2.18M
Change in Working Capital
-14.31M -19.43M 2.13M -6.27M 5.25M -28.29M -5.18M 2.81M 6.13M -16.17M 4.7M -6.38M 4.85M -8.1M -6.27M -4.54M -7.98M -8.59M -8.62M 5.42M -6.5M -2.02M
Operating Cash Flow
38.18M 4M 24.93M 19.94M 34.86M -4.68M 19.41M 22.12M 29.16M 4.42M 26.84M 16.36M 27.43M 11.35M 17.3M 13.73M 15.86M 11.65M 15.91M 24.95M 17.88M 17.67M
Capital Expenditures
-10.74M -5.37M -3.93M -4.32M -3.25M -2.58M -2.49M -2.52M -2.34M -1.84M -2.22M -2.55M -2.46M -2.06M -958K -2.72M -2.04M -2.53M -2.21M -2.7M -1.69M -1.61M
Cash Acquisitions
-21.13M -34.95M -1.82M -8.39M -10.34M -4.4M -93.38M -3.3M -26.28M -19.08M -6.66M -14.56M -4.78M -10.87M -42.47M -12.29M -5.97M -13.55M -77.83M -8.49M -18.16M -11.6M
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 367K n/a n/a n/a n/a 168K -168K n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -367K n/a n/a n/a n/a 136K -152K n/a
Other Investing Acitivies
-14.34M 324K 299K 769K 884K 354K 1.02M -22K 156K 455K 470K 172K 264K 245K 39K 672K 416K 132K 152K n/a n/a n/a
Investing Cash Flow
-46.21M -40M -5.44M -11.94M -12.71M -6.63M -94.85M -5.84M -28.46M -20.46M -8.41M -16.94M -6.98M -12.68M -43.39M -14.34M -7.6M -15.94M -79.88M -10.88M -20.17M -13.2M
Debt Repayment
58.63M 41.55M 2.05M -241K -6.53M 12.78M 9.77M -2.49M -1.66M -1.33M -2.46M -2.73M -39.6M 5.64M 28.69M -158K 30.22M 3.67M 80.76M -5.46M 17.94M -145K
Common Stock Repurchased
-19.23M n/a -5.57M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
-13.87M n/a -6.84M -6.84M -13.68M -6.84M -6.64M -6.63M -13.26M n/a -6.45M -6.45M -11.24M n/a -5.33M -5.33M -10.66M n/a -4.83M -4.91M -9.03M n/a
Other Financial Acitivies
-28.18M -12.69M -4.67M -3.91M -7.04M 3.18M -3.29M -3.11M -5.16M -3.16M -4.37M -3.3M -5.13M -3.3M -3.59M -4.56M -3.48M -3.71M -2.58M -4.93M -4.14M -19.31M
Financial Cash Flow
-2.65M 28.86M -15.02M -10.99M -27.25M 9.12M -153K -12.23M -20.08M -4.49M -13.28M -12.48M 107.68M 2.34M 19.77M -10.05M 16.08M -43K 73.35M -15.29M 4.77M -19.45M
Net Cash Flow
-10.68M -7.13M 4.47M -2.98M -5.1M -2.18M -75.6M 4.05M -19.38M -20.54M 5.14M -13.05M 128.13M 1.01M -6.32M -10.66M 24.34M -4.34M 9.38M -1.23M 2.48M -14.98M
Free Cash Flow
27.44M -1.37M 21.01M 15.63M 31.61M -7.25M 16.92M 19.6M 26.82M 2.58M 24.62M 13.81M 24.97M 9.29M 16.34M 11.01M 13.82M 9.12M 13.7M 22.25M 16.19M 16.07M
Adj. Free Cash Flow
21.96M -1.37M 18.89M 13.36M 29.49M -9.03M 14.93M 17.68M 26.82M 584K 22.83M 11.95M 23.18M 7.48M 14.54M 9.2M 12.01M 7.28M 12.11M 19.38M 14.44M 14.42M
Maintenance CapEx
-10.74M -5.37M n/a -4.32M -3.25M -2.58M n/a n/a n/a -340.16K n/a -655.21K -490.96K n/a n/a -504.26K n/a n/a -520K -383.66K n/a -1.61M
Growth CapEx
n/a n/a -3.93M n/a n/a n/a -2.49M -2.52M -2.34M -1.5M -2.22M -1.9M -1.97M -2.06M -958K -2.22M -2.04M -2.53M -1.69M -2.31M -1.69M n/a
Owner Earnings
27.44M -1.37M 24.93M 15.63M 31.61M -7.25M 19.41M 22.12M 29.16M 4.08M 26.84M 15.71M 26.94M 11.35M 17.3M 13.22M 15.86M 11.65M 15.39M 24.56M 17.88M 16.07M

© 2026 bestshares.com. All rights reserved.