- 米国企業
- ModivCare Inc
ModivCare IncMODV
時価総額
$8.3億
PER
2011年 12月31日 | 2012年 12月31日 | 2013年 12月31日 | 2014年 12月31日 | 2015年 12月31日 | 2016年 12月31日 | 2017年 12月31日 | 2018年 12月31日 | 2019年 12月31日 | 2020年 12月31日 | 2021年 12月31日 | 2022年 12月31日 | 2023年 12月31日 | |
Cash and cash equivalents | 43 | 56 | 99 | 160 | 85 | 72 | 95 | 6 | 61 | 183 | 133 | 14 | 2 |
Accounts Receivable, after Allowance for Credit Loss, Current | 87 | 99 | 88 | 151 | 178 | 162 | 159 | 148 | 180 | 198 | 233 | 294 | 223 |
Other receivables | 2 | 2 | 5 | 7 | 16 | 12 | 6 | 5 | 3 | 13 | 5 | 3 | 9 |
Contract receivables | - | - | - | - | - | - | - | - | - | - | - | - | 144 |
Prepaid Expense and Other Assets | 16 | - | 12 | 46 | 31 | 38 | 35 | 44 | 11 | 32 | 39 | 34 | 27 |
Other receivables | 2 | 2 | 5 | 7 | 16 | 12 | 6 | 5 | 3 | 13 | 5 | 3 | 9 |
Restricted cash | 5 | 2 | 4 | 4 | 4 | 3 | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Prepaid Expense and Other Assets | 16 | - | 12 | 46 | 31 | 38 | 35 | 44 | 11 | 32 | 39 | 34 | 27 |
Total current assets | 158 | 176 | 212 | 375 | 320 | 295 | 296 | 211 | 256 | 427 | 410 | 346 | 405 |
Restricted cash | 5 | 2 | 4 | 4 | 4 | 3 | 1 | 1 | 0 | 0 | 0 | 1 | 1 |
Total current assets | 158 | 176 | 212 | 375 | 320 | 295 | 296 | 211 | 256 | 427 | 410 | 346 | 405 |
Property and equipment, net | - | - | - | - | - | - | - | - | - | - | - | 69 | 86 |
Goodwill | 114 | 114 | 113 | 356 | 340 | 120 | 122 | 135 | 135 | 445 | 925 | 969 | 786 |
Payor network, net | - | - | - | - | - | - | - | - | - | - | 426 | 392 | 331 |
Other intangible assets, net | 59 | 50 | 43 | 341 | 286 | 49 | 44 | 26 | 20 | 346 | - | 47 | 30 |
Equity investment | - | - | - | - | - | 161 | 170 | 162 | 131 | 137 | - | 41 | 42 |
Operating lease right-of-use assets | - | - | - | - | - | - | - | - | 20 | 31 | 44 | 39 | 40 |
Other assets | 8 | 11 | 12 | 22 | 34 | 8 | 12 | 10 | 12 | 13 | 22 | 40 | 49 |
Total assets | 379 | 392 | 425 | 1,165 | 1,054 | 694 | 704 | 572 | 597 | 1,426 | 2,027 | 1,944 | 1,767 |
Accounts payable | 4 | 5 | 4 | 48 | 30 | 22 | 15 | 9 | 10 | 8 | 9 | 55 | 55 |
Accrued contract payables | - | - | - | - | - | - | - | - | - | - | 282 | 194 | 117 |
Accrued transportation costs | - | - | - | - | - | - | - | - | 87 | 80 | 103 | 97 | 97 |
Accrued expenses and other current liabilities | - | - | - | - | - | - | - | - | - | 219 | 120 | 136 | 128 |
Operating Lease, Liability, Current | - | - | - | - | - | - | - | - | 7 | 8 | 10 | 10 | 9 |
Total current liabilities | 107 | 133 | 174 | 339 | 295 | 227 | 227 | 143 | 150 | 325 | 527 | 492 | 520 |
Short-Term Debt | - | - | - | - | - | - | - | - | - | - | - | - | 114 |
Total current liabilities | 107 | 133 | 174 | 339 | 295 | 227 | 227 | 143 | 150 | 325 | 527 | 492 | 520 |
Long-Term Debt, Excluding Current Maturities | - | - | - | - | - | - | - | - | - | - | - | 979 | 984 |
Deferred tax liabilities | - | - | - | - | - | - | - | 26 | - | 92 | 95 | 57 | 40 |
Operating Lease, Liability, Noncurrent | - | - | - | - | - | - | - | - | 15 | 23 | 35 | 32 | 34 |
Other long-term liabilities | 10 | 14 | 15 | 27 | 25 | 23 | 21 | 15 | 15 | 88 | 23 | 29 | 34 |
Total liabilities | 270 | 273 | 274 | 944 | 686 | 319 | 291 | 184 | 203 | 1,014 | 1,654 | 1,590 | 1,611 |
Common Stock, Value, Issued | 13,622 | 13,786 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Additional paid-in capital | 176 | 181 | 194 | 261 | 293 | 302 | 314 | 335 | 352 | 421 | 430 | 444 | 451 |
Retained earnings (accumulated deficit) | -61,561,392 | -53,079,153 | -34 | -13 | 69 | 157 | 205 | 187 | 184 | 218 | 212 | 180 | -24 |
Treasury shares, at cost, 5,571,004 and 5,573,529 shares, respectively | - | - | - | - | - | - | - | - | - | - | - | 270 | 270 |
Total stockholders’ equity | 109 | 119 | 151 | 221 | 291 | 300 | 338 | 311 | 318 | 412 | 373 | 355 | 156 |
Total liabilities and stockholders’ equity | 379 | 392 | 425 | 1,165 | 1,054 | 694 | 704 | 572 | 597 | 1,426 | 2,027 | 1,944 | 1,767 |