2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $765M | $864M | $951M | $1.1B | $1.2B |
Cost of Revenue | $539M | $595M | $651M | $719M | $780M |
Gross Profit | $226M | $270M | $300M | $340M | $375M |
Gross Profit % | 30% | 31% | 32% | 32% | 32% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $33M | $45M | $46M | $63M | $74M |
Dep. & Amort. | $12M | $14M | $14M | $14M | $14M |
Def. Tax | -$4.7M | $7.3M | $3.9M | $2.8M | $13M |
Stock Comp. | $6M | $9.4M | $11M | $10M | $11M |
Chg. in WC | $60M | -$39M | $28M | $21M | $1.5M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $145M | $169M | $80M | $65M | $0 |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $145M | $169M | $80M | $65M | $0 |
Receivables | $133M | $137M | $126M | $116M | $4.2M |
Inventory | $1 | $1 | $0 | $0 | $0 |
Revenue Growth and Financial Performance: Addus reported Q4 2024 revenue of $297.1M, a 7.5% increase year-over-year, with adjusted EPS of $1.38 (up 4.6%) and adjusted EBITDA of $37.8M (up 10.3%). Full-year 2024 revenue was $1.2B, a 9.1% increase, with adjusted EPS of $5.26 (up 14.9%) and adjusted EBITDA of $140.3M (up 15.9%).
Gentiva Acquisition: The Gentiva Personal Care acquisition added approximately $280M in annualized revenue and expanded market coverage. Integration is progressing smoothly, with major back-office functions already transitioned. Full system integration, including billing and scheduling, is expected within 18 months.
Medicaid Policy and State Reimbursement: Potential federal Medicaid changes are being monitored, but Addus remains optimistic due to bipartisan support for Medicaid and its position as a low-cost provider. Illinois enacted a 5.5% rate increase for personal care services effective January 2025, expected to contribute $23M in annualized revenue.
Labor and Operational Metrics: Personal care hiring improved to 76 hires per day in Q4 2024, up from 74 in Q4 2023. Personal care same-store revenue grew 5.8%, while hospice same-store revenue increased 7.8%. The company aims for 2%-2.5% growth in personal care hours in 2025, supported by improved caregiver scheduling tools.
Acquisition Strategy and Financial Position: Addus remains focused on acquisitions to achieve its 10% annual growth target, particularly in markets where it can offer all three levels of home-based care. The company maintains a conservative leverage ratio under 1x adjusted EBITDA, with $98.9M in cash and $346.6M available under its credit facility as of year-end 2024.