Biggest changeClinics are outpatient physical therapy clinics that are either owned or managed by the Company or one of its subsidiaries. 2024 Year period covering the twelve months ended December 31, 2024. 2023 Year period covering the twelve months ended December 31, 2023. 32 Table of Contents Full Year 2024 versus Full Year 2023 For the Year Ended Variance December 31, 2024 December 31, 2023 $ % (In thousands, except percentages) Net patient revenue $ 560,553 83.5 % $ 514,556 85.1 % $ 45,997 8.9 % Other revenue 110,792 16.5 % 90,246 14.9 % 20,546 22.8 % Net revenue 671,345 100.0 % 604,802 100.0 % 66,543 11.0 % Operating Cost: Salaries and related costs 399,394 59.5 % 353,390 58.4 % 46,004 13.0 % Rent, supplies, contract labor and other 118,910 17.7 % 108,596 18.0 % 10,314 9.5 % Depreciation and amortization 17,853 2.7 % 14,960 2.5 % 2,893 19.3 % Provision for credit losses 6,912 1.0 % 6,172 1.0 % 740 12.0 % Clinic closure costs - lease and other 4,355 0.6 % 175 0.0 % 4,180 * Total operating cost 547,424 81.5 % 483,293 79.9 % 64,131 13.3 % Gross Profit 123,921 18.5 % 121,509 20.1 % 2,412 2.0 % Corporate office costs 58,290 8.7 % 51,953 8.6 % 6,337 12.2 % Impairment of goodwill and other intangible assets - 0.0 % 17,495 2.9 % (17,495 ) * Impairment of assets held for sale 2,418 0.4 % - * 2,418 * Operating Income 63,213 9.4 % 52,061 8.6 % 11,152 21.4 % Other (expense) income: Interest expense, debt and other (8,015 ) -1.2 % (9,303 ) -1.5 % 1,288 -13.8 % Interest income from investments 3,941 0.6 % 3,774 0.6 % 167 4.4 % Change in fair value of contingent earn-out consideration (219 ) 0.0 % (1,550 ) -0.3 % 1,331 -86 % Change in revaluation of put-right liability (82 ) 0.0 % 2,582 0.4 % (2,664 ) -103.2 % Equity in earnings of unconsolidated affiliate 1,014 0.2 % 955 0.2 % 59 6.2 % Relief Funds - 0.0 % 467 0.1 % (467 ) * Other 357 0.1 % 390 0.1 % (33 ) -8.5 % Total other expense (3,004 ) -0.4 % (2,685 ) -0.4 % (319 ) 11.9 % Income before taxes 60,209 9.0 % 49,376 8.2 % 10,833 21.9 % Provision for income taxes 14,609 2.2 % 12,156 2.0 % 2,453 20.2 % Net income 45,600 6.8 % 37,220 6.2 % 8,380 22.5 % Less: Net income attributable to non-controlling interest: Redeemable non-controlling interest - temporary equity (10,044 ) -1.5 % (4,426 ) -0.7 % (5,618 ) 126.9 % Non-controlling interest - permanent equity (4,132 ) -0.6 % (4,555 ) -0.8 % 423 -9.3 % (14,176 ) -2.1 % (8,981 ) -1.5 % (5,195 ) 57.8 % Net income attributable to USPH shareholders $ 31,424 4.7 % $ 28,239 4.7 % $ 3,185 11.3 % * Not meaningful Total net revenue 2024 Year increased $66.5 million, or 11.0%, to $671.3 million from $604.8 million for the 2023 Year while operating costs increased $64.1 million, or 13.3%, to $547.4 million from $483.3 million over the same periods, respectively.
Biggest changeClinics are outpatient physical therapy clinics that are either owned or managed by the Company or one of its subsidiaries. 2025 Year period covering the twelve months ended December 31, 2025. 2024 Year period covering the twelve months ended December 31, 2024. 36 Table of Contents Full Year 2025 versus Full Year 2024 For the Year Ended Variance December 31, 2025 December 31, 2024 $ % (In thousands, except percentages) Net patient revenue $ 650,429 83.3 % $ 560,553 83.5 % $ 89,876 16.0 % Other revenue 130,561 16.7 % 110,792 16.5 % 19,769 17.8 % Net revenue 780,990 100.0 % 671,345 100.0 % 109,645 16.3 % Operating Cost: Salaries and related costs 461,890 59.1 % 399,394 59.5 % 62,496 15.6 % Rent, supplies, contract labor and other 140,431 18.0 % 118,910 17.7 % 21,521 18.1 % Depreciation and amortization 21,059 2.7 % 17,853 2.7 % 3,206 18.0 % Provision for credit losses 7,647 1.0 % 6,912 1.0 % 735 10.6 % Clinic closure costs - lease and other 270 0.0 % 4,355 0.6 % (4,085 ) * Total operating cost 631,297 80.8 % 547,424 81.5 % 83,873 15.3 % Gross Profit 149,693 19.2 % 123,921 18.5 % 25,772 20.8 % Corporate office costs 69,260 8.9 % 58,290 8.7 % 10,970 18.8 % (Gain) loss on change in fair value of contingent earn-out consideration (6,244 ) -0.8 % 219 * (6,463 ) * Impairment of assets held for sale - 0.0 % 2,418 * (2,418 ) * Operating Income 86,677 11.1 % 62,994 9.4 % 23,683 37.6 % Other (expense) income: Interest expense, debt and other (9,459 ) -1.2 % (8,015 ) -1.2 % (1,444 ) 18.0 % Interest income from investments 105 0.0 % 3,941 0.6 % (3,836 ) -97.3 % Change in revaluation of put-right liability (1,322 ) -0.2 % (82 ) 0.0 % (1,240 ) 1512.2 % Equity in earnings of unconsolidated affiliate 1,477 0.2 % 1,014 0.2 % 463 45.7 % Loss on sale of partnership (123 ) 0.0 % - 0.0 % (123 ) * Other 458 0.1 % 357 0.1 % 101 28.3 % Total other expense (8,864 ) -1.1 % (2,785 ) -0.4 % (6,079 ) 218.3 % Income before taxes 77,813 10.0 % 60,209 9.0 % 17,604 29.2 % Provision for income taxes 19,808 2.5 % 14,609 2.2 % 5,199 35.6 % Net income 58,005 7.4 % 45,600 6.8 % 12,405 27.2 % Less: Net income attributable to non-controlling interest: Redeemable non-controlling interest - temporary equity (13,849 ) -1.8 % (10,044 ) -1.5 % (3,805 ) 37.9 % Non-controlling interest - permanent equity (4,573 ) -0.6 % (4,132 ) -0.6 % (441 ) 10.7 % (18,422 ) -2.4 % (14,176 ) -2.1 % (4,246 ) 30.0 % Net income attributable to USPH shareholders $ 39,583 5.1 % $ 31,424 4.7 % $ 8,159 26.0 % * Not meaningful Total net revenue for the 2025 Year increased $109.6 million, or 16.3%, to $781.0 million from $671.3 million for the 2024 Year while operating costs increased $83.9 million, or 15.3%, to $631.3 million from $547.4 million over the same periods, respectively.
These uses were partially offset by new borrowings of $19.0 million on our Senior Credit Facilities. Senior Credit Facilities On December 5, 2013, we entered into an Amended and Restated Credit Agreement with a commitment for a $125.0 million revolving credit facility.
These uses were partially offset by new borrowings of approximately $19.5 million on our Senior Credit Facilities. Senior Credit Facilities On December 5, 2013, we entered into an Amended and Restated Credit Agreement with a commitment for a $125.0 million revolving credit facility.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of U.S. Physical Therapy, Incl and its subsidiaries (herein referred to as “we”, “us”, “our” or the “Company”) should be read in conjunction with the Company’s consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of U.S. Physical Therapy, Inc. and its subsidiaries (herein referred to as “we”, “us”, “our” or the “Company”) should be read in conjunction with the Company’s consolidated financial statements and accompanying notes included elsewhere in this Annual Report on Form 10-K.
Net patient revenue (patient revenues less estimated contractual adjustments – described below) is recognized at the estimated net realizable amounts from third-party payors, patients and others in exchange for services rendered when obligations under the terms of the contract are satisfied. There is an implied contract between us and the patient upon each patient visit.
Net patient revenue (patient revenues less estimated contractual allowances – described below) is recognized at the estimated net realizable amounts from third-party payors, patients and others in exchange for services rendered when obligations under the terms of the contract are satisfied. There is an implied contract between us and the patient upon each patient visit.
Effective January 1, 2009, if the purchase price of a non-controlling interest by the Company exceeds or is less than the book value at the time of purchase, any excess or shortfall is recognized as an adjustment to additional paid-in capital. Goodwill and other indefinite-lived intangible assets are not amortized but are instead subject to periodic impairment evaluations.
Effective January 1, 2009, if the purchase price of a non-controlling interest by the Company exceeds or is less than the book value at the time of purchase, any excess or shortfall is recognized as an adjustment to additional paid-in capital. 51 Table of Contents Goodwill and other indefinite-lived intangible assets are not amortized but are instead subject to periodic impairment evaluations.
Generally, any acquisition or purchase of non-controlling interests is expected to be accomplished using our cash, financing, or a combination of the two. We make reasonable and appropriate efforts to collect accounts receivable, including applicable deductible and co-payment amounts. Claims are submitted to payors daily, weekly or monthly in accordance with our policy or payor’s requirements.
Generally, any acquisition or purchase of non-controlling interests is expected to be accomplished using our cash, financing, or a combination of the two. 44 Table of Contents We make reasonable and appropriate efforts to collect accounts receivable, including applicable deductible and co-payment amounts. Claims are submitted to payors daily, weekly or monthly in accordance with our policy or payor’s requirements.
(4) Includes variable non-lease components, including but not limited to common area maintenance. 44 Table of Contents CRITICAL ACCOUNTING POLICIES Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States.
(4) Includes variable non-lease components, including but not limited to common area maintenance. CRITICAL ACCOUNTING POLICIES Management’s discussion and analysis of financial condition and results of operations is based upon our consolidated financial statements which have been prepared in accordance with accounting principles generally accepted in the United States.
Our provision for credit losses was 1.0% of total net revenue for each years ended December 31, 2024, 2023 and 2022, respectively. Management believes that this is reasonable because the majority of our payors consist of highly solvent, highly regulated, commercial insurance companies as well as government programs, including Medicare.
Our provision for credit losses was 1.0% of total net revenue for each years ended December 31, 2025 and 2024, respectively. Management believes that this is reasonable because the majority of our payors consist of highly solvent, highly regulated, commercial insurance companies as well as government programs, including Medicare.
With managed care, commercial health plans and self-pay payor type receivables, the write-off generally occurs after the balance has been outstanding for 120 days or longer. As of December 31, 2024, we have accrued $6.4 million related to credit balances (including in accrued expenses), a portion of which is due to patients and payors.
With managed care, commercial health plans and self-pay payor type receivables, the write-off generally occurs after the balance has been outstanding for 120 days or longer. As of December 31, 2025, we have accrued $6.5 million related to credit balances (including in accrued expenses), a portion of which is due to patients and payors.
This section of this Annual Report on Form 10-K generally discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
This section of this Annual Report on Form 10-K generally discusses 2025 and 2024 items and year-to-year comparisons between 2025 and 2024.
Average daily visits per clinic is patient visits divided by the number of days in which normal business operations were conducted during the periods presented and further divided by the average number of clinics in operation during the periods presented.
Average daily visits per clinic is patient visits (excluding home-care visits) divided by the number of days in which normal business operations were conducted during the periods presented and further divided by the average number of clinics in operation during the periods presented.
Adjusted EBITDA, Operating Results and other non-GAAP measures should not be considered in isolation or as an alternative to, or substitute for, net income attributable to our shareholders presented in the consolidated financial statements. 34 Table of Contents The tables below define and reconcile non-GAAP Adjusted EBITDA and non-GAAP Operating Results to the most directly comparable GAAP measure.
Adjusted EBITDA, Operating Results and other non-GAAP measures should not be considered in isolation or as an alternative to, or substitute for, net income attributable to our shareholders presented in the consolidated financial statements. 38 Table of Contents The tables that follow define and reconcile non-GAAP Adjusted EBITDA and non-GAAP Operating Results to the most directly comparable GAAP measure.
Net income attributable to non-controlling interest (permanent equity) was $4.1 million for the 2024 Year and $4.6 million for the 2023 Year. 39 Table of Contents Other Comprehensive Income We entered into an interest rate swap agreement in May 2022, which became effective on June 30, 2022. The maturity date of the swap agreement is June 30, 2027.
Net income attributable to non-controlling interest (permanent equity) was $4.6 million for the 2025 Year and $4.1 million for the 2024 Year. Other Comprehensive Income We entered into an interest rate swap agreement in May 2022, which became effective on June 30, 2022. The maturity date of the swap agreement is June 30, 2027.
Based on our historical experience, calculating the contractual allowance reserve percentage at the payor level is sufficient to allow us to provide the necessary detail and accuracy with our collectability estimates. However, the services authorized and provided and related reimbursement are subject to interpretation that could result in payments that differ from our estimates.
Based on the Company’s historical experience, calculating the contractual allowance reserve percentage at the payor level is sufficient to allow the Company to provide the necessary detail and accuracy with its collectability estimates. However, the services authorized, provided and related reimbursement are subject to interpretation that could result in payments that differ from the Company’s estimates.
Management uses Adjusted EBITDA, Operating Results and other non-GAAP measures, which eliminate certain items described above that can be subject to volatility and unusual costs, as the principal measures to evaluate and monitor financial performance period over period.
We use Adjusted EBITDA, Operating Results and other non-GAAP measures, which eliminate certain items described above that can be subject to volatility and unusual costs, as the principal measures to evaluate and monitor financial performance period over period.
The value of the contingent consideration at December 31, 2024 was $11.3 million. On August 31, 2024, we acquired a 70% equity interest in an eight-clinic practice physical therapy and the original practice owners retained a 30% equity interest. The purchase price for the 70% equity interest was approximately $2.0 million.
The value of the contingent consideration at December 31, 2025 was $7.4 million. On August 31, 2024, we acquired a 70% equity interest in an eight-clinic practice physical therapy and the original practice owners retained a 30% equity interest. The purchase price for the 70% equity interest was approximately $2.0 million.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the Securities and Exchange Commission on February 29, 2024.
Discussions of 2023 items and year-to-year comparisons between 2024 and 2023 can be found in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Part II, Item 7 of the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, filed with the Securities and Exchange Commission on March 3, 2025.
As part of the transaction, we agreed to additional contingent consideration if future operational and financial objectives are met. The maximum amount of additional contingent consideration due under this agreement is $3.6 million. The contingent consideration was valued at $3.2 million on December 31, 2024.
As part of the transaction, we agreed to additional contingent consideration if future operational and financial objectives are met. The maximum amount of additional contingent consideration due under this agreement is $3.6 million. The contingent consideration was valued at $0.5 million on December 31, 2025.
The interest rate for the 2024 Year on our Senior Credit Facilities, net of savings from the interest rate swap described below, was 4.7%, with an all-in interest rate, including all associated costs, of 5.5%. Interest is payable at the end of the selected interest period but no less frequently than quarterly and on the date of maturity.
The interest rate for the 2025 Year on our Senior Credit Facilities, net of savings from the interest rate swap described below, was 5.0%, with an all-in interest rate, including all associated costs, of 5.6%. Interest is payable at the end of the selected interest period but no less frequently than quarterly and on the date of maturity.
The purchase price for 80% equity interest was approximately $6.2 million, of which $5.8 million was paid in cash and $0.4 million in the form of a note payable. The note accrues interest at 4.5% per annum and the principal and interest were paid on February 28, 2025.
The purchase price for 80% equity interest was approximately $6.2 million, of which $5.8 million was paid in cash and $0.4 million in the form of a note payable. The note accrued interest at 4.5% per annum. The note was paid in full on February 28, 2025.
The purchase price of the underlying equity interest upon the exercise of either the put right or the call right is calculated per the terms of the respective agreements and classified as redeemable non-controlling interest (temporary equity) in our consolidated balance sheets. The fair value of the redeemable non-controlling interest at December 31, 2024 was $269.0 million.
The purchase price of the underlying equity interest upon the exercise of either the put right or the call right is calculated per the terms of the respective agreements and classified as redeemable non-controlling interest (temporary equity) in our consolidated balance sheets. The fair value of the redeemable non-controlling interest at December 31, 2025 was $293.3 million.
The purchase price for the 50% equity interest was approximately $16.4 million, of which $0.5 million was in the form of a note payable. The note accrues interest at 4.5% per annum and the principal and the interest are payable on March 29, 2026.
The original owners of the practice retained the remaining 50%. The purchase price for the 50% equity interest was approximately $16.4 million, of which $0.5 million was in the form of a note payable. The note accrues interest at 4.5% per annum and the principal and the interest are payable on March 29, 2026.
The fair value of the interest rate swap was $3.8 million, and $3.7 million at December 31, 2024 and December 31, 2023 respectively, which has been included within other assets (current and long term) in the Consolidated Balance Sheet.
The fair value of the interest rate swap was $0.9 million, and $3.8 million at December 31, 2025 and December 31, 2024 respectively, which has been included within other assets (current and long term) in the Consolidated Balance Sheet.
The fair value of the interest rate swap is included in other assets (current and long term) in our consolidated balance sheet while the increase in fair value is presented as unrealized loss in our consolidated statements of comprehensive income. The interest rate swap arrangement generated $3.4 million in interest savings for the 2024 Year.
The fair value of the interest rate swap is included in other assets (current and long term) in our consolidated balance sheet while the increase in fair value is presented as unrealized loss in our consolidated statements of comprehensive income. The interest rate swap arrangement generated $2.0 million in interest savings for the 2025 Year.
The credit balances are expected to be resolved or paid in the next twelve months. 40 Table of Contents The average accounts receivable days outstanding was 31 days on December 31, 2024, and 29 days on December 31, 2023. Net patient receivables in the amounts of $6.1 million and $6.3 million were written off in 2024 and 2023, respectively.
The credit balances are expected to be resolved or paid in the next twelve months. The average accounts receivable days outstanding was 31 days on December 31, 2025, and December 31, 2024. Net patient receivables in the amounts of $7.3 million and $6.1 million were written off in 2025 and 2024, respectively.
Our obligations under the Credit Agreement are guaranteed by our wholly owned material domestic subsidiaries (each, a “Guarantor”), and our obligations and any Guarantors are secured by a perfected first priority security interest in substantially all of our existing and future personal property and each Guarantor, subject to certain exceptions.
The Credit Agreement also contains customary events of default. 46 Table of Contents Our obligations under the Credit Agreement are guaranteed by our wholly owned material domestic subsidiaries (each, a “Guarantor”), and our obligations and any Guarantors are secured by a perfected first priority security interest in substantially all of our existing and future personal property and each Guarantor, subject to certain exceptions.
Management believes providing Adjusted EBITDA, Operating Results, and other non-GAAP measures to investors is useful information for comparing the Company’s period-to-period results as well as for comparing with other similar businesses since most do not have redeemable instruments and therefore have different equity structures.
We believe providing Adjusted EBITDA, Operating Results, and other non-GAAP measures to investors is useful information for comparing our period-to-period results as well as for comparing with other similar businesses since most do not have redeemable instruments and therefore have different equity structures.
The MPFS proposed by CMS for 2025 will decrease Medicare reimbursement for therapy services by approximately 2.9% as compared to the reimbursement rates in effect for most of 2024.
The MPFS for 2025 decreased Medicare reimbursement for therapy services by approximately 2.9% as compared to the reimbursement rates in effect for most of 2024.
The impact of the interest rate swap on the accompanying Consolidated Statements of Comprehensive Income was an unrealized gain of less than $0.1 million, net of tax, for the 2024 Year and an unrealized loss of $1.2 million, net of tax, for the 2023 Year. (1) These are Non-GAAP Measures.
The impact of the interest rate swap on the accompanying Consolidated Statements of Comprehensive Income was an unrealized loss of less than $2.1 million, net of tax, for the 2025 Year and an unrealized gain of less than $0.1 million, net of tax, for the 2024 Year.
Payor terms are periodically revised necessitating continual review and assessment of the estimates made by management. Our billing systems may not capture the exact change in our contractual allowance reserve estimate from period to period.
Payor terms are periodically revised necessitating continual review and assessment of the estimates made by management. The Company’s billing system does not capture the exact change in its contractual allowance reserve estimate from period to period.
Net rate per patient visit is net patient revenue related to our physical therapy operations divided by total number of patient visits (defined below) during the periods presented. Patient visits is the number of unique patient visits during the periods presented.
Net rate per patient visit is net patient revenue related to our physical therapy operations divided by total number of patient visits (defined below) during the periods presented. Patient visits is the number of unique patient visits during the periods presented for both physical clinic locations and home-care.
RESULTS OF OPERATIONS The defined terms with their respective description used in the following discussion are listed below: Mature clinics are clinics opened or acquired prior to January 1, 2023, and are still operating as of the balance sheet date.
RESULTS OF OPERATIONS The defined terms with their respective description used in the following discussion are listed below: Mature clinics are clinics (physical clinic locations and home-care business units) opened or acquired prior to January 1, 2024, and are still operating as of the balance sheet date.
On April 30, 2024, we acquired 100% of an IIP business through one of its primary IIP businesses, Briotix Health Limited Partnership, for a purchase price of approximately $24.0 million, of which $0.5 million was in the form of a note payable.
On April 30, 2024, we acquired 100% of an IIP business through one of its primary IIP businesses, Briotix Health Limited Partnership, for a purchase price of approximately $24.0 million, of which $0.5 million was in the form of a note payable. The principal and the interest has been paid as of December 31, 2025.
(2) Amounts due related to certain acquisitions discussed above. (3) Interest on our Senior Credit Facilities was estimated using the average outstanding balance for the respective periods and our effective interest rate on our Term Facility and Revolving Facility at December 31, 2024. Interest on our other debt was estimated using the stated rate in the debt agreement.
(2) Amounts due related to certain acquisitions discussed above. (3) Interest on our Senior Credit Facility was estimated using the average outstanding balance for the respective periods and our effective interest rate on our Term Facility for the 2025 Year of 4.7%. Interest on our other debt was estimated using the stated rate in the debt agreement.
The Credit Agreement includes certain financial covenants which include the Consolidated Fixed Charge Coverage Ratio and the Consolidated Leverage Ratio, as defined in the Credit Agreement. The Credit Agreement also contains customary events of default.
The Credit Agreement includes certain financial covenants which include the Consolidated Fixed Charge Coverage Ratio and the Consolidated Leverage Ratio, as defined in the Credit Agreement.
As part of the transaction, we agreed to additional contingent consideration if future operational and financial objectives are met. There is no maximum payout. The contingent consideration was valued at $0.2 million on December 31, 2024. On September 29, 2023, we acquired a 70% equity interest in a four-clinic physical therapy practice.
As part of the transaction, we agreed to additional contingent consideration if future operational and financial objectives are met. There is no maximum payout. In November 2025, we paid $2.5 million in full settlement of the contingent consideration. On September 29, 2023, we acquired a 70% equity interest in a four-clinic physical therapy practice.
Additionally, we had $151.6 million of outstanding borrowings and $164.0 million in available credit under our credit facilities as of December 31, 2024, compared to $144.4 million of outstanding borrowings and $175.0 million in available credit under our credit facilities as of December 31, 2023.
Additionally, we had $161.8 million of outstanding borrowings and $144.5 million in available credit under our Senior Credit Facilities as of December 31, 2025, compared to $151.6 million of outstanding borrowings and $164.0 million in available credit under our Senior Credit Facilities as of December 31, 2024.
If goodwill is more likely than not impaired, we are then required to complete a quantitative analysis of whether a reporting unit’s fair value is less than its carrying amount.
As part of the impairment analysis, we are first required to assess qualitatively if we can conclude whether goodwill is more likely than not impaired. If goodwill is more likely than not impaired, we are then required to complete a quantitative analysis of whether a reporting unit’s fair value is less than its carrying amount.
On February 25, 2025, our Board of Directors raised our quarterly dividend rate from $0.44 per share to $0.45 per share and declared a quarterly dividend for the first quarter of 2025 at the higher rate. The dividend will be payable on April 11, 2025, to shareholders of record on March 14, 2025.
On February 24, 2026, our Board of Directors raised our quarterly dividend rate from $0.45 per share to $0.46 per share, effective immediately, and declared a quarterly dividend for the first quarter of 2026 at the higher rate. The dividend will be payable on April 10, 2026, to shareholders of record on March 13, 2026.
We plan to continue developing new clinics and making additional acquisitions. We have, from time to time, purchased from or sold to non-controlling interests of limited partners in our existing partnerships. We may purchase or sell additional non-controlling interests in the future.
We have, from time to time, purchased from or sold to our limited partners non-controlling interests in our existing partnerships. We may purchase or sell additional non-controlling interests in the future.
Rent, supplies, contract labor and other costs, related to clinics (excluding management contracts) increased to $104.6 million in the 2024 Year from $97.2 million in the 2023 Year, an increase of $7.4 million, or 7.6% mostly due to clinic additions.
Rent, supplies, contract labor and other costs, related to clinics (excluding management contracts) increased to $123.5 million in the 2025 Year from $104.6 million in the 2024 Year, an increase of $19.0 million, or 18.1% mostly due to clinic additions.
The Term Facility amortizes in quarterly installments of: (a) 0.625% in each of the first two years, (b) 1.250% in the third and fourth year, and (c) 1.875% in the fifth year of the Credit Agreement.
The Term Facility amortizes in quarterly installments of: (a) 0.625% in each of the first two years, (b) 1.250% in the third and fourth year, and (c) 1.875% in the fifth year of the Credit Agreement. The remaining outstanding principal balance of all term loans is due on the maturity date.
The owner of the practice retained 30% of the equity interests. The purchase price for the 70% equity interest was approximately $7.8 million, of which $7.4 million was paid in cash and $0.4 million is a deferred payment due on June 30, 2025. On July 31, 2023, we acquired a 70% equity interest in a five-clinic practice.
In a separate transaction, on September 29, 2023, we acquired a 70% equity interest in a single clinic physical therapy practice. The owner of the practice retained 30% of the equity interests. The purchase price for the 70% equity interest was approximately $7.8 million, of which $7.4 million was paid in cash and $0.4 million was a deferred payment.
When we purchase a non-controlling interest and the purchase differs from the book value at the time of purchase, any excess or shortfall is recognized as an adjustment to additional paid-in capital.
Operating losses are allocated to non-controlling interests even when such allocation creates a deficit balance for the non-controlling interest partner. When we purchase a non-controlling interest and the purchase differs from the book value at the time of purchase, any excess or shortfall is recognized as an adjustment to additional paid-in capital.
The remaining outstanding principal balance of all term loans is due on the maturity date. 41 Table of Contents The proceeds of the Revolving Facility have been and shall continue to be used by us for working capital and other general corporate purposes of our Company and its subsidiaries, including to fund future acquisitions and invest in growth opportunities.
The proceeds of the Revolving Facility have been and shall continue to be used by us for working capital and other general corporate purposes of our Company and its subsidiaries, including to fund future acquisitions and invest in growth opportunities.
Services provided in this business include onsite injury prevention and rehabilitation, performance optimization, post-offer employment testing, functional capacity evaluations and ergonomic assessments. The majority of the IIP services are contracted with and paid for directly by employers, including a number of Fortune 500 companies. Other clients include large insurers and their contractors.
Services provided by the industrial injury prevention services (“IIP”) segment include onsite services for clients’ employees including injury prevention and rehabilitation, performance optimization, post-offer employment testing, functional capacity evaluations and ergonomic assessments. The majority of IIP is contracted with and paid for directly by employers, including a number of Fortune 500 companies.
In the final 2020 MPFS rule, CMS clarified that when the physical therapist is involved for the entire duration of the service and the physical therapist assistant (“PTA”) provides skilled therapy alongside the physical therapist, an identification of the PTA’s participation (as denoted by a “CQ modifier”) is not required.
For 2026, the proposed MPFS is expected to increase Medicare reimbursement for therapy services by approximately 1.75% as compared to the reimbursement rates for 2025. 35 Table of Contents In the final 2020 MPFS rule, CMS clarified that when the physical therapist is involved for the entire duration of the service and the physical therapist assistant (“PTA”) provides skilled therapy alongside the physical therapist, an identification of the PTA’s participation (as denoted by a “CQ modifier”) is not required.
In the 2024 Year, our interest rate including the applicable margin was 4.7%. Unrealized gains and losses related to the fair value of the interest rate swap are recorded to accumulated other comprehensive income (loss), net of tax.
Unrealized gains and losses related to the fair value of the interest rate swap are recorded to accumulated other comprehensive income (loss), net of tax.
As of December 31, 2024, $140.6 million was outstanding on the Term Facility while $11.0 million was outstanding under the Revolving Facility, resulting in $164.0 million of credit availability. As of December 31, 2024, we were in compliance with all of the covenants contained in the Credit Agreement.
As of December 31, 2025, $131.3 million was outstanding on the Term Facility while $30.5 million was outstanding under the Revolving Facility, resulting in $144.5 million of credit availability. As of December 31, 2025, we were in compliance with all of the covenants contained in the Credit Agreement.
Outpatient rehabilitation providers may enroll in Medicare as institutional outpatient rehabilitation facilities (i.e., rehab agencies) or individual physical or occupational therapists in private practice.
Medicare Reimbursement The Medicare program reimburses outpatient rehabilitation providers based on the Medicare Physician Fee Schedule (“MPFS”). Outpatient rehabilitation providers may enroll in Medicare as institutional outpatient rehabilitation facilities (i.e., rehab agencies) or individual physical or occupational therapists in private practice.
The purchase price for the 75% equity interest was approximately $15.9 million, of which $15.7 million was paid in cash, and $0.2 million was in the form of a note payable. The note accrues interest at 5.0% per annum and the principal and interest is payable in one installment which is due on December 1, 2026.
The purchase price for the 60% equity interest was approximately $7.9 million, of which $7.6 million was paid in cash and $0.3 million in the form of a note payable. The note accrues interest at 5.0% per annum and the principal and interest is payable on July 31, 2027.
On the date we acquire a controlling interest in a Subsidiary and the limited partnership agreement or operating agreement, as applicable, for such Subsidiary contains redemption rights not under our control, the fair value of the non-controlling interest is recorded in the consolidated balance sheet under the caption— Redeemable non-controlling interest .
The purchase price is derived at a predetermined formula based on a multiple of trailing twelve months earnings performance as defined in the respective limited partnership agreements. 52 Table of Contents On the date we acquire a controlling interest in a Subsidiary and the limited partnership agreement or operating agreement, as applicable, for such Subsidiary contains redemption rights not under our control, the fair value of the non-controlling interest is recorded in the consolidated balance sheet under the caption— Redeemable non-controlling interest .
We estimate contractual allowances based on our interpretation of the applicable regulations, payor contracts and historical calculations. Each month we estimate our contractual allowance for each clinic based on payor contracts and the historical collection experience of the clinic and apply an appropriate contractual allowance reserve percentage to the gross accounts receivable balances for each payor of the clinic.
Each month the Company estimates its contractual allowance for each clinic based on payor contracts and the historical collection experience of the clinic and applies an appropriate contractual allowance reserve percentage to the gross accounts receivable balances for each payor of the clinic.
Year Ended December 31, 2024 December 31, 2023 December 31, 2022 Net cash provided by operating activities $ 74,940 $ 81,978 $ 58,537 Net cash used in financing activities (149,450 ) (45,015 ) (81,269 ) Net cash (used in) provided by financing activities (36,953 ) 84,268 25,759 Operating Activities Cash provided by operating activities decreased $7.0 million to $74.9 million for the year ended December 31, 2024, as compared to $82.0 million for the year ended December 31, 2023.
Year Ended December 31, 2025 December 31, 2024 December 31, 2023 Net cash provided by operating activities $ 75,058 $ 74,940 $ 81,978 Net cash used in investing activities (36,713 ) (149,450 ) (45,015 ) Net cash (used in) provided by financing activities (44,137 ) (36,953 ) 84,268 Operating Activities Cash provided by operating activities increased $0.2 million to $75.1 million for the year ended December 31, 2025, as compared to $74.9 million for the year ended December 31, 2024.
The majority of our clinicians are enrolled as individual physical or occupational therapists in private practice while the remaining balance of providers are reimbursed through enrolled rehab agencies. 31 Table of Contents For calendar years 2021, 2022 and 2023, Centers for Medicare and Medicaid Services (“CMS”) expected decreases in Medicare reimbursement were partially offset by one-time increases in payments as a result of other legislation passed by Congress, resulting in decreases of approximately 3.5%, 0.75% and 2.0% in each of these years, respectively.
For calendar years 2021, 2022 and 2023, Centers for Medicare and Medicaid Services (“CMS”) expected decreases in Medicare reimbursement were partially offset by one-time increases in payments as a result of other legislation passed by Congress, resulting in decreases of approximately 3.5%, 0.75% and 2.0% in each of these years, respectively.
The amount of net income attributable to redeemable non-controlling interest owners is included in consolidated net income on the face of the consolidated statement of income.
The amount of net income attributable to redeemable non-controlling interest owners is included in consolidated net income on the face of the consolidated statement of income. We believe the redemption value (i.e. the carrying amount) and fair value are the same.
For the Year Ended December 31, 2024 December 31, 2023 (In thousands, except per share data) Adjusted EBITDA (a non-GAAP measure) Net income attributable to USPH shareholders $ 31,424 $ 28,239 Adjustments: Provision for income taxes 14,609 12,156 Depreciation and amortization 18,681 15,695 Interest expense, debt and other, net 8,015 9,303 Interest income from investments (3,941 ) (3,774 ) Impairment of goodwill and other intangible assets - 17,495 Impairment of assets held for sale 2,418 - Equity-based awards compensation expense 7,823 7,236 Change in revaluation of put-right liability 82 (2,582 ) Change in fair value of contingent earn-out consideration 219 1,550 Clinic closure costs (1) 4,355 175 Business acquisition related costs (2) 819 - Relief Funds - (467 ) Other income (357 ) (390 ) Allocation to non-controlling interests (2,379 ) (6,724 ) $ 81,768 $ 77,912 Operating Results (a non-GAAP measure) Net income attributable to USPH shareholders $ 31,424 $ 28,239 Adjustments: Impairment of goodwill and other intangible assets - 17,495 Impairment of assets held for sale 2,418 - Change in fair value of contingent earn-out consideration 219 1,550 Change in revaluation of put-right liability 82 (2,582 ) Clinic closure costs (1) 4,355 175 Business acquisition related costs (2) 819 - Relief Funds - (467 ) Allocation to non-controlling interest (521 ) (5,196 ) Tax effect at statutory rate (federal and state) (1,884 ) (2,804 ) $ 36,912 $ 36,410 Operating Results per share (a non-GAAP measure) $ 2.45 $ 2.57 (1) Costs associated with the closure of 45 clinics during the 2024 Year.
For the Year Ended December 31, 2025 December 31, 2024 Adjusted EBITDA (a non-GAAP measure) Net income attributable to USPH shareholders $ 39,583 $ 31,424 Adjustments: Provision for income taxes 19,808 14,609 Depreciation and amortization 22,391 18,681 Interest expense, debt and other, net 9,459 8,015 Interest income from investments (105 ) (3,941 ) Impairment of assets held for sale - 2,418 Equity-based awards compensation expense 8,270 7,823 Change in revaluation of put-right liability 1,322 82 (Gain) loss on change in fair value of contingent earn-out consideration (6,244 ) 219 Clinic closure costs (1) 270 4,355 Business acquisition related costs (2) 1,239 819 ERP implementation costs (3) 1,490 - Loss on sale of partnership 123 - Other income (235 ) (357 ) Allocation to non-controlling interests (2,361 ) (2,379 ) $ 95,010 $ 81,768 Operating Results (a non-GAAP measure) Net income attributable to USPH shareholders $ 39,583 $ 31,424 Adjustments: (Gain) loss on change in fair value of contingent earn-out consideration (6,244 ) 219 Impairment of assets held for sale - 2,418 Change in revaluation of put-right liability 1,322 82 Clinic closure costs (1) 270 4,355 Business acquisition related costs (2) 1,239 819 ERP implementation costs (3) 1,490 - Loss on sale of partnership 123 - Income tax adjustment (4) 1,499 - Allocation to non-controlling interest 277 (521 ) Tax effect at statutory rate (federal and state) 404 (1,884 ) $ 39,963 $ 36,912 Operating Results per share (a non-GAAP measure) $ 2.63 $ 2.45 (1) Costs associated with the closure of 23 owned clinics during the year ended December 31, 2025 and 45 owned clinics during the year ended December 31, 2024.
Adjusted EBITDA, a non-GAAP measure, is defined as net income attributable to our shareholders before interest income, interest expense, taxes, depreciation, amortization, change in fair value of contingent earn-out consideration, payments received from the federal government under the Corona virus Aid, Relief and Economic Security Act (“Relief Funds”), non-cash impairment charges, changes in revaluation of put-right liability, equity-based awards compensation expense, clinic closure costs, business acquisition related costs and other income and related portions for non-controlling interests.
Adjusted EBITDA, a non-GAAP measure, is defined as net income attributable to our shareholders before interest income, interest expense, taxes, depreciation, amortization, change in fair value of contingent earn-out consideration, changes in revaluation of put-right liability, equity-based awards compensation expense, clinic closure costs, impairment on assets held for sale, business acquisition related costs, costs related to a one-time financial and human resources systems upgrade, loss on sale of a partnership and other income and related portions for non-controlling interests.
The practice’s owners retained a 30% equity interest. The purchase price for the 70% equity interest was approximately $2.1 million, of which $1.8 million was paid in cash and $0.3 million is a deferred payment due on June 30, 2025. On May 31, 2023, we and a local partner together acquired a 75% interest in a four-clinic physical therapy practice.
The purchase price for the 70% equity interest was approximately $2.1 million, of which $1.8 million was paid in cash and $0.3 million is a deferred payment that was due on June 30, 2025.
Equity in earnings of unconsolidated affiliate We recognized income of $1.0 million for both the 2024 Year and the 2023 Year from a joint venture which provides physical therapy services for patients at hospitals. Since we are deemed to not have a controlling interest in the joint venture, our investment is accounted for using the equity method of accounting.
Equity in earnings of unconsolidated affiliate We recognized income of $1.5 million for the 2025 Year and $1.0 million for the 2024 Year from a joint venture which provides physical therapy services for patients at hospitals.
See below for the definition and reconciliation of non-GAAP measures to the most directly comparable GAAP measure. 33 Table of Contents The table below shows the calculation of earnings per share for the periods presented.
See below for the definition and reconciliation of non-GAAP measures to the most directly comparable GAAP measure. 39 Table of Contents The tables below reconcile other non-GAAP measures to the most directly comparable GAAP measures.
Investing Activities Cash used in investing activities during the year ended December 31, 2024, totaled $149.5 million and consisted of $142.1 million used in the purchase of majority interests in businesses and non-controlling interest, temporary and permanent equity, and $9.2 million of fixed assets purchases. These were partially offset by $1.0 million in distributions from an unconsolidated affiliate.
Investing Activities Cash used in investing activities during the year ended December 31, 2025, totaled $36.7 million and consisted of $25.9 million used in the purchase of majority interests in businesses and non-controlling interest, temporary and permanent equity, and $14.1 million of fixed assets purchases.
Revenues are recognized at an amount equal to the consideration we expect to receive in exchange for providing injury prevention services to our clients. The revenue is determined and recognized based on the number of hours and respective rate for services provided in a given period.
Revenues are recognized at an amount equal to the consideration we expect to receive in exchange for providing injury prevention services to our clients.
Operating Results, a non-GAAP measure, equals net income attributable to our shareholders less, changes in revaluation of a put-right liability, Relief Funds, non-cash impairment charges, clinic closure costs, changes in fair value of contingent earn-out consideration, business acquisition related costs and any allocations to non-controlling interests, all net of taxes.
Operating Results, a non-GAAP measure, equals net income attributable to our shareholders less, changes in revaluation of a put-right liability, clinic closure costs, loss on sale of a partnership, changes in fair value of contingent earn-out consideration, business acquisition related costs, costs related to a one-time financial and human resources systems upgrade, an income tax adjustment to revalue our deferred tax assets and liabilities to the most current statutory tax rate, and any allocations to non-controlling interests, all net of taxes.
During the last three years, we completed the following acquisitions of outpatient physical therapy practices, companies that manage and/or provide administrative services to outpatient physical therapy practices, and IIP businesses detailed below: Acquisition Date % Interest Acquired Number of Clinics November 2024 Acquisition November 30, 2024 75% 8 October 2024 Acquisition October 31, 2024 50% 50 August 2024 Acquisition August 31, 2024 70% 8 April 2024 Acquisition April 30, 2024 ** * March 2024 Acquisition March 29, 2024 50% 9 October 2023 Acquisition October 31, 2023 *** * September 2023 Acquisition 1 September 29, 2023 70% 4 September 2023 Acquisition 2 September 29, 2023 70% 1 July 2023 Acquisition July 31, 2023 70% 7 May 2023 Acquisition May 31, 2023 45% 4 February 2023 Acquisition February 28, 2023 80% 1 November 2022 Acquisition November 30, 2022 80% 13 October 2022 Acquisition October 31, 2022 60% 14 September 2022 Acquisition September 30, 2022 80% 2 August 2022 Acquisition August 31, 2022 70% 6 March 2022 Acquisition March 31, 2022 70% 6 * IIP business ** On April 30, 2024, one of our primary IIP businesses, Briotix Health Limited Partnership, acquired 100% of an IIP business. *** On October 31, 2023, we concurrently acquired 100% of an IIP business and a 55% equity interest in an ergonomics software business (“October 2023 Acquisition”). 30 Table of Contents The following table provides a roll forward of our clinic count for the periods presented.
During the last three years, we completed the following acquisitions of outpatient physical therapy practices, companies that manage and/or provide administrative services to outpatient physical therapy practices, and IIP businesses detailed below: 33 Table of Contents Acquisition Date % Interest Acquired Number of Clinics July 2025 Acquisition July 31, 2025 60% 3 April 2025 Acquisition April 30, 2025 40%* ** February 2025 Acquisition February 28, 2025 65% 3 November 2024 Acquisition November 30, 2024 75% 8 October 2024 Acquisition October 31, 2024 50% 50 August 2024 Acquisition August 31, 2024 70% 8 April 2024 Acquisition April 30, 2024 *** **** March 2024 Acquisition March 29, 2024 50% 9 October 2023 Acquisition October 31, 2023 ***** **** September 2023 Acquisition 1 September 29, 2023 70% 4 September 2023 Acquisition 2 September 29, 2023 70% 1 July 2023 Acquisition July 31, 2023 70% 7 May 2023 Acquisition May 31, 2023 45% 4 February 2023 Acquisition February 28, 2023 80% 1 * On April 30, 2025, the Company acquired an outpatient home care practice that provides speech and occupational therapy through its 50% owned subsidiary MSO Metro LLC.
The interest rate on the Company’s term loan was 4.7% for the 2024 Year and 4.9% for the 2023 Year, with an all-in effective interest rate on the credit facility including all associated costs, of 5.5% and 5.3% over the same periods, respectively. 38 Table of Contents Interest income from investment Interest income from investment amounted to $3.9 million for the 2024 Year and $3.8 million for 2023 Year.
The interest rate on the Company’s credit facilities was 5.0% for the 2025 Year and 4.7% for the 2024 Year, with an all-in effective interest rate on the credit facilities (including all associated costs), of 5.6% and 5.5% over the same periods, respectively.
We believe the redemption value (i.e. the carrying amount) and fair value are the same. 47 Table of Contents Non-Controlling Interest We recognize non-controlling interests, in which we have no obligation but the right to purchase the non-controlling interests, as equity in the consolidated financial statements separate from the parent entity’s equity.
Non-Controlling Interest We recognize non-controlling interests, in which we have no obligation but the right to purchase the non-controlling interests, as equity in the consolidated financial statements separate from the parent entity’s equity. The amount of net income attributable to non-controlling interests is included in consolidated net income on the face of the consolidated statements of net income.
For the Year Ended December 31, 2024 December 31, 2023 (In thousands, except per share data) Computation of earnings per share - USPH shareholders: Net income attributable to USPH shareholders $ 31,424 $ 28,239 Charges to retained earnings: Revaluation of redeemable non-controlling interest (4,964 ) (13,565 ) Tax effect at statutory rate (federal and state) 1,268 3,466 $ 27,728 $ 18,140 Earnings per share (basic and diluted) $ 1.84 $ 1.28 Shares used in computation: Basic and diluted earnings per share - weighted-average shares 15,064 14,188 Non-GAAP Measures The following tables provide details of the basic and diluted earnings per share computation and reconcile net income attributable to USPH shareholders calculated in accordance with GAAP to Adjusted EBITDA, Operating Results and other non-GAAP measures.
For the Year Ended December 31, 2025 December 31, 2024 (In thousands, except per share data) Computation of earnings per share - USPH shareholders: Net income attributable to USPH shareholders $ 39,583 $ 31,424 Charges to retained earnings: Revaluation of redeemable non-controlling interest (24,521 ) (4,964 ) Tax effect at statutory rate (federal and state) 6,510 1,268 $ 21,572 $ 27,728 Earnings per share (basic and diluted) $ 1.42 $ 1.84 Shares used in computation: Basic and diluted earnings per share - weighted-average shares 15,175 15,064 We reported net earnings of $39.6 million ($1.42 per share) in 2025 and $31.4 million ($1.84 per share) in 2024.
For the Year Ended December 31, 2024 December 31, 2023 (In thousands, except percentages) Income before taxes $ 60,209 $ 49,376 Less: Net income attributable to non-controlling interest: Redeemable non-controlling interest - temporary equity (10,044 ) (4,426 ) Non-controlling interest - permanent equity (4,132 ) (4,555 ) $ (14,176 ) $ (8,981 ) Income before taxes less net income attributable to non-controlling interest $ 46,033 $ 40,395 Provision for income taxes $ 14,609 $ 12,156 Effective income tax rate 31.7 % 30.1 % Net Income Attributable to Non-controlling Interest Net income attributable to redeemable non-controlling interest (temporary equity) was $10.0 million for the 2024 Year and $4.4 million for the 2023 Year.
The following table shows the calculation of our effective tax rate for the periods presented. 43 Table of Contents For the Year Ended December 31, 2025 December 31, 2024 (In thousands, except percentages) Income before taxes $ 77,813 $ 60,209 Less: Net income attributable to non-controlling interest: Redeemable non-controlling interest - temporary equity (13,849 ) (10,044 ) Non-controlling interest - permanent equity (4,573 ) (4,132 ) $ (18,422 ) $ (14,176 ) Income before taxes less net income attributable to non-controlling interest $ 59,391 $ 46,033 Provision for income taxes $ 19,808 $ 14,609 Effective income tax rate 33.4 % 31.7 % Net Income Attributable to Non-controlling Interest Net income attributable to redeemable non-controlling interest (temporary equity) was $13.8 million for the 2025 Year and $10.0 million for the 2024 Year.
Additionally, we review property and equipment and intangible assets with finite lives for impairment upon the occurrence of certain events or circumstances that indicate the related amounts may be impaired.
Additionally, we review property and equipment and intangible assets with finite lives for impairment upon the occurrence of certain events or circumstances that indicate the related amounts may be impaired. During the year-ended December 31, 2024, we recorded a non-cash impairment charge of $2.4 million related to assets held for sale. There was no non-cash impairment charge in 2025.
Actual results may differ from these estimates under different assumptions or conditions. We believe that the following critical accounting policies involve a higher degree of judgment and complexity. See Note 2, Significant Accounting Policies, to our audited consolidated financial statements which are included elsewhere in this Annual Report on Form 10-K for a complete discussion of our significant accounting policies.
See Item 8, Note 2, Significant Accounting Policies, to our audited consolidated financial statements which are included elsewhere in this Annual Report on Form 10-K for a complete discussion of our significant accounting policies. The following reflect the significant estimates and judgments used in the preparation of our consolidated financial statements.
As a percentage of net revenues, the provision for credit losses were 1.0% for both 2024 and 2023.
The provision for credit losses was $7.6 million for the 2025 Year and $6.9 million for the 2024 Year. As a percentage of net patient revenues, the provision for credit losses was 1.2% for both the 2025 Year and the 2024 Year.
The note accrues interest at 5.0% per annum and the principal and the interest are payable on May 1, 2025. As part of the transaction, we agreed to additional contingent consideration if future operational objectives are met by the business. The maximum amount of additional contingent consideration due under this agreement is $10.0 million.
The purchase price for the 65% interest was approximately $3.8 million which was paid in cash. As part of this transaction, we agreed to additional consideration if future operational objectives are met. The maximum amount of additional contingent consideration due under this agreement is $1.3 million. The contingent consideration was valued at $0.5 million as of December 31, 2025.
Therefore, in order to assess the accuracy of our revenues and hence our contractual allowance reserves, our management regularly compares our cash collections to corresponding net revenues measured both in the aggregate and on a clinic-by-clinic basis.
In order to assess the accuracy of its revenues, management regularly compares its cash collections to corresponding net revenues measured both in the aggregate and on a clinic-by-clinic basis. In the aggregate, historically the difference between net revenues and corresponding cash collections for any fiscal year has generally reflected a difference not exceeding 1.5% of net revenues.
Additionally, other revenue includes services we provide on-site at locations such as schools and industrial worksites for physical or occupational therapy services, athletic trainers and gym membership fees. Contract terms and rates are agreed to in advance between us and the third parties. Services are typically performed over the contract period and revenue is recorded at the point of service.
Contract terms and rates are agreed to in advance between us and the third parties. Services are typically performed over the contract period and revenue is recorded at the point of service.
The first payment of principal and interest of $0.3 million was paid in January 2024, and the second installment of $0.3 million is due on September 30, 2025. 43 Table of Contents In a separate transaction, on September 29, 2023, we acquired a 70% equity interest in a single clinic physical therapy practice.
The first payment of principal and interest of $0.3 million was paid in January 2024, and the second installment of $0.3 million was due on September 30, 2025. The final payment of principal and interest of $0.3 million was paid in August 2025.
This interest income is a result of investing excess cash associated with proceeds from our secondary offering completed in May 2023. Change in fair value of contingent earn-out consideration and put-right liabilities We revalued contingent earn-out consideration related to certain acquisitions resulting in an expense of $0.2 million for the 2024 Year compared to $1.6 million for the 2023 Year.
Change in fair value of contingent earn-out consideration and put-right liabilities We revalued contingent earn-out consideration related to certain acquisitions and recognized a net gain (a decrease in the related liabilities) of $6.2 million for the 2025 Year compared to a net loss of $0.2 million for the 2024 Year (an increase in the related liabilities).
We evaluate indefinite-lived tradenames in conjunction with our annual goodwill impairment test. 46 Table of Contents Impairment of Goodwill, Other Indefinite-Lived Intangible Assets and Long-Lived Assets We operate our business through two segments consisting of our physical therapy clinics and our IIP business. For purposes of goodwill impairment analysis, each of our segments is further broken down into reporting units.
The occurrence of one of these events or conditions could significantly impact an impairment assessment, necessitating an impairment charge. We evaluate indefinite-lived tradenames in conjunction with our annual goodwill impairment test. Impairment of Goodwill, Other Indefinite-Lived Intangible Assets and Long-Lived Assets We operate our business through two segments consisting of our physical therapy clinics and our IIP business.
Reporting units within our physical therapy business comprise of regions primarily based on each clinic’s location. In addition to the six regions, in 2024 and 2023, the IIP business consisted of two reporting units. As part of the impairment analysis, we are first required to assess qualitatively if we can conclude whether goodwill is more likely than not impaired.
For purposes of goodwill impairment analysis, each of our segments is further broken down into reporting units. Reporting units within our physical therapy business comprise of regions primarily based on each clinic’s location. In addition to the seven regions, in 2025 and 2024, the IIP business consisted of two reporting units.
We designated our interest rate swap as a cash flow hedge and structured it to be highly effective.
We designated our interest rate swap as a cash flow hedge and structured it to be highly effective. Consequently, unrealized gains and losses related to the fair value of the interest rate swap are recorded to accumulate other comprehensive income (loss), net of tax.