Concentra Group Holdings Parent, Inc.
Business
Concentra Group Holdings Parent, Inc. provides comprehensive occupational health services to employers, payors and individual consumers, focusing on diagnosis, treatment and prevention of work‑related injuries and illnesses. It offers workers’ compensation care, employer services (physical examinations, drug and alcohol screening, testing and preventive care), consumer urgent care, physical therapy, telemedicine, pharmacy services and medical compliance administration. The company operates through three segments: occupational health centers, onsite health clinics and other businesses that include telemedicine and pharmacy. It distributes services nationwide via stand‑alone centers, employer on‑site clinics and a telemedicine platform.
Summary from filing dated 2025-03-03
Financials
Consolidated Statement of Income
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 |
|---|---|---|---|---|---|
| Revenue | 2,163 | 1,900 | 1,838 | 1,724 | |
| Cost of services, exclusive of depreciation and amortization | 1,550 | 1,372 | 1,326 | 1,242 | |
| General and administrative, exclusive of depreciation and amortization | 203 | 156 | 152 | 150 | |
| Depreciation and amortization | 76 | 67 | 73 | 74 | |
| Total costs and expenses | 1,829 | 1,596 | 1,551 | 1,466 | |
| Other operating income | 20,000 | 284,000 | 250,000 | 312,000 | |
| Income from operations | 334 | 305 | 288 | 259 | |
| Loss on early retirement of debt | −875,000 | 0 | 0 | — | |
| Equity in losses of unconsolidated subsidiaries | 0 | −4 | −526,000 | −2 | |
| Interest expense | −109 | −48 | −221,000 | −849,000 | |
| Other expense | 0 | 0 | −2,000 | −415,000 | |
| Income before income taxes | 224 | 231 | 243 | 225 | |
| Income tax expense | 51 | 59 | 58 | 53 | |
| Net income | 173 | 172 | 185 | 172 | |
| Less: net income attributable to non-controlling interests | 6 | 5 | 5 | 6 | |
| Net income attributable to the Company | 166 | 167 | 180 | 167 | |
| Basic (in dollars per share) | 1.3 | 1.46 | 1.73 | 1.6 | |
| Diluted (in dollars per share) | 1.3 | 1.46 | 1.73 | 1.6 |
Consolidated Balance Sheet
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash | 80 | 183 | 31 | — | — | |
| Accounts receivable | 258 | 218 | 216 | — | — | |
| Prepaid income taxes | 2 | 2 | 8 | — | — | |
| Other current assets | 43 | 35 | 39 | — | — | |
| Total current assets | 383 | 437 | 294 | — | — | |
| Operating lease right-of-use assets | 484 | 436 | 398 | — | — | |
| Property and equipment, net | 225 | 198 | 178 | — | — | |
| Goodwill | 1,479 | 1,235 | 1,230 | 1,226 | — | |
| Other identifiable intangible assets, net | 243 | 205 | — | — | — | |
| Non-current deferred tax asset | 24 | 4 | — | — | — | |
| Other assets | 20 | 7 | 8 | — | — | |
| Total assets | 2,858 | 2,521 | 2,334 | 2,297 | — | |
| Current operating lease liabilities | 85 | 75 | 73 | — | — | |
| Current portion of long-term debt and notes payable | 11 | 10 | 1 | — | — | |
| Accounts payable | 21 | 20 | 20 | — | — | |
| Accrued and other liabilities | 221 | 202 | 180 | — | — | |
| Total current liabilities | 337 | 307 | 275 | — | — | |
| Non-current operating lease liabilities | 444 | 397 | 357 | — | — | |
| Long-term debt, net of current portion | 1,564 | 1,469 | — | — | — | |
| Non-current deferred tax liability | 49 | 25 | 23 | — | — | |
| Other non-current liabilities | 45 | 24 | 28 | — | — | |
| Total liabilities | 2,438 | 2,222 | 1,156 | — | — | |
| Commitments and contingencies (Note 18) | — | — | — | — | — | |
| Redeemable non-controlling interests | 19 | 18 | 16 | 17 | 16 | |
| Common stock, $0.01 par value, 700,000,000 shares authorized, 128,633,374 and 128,125,952 shares issued and outstanding at December 31, 2025 and December 31, 2024, respectively | 1 | 1 | 0 | — | — | |
| Capital in excess of par | 249 | 261 | 0 | — | — | |
| Retained earnings | 146 | 14 | 685 | — | — | |
| Accumulated other comprehensive loss | −3 | 0 | — | — | — | |
| Total stockholders' equity | 393 | 276 | — | — | — | |
| Non-controlling interests | 8 | 5 | 5 | — | — | |
| Total equity | 401 | 281 | 1,161 | 979 | 830 | |
| Total liabilities and equity | 2,858 | 2,521 | 2,334 | — | — |
Consolidated Statement of Cash Flows
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 |
|---|---|---|---|---|---|
| Loss on early retirement of debt | 51,000 | 0 | 0 | — | |
| (Gain) loss on sale of assets | −773,000 | 40,000 | 4,000 | — | |
| Stock compensation expense | 10 | 2 | 651,000 | 2 | |
| Amortization of debt discount and issuance costs | 4 | 2 | 0 | 0 | |
| Deferred income taxes | 8 | −2 | −6 | −9 | |
| Other | 1 | 72,000 | 327,000 | 589,000 | |
| Accounts receivable | −11 | −2 | −10 | −6 | |
| Other current assets | −6 | 4 | −21 | −3 | |
| Other assets | 8 | 3 | 3 | 9 | |
| Accounts payable and accrued liabilities | 18 | 25 | 10 | 34 | |
| Net cash provided by operating activities | 279 | 275 | 234 | 274 | |
| Business combinations, net of cash acquired | −333 | −7 | −6 | −10 | |
| Acquired customer relationships | 0 | 0 | −4 | 0 | |
| Purchases of property and equipment | −82 | −64 | −65 | −46 | |
| Proceeds from sale of assets | 778,000 | 27,000 | 36,000 | 38,000 | |
| Net cash used in investing activities | −415 | −71 | −75 | −58 | |
| Proceeds from term loans, net of issuance costs | 949 | 837 | 0 | 0 | |
| Payments on term loans | −855 | −2 | 0 | — | |
| Proceeds from 6.875% senior notes, net of issuance costs | 0 | 637 | 0 | 0 | |
| Borrowings of other debt | 7 | 8 | 5 | 4 | |
| Principal payments on other debt | −10 | −10 | −7 | −7 | |
| Exercise of stock options | 0 | 0 | 3 | 3 | |
| Repurchases of common shares | 0 | 0 | −5 | −5 | |
| Dividends paid to common stockholders | −32 | −8 | 0 | 0 | |
| Repurchase of common stock | −22 | −15 | 0 | 0 | |
| Proceeds from issuance of non-controlling interests | 3 | 0 | 0 | — | |
| Distributions to non-controlling interests | −7 | −6 | −6 | −6 | |
| Proceeds from Initial Public Offering | 0 | 511 | 0 | 0 | |
| Dividend to Select | 0 | −1,536 | 0 | — | |
| Contributions from Select | 0 | 2 | 5 | 7 | |
| Net cash provided by (used in) financing activities | 32 | −52 | −165 | −210 | |
| Net (decrease) increase in cash | −103 | 152 | −6 | 7 | |
| Cash paid for interest | 109 | 50 | 44 | 31 | |
| Cash paid for taxes | 46 | 56 | 61 | 42 | |
| Liabilities for purchases of property and equipment | 2 | 5 | 5 | 8 |