Pacific Health Care Organization, Inc. (PFHO)

PFHO Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Operating Revenue	6.34	5.91	5.5	5.6	5.19	5.79
Other Revenue	0.15	0.15	0.13	0.15	0.2	0.23
Revenue	6.49	6.07	5.63	5.75	5.39	6.02
Revenue Growth (YoY)	13.49%	7.74%	-2.01%	6.65%	-10.55%	-17.58%
Cost of Revenue	3.73	3.54	3.47	3.48	3.31	3.55
Gross Profit	2.76	2.52	2.16	2.26	2.08	2.47
Selling, General & Admin	1.77	1.67	1.48	1.56	1.51	1.6
Operating Expenses	1.77	1.67	1.48	1.6	1.56	1.65
Operating Income	0.99	0.85	0.68	0.67	0.52	0.82
Interest Expense	-0.01	-0	-	-	-0.01	-
Interest & Investment Income	0.41	0.41	0.41	0.03	-	-
EBT Excluding Unusual Items	1.4	1.26	1.09	0.69	0.51	0.82
Other Unusual Items	-	-	-	-	0.68	-
Pretax Income	1.4	1.26	1.09	0.69	1.2	0.82
Income Tax Expense	0.42	0.38	0.32	0.2	0.2	0.27
Net Income	0.98	0.88	0.77	0.49	1	0.55
Net Income to Common	0.98	0.88	0.77	0.49	1	0.55
Net Income Growth	17.34%	15.06%	55.80%	-50.47%	81.05%	-54.13%
Shares Outstanding (Basic)	13	13	13	13	13	13
Shares Outstanding (Diluted)	13	13	13	13	13	13
EPS (Basic)	0.08	0.07	0.06	0.04	0.08	0.04
EPS (Diluted)	0.07	0.07	0.06	0.04	0.08	0.04
EPS Growth	7.41%	15.06%	55.80%	-50.47%	94.34%	-55.56%
Free Cash Flow	0.7	0.67	0.91	0.67	0.37	0.93
Free Cash Flow Per Share	0.06	0.05	0.07	0.05	0.03	0.07
Gross Margin	42.53%	41.55%	38.42%	39.39%	38.55%	41.03%
Operating Margin	15.29%	14.06%	12.05%	11.59%	9.59%	13.62%
Profit Margin	15.09%	14.57%	13.64%	8.58%	18.47%	9.13%
Free Cash Flow Margin	10.81%	10.98%	16.25%	11.70%	6.83%	15.50%
EBITDA	1.02	0.89	0.72	0.7	0.57	0.88
EBITDA Margin	15.78%	14.62%	12.72%	12.19%	10.49%	14.54%
D&A For EBITDA	0.03	0.03	0.04	0.03	0.05	0.06
EBIT	0.99	0.85	0.68	0.67	0.52	0.82
EBIT Margin	15.29%	14.06%	12.05%	11.59%	9.59%	13.62%
Effective Tax Rate	29.88%	30.08%	29.45%	28.91%	16.81%	33.00%
Revenue as Reported	6.49	6.07	5.63	5.74	5.4	6.04

Updated Mar 19, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.