Acquired by CVS Health in May 2023
Company logo

OSH - Oak Street Health, Inc.

NYSE -> Healthcare -> Medical Care Facilities
Chicago, United States
Type: Equity

OSH price evolution
OSH
(in millions $) 31 Mar 2023 31 Jan 2023 30 Sep 2022 30 Jun 2022
Current assets
Cash $156.2 $137.9 $223 $136.8
Short term investments $226 $287.7 $339 $429.5
Net receivables $1218.4 $896.5 $836 $828.2
Inventory
Total current assets $1621.4 $1358.6 $1416.1 $1405.1
Long term investments
Property, plant & equipment $526.5 $521.7 $509.2 $487.8
Goodwill & intangible assets $166.7 $167.1 $167.6 $162.7
Total noncurrent assets $700 $696.1 $684.4 $658.1
Total investments $226 $287.7 $339 $429.5
Total assets $2321.4 $2054.7 $2100.5 $2063.2
Current liabilities
Accounts payable $31.1 $17.1 $25.9 $23.5
Deferred revenue
Short long term debt
Total current liabilities $1203.1 $963.1 $906.5 $897.2
Long term debt $1355.2 $978.6 $1318.8 $1239.6
Total noncurrent liabilities $1385 $1358.9 $1349.6 $1267.9
Total debt $1355.2 $1327.9 $1318.8 $1239.6
Total liabilities $2588.1 $2325.8 $2256.1 $2165.1
Shareholders' equity
Retained earnings -$1520 -$1474.5 -$1341.5 -$1210.8
Other shareholder equity -$0.8 -$2.2 -$4.1 -$4.8
Total shareholder equity -$270.3 -$271.1 -$160.4 -$106.9
(in millions $) 31 Jan 2023 31 Dec 2021 31 Dec 2020 31 Dec 2019
Current assets
Cash $137.9 $120.4 $419.73 $42.25
Short term investments $287.7 $671.1
Net receivables $896.5 $562.5 $256.5 $168.16
Inventory
Total current assets $1358.6 $1368 $687.18 $219.82
Long term investments
Property, plant & equipment $521.7 $302.5 $78.79 $67.4
Goodwill & intangible assets $167.1 $163.7 $12.6 $12.99
Total noncurrent assets $696.1 $473.1 $93.8 $82
Total investments $287.7 $671.1
Total assets $2054.7 $1841.1 $780.98 $301.82
Current liabilities
Accounts payable $17.1 $22.1 $8.82 $10.76
Deferred revenue
Short long term debt $18.51
Total current liabilities $963.1 $664.1 $315.49 $239.5
Long term debt $978.6 $1065.6 $62.84
Total noncurrent liabilities $1358.9 $1121 $42.27 $86.56
Total debt $1327.9 $1065.6 $81.35
Total liabilities $2325.8 $1785.1 $357.76 $326.06
Shareholders' equity
Retained earnings -$1474.5 -$965.3 -$555.84 -$354.36
Other shareholder equity -$2.2 -$1.4 $7.04 $9.48
Total shareholder equity -$271.1 $51.4 $416.18 -$350.16
(in millions $) 31 Mar 2023 31 Dec 2022 30 Sep 2022 30 Jun 2022
Revenue
Total revenue $752 $577.7 $545.7 $523.7
Cost of revenue $652.7 $576.8 $541 $490.5
Gross Profit $99.3 $0.9 $4.7 $33.2
Operating activities
Research & development
Selling, general & administrative $132.2 $123.3 $125.8 $137.5
Total operating expenses $142.7 $133.2 $134.9 $145.9
Operating income -$43.4 -$132.3 -$130.2 -$112.7
Income from continuing operations
EBIT -$44.9 -$131.4 -$130.7 -$148.6
Income tax expense $0.2
Interest expense $0.6 $1.4 $0.5
Net income
Net income -$45.5 -$133 -$130.7 -$149.1
Income (for common shares) -$45.5 -$133 -$130.7 -$149.1
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Revenue
Total revenue $2160.9 $1432.6 $882.76 $556.6
Cost of revenue $2082.8 $1402.7 $805.36 $526.85
Gross Profit $78.1 $29.9 $77.41 $29.75
Operating activities
Research & development
Selling, general & administrative $509.1 $426.1 $249.71 $125.78
Total operating expenses $544.3 $443.9 $260.93 $133.63
Operating income -$466.2 -$414 -$183.52 -$103.88
Income from continuing operations
EBIT -$506.5 -$408.8 -$179.28 -$102.21
Income tax expense $0.2 -$1.9
Interest expense $2.5 $2.5 $8.71 $5.65
Net income
Net income -$509.2 -$409.4 -$187.99 -$107.86
Income (for common shares) -$509.2 -$409.4 -$215.21 -$137.23
(in millions $) 31 Mar 2023 31 Dec 2022 30 Sep 2022 30 Jun 2022
Net income -$45.5 -$133 -$130.7 -$149.1
Operating activities
Depreciation $21 $13.7 $20.4 $23.7
Business acquisitions & disposals -$1.5 -$5.8 $0.2
Stock-based compensation $24.8 $18.9 $30.8 $49.8
Total cash flows from operations -$92.7 -$96.1 -$33.9 -$88.2
Investing activities
Capital expenditures -$17 -$21.6 -$27.9 -$19.9
Investments $63.9 $53 $90.3 $120.1
Total cash flows from investing $46.9 $29.9 $56.6 $100.4
Financing activities
Dividends paid
Sale and purchase of stock $20.1 $1.3 $13.4 $0.1
Net borrowings $24.9 $72.3
Total cash flows from financing $43.5 $1.7 $63.5 -$0.7
Effect of exchange rate
Change in cash and equivalents -$2.3 -$64.5 $86.2 $11.5
(in millions $) 31 Dec 2022 31 Dec 2021 31 Dec 2020 31 Dec 2019
Net income -$509.2 -$409.4 -$187.99 -$107.86
Operating activities
Depreciation $70.6 $33.3 $11.22 $7.85
Business acquisitions & disposals -$7.1 -$129 -$0.17
Stock-based compensation $138.9 $161.4 $77.43 $3.73
Total cash flows from operations -$309.4 -$197.2 -$77.22 -$55.55
Investing activities
Capital expenditures -$89.2 -$81.3 -$20.88 -$27.7
Investments $377.4 -$677.1 -$0.75
Total cash flows from investing $281.1 -$887.4 -$21.63 -$27.87
Financing activities
Dividends paid
Sale and purchase of stock $18.8 $8.3 $358.01
Net borrowings $72.3 $897.9 -$85.78 $49.46
Total cash flows from financing $66.4 $785.3 $476.32 $53.6
Effect of exchange rate
Change in cash and equivalents $38.1 -$299.3 $377.47 -$29.81
Fundamentals
Market cap N/A
Enterprise value N/A
Shares outstanding N/A
Revenue $2.40B
EBITDA -$376.80M
EBIT -$455.60M
Net Income -$458.30M
Revenue Q/Q 46.36%
Revenue Y/Y 45.43%
P/E ratio N/A
EV/Sales N/A
EV/EBITDA N/A
EV/EBIT N/A
P/S ratio N/A
P/B ratio N/A
Book/Share N/A
Cash/Share N/A
EPS N/A
ROA -21.47%
ROE 226.68%
Debt/Equity -8.58
Net debt/EBITDA -6.45
Current ratio 1.35
Quick ratio 1.35