Go Pro

CorVel (CRVL) Financials

CorVel logo
$68.23 -0.45 (-0.66%)
As of 04:00 PM Eastern
Annual Income Statements for CorVel

Annual Income Statements for CorVel

This table shows CorVel's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
29 29 36 47 47 46 66 66 76 95 110
Consolidated Net Income / (Loss)
29 29 36 47 47 46 66 66 76 95 110
Net Income / (Loss) Continuing Operations
29 29 36 47 47 46 66 66 76 95 110
Total Pre-Tax Income
46 48 48 62 61 59 85 85 95 121 143
Total Revenue
504 519 558 596 592 553 646 719 795 896 959
Net Interest Income / (Expense)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Income
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Non-Interest Income
504 519 558 596 592 553 646 719 795 896 959
Other Non-Interest Income
- - - 596 - - - 719 - - 959
Total Non-Interest Expense
458 471 510 534 532 493 562 634 700 775 815
Other Operating Expenses
458 471 510 534 532 493 562 634 700 775 815
Income Tax Expense
18 18 12 15 13 13 18 18 19 26 33
Basic Earnings per Share
$1.44 $1.52 $1.90 $2.48 $2.59 $2.59 $3.74 $1.28 $1.48 $1.85 $2.15
Weighted Average Basic Shares Outstanding
19.83M 19.42M 18.83M 18.79M 18.33M 17.93M 17.75M 51.98M 51.37M 51.38M 51.28M
Diluted Earnings per Share
$1.43 $1.51 $1.87 $2.46 $2.55 $2.55 $3.66 $1.26 $1.47 $1.83 $2.14
Weighted Average Diluted Shares Outstanding
20.00M 19.57M 19.04M 19.01M 18.60M 18.17M 18.13M 52.78M 52.04M 51.99M 51.63M
Weighted Average Basic & Diluted Shares Outstanding
19.57M 368.50M 324.50M 18.50M 18.01M 17.85M 17.49M 17.14M 17.12M 51.35M 50.69M

Quarterly Income Statements for CorVel

This table shows CorVel's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
20 17 19 22 23 24 21 27 28 24 32
Consolidated Net Income / (Loss)
20 17 19 22 23 24 21 27 28 24 32
Net Income / (Loss) Continuing Operations
20 17 19 22 23 24 21 27 28 24 32
Total Pre-Tax Income
25 22 23 28 29 31 26 35 36 32 43
Total Revenue
196 202 207 212 224 228 209 235 240 236 260
Net Interest Income / (Expense)
0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00
Total Interest Income
0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00
Total Interest Expense
0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00
Total Non-Interest Income
196 202 207 212 224 228 209 235 240 236 260
Service Charges on Deposit Accounts
196 202 207 212 - 228 - - 240 - 260
Total Non-Interest Expense
171 180 185 184 196 197 182 199 204 203 217
Other Operating Expenses
171 180 185 184 196 197 182 199 204 203 217
Income Tax Expense
4.82 5.27 3.14 6.46 5.27 7.03 5.31 8.05 7.99 8.06 11
Basic Earnings per Share
$1.16 $1.00 $0.38 $0.42 $0.46 $0.46 $0.40 $0.53 $0.54 $0.47 $0.63
Weighted Average Basic Shares Outstanding
17.12M 17.11M 51.37M 51.37M 51.40M 51.39M 51.38M 51.35M 51.31M 51.32M 50.80M
Diluted Earnings per Share
$1.15 $0.99 $0.38 $0.42 $0.45 $0.46 $0.40 $0.52 $0.54 $0.47 $0.63
Weighted Average Diluted Shares Outstanding
17.35M 17.33M 52.04M 51.94M 52.02M 52.04M 51.99M 51.91M 51.72M 51.58M 50.93M
Weighted Average Basic & Diluted Shares Outstanding
17.11M 17.09M 17.12M 17.13M 17.13M 51.36M 51.35M 51.31M 51.25M 51.15M 50.52M

Annual Cash Flow Statements for CorVel

This table details how cash moves in and out of CorVel's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Change in Cash & Equivalents
7.26 -4.17 27 36 -8.49 56 -42 -26 34 65 62
Net Cash From Operating Activities
51 52 62 79 81 94 67 82 99 127 156
Net Cash From Continuing Operating Activities
51 52 62 79 81 94 67 82 99 127 156
Net Income / (Loss) Continuing Operations
29 29 36 47 47 46 66 66 76 95 110
Consolidated Net Income / (Loss)
29 29 36 47 47 46 66 66 76 95 110
Provision For Loan Losses
1.36 2.34 2.56 1.88 1.61 2.02 0.16 1.22 1.83 3.45 0.12
Depreciation Expense
20 21 22 23 23 23 24 25 26 30 32
Non-Cash Adjustments to Reconcile Net Income
0.82 1.95 3.49 6.11 6.10 -2.81 7.62 4.06 1.95 1.00 11
Changes in Operating Assets and Liabilities, net
0.66 -2.66 -1.37 0.97 3.22 25 -31 -14 -7.05 -1.83 2.52
Net Cash From Investing Activities
-17 -31 -28 -15 -32 -17 -30 -26 -29 -36 -45
Net Cash From Continuing Investing Activities
-17 -31 -28 -15 -32 -17 -30 -26 -29 -36 -45
Purchase of Property, Leasehold Improvements and Equipment
-17 -31 -28 -15 -32 -17 -30 -26 -29 -36 -45
Net Cash From Financing Activities
-27 -25 -7.30 -27 -57 -21 -80 -82 -36 -27 -48
Net Cash From Continuing Financing Activities
-27 -25 -7.30 -27 -57 -21 -80 -82 -36 -27 -48
Repurchase of Common Equity
-32 -28 -11 -35 -66 -33 -90 -94 -46 -38 -56
Other Financing Activities, Net
4.83 2.79 3.88 7.74 8.65 12 10 12 9.95 11 8.41
Cash Income Taxes Paid
14 18 16 13 15 21 19 20 23 28 31

Quarterly Cash Flow Statements for CorVel

This table details how cash moves in and out of CorVel's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 9/30/2024 12/31/2024 3/31/2024 6/30/2024 9/30/2025 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 6/30/2026
Net Change in Cash & Equivalents
6.44 25 -1.43 26 11 25 7.64 31 - 23 23
Net Cash From Operating Activities
22 42 15 40 40 42 23 55 - 46 50
Net Cash From Continuing Operating Activities
22 42 15 40 40 42 23 55 - 46 50
Net Income / (Loss) Continuing Operations
23 24 19 22 34 24 26 27 - 24 32
Consolidated Net Income / (Loss)
23 24 19 22 34 24 26 27 - 24 32
Provision For Loan Losses
0.44 -0.36 0.53 1.33 -0.75 -0.36 2.05 0.19 - -0.34 0.43
Depreciation Expense
7.71 7.50 6.68 6.73 8.71 7.50 7.60 7.59 - 8.07 8.76
Non-Cash Adjustments to Reconcile Net Income
1.77 0.74 -1.04 0.88 1.52 0.74 -2.40 1.04 - 1.01 1.56
Changes in Operating Assets and Liabilities, net
-11 10 -10 9.93 -3.44 10 -11 19 - 13 6.95
Net Cash From Investing Activities
-9.89 -9.54 -10 -7.67 -18 -9.54 -8.66 -15 - -11 -6.84
Net Cash From Continuing Investing Activities
-9.89 -9.54 -10 -7.67 -18 -9.54 -8.66 -15 - -11 -6.84
Purchase of Property, Leasehold Improvements and Equipment
-9.89 -9.54 -10 -7.67 -18 -9.54 -8.66 -15 - -11 -6.84
Net Cash From Financing Activities
-5.98 -7.52 -6.63 -6.42 -12 -7.52 -6.62 -8.11 - -13 -20
Net Cash From Continuing Financing Activities
-5.98 -7.52 -6.63 -6.42 -12 -7.52 -6.62 -8.11 - -13 -20
Repurchase of Common Equity
-9.59 -9.49 -9.18 -9.53 -13 -9.49 -9.00 -9.62 - -14 -22
Other Financing Activities, Net
3.61 1.98 2.55 3.11 1.40 1.98 2.38 1.51 - 0.96 1.69
Cash Income Taxes Paid
14 6.29 3.61 0.40 16 6.29 7.31 0.53 - 8.16 0.55

Annual Balance Sheets for CorVel

This table presents CorVel's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Total Assets
220 235 274 318 416 425 415 394 455 546 643
Cash and Due from Banks
33 29 56 92 83 140 98 71 106 171 233
Interest Bearing Deposits at Other Banks
26 32 35 45 49 56 70 80 88 101 116
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
53 63 69 62 76 71 76 83 86 92 118
Goodwill
37 37 37 37 37 37 37 37 37 37 37
Intangible Assets
4.29 3.85 3.42 2.98 2.54 2.10 1.67 1.24 0.82 0.44 0.26
Other Assets
67 71 73 79 169 119 133 122 137 145 139
Total Liabilities & Shareholders' Equity
220 235 274 318 416 425 415 394 455 546 643
Total Liabilities
88 97 103 123 227 204 203 192 207 224 249
Accrued Interest Payable
67 73 85 105 117 149 157 153 168 187 204
Other Short-Term Payables
- 17 13 11 16 14 14 15 17 17 25
Other Long-Term Liabilities
7.91 6.69 4.84 6.29 93 42 31 24 23 20 21
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
132 139 171 195 190 220 212 202 248 322 394
Total Preferred & Common Equity
132 139 171 195 190 220 212 202 248 322 394
Total Common Equity
132 139 171 195 190 220 212 202 248 322 394
Common Stock
130 136 144 156 169 186 202 219 234 250 269
Retained Earnings
393 423 458 505 553 599 665 732 808 903 1,013
Treasury Stock
-392 -420 -431 -466 -532 -564 -655 -748 -794 -832 -888

Quarterly Balance Sheets for CorVel

This table presents CorVel's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 12/31/2022 6/30/2023 9/30/2023 12/31/2023 6/30/2024 9/30/2024 12/31/2024 6/30/2025 9/30/2025 12/31/2025 6/30/2026
Total Assets
408 418 434 445 486 519 539 597 612 645 690
Cash and Due from Banks
78 87 92 107 132 138 163 202 207 230 256
Interest Bearing Deposits at Other Banks
83 85 90 81 94 109 99 108 112 115 127
Loans and Leases, Net of Allowance
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Premises and Equipment, Net
82 84 85 85 87 89 91 108 111 114 122
Goodwill
37 37 37 37 37 37 37 37 37 37 37
Intangible Assets
1.35 1.14 1.03 0.93 0.72 0.61 0.51 0.39 0.35 0.31 0.22
Other Assets
127 124 129 134 136 145 148 142 144 148 148
Total Liabilities & Shareholders' Equity
408 418 434 445 486 519 539 597 612 645 690
Total Liabilities
213 211 212 211 222 236 238 255 249 269 281
Short-Term Debt
17 20 15 15 19 14 17 31 - - 30
Accrued Interest Payable
170 167 171 173 182 199 200 205 207 220 230
Other Long-Term Liabilities
26 23 25 23 22 23 21 20 19 19 21
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
195 207 223 234 264 283 301 343 363 376 409
Total Preferred & Common Equity
195 207 223 234 264 283 301 343 363 376 409
Total Common Equity
195 207 223 234 264 283 301 343 363 376 409
Common Stock
211 221 227 230 238 243 247 253 259 261 273
Retained Earnings
713 751 771 788 829 853 877 930 958 982 1,046
Treasury Stock
-730 -766 -775 -785 -803 -813 -823 -841 -854 -868 -910

Annual Metrics And Ratios for CorVel

This table displays calculated financial ratios and metrics derived from CorVel's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 3/31/2016 3/31/2017 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 51,152,437.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 51,152,437.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 2.16
Growth Metrics
- - - - - - - - - - -
Revenue Growth
2.22% 3.00% 7.65% 6.70% -0.59% -6.68% 16.93% 11.19% 10.68% 12.61% 7.03%
EBITDA Growth
3.86% 3.76% 1.72% 21.27% -1.50% -0.74% 31.25% 1.15% 10.65% 23.90% 16.32%
EBIT Growth
1.09% 3.23% 0.74% 28.41% -1.30% -2.53% 42.82% 0.05% 12.47% 27.05% 18.46%
NOPAT Growth
-0.23% 3.34% 21.09% 30.84% 1.44% -2.16% 43.26% -0.07% 14.90% 24.80% 15.95%
Net Income Growth
-0.23% 3.34% 21.09% 30.84% 1.44% -2.16% 43.26% -0.07% 14.90% 24.80% 15.95%
EPS Growth
4.38% 5.59% 23.84% 31.55% 3.66% 0.00% 43.53% 3.01% 16.71% 24.49% 16.94%
Operating Cash Flow Growth
15.78% 1.44% 19.40% 26.53% 2.78% 16.77% -28.77% 22.41% 20.60% 28.29% 22.25%
Free Cash Flow Firm Growth
-9.53% 33.20% -91.21% 629.04% 127.40% -96.01% 4,108.08% -12.96% -59.81% -32.34% -34.93%
Invested Capital Growth
1.04% -4.50% 23.46% 13.80% -2.61% 23.33% -9.22% -4.81% 22.49% 30.02% 30.06%
Revenue Q/Q Growth
1.23% 1.03% 1.82% 1.28% -0.68% -0.27% -4.77% 0.00% 0.00% 0.14% 0.00%
EBITDA Q/Q Growth
2.94% 3.59% -0.98% 5.87% -1.79% 6.05% 3.17% 0.00% 0.00% 3.01% 0.00%
EBIT Q/Q Growth
3.54% 4.58% -2.29% 8.00% -2.13% 8.28% 3.94% 0.00% 0.00% 2.96% 0.00%
NOPAT Q/Q Growth
3.98% 4.69% 2.80% 6.57% -0.19% 7.07% 5.40% 0.00% 0.00% 1.39% 0.00%
Net Income Q/Q Growth
3.98% 4.69% 2.80% 6.57% -0.19% 7.07% 5.40% 0.00% 0.00% 1.39% 0.00%
EPS Q/Q Growth
2.88% 5.59% 2.75% 6.96% 0.79% 6.69% 3.39% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
6.86% 2.05% -5.00% -1.92% 4.92% 6.89% -5.33% 0.00% 0.00% 6.42% 0.00%
Free Cash Flow Firm Q/Q Growth
-13.68% 307.91% -80.98% 72.46% 28.06% -93.02% 11.45% 0.00% 0.00% -16.84% 0.00%
Invested Capital Q/Q Growth
3.94% -12.80% -3.34% -6.13% -11.36% 2.91% 0.46% 0.00% 0.00% 1.42% 0.00%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
13.11% 13.21% 12.48% 14.18% 14.05% 14.95% 16.78% 15.26% 15.26% 16.79% 18.25%
EBIT Margin
9.15% 9.17% 8.58% 10.33% 10.25% 10.71% 13.08% 11.77% 11.96% 13.49% 14.93%
Profit (Net Income) Margin
5.66% 5.68% 6.39% 7.84% 8.00% 8.39% 10.28% 9.24% 9.59% 10.63% 11.51%
Tax Burden Percent
61.93% 62.00% 74.52% 75.92% 78.04% 78.34% 78.58% 78.49% 80.18% 78.76% 77.09%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
38.07% 38.00% 25.48% 24.08% 21.96% 21.66% 21.42% 21.51% 19.82% 21.24% 22.91%
Return on Invested Capital (ROIC)
19.75% 20.77% 23.04% 25.52% 24.64% 21.88% 29.76% 32.02% 33.90% 33.41% 29.79%
ROIC Less NNEP Spread (ROIC-NNEP)
19.75% 20.77% 0.00% 0.00% 0.00% 21.88% 29.76% 0.00% 0.00% 0.00% 29.79%
Return on Net Nonoperating Assets (RNNOA)
2.20% 1.02% 0.00% 0.00% 0.00% 0.72% 0.93% 0.00% 0.00% 0.00% 1.02%
Return on Equity (ROE)
21.95% 21.79% 0.00% 0.00% 0.00% 22.61% 30.69% 0.00% 0.00% 0.00% 30.81%
Cash Return on Invested Capital (CROIC)
18.72% 25.38% 2.04% 12.61% 27.29% 0.99% 39.43% 36.95% 13.69% 7.31% 3.66%
Operating Return on Assets (OROA)
21.33% 20.87% 18.81% 20.78% 16.54% 14.07% 20.12% 20.90% 22.41% 24.15% 24.08%
Return on Assets (ROA)
13.21% 12.94% 14.01% 15.78% 12.90% 11.02% 15.81% 16.40% 17.97% 19.02% 18.56%
Return on Common Equity (ROCE)
21.95% 21.79% 0.00% 0.00% 0.00% 22.61% 30.69% 0.00% 0.00% 0.00% 30.81%
Return on Equity Simple (ROE_SIMPLE)
21.62% 21.26% 20.85% 23.97% 24.97% 21.03% 31.27% 32.83% 30.79% 29.56% 27.99%
Net Operating Profit after Tax (NOPAT)
29 29 36 47 47 46 66 66 76 95 110
NOPAT Margin
5.66% 5.68% 6.39% 7.84% 8.00% 8.39% 10.28% 9.24% 9.59% 10.63% 11.51%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
90.85% 90.83% 91.42% 89.67% 89.75% 89.29% 86.92% 88.23% 88.04% 86.51% 85.07%
Earnings before Interest and Taxes (EBIT)
46 48 48 62 61 59 85 85 95 121 143
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
66 68 70 84 83 83 108 110 121 150 175
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.85 6.00 5.58 6.24 5.20 8.32 13.97 16.15 18.16 17.86 7.09
Price to Tangible Book Value (P/TBV)
8.49 8.49 7.29 7.84 6.56 10.11 17.07 19.89 21.42 20.20 7.83
Price to Revenue (P/Rev)
1.53 1.60 1.71 2.04 1.67 3.32 4.59 4.54 5.66 6.42 2.92
Price to Earnings (P/E)
27.05 28.23 26.74 26.04 20.83 39.56 44.69 49.20 58.99 60.43 25.33
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
3.70% 3.54% 3.74% 3.84% 4.80% 2.53% 2.24% 2.03% 1.70% 1.65% 3.95%
Enterprise Value to Invested Capital (EV/IC)
5.00 5.56 5.04 5.54 4.51 7.06 13.19 15.40 17.38 17.02 5.90
Enterprise Value to Revenue (EV/Rev)
1.44 1.49 1.55 1.81 1.44 2.99 4.33 4.33 5.41 6.12 2.58
Enterprise Value to EBITDA (EV/EBITDA)
11.01 11.26 12.39 12.77 10.27 19.99 25.83 28.39 35.47 36.44 14.13
Enterprise Value to EBIT (EV/EBIT)
15.77 16.21 18.02 17.54 14.08 27.91 33.14 36.82 45.26 45.34 17.27
Enterprise Value to NOPAT (EV/NOPAT)
25.47 26.15 24.18 23.10 18.04 35.62 42.17 46.92 56.45 57.57 22.40
Enterprise Value to Operating Cash Flow (EV/OCF)
14.16 14.81 13.89 13.72 10.57 17.50 41.66 37.84 43.38 43.03 15.88
Enterprise Value to Free Cash Flow (EV/FCFF)
26.87 21.41 272.71 46.76 16.29 789.75 31.83 40.66 139.84 263.08 182.38
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.10 0.00 0.00 0.00 0.00 0.06 0.00 0.00 0.00 0.00 0.06
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.11 0.05 0.00 0.00 0.00 0.03 0.03 0.00 0.00 0.00 0.03
Leverage Ratio
1.66 1.68 1.64 1.62 1.91 2.05 1.94 1.95 1.89 1.76 1.66
Compound Leverage Factor
1.66 1.68 1.64 1.62 1.91 2.05 1.94 1.95 1.89 1.76 1.66
Debt to Total Capital
9.11% 0.00% 0.00% 0.00% 0.00% 5.80% 0.00% 0.00% 0.00% 0.00% 5.86%
Short-Term Debt to Total Capital
9.11% 0.00% 0.00% 0.00% 0.00% 5.80% 0.00% 0.00% 0.00% 0.00% 5.86%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
90.89% 100.00% 100.00% 100.00% 100.00% 94.20% 100.00% 100.00% 100.00% 100.00% 94.14%
Debt to EBITDA
0.20 0.00 0.00 0.00 0.00 0.16 0.00 0.00 0.00 0.00 0.14
Net Debt to EBITDA
-0.68 0.00 0.00 0.00 0.00 -2.21 0.00 0.00 0.00 0.00 -1.85
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.46 0.00 0.00 0.00 0.00 0.29 0.00 0.00 0.00 0.00 0.22
Net Debt to NOPAT
-1.58 0.00 0.00 0.00 0.00 -3.94 0.00 0.00 0.00 0.00 -2.94
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
27 36 3.17 23 52 2.09 88 77 31 21 14
Operating Cash Flow to CapEx
306.22% 167.69% 224.46% 514.86% 249.77% 547.35% 225.43% 312.64% 339.39% 356.08% 343.14%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
2.33 2.28 2.19 2.01 1.61 1.31 1.54 1.78 1.87 1.79 1.61
Fixed Asset Turnover
9.19 8.92 8.43 9.07 8.59 7.54 8.80 9.04 9.43 10.07 9.13
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
145 139 171 195 190 234 212 202 248 322 419
Invested Capital Turnover
3.49 3.65 3.60 3.26 3.08 2.61 2.90 3.47 3.54 3.14 2.59
Increase / (Decrease) in Invested Capital
1.49 -6.54 33 24 -5.09 44 -22 -10 45 74 97
Enterprise Value (EV)
727 771 863 1,079 855 1,651 2,801 3,114 4,304 5,479 2,471
Market Capitalization
772 832 954 1,216 987 1,834 2,968 3,265 4,498 5,751 2,795
Book Value per Share
$6.74 $7.25 $9.07 $10.45 $10.48 $12.33 $12.05 $11.78 $14.46 $6.27 $7.71
Tangible Book Value per Share
$4.64 $5.12 $6.94 $8.32 $8.30 $10.15 $9.87 $9.56 $12.27 $5.54 $6.98
Total Capital
145 139 171 195 190 234 212 202 248 322 419
Total Debt
13 0.00 0.00 0.00 0.00 14 0.00 0.00 0.00 0.00 25
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-45 -61 -91 -137 -132 -183 -167 -151 -194 -272 -324
Capital Expenditures (CapEx)
17 31 28 15 32 17 30 26 29 36 45
Net Nonoperating Expense (NNE)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)
13 0.00 0.00 0.00 0.00 14 0.00 0.00 0.00 0.00 25
Total Depreciation and Amortization (D&A)
20 21 22 23 23 23 24 25 26 30 32
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.45 $1.85 $2.15
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.12M 51.38M 51.28M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $4.40 $1.83 $2.14
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.35M 51.99M 51.63M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 17.12M 51.35M 50.69M
Normalized Net Operating Profit after Tax (NOPAT)
29 29 36 47 47 46 66 66 76 95 110
Normalized NOPAT Margin
5.66% 5.68% 6.39% 7.84% 8.00% 8.39% 10.28% 9.24% 9.59% 10.63% 11.51%
Pre Tax Income Margin
9.15% 9.17% 8.58% 10.33% 10.25% 10.71% 13.08% 11.77% 11.96% 13.49% 14.93%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
110.52% 94.98% 31.34% 75.30% 138.48% 70.48% 135.65% 141.15% 59.95% 39.52% 50.94%

Quarterly Metrics And Ratios for CorVel

This table displays calculated financial ratios and metrics derived from CorVel's official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 9/30/2024 12/31/2024 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 6/30/2026
DEI Shares Outstanding
- - - - - - - - 51,312,748.00 51,246,949.00 50,691,185.00
DEI Adjusted Shares Outstanding
- - - - - - - - 51,312,748.00 51,246,949.00 50,691,185.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - 0.54 0.47 0.64
Growth Metrics
- - - - - - - - - - -
Revenue Growth
14.76% 12.69% 58.82% 11.28% 14.76% 12.69% 0.62% 10.86% 6.80% 3.36% 10.74%
EBITDA Growth
16.70% 31.58% 66.34% 9.34% 19.89% 31.58% 15.00% 23.33% -1.32% 30.84% 21.54%
EBIT Growth
16.01% 37.73% 87.53% 10.25% 16.01% 37.73% 15.37% 25.85% 25.22% 4.65% 22.84%
NOPAT Growth
17.59% 39.05% 103.34% 8.95% 17.59% 39.05% 6.72% 26.22% 19.27% 1.70% 18.32%
Net Income Growth
17.59% 39.05% 103.34% 8.95% 17.59% 39.05% 6.72% 26.22% 19.27% 1.70% 18.32%
EPS Growth
17.39% 39.39% 103.34% 8.95% 17.59% -53.54% 5.26% 23.81% 20.00% 2.17% 21.15%
Operating Cash Flow Growth
23.98% 41.79% 994.66% 10.41% 120.06% 41.79% 50.35% 36.03% 0.00% 0.00% -9.25%
Free Cash Flow Firm Growth
-1,025.17% -228.53% -231.49% -253.08% -3,104.49% -123.59% -105.94% -88.91% -6.46% 24.37% 47.14%
Invested Capital Growth
24.81% 0.00% 22.49% 24.25% 52.48% 27.67% 30.02% 32.09% 22.17% 18.35% 17.62%
Revenue Q/Q Growth
5.98% 1.60% 2.44% 2.17% 5.98% 1.60% -8.53% 12.56% 2.10% -1.68% 0.00%
EBITDA Q/Q Growth
4.66% 5.26% 0.60% 18.72% 7.52% 7.82% -12.08% 27.32% -16.26% 12.26% 0.00%
EBIT Q/Q Growth
2.27% 7.43% 1.05% 24.07% 2.27% 7.43% -15.35% 35.33% 1.75% -10.22% 0.00%
NOPAT Q/Q Growth
8.44% 1.59% 13.80% 10.91% 8.44% 1.59% -12.66% 31.18% 2.46% -13.37% 0.00%
Net Income Q/Q Growth
8.44% 1.59% 13.80% 10.91% 8.44% 1.59% -12.66% 31.18% 2.46% -13.37% 0.00%
EPS Q/Q Growth
8.00% -65.93% 13.80% 10.91% 8.44% -65.93% -13.04% 30.00% 3.85% -12.96% 0.00%
Operating Cash Flow Q/Q Growth
-44.84% 86.69% -48.10% 165.26% -2.08% 438.35% -44.96% 140.00% 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
-139.13% -724.49% -29.14% -29.06% -202.14% -26.45% -18.94% -18.39% 40.21% 10.17% 0.00%
Invested Capital Q/Q Growth
12.53% 6.92% -0.41% 14.10% 28.39% 6.92% 1.42% 15.91% -2.80% 3.57% 0.00%
Profitability Metrics
- - - - - - - - - - -
EBITDA Margin
16.21% 16.80% 14.13% 16.42% 16.66% 16.80% 16.15% 18.27% 14.98% 17.10% 20.05%
EBIT Margin
12.78% 13.51% 10.90% 13.24% 12.78% 13.51% 12.50% 15.03% 14.98% 13.68% 16.67%
Profit (Net Income) Margin
10.43% 10.43% 9.39% 10.19% 10.43% 10.43% 9.96% 11.60% 11.64% 10.26% 12.40%
Tax Burden Percent
81.61% 77.18% 86.09% 76.96% 81.61% 77.18% 79.63% 77.19% 77.73% 75.00% 74.35%
Interest Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Effective Tax Rate
18.39% 22.82% 13.91% 23.04% 18.39% 22.82% 20.37% 22.81% 22.27% 25.00% 25.65%
Return on Invested Capital (ROIC)
29.98% 52.19% 33.20% 32.65% 29.36% 32.94% 31.31% 32.51% 0.00% 0.00% 30.03%
ROIC Less NNEP Spread (ROIC-NNEP)
29.98% 52.19% 0.00% 32.65% 29.36% 32.94% 0.00% 32.51% 0.00% 0.00% 30.03%
Return on Net Nonoperating Assets (RNNOA)
1.75% 2.89% 0.00% 2.71% 0.77% 1.96% 0.00% 2.65% 0.00% 0.00% 2.43%
Return on Equity (ROE)
31.73% 55.08% 0.00% 35.36% 30.13% 34.90% 0.00% 35.15% 0.00% 0.00% 32.46%
Cash Return on Invested Capital (CROIC)
4.72% -150.67% 13.69% 8.97% -14.43% 8.85% 7.31% 3.10% -19.96% -16.80% 12.21%
Operating Return on Assets (OROA)
20.63% 19.92% 20.44% 23.93% 20.66% 24.56% 22.38% 25.49% 0.00% 0.00% 25.49%
Return on Assets (ROA)
16.83% 15.38% 17.60% 18.42% 16.86% 18.96% 17.82% 19.67% 0.00% 0.00% 18.95%
Return on Common Equity (ROCE)
31.73% 55.08% 0.00% 35.36% 30.13% 34.90% 0.00% 35.15% 0.00% 0.00% 32.46%
Return on Equity Simple (ROE_SIMPLE)
25.33% 26.03% 0.00% 29.57% 22.47% 31.20% 0.00% 29.43% 0.00% 0.00% 28.21%
Net Operating Profit after Tax (NOPAT)
23 24 19 22 23 24 21 27 28 24 32
NOPAT Margin
10.43% 10.43% 9.39% 10.19% 10.43% 10.43% 9.96% 11.60% 11.64% 10.26% 12.40%
Net Nonoperating Expense Percent (NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
87.22% 86.49% 89.10% 86.76% 87.22% 86.49% 87.50% 84.97% 85.02% 86.32% 83.33%
Earnings before Interest and Taxes (EBIT)
29 31 23 28 29 31 26 35 36 32 43
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
36 38 29 35 37 38 34 43 36 40 52
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
19.80 19.00 18.15 16.50 15.44 19.00 17.86 15.41 10.95 9.23 7.75
Price to Tangible Book Value (P/TBV)
22.82 21.69 21.40 19.23 17.20 21.69 20.20 17.29 12.20 10.24 8.52
Price to Revenue (P/Rev)
7.28 7.19 5.65 5.33 6.62 6.39 6.42 5.75 0.00 0.00 3.22
Price to Earnings (P/E)
78.17 72.99 58.95 55.80 68.69 60.90 60.43 52.35 0.00 0.00 27.48
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.28% 1.37% 1.70% 1.79% 1.46% 1.64% 1.65% 1.91% 0.00% 0.00% 3.64%
Enterprise Value to Invested Capital (EV/IC)
18.07 17.23 17.37 14.67 14.56 17.23 17.02 13.39 10.07 8.31 6.42
Enterprise Value to Revenue (EV/Rev)
6.98 6.89 5.41 5.08 6.24 6.12 6.12 5.44 0.00 0.00 2.86
Enterprise Value to EBITDA (EV/EBITDA)
45.54 43.06 35.45 33.35 40.45 37.48 36.44 31.54 0.00 100.40 15.30
Enterprise Value to EBIT (EV/EBIT)
58.90 54.95 45.23 42.44 51.94 46.62 45.34 39.03 0.00 0.00 18.63
Enterprise Value to NOPAT (EV/NOPAT)
74.92 69.86 56.41 53.14 64.77 58.29 57.57 49.58 0.00 0.00 24.42
Enterprise Value to Operating Cash Flow (EV/OCF)
59.36 53.27 43.34 40.24 42.36 45.73 43.03 35.23 0.00 20.94 18.71
Enterprise Value to Free Cash Flow (EV/FCFF)
425.39 0.00 139.74 181.31 0.00 218.46 263.08 492.16 0.00 0.00 56.81
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.05 0.06 0.00 0.07 0.00 0.06 0.00 0.09 0.00 0.00 0.07
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.06 0.06 0.00 0.08 0.03 0.06 0.00 0.08 0.02 0.02 0.08
Leverage Ratio
1.89 1.79 1.89 1.92 1.79 1.84 1.76 1.79 1.75 1.75 1.71
Compound Leverage Factor
1.89 1.79 1.89 1.92 1.79 1.84 1.76 1.79 1.75 1.75 1.71
Debt to Total Capital
4.77% 5.24% 0.00% 6.61% 0.00% 5.24% 0.00% 8.22% 0.00% 0.00% 6.85%
Short-Term Debt to Total Capital
4.77% 5.24% 0.00% 6.61% 0.00% 5.24% 0.00% 8.22% 0.00% 0.00% 6.85%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
95.23% 94.76% 100.00% 93.39% 100.00% 94.76% 100.00% 91.78% 100.00% 100.00% 93.15%
Debt to EBITDA
0.12 0.13 0.00 0.15 0.00 0.11 0.00 0.19 0.00 0.00 0.16
Net Debt to EBITDA
-1.98 -1.93 0.00 -1.67 0.00 -1.68 0.00 -1.76 0.00 0.00 -1.92
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.20 0.21 0.00 0.24 0.00 0.18 0.00 0.30 0.00 0.00 0.26
Net Debt to NOPAT
-3.26 -3.14 0.00 -2.66 0.00 -2.62 0.00 -2.77 0.00 0.00 -3.06
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-36 -294 -26 -34 -101 -45 -54 -63 -38 -34 -34
Operating Cash Flow to CapEx
225.65% 436.78% 151.74% 527.03% 225.71% 436.78% 264.65% 355.76% 0.00% 420.73% 730.27%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.61 1.47 1.87 1.81 1.62 1.82 1.79 1.70 0.00 0.00 1.53
Fixed Asset Turnover
8.84 8.71 9.43 9.55 8.62 10.14 10.07 9.41 0.00 0.00 8.55
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
297 317 248 283 363 317 322 373 363 376 439
Invested Capital Turnover
2.88 5.01 3.54 3.20 2.82 3.16 3.14 2.80 0.00 0.00 2.42
Increase / (Decrease) in Invested Capital
59 317 45 55 125 69 74 91 66 58 66
Enterprise Value (EV)
5,367 5,471 4,301 4,146 5,280 5,471 5,479 4,998 3,653 3,122 2,816
Market Capitalization
5,600 5,716 4,495 4,354 5,600 5,716 5,751 5,278 3,973 3,468 3,169
Book Value per Share
$16.51 $17.57 $14.49 $15.41 $21.18 $17.57 $6.27 $6.67 $7.07 $7.33 $8.07
Tangible Book Value per Share
$14.32 $15.39 $12.29 $13.22 $19.01 $15.39 $5.54 $5.95 $6.35 $6.61 $7.34
Total Capital
297 317 248 283 363 317 322 373 363 376 439
Total Debt
14 17 0.00 19 0.00 17 0.00 31 0.00 0.00 30
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-233 -246 -194 -207 -320 -246 -272 -279 -320 -345 -353
Capital Expenditures (CapEx)
9.89 9.54 10 7.67 18 9.54 8.66 15 0.00 11 6.84
Net Nonoperating Expense (NNE)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Nonoperating Obligations (NNO)
14 17 0.00 19 0.00 17 0.00 31 0.00 0.00 30
Total Depreciation and Amortization (D&A)
7.71 7.50 6.68 6.73 8.71 7.50 7.60 7.59 0.00 8.07 8.76
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.37 $0.46 $0.13 $0.42 $0.15 $0.46 $0.40 $0.53 $0.54 $0.47 $0.63
Adjusted Weighted Average Basic Shares Outstanding
17.13M 51.39M 154.10M 51.37M 154.20M 51.39M 51.38M 51.35M 51.31M 51.32M 50.80M
Adjusted Diluted Earnings per Share
$1.35 $0.46 $0.13 $0.42 $0.15 $0.46 $0.40 $0.52 $0.54 $0.47 $0.63
Adjusted Weighted Average Diluted Shares Outstanding
17.34M 52.04M 156.12M 51.94M 156.07M 52.04M 51.99M 51.91M 51.72M 51.58M 50.93M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.13 $0.00 $0.00 $0.00 $0.40 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
17.13M 51.36M 51.37M 51.39M 153.74M 51.36M 51.35M 51.31M 51.25M 51.15M 50.52M
Normalized Net Operating Profit after Tax (NOPAT)
23 24 19 22 23 24 21 27 28 24 32
Normalized NOPAT Margin
10.43% 10.43% 9.39% 10.19% 10.43% 10.43% 9.96% 11.60% 11.64% 10.26% 12.40%
Pre Tax Income Margin
12.78% 13.51% 10.90% 13.24% 12.78% 13.51% 12.50% 15.03% 14.98% 13.68% 16.67%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
119.47% 109.50% 59.95% 48.00% 50.24% 40.26% 39.52% 37.39% 0.00% 0.00% 59.44%

Financials Breakdown Chart

Key Financial Trends

CorVel’s latest results show accelerating growth in revenue, earnings and cash generation. In Q1 fiscal 2026, revenue increased to $259.9 million from $211.7 million in Q1 fiscal 2025, a gain of approximately 23%. Net income rose 49% to $32.2 million, while diluted EPS increased to $0.63 from $0.42. The figures indicate meaningful operating leverage, with net margin improving to roughly 12.4% from 10.2%.

Cash flow trends were also favorable. Operating cash flow increased to $55.0 million in Q1 fiscal 2026 from $40.4 million in the comparable quarter. CorVel continued investing in property and equipment, with capital expenditures rising to $15.5 million from $7.7 million. Even after capital spending and share repurchases, cash increased by $31.4 million during the quarter.

The balance sheet has expanded substantially. Total assets reached $689.7 million at June 30, 2026, compared with $486.2 million a year earlier. Cash and interest-bearing deposits totaled approximately $382.9 million, up from $225.9 million. Total equity increased to $408.9 million, although the company continues to hold a large treasury-stock balance as a result of ongoing repurchases.

  • Strong top-line momentum: Q1 fiscal 2026 revenue grew approximately 23% year over year, extending the multi-year upward trend from roughly $179.4 million in Q3 fiscal 2022 to $259.9 million in the latest quarter.
  • Improving profitability: Net income increased 49% year over year, and the pretax margin improved to approximately 16.7% from 13.4% in Q1 fiscal 2025.
  • Healthy cash generation: Operating cash flow of $55.0 million exceeded net income by a wide margin and was more than sufficient to fund $15.5 million of capital expenditures and $9.6 million of share repurchases.
  • Greater liquidity: Cash and interest-bearing deposits increased approximately 69% year over year to $382.9 million, providing flexibility for investment, repurchases and operating needs.
  • Shareholder returns remain a priority: CorVel repurchased $9.6 million of common stock in Q1 fiscal 2026, continuing a pattern of regular repurchases seen across the provided quarters.
  • Capital investment is rising: Capital expenditures nearly doubled year over year. This may support future growth and technology or infrastructure upgrades, but it also reduces near-term free cash flow.
  • Reported share counts require caution: Weighted-average shares increased from approximately 17 million in older periods to more than 50 million in recent periods, suggesting a stock split or presentation change. EPS comparisons should rely on the company’s reported, appropriately adjusted figures.
  • Operating expenses remain substantial: Operating expenses rose to $216.6 million in Q1 fiscal 2026 from $183.7 million a year earlier. Although revenue grew faster, continued expense growth could pressure margins if sales momentum slows.
  • Liabilities are also increasing: Total liabilities rose to $280.8 million from $222.3 million year over year, including approximately $230.0 million of accrued interest payable. Investors should monitor whether liability growth continues to outpace internally generated capital.
  • Cash flow can be volatile: While recent operating cash flow has been strong, the supplied history includes negative operating cash flow in Q4 fiscal 2023 and weaker results in Q4 fiscal 2024. Changes in operating assets and liabilities have been a significant source of quarter-to-quarter variability.

Overall, the statements point to a stronger financial profile for CorVel, supported by faster revenue growth, expanding margins, rising operating cash flow and a larger liquidity position. The principal risks are higher spending, growing liabilities and periodic working-capital volatility. Some older records are marked as calculated or restated and contain inconsistent period labels, so long-term comparisons should be treated as directional rather than perfectly comparable.

09/04/26 05:57 PM ETAI Generated. May Contain Errors.

CorVel Financials - Frequently Asked Questions

According to the most recent income statement we have on file, CorVel's financial year ends in March. Their financial year 2026 ended on March 31, 2026.

CorVel's net income appears to be on an upward trend, with a most recent value of $110.34 million in 2026, rising from $28.53 million in 2016. The previous period was $95.17 million in 2025. Find out what analysts predict for CorVel in the coming months.

Over the last 10 years, CorVel's total revenue changed from $503.58 million in 2016 to $958.53 million in 2026, a change of 90.3%.

CorVel's total liabilities were at $248.76 million at the end of 2026, a 11.1% increase from 2025, and a 181.6% increase since 2016.

In the past 10 years, CorVel's cash and equivalents has ranged from $28.61 million in 2017 to $233.07 million in 2026, and is currently $233.07 million as of their latest financial filing in 2026.

Over the last 10 years, CorVel's book value per share changed from 6.74 in 2016 to 7.71 in 2026, a change of 14.3%.



Financial statements for NASDAQ:CRVL last updated on 9/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners