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.
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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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 |
| 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% |
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.