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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
17 |
9.57 |
20 |
20 |
17 |
19 |
22 |
28 |
24 |
21 |
27 |
| Consolidated Net Income / (Loss) |
|
17 |
9.57 |
20 |
20 |
17 |
19 |
22 |
28 |
24 |
21 |
27 |
| Net Income / (Loss) Continuing Operations |
|
17 |
9.57 |
20 |
20 |
17 |
19 |
22 |
28 |
24 |
21 |
27 |
| Total Pre-Tax Income |
|
22 |
12 |
25 |
25 |
22 |
23 |
28 |
36 |
31 |
26 |
35 |
| Total Revenue |
|
202 |
130 |
190 |
196 |
202 |
207 |
212 |
240 |
228 |
209 |
235 |
| Net Interest Income / (Expense) |
|
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 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
202 |
130 |
190 |
196 |
202 |
207 |
212 |
240 |
228 |
209 |
235 |
| Service Charges on Deposit Accounts |
|
202 |
- |
190 |
196 |
202 |
207 |
212 |
- |
228 |
- |
235 |
| Total Non-Interest Expense |
|
180 |
118 |
165 |
171 |
180 |
185 |
184 |
204 |
197 |
182 |
199 |
| Other Operating Expenses |
|
180 |
118 |
165 |
171 |
180 |
185 |
184 |
204 |
197 |
182 |
199 |
| Income Tax Expense |
|
5.27 |
2.48 |
5.62 |
4.82 |
5.27 |
3.14 |
6.46 |
7.99 |
7.03 |
5.31 |
8.05 |
| Basic Earnings per Share |
|
$0.33 |
$0.18 |
$1.16 |
$1.16 |
$1.00 |
$0.38 |
$0.42 |
$0.54 |
$0.46 |
$0.40 |
$0.53 |
| Weighted Average Basic Shares Outstanding |
|
51.32M |
51.98M |
17.14M |
17.12M |
17.11M |
51.37M |
51.37M |
51.31M |
51.39M |
51.38M |
51.35M |
| Diluted Earnings per Share |
|
$0.33 |
$0.18 |
$1.14 |
$1.15 |
$0.99 |
$0.38 |
$0.42 |
$0.54 |
$0.46 |
$0.40 |
$0.52 |
| Weighted Average Diluted Shares Outstanding |
|
51.98M |
52.78M |
17.39M |
17.35M |
17.33M |
52.04M |
51.94M |
51.72M |
52.04M |
51.99M |
51.91M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
17.09M |
17.14M |
17.11M |
17.11M |
17.09M |
17.12M |
17.13M |
51.25M |
51.15M |
51.35M |
51.31M |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
-9.35 |
7.26 |
-4.17 |
27 |
36 |
-8.49 |
56 |
-42 |
-26 |
34 |
65 |
| Net Cash From Operating Activities |
|
44 |
51 |
52 |
62 |
79 |
81 |
94 |
67 |
82 |
99 |
127 |
| Net Cash From Continuing Operating Activities |
|
44 |
51 |
52 |
62 |
79 |
81 |
94 |
67 |
82 |
99 |
127 |
| Net Income / (Loss) Continuing Operations |
|
29 |
29 |
29 |
36 |
47 |
47 |
46 |
66 |
66 |
76 |
95 |
| Consolidated Net Income / (Loss) |
|
29 |
29 |
29 |
36 |
47 |
47 |
46 |
66 |
66 |
76 |
95 |
| Provision For Loan Losses |
|
1.73 |
1.36 |
2.34 |
2.56 |
1.88 |
1.61 |
2.02 |
0.16 |
1.22 |
1.83 |
3.45 |
| Depreciation Expense |
|
18 |
20 |
21 |
22 |
23 |
23 |
23 |
24 |
25 |
26 |
30 |
| Non-Cash Adjustments to Reconcile Net Income |
|
2.80 |
0.82 |
1.95 |
3.49 |
6.11 |
6.10 |
-2.81 |
7.62 |
4.06 |
1.95 |
1.00 |
| Changes in Operating Assets and Liabilities, net |
|
-6.80 |
0.66 |
-2.66 |
-1.37 |
0.97 |
3.22 |
25 |
-31 |
-14 |
-7.05 |
-1.83 |
| Net Cash From Investing Activities |
|
-24 |
-17 |
-31 |
-28 |
-15 |
-32 |
-17 |
-30 |
-26 |
-29 |
-36 |
| Net Cash From Continuing Investing Activities |
|
-24 |
-17 |
-31 |
-28 |
-15 |
-32 |
-17 |
-30 |
-26 |
-29 |
-36 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-23 |
-17 |
-31 |
-28 |
-15 |
-32 |
-17 |
-30 |
-26 |
-29 |
-36 |
| Net Cash From Financing Activities |
|
-29 |
-27 |
-25 |
-7.30 |
-27 |
-57 |
-21 |
-80 |
-82 |
-36 |
-27 |
| Net Cash From Continuing Financing Activities |
|
-29 |
-27 |
-25 |
-7.30 |
-27 |
-57 |
-21 |
-80 |
-82 |
-36 |
-27 |
| Repurchase of Common Equity |
|
-32 |
-32 |
-28 |
-11 |
-35 |
-66 |
-33 |
-90 |
-94 |
-46 |
-38 |
| Other Financing Activities, Net |
|
2.40 |
4.83 |
2.79 |
3.88 |
7.74 |
8.65 |
12 |
10 |
12 |
9.95 |
11 |
| Cash Income Taxes Paid |
|
20 |
14 |
18 |
16 |
13 |
15 |
21 |
19 |
20 |
23 |
28 |
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 |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
15 |
-62 |
15 |
6.44 |
25 |
-1.43 |
26 |
11 |
25 |
7.64 |
31 |
| Net Cash From Operating Activities |
|
29 |
-1.70 |
37 |
22 |
42 |
15 |
40 |
40 |
42 |
23 |
55 |
| Net Cash From Continuing Operating Activities |
|
29 |
-1.70 |
37 |
22 |
42 |
15 |
40 |
40 |
42 |
23 |
55 |
| Net Income / (Loss) Continuing Operations |
|
17 |
9.57 |
20 |
23 |
24 |
19 |
22 |
34 |
24 |
26 |
27 |
| Consolidated Net Income / (Loss) |
|
17 |
9.57 |
20 |
23 |
24 |
19 |
22 |
34 |
24 |
26 |
27 |
| Provision For Loan Losses |
|
0.71 |
-0.08 |
0.44 |
0.44 |
-0.36 |
0.53 |
1.33 |
-0.75 |
-0.36 |
2.05 |
0.19 |
| Depreciation Expense |
|
6.74 |
5.55 |
6.36 |
7.71 |
7.50 |
6.68 |
6.73 |
8.71 |
7.50 |
7.60 |
7.59 |
| Non-Cash Adjustments to Reconcile Net Income |
|
-0.93 |
1.07 |
1.00 |
1.77 |
0.74 |
-1.04 |
0.88 |
1.52 |
0.74 |
-2.40 |
1.08 |
| Changes in Operating Assets and Liabilities, net |
|
5.75 |
-18 |
9.02 |
-11 |
10 |
-10 |
9.93 |
-3.44 |
10 |
-11 |
19 |
| Net Cash From Investing Activities |
|
-6.92 |
-7.13 |
-5.05 |
-9.89 |
-9.54 |
-10 |
-7.67 |
-18 |
-9.54 |
-8.66 |
-15 |
| Net Cash From Continuing Investing Activities |
|
-6.92 |
-7.13 |
-5.05 |
-9.89 |
-9.54 |
-10 |
-7.67 |
-18 |
-9.54 |
-8.66 |
-15 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-6.92 |
-7.13 |
-5.05 |
-9.89 |
-9.54 |
-10 |
-7.67 |
-18 |
-9.54 |
-8.66 |
-15 |
| Net Cash From Financing Activities |
|
-7.21 |
-53 |
-16 |
-5.98 |
-7.52 |
-6.63 |
-6.42 |
-12 |
-7.52 |
-6.62 |
-8.11 |
| Net Cash From Continuing Financing Activities |
|
-7.21 |
-53 |
-16 |
-5.98 |
-7.52 |
-6.63 |
-6.42 |
-12 |
-7.52 |
-6.62 |
-8.11 |
| Repurchase of Common Equity |
|
-9.32 |
-57 |
-18 |
-9.59 |
-9.49 |
-9.18 |
-9.53 |
-13 |
-9.49 |
-9.00 |
-9.62 |
| Other Financing Activities, Net |
|
2.11 |
4.14 |
1.47 |
3.61 |
1.98 |
2.55 |
3.11 |
1.40 |
1.98 |
2.38 |
1.51 |
| Cash Income Taxes Paid |
|
5.36 |
0.72 |
0.33 |
14 |
6.29 |
3.61 |
0.40 |
16 |
6.29 |
7.31 |
0.53 |
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 |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
212 |
220 |
235 |
274 |
318 |
416 |
425 |
415 |
394 |
455 |
546 |
| Cash and Due from Banks |
|
26 |
33 |
29 |
56 |
92 |
83 |
140 |
98 |
71 |
106 |
171 |
| Interest Bearing Deposits at Other Banks |
|
17 |
26 |
32 |
35 |
45 |
49 |
56 |
70 |
80 |
88 |
101 |
| 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 |
|
56 |
53 |
63 |
69 |
62 |
76 |
71 |
76 |
83 |
86 |
92 |
| Goodwill |
|
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
| Intangible Assets |
|
4.74 |
4.29 |
3.85 |
3.42 |
2.98 |
2.54 |
2.10 |
1.67 |
1.24 |
0.82 |
0.44 |
| Other Assets |
|
71 |
67 |
71 |
73 |
79 |
169 |
119 |
133 |
122 |
137 |
145 |
| Total Liabilities & Shareholders' Equity |
|
212 |
220 |
235 |
274 |
318 |
416 |
425 |
415 |
394 |
455 |
546 |
| Total Liabilities |
|
84 |
88 |
97 |
103 |
123 |
227 |
204 |
203 |
192 |
207 |
224 |
| Short-Term Debt |
|
16 |
13 |
- |
- |
- |
- |
- |
- |
- |
- |
17 |
| Accrued Interest Payable |
|
58 |
67 |
73 |
85 |
105 |
117 |
149 |
157 |
153 |
168 |
187 |
| Other Long-Term Liabilities |
|
9.56 |
7.91 |
6.69 |
4.84 |
6.29 |
93 |
42 |
31 |
24 |
23 |
20 |
| 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 |
|
128 |
132 |
139 |
171 |
195 |
190 |
220 |
212 |
202 |
248 |
322 |
| Total Preferred & Common Equity |
|
128 |
132 |
139 |
171 |
195 |
190 |
220 |
212 |
202 |
248 |
322 |
| Total Common Equity |
|
128 |
132 |
139 |
171 |
195 |
190 |
220 |
212 |
202 |
248 |
322 |
| Common Stock |
|
123 |
130 |
136 |
144 |
156 |
169 |
186 |
202 |
219 |
234 |
250 |
| Retained Earnings |
|
365 |
393 |
423 |
458 |
505 |
553 |
599 |
665 |
732 |
808 |
903 |
| Treasury Stock |
|
-360 |
-392 |
-420 |
-431 |
-466 |
-532 |
-564 |
-655 |
-748 |
-794 |
-832 |
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 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
408 |
418 |
434 |
408 |
418 |
434 |
445 |
486 |
612 |
645 |
597 |
| Cash and Due from Banks |
|
78 |
87 |
92 |
78 |
87 |
92 |
107 |
132 |
207 |
230 |
202 |
| Interest Bearing Deposits at Other Banks |
|
83 |
85 |
90 |
83 |
85 |
90 |
81 |
94 |
112 |
115 |
108 |
| 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 |
82 |
84 |
85 |
85 |
87 |
111 |
114 |
108 |
| Goodwill |
|
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
37 |
| Intangible Assets |
|
1.35 |
1.14 |
1.03 |
1.35 |
1.14 |
1.03 |
0.93 |
0.72 |
0.35 |
0.31 |
0.39 |
| Other Assets |
|
127 |
124 |
129 |
127 |
124 |
129 |
134 |
136 |
144 |
148 |
142 |
| Total Liabilities & Shareholders' Equity |
|
408 |
418 |
434 |
408 |
418 |
434 |
445 |
486 |
612 |
645 |
597 |
| Total Liabilities |
|
213 |
211 |
212 |
213 |
211 |
212 |
211 |
222 |
249 |
269 |
255 |
| Short-Term Debt |
|
17 |
20 |
15 |
17 |
20 |
15 |
15 |
19 |
- |
- |
31 |
| Accrued Interest Payable |
|
170 |
167 |
171 |
170 |
167 |
171 |
173 |
182 |
207 |
220 |
205 |
| Other Long-Term Liabilities |
|
26 |
23 |
25 |
26 |
23 |
25 |
23 |
22 |
19 |
19 |
20 |
| 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 |
195 |
207 |
223 |
234 |
264 |
363 |
376 |
343 |
| Total Preferred & Common Equity |
|
195 |
207 |
223 |
195 |
207 |
223 |
234 |
264 |
363 |
376 |
343 |
| Total Common Equity |
|
195 |
207 |
223 |
195 |
207 |
223 |
234 |
264 |
363 |
376 |
343 |
| Common Stock |
|
211 |
221 |
227 |
211 |
221 |
227 |
230 |
238 |
259 |
261 |
253 |
| Retained Earnings |
|
713 |
751 |
771 |
713 |
751 |
771 |
788 |
829 |
958 |
982 |
930 |
| Treasury Stock |
|
-730 |
-766 |
-775 |
-730 |
-766 |
-775 |
-785 |
-803 |
-854 |
-868 |
-841 |
Annual Metrics And Ratios for CorVel
This table displays calculated financial ratios and metrics derived from CorVel's official financial filings.
| Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
2.88% |
2.22% |
3.00% |
7.65% |
6.70% |
-0.59% |
-6.68% |
16.93% |
11.19% |
10.68% |
12.61% |
| EBITDA Growth |
|
-12.84% |
3.86% |
3.76% |
1.72% |
21.27% |
-1.50% |
-0.74% |
31.25% |
1.15% |
10.65% |
23.90% |
| EBIT Growth |
|
-19.37% |
1.09% |
3.23% |
0.74% |
28.41% |
-1.30% |
-2.53% |
42.82% |
0.05% |
12.47% |
27.05% |
| NOPAT Growth |
|
-16.87% |
-0.23% |
3.34% |
21.09% |
30.84% |
1.44% |
-2.16% |
43.26% |
-0.07% |
14.90% |
24.80% |
| Net Income Growth |
|
-16.87% |
-0.23% |
3.34% |
21.09% |
30.84% |
1.44% |
-2.16% |
43.26% |
-0.07% |
14.90% |
24.80% |
| EPS Growth |
|
-14.91% |
4.38% |
5.59% |
23.84% |
31.55% |
3.66% |
0.00% |
43.53% |
3.01% |
16.71% |
24.49% |
| Operating Cash Flow Growth |
|
-19.13% |
15.78% |
1.44% |
19.40% |
26.53% |
2.78% |
16.77% |
-28.77% |
22.41% |
20.60% |
28.29% |
| Free Cash Flow Firm Growth |
|
107.61% |
-9.53% |
33.20% |
-91.21% |
629.04% |
127.40% |
-96.01% |
4,108.08% |
-12.96% |
-59.81% |
-32.34% |
| Invested Capital Growth |
|
-0.89% |
1.04% |
-4.50% |
23.46% |
13.80% |
-2.61% |
23.33% |
-9.22% |
-4.81% |
22.49% |
30.02% |
| Revenue Q/Q Growth |
|
0.40% |
1.23% |
1.03% |
1.82% |
1.28% |
-0.68% |
-0.27% |
-4.77% |
0.00% |
0.00% |
0.14% |
| EBITDA Q/Q Growth |
|
-4.87% |
2.94% |
3.59% |
-0.98% |
5.87% |
-1.79% |
6.05% |
3.17% |
0.00% |
0.00% |
3.01% |
| EBIT Q/Q Growth |
|
-7.65% |
3.54% |
4.58% |
-2.29% |
8.00% |
-2.13% |
8.28% |
3.94% |
0.00% |
0.00% |
2.96% |
| NOPAT Q/Q Growth |
|
-8.80% |
3.98% |
4.69% |
2.80% |
6.57% |
-0.19% |
7.07% |
5.40% |
0.00% |
0.00% |
1.39% |
| Net Income Q/Q Growth |
|
-8.80% |
3.98% |
4.69% |
2.80% |
6.57% |
-0.19% |
7.07% |
5.40% |
0.00% |
0.00% |
1.39% |
| EPS Q/Q Growth |
|
-9.87% |
2.88% |
5.59% |
2.75% |
6.96% |
0.79% |
6.69% |
3.39% |
0.00% |
0.00% |
0.00% |
| Operating Cash Flow Q/Q Growth |
|
4.77% |
6.86% |
2.05% |
-5.00% |
-1.92% |
4.92% |
6.89% |
-5.33% |
0.00% |
0.00% |
6.42% |
| Free Cash Flow Firm Q/Q Growth |
|
17.51% |
-13.68% |
307.91% |
-80.98% |
72.46% |
28.06% |
-93.02% |
11.45% |
0.00% |
0.00% |
-16.84% |
| Invested Capital Q/Q Growth |
|
0.09% |
3.94% |
-12.80% |
-3.34% |
-6.13% |
-11.36% |
2.91% |
0.46% |
0.00% |
0.00% |
1.42% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
12.90% |
13.11% |
13.21% |
12.48% |
14.18% |
14.05% |
14.95% |
16.78% |
15.26% |
15.26% |
16.79% |
| EBIT Margin |
|
9.25% |
9.15% |
9.17% |
8.58% |
10.33% |
10.25% |
10.71% |
13.08% |
11.77% |
11.96% |
13.49% |
| Profit (Net Income) Margin |
|
5.80% |
5.66% |
5.68% |
6.39% |
7.84% |
8.00% |
8.39% |
10.28% |
9.24% |
9.59% |
10.63% |
| Tax Burden Percent |
|
62.75% |
61.93% |
62.00% |
74.52% |
75.92% |
78.04% |
78.34% |
78.58% |
78.49% |
80.18% |
78.76% |
| 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 |
|
37.25% |
38.07% |
38.00% |
25.48% |
24.08% |
21.96% |
21.66% |
21.42% |
21.51% |
19.82% |
21.24% |
| Return on Invested Capital (ROIC) |
|
19.81% |
19.75% |
20.77% |
23.04% |
25.52% |
24.64% |
21.88% |
29.76% |
32.02% |
33.90% |
33.41% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
19.81% |
19.75% |
20.77% |
0.00% |
0.00% |
0.00% |
21.88% |
29.76% |
0.00% |
0.00% |
0.00% |
| Return on Net Nonoperating Assets (RNNOA) |
|
2.67% |
2.20% |
1.02% |
0.00% |
0.00% |
0.00% |
0.72% |
0.93% |
0.00% |
0.00% |
0.00% |
| Return on Equity (ROE) |
|
22.47% |
21.95% |
21.79% |
0.00% |
0.00% |
0.00% |
22.61% |
30.69% |
0.00% |
0.00% |
0.00% |
| Cash Return on Invested Capital (CROIC) |
|
20.70% |
18.72% |
25.38% |
2.04% |
12.61% |
27.29% |
0.99% |
39.43% |
36.95% |
13.69% |
7.31% |
| Operating Return on Assets (OROA) |
|
21.39% |
21.33% |
20.87% |
18.81% |
20.78% |
16.54% |
14.07% |
20.12% |
20.90% |
22.41% |
24.15% |
| Return on Assets (ROA) |
|
13.42% |
13.21% |
12.94% |
14.01% |
15.78% |
12.90% |
11.02% |
15.81% |
16.40% |
17.97% |
19.02% |
| Return on Common Equity (ROCE) |
|
22.47% |
21.95% |
21.79% |
0.00% |
0.00% |
0.00% |
22.61% |
30.69% |
0.00% |
0.00% |
0.00% |
| Return on Equity Simple (ROE_SIMPLE) |
|
22.35% |
21.62% |
21.26% |
20.85% |
23.97% |
24.97% |
21.03% |
31.27% |
32.83% |
30.79% |
29.56% |
| Net Operating Profit after Tax (NOPAT) |
|
29 |
29 |
29 |
36 |
47 |
47 |
46 |
66 |
66 |
76 |
95 |
| NOPAT Margin |
|
5.80% |
5.66% |
5.68% |
6.39% |
7.84% |
8.00% |
8.39% |
10.28% |
9.24% |
9.59% |
10.63% |
| 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 |
|
90.75% |
90.85% |
90.83% |
91.42% |
89.67% |
89.75% |
89.29% |
86.92% |
88.23% |
88.04% |
86.51% |
| Earnings before Interest and Taxes (EBIT) |
|
46 |
46 |
48 |
48 |
62 |
61 |
59 |
85 |
85 |
95 |
121 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
64 |
66 |
68 |
70 |
84 |
83 |
83 |
108 |
110 |
121 |
150 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
5.49 |
5.85 |
6.00 |
5.58 |
6.24 |
5.20 |
8.32 |
13.97 |
16.15 |
18.16 |
17.86 |
| Price to Tangible Book Value (P/TBV) |
|
8.12 |
8.49 |
8.49 |
7.29 |
7.84 |
6.56 |
10.11 |
17.07 |
19.89 |
21.42 |
20.20 |
| Price to Revenue (P/Rev) |
|
1.42 |
1.53 |
1.60 |
1.71 |
2.04 |
1.67 |
3.32 |
4.59 |
4.54 |
5.66 |
6.42 |
| Price to Earnings (P/E) |
|
24.54 |
27.05 |
28.23 |
26.74 |
26.04 |
20.83 |
39.56 |
44.69 |
49.20 |
58.99 |
60.43 |
| 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 |
|
4.07% |
3.70% |
3.54% |
3.74% |
3.84% |
4.80% |
2.53% |
2.24% |
2.03% |
1.70% |
1.65% |
| Enterprise Value to Invested Capital (EV/IC) |
|
4.69 |
5.00 |
5.56 |
5.04 |
5.54 |
4.51 |
7.06 |
13.19 |
15.40 |
17.38 |
17.02 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.37 |
1.44 |
1.49 |
1.55 |
1.81 |
1.44 |
2.99 |
4.33 |
4.33 |
5.41 |
6.12 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
10.61 |
11.01 |
11.26 |
12.39 |
12.77 |
10.27 |
19.99 |
25.83 |
28.39 |
35.47 |
36.44 |
| Enterprise Value to EBIT (EV/EBIT) |
|
14.81 |
15.77 |
16.21 |
18.02 |
17.54 |
14.08 |
27.91 |
33.14 |
36.82 |
45.26 |
45.34 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
23.60 |
25.47 |
26.15 |
24.18 |
23.10 |
18.04 |
35.62 |
42.17 |
46.92 |
56.45 |
57.57 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
15.22 |
14.16 |
14.81 |
13.89 |
13.72 |
10.57 |
17.50 |
41.66 |
37.84 |
43.38 |
43.03 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
22.57 |
26.87 |
21.41 |
272.71 |
46.76 |
16.29 |
789.75 |
31.83 |
40.66 |
139.84 |
263.08 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.12 |
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
0.13 |
0.11 |
0.05 |
0.00 |
0.00 |
0.00 |
0.03 |
0.03 |
0.00 |
0.00 |
0.00 |
| Leverage Ratio |
|
1.67 |
1.66 |
1.68 |
1.64 |
1.62 |
1.91 |
2.05 |
1.94 |
1.95 |
1.89 |
1.76 |
| Compound Leverage Factor |
|
1.67 |
1.66 |
1.68 |
1.64 |
1.62 |
1.91 |
2.05 |
1.94 |
1.95 |
1.89 |
1.76 |
| Debt to Total Capital |
|
10.97% |
9.11% |
0.00% |
0.00% |
0.00% |
0.00% |
5.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| Short-Term Debt to Total Capital |
|
10.97% |
9.11% |
0.00% |
0.00% |
0.00% |
0.00% |
5.80% |
0.00% |
0.00% |
0.00% |
0.00% |
| 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 |
|
89.02% |
90.89% |
100.00% |
100.00% |
100.00% |
100.00% |
94.20% |
100.00% |
100.00% |
100.00% |
100.00% |
| Debt to EBITDA |
|
0.25 |
0.20 |
0.00 |
0.00 |
0.00 |
0.00 |
0.16 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to EBITDA |
|
-0.43 |
-0.68 |
0.00 |
0.00 |
0.00 |
0.00 |
-2.21 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
0.55 |
0.46 |
0.00 |
0.00 |
0.00 |
0.00 |
0.29 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt to NOPAT |
|
-0.95 |
-1.58 |
0.00 |
0.00 |
0.00 |
0.00 |
-3.94 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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) |
|
30 |
27 |
36 |
3.17 |
23 |
52 |
2.09 |
88 |
77 |
31 |
21 |
| Operating Cash Flow to CapEx |
|
193.79% |
306.22% |
167.69% |
224.46% |
514.86% |
249.77% |
547.35% |
225.43% |
312.64% |
339.39% |
356.08% |
| 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 |
|
2.31 |
2.33 |
2.28 |
2.19 |
2.01 |
1.61 |
1.31 |
1.54 |
1.78 |
1.87 |
1.79 |
| Fixed Asset Turnover |
|
9.16 |
9.19 |
8.92 |
8.43 |
9.07 |
8.59 |
7.54 |
8.80 |
9.04 |
9.43 |
10.07 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
144 |
145 |
139 |
171 |
195 |
190 |
234 |
212 |
202 |
248 |
322 |
| Invested Capital Turnover |
|
3.41 |
3.49 |
3.65 |
3.60 |
3.26 |
3.08 |
2.61 |
2.90 |
3.47 |
3.54 |
3.14 |
| Increase / (Decrease) in Invested Capital |
|
-1.29 |
1.49 |
-6.54 |
33 |
24 |
-5.09 |
44 |
-22 |
-10 |
45 |
74 |
| Enterprise Value (EV) |
|
675 |
727 |
771 |
863 |
1,079 |
855 |
1,651 |
2,801 |
3,114 |
4,304 |
5,479 |
| Market Capitalization |
|
702 |
772 |
832 |
954 |
1,216 |
987 |
1,834 |
2,968 |
3,265 |
4,498 |
5,751 |
| Book Value per Share |
|
$6.27 |
$6.74 |
$7.25 |
$9.07 |
$10.45 |
$10.48 |
$12.33 |
$12.05 |
$11.78 |
$14.46 |
$6.27 |
| Tangible Book Value per Share |
|
$4.24 |
$4.64 |
$5.12 |
$6.94 |
$8.32 |
$8.30 |
$10.15 |
$9.87 |
$9.56 |
$12.27 |
$5.54 |
| Total Capital |
|
144 |
145 |
139 |
171 |
195 |
190 |
234 |
212 |
202 |
248 |
322 |
| Total Debt |
|
16 |
13 |
0.00 |
0.00 |
0.00 |
0.00 |
14 |
0.00 |
0.00 |
0.00 |
0.00 |
| 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 |
|
-27 |
-45 |
-61 |
-91 |
-137 |
-132 |
-183 |
-167 |
-151 |
-194 |
-272 |
| Capital Expenditures (CapEx) |
|
23 |
17 |
31 |
28 |
15 |
32 |
17 |
30 |
26 |
29 |
36 |
| 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) |
|
16 |
13 |
0.00 |
0.00 |
0.00 |
0.00 |
14 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Depreciation and Amortization (D&A) |
|
18 |
20 |
21 |
22 |
23 |
23 |
23 |
24 |
25 |
26 |
30 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.45 |
$1.85 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.12M |
51.38M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$4.40 |
$1.83 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
17.35M |
51.99M |
| 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 |
0.00 |
17.12M |
51.35M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
29 |
29 |
29 |
36 |
47 |
47 |
46 |
66 |
66 |
76 |
95 |
| Normalized NOPAT Margin |
|
5.80% |
5.66% |
5.68% |
6.39% |
7.84% |
8.00% |
8.39% |
10.28% |
9.24% |
9.59% |
10.63% |
| Pre Tax Income Margin |
|
9.25% |
9.15% |
9.17% |
8.58% |
10.33% |
10.25% |
10.71% |
13.08% |
11.77% |
11.96% |
13.49% |
| 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 |
|
111.22% |
110.52% |
94.98% |
31.34% |
75.30% |
138.48% |
70.48% |
135.65% |
141.15% |
59.95% |
39.52% |
Quarterly Metrics And Ratios for CorVel
This table displays calculated financial ratios and metrics derived from CorVel's official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
12.78% |
-23.85% |
11.28% |
14.76% |
12.69% |
58.82% |
11.28% |
14.76% |
12.69% |
0.62% |
10.86% |
| EBITDA Growth |
|
5.94% |
-45.46% |
9.34% |
16.70% |
31.58% |
66.34% |
9.34% |
19.89% |
31.58% |
15.00% |
23.33% |
| EBIT Growth |
|
0.65% |
-54.11% |
10.25% |
16.01% |
37.73% |
87.53% |
10.25% |
16.01% |
37.73% |
15.37% |
25.85% |
| NOPAT Growth |
|
1.46% |
-51.28% |
8.95% |
17.59% |
39.05% |
103.34% |
8.95% |
17.59% |
39.05% |
6.72% |
26.22% |
| Net Income Growth |
|
1.46% |
-51.28% |
8.95% |
17.59% |
39.05% |
103.34% |
8.95% |
17.59% |
39.05% |
6.72% |
26.22% |
| EPS Growth |
|
1.46% |
-51.28% |
9.65% |
17.39% |
39.39% |
103.34% |
8.95% |
17.59% |
-53.54% |
5.26% |
23.81% |
| Operating Cash Flow Growth |
|
176.06% |
-110.13% |
10.41% |
23.98% |
41.79% |
994.66% |
10.41% |
120.06% |
41.79% |
50.35% |
36.03% |
| Free Cash Flow Firm Growth |
|
596.80% |
-28.43% |
-167.91% |
-1,025.17% |
-228.53% |
-231.49% |
-253.08% |
-3,104.49% |
-123.59% |
-105.94% |
-88.91% |
| Invested Capital Growth |
|
0.00% |
-4.81% |
16.04% |
24.81% |
0.00% |
22.49% |
24.25% |
52.48% |
27.67% |
30.02% |
32.09% |
| Revenue Q/Q Growth |
|
3.47% |
-35.50% |
0.00% |
5.98% |
1.60% |
2.44% |
2.17% |
5.98% |
1.60% |
-8.53% |
12.56% |
| EBITDA Q/Q Growth |
|
-6.64% |
-39.52% |
0.00% |
4.66% |
5.26% |
0.60% |
18.72% |
7.52% |
7.82% |
-12.08% |
27.32% |
| EBIT Q/Q Growth |
|
-9.52% |
-46.11% |
0.00% |
2.27% |
7.43% |
1.05% |
24.07% |
2.27% |
7.43% |
-15.35% |
35.33% |
| NOPAT Q/Q Growth |
|
-14.09% |
-44.04% |
0.00% |
8.44% |
1.59% |
13.80% |
10.91% |
8.44% |
1.59% |
-12.66% |
31.18% |
| Net Income Q/Q Growth |
|
-14.09% |
-44.04% |
0.00% |
8.44% |
1.59% |
13.80% |
10.91% |
8.44% |
1.59% |
-12.66% |
31.18% |
| EPS Q/Q Growth |
|
-14.09% |
-44.04% |
0.00% |
8.00% |
-65.93% |
13.80% |
10.91% |
8.44% |
-65.93% |
-13.04% |
30.00% |
| Operating Cash Flow Q/Q Growth |
|
63.25% |
-105.80% |
0.00% |
-44.84% |
86.69% |
-48.10% |
165.26% |
-2.08% |
438.35% |
-44.96% |
140.00% |
| Free Cash Flow Firm Q/Q Growth |
|
7,317.81% |
-39.95% |
0.00% |
-139.13% |
-724.49% |
-29.14% |
-29.06% |
-202.14% |
-26.45% |
-18.94% |
-18.39% |
| Invested Capital Q/Q Growth |
|
-100.00% |
-4.37% |
0.00% |
12.53% |
6.92% |
-0.41% |
14.10% |
28.39% |
6.92% |
1.42% |
15.91% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
14.39% |
13.49% |
16.42% |
16.21% |
16.80% |
14.13% |
16.42% |
16.66% |
16.80% |
16.15% |
18.27% |
| EBIT Margin |
|
11.05% |
9.23% |
13.24% |
12.78% |
13.51% |
10.90% |
13.24% |
12.78% |
13.51% |
12.50% |
15.03% |
| Profit (Net Income) Margin |
|
8.45% |
7.33% |
10.19% |
10.43% |
10.43% |
9.39% |
10.19% |
10.43% |
10.43% |
9.96% |
11.60% |
| Tax Burden Percent |
|
76.45% |
79.39% |
76.96% |
81.61% |
77.18% |
86.09% |
76.96% |
81.61% |
77.18% |
79.63% |
77.19% |
| 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 |
|
23.55% |
20.61% |
23.04% |
18.39% |
22.82% |
13.91% |
23.04% |
18.39% |
22.82% |
20.37% |
22.81% |
| Return on Invested Capital (ROIC) |
|
0.00% |
25.42% |
30.70% |
29.98% |
52.19% |
33.20% |
32.65% |
29.36% |
32.94% |
31.31% |
32.51% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
0.00% |
30.70% |
29.98% |
52.19% |
0.00% |
32.65% |
29.36% |
32.94% |
0.00% |
32.51% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
0.00% |
1.33% |
1.75% |
2.89% |
0.00% |
2.71% |
0.77% |
1.96% |
0.00% |
2.65% |
| Return on Equity (ROE) |
|
0.00% |
0.00% |
32.03% |
31.73% |
55.08% |
0.00% |
35.36% |
30.13% |
34.90% |
0.00% |
35.15% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
36.95% |
12.89% |
4.72% |
-150.67% |
13.69% |
8.97% |
-14.43% |
8.85% |
7.31% |
3.10% |
| Operating Return on Assets (OROA) |
|
0.00% |
16.40% |
21.69% |
20.63% |
19.92% |
20.44% |
23.93% |
20.66% |
24.56% |
22.38% |
25.49% |
| Return on Assets (ROA) |
|
0.00% |
13.02% |
16.69% |
16.83% |
15.38% |
17.60% |
18.42% |
16.86% |
18.96% |
17.82% |
19.67% |
| Return on Common Equity (ROCE) |
|
0.00% |
0.00% |
32.03% |
31.73% |
55.08% |
0.00% |
35.36% |
30.13% |
34.90% |
0.00% |
35.15% |
| Return on Equity Simple (ROE_SIMPLE) |
|
0.00% |
0.00% |
25.82% |
25.33% |
26.03% |
0.00% |
29.57% |
22.47% |
31.20% |
0.00% |
29.43% |
| Net Operating Profit after Tax (NOPAT) |
|
17 |
9.57 |
22 |
23 |
24 |
19 |
22 |
23 |
24 |
21 |
27 |
| NOPAT Margin |
|
8.45% |
7.33% |
10.19% |
10.43% |
10.43% |
9.39% |
10.19% |
10.43% |
10.43% |
9.96% |
11.60% |
| 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 |
|
88.95% |
90.77% |
86.76% |
87.22% |
86.49% |
89.10% |
86.76% |
87.22% |
86.49% |
87.50% |
84.97% |
| Earnings before Interest and Taxes (EBIT) |
|
22 |
12 |
28 |
29 |
31 |
23 |
28 |
29 |
31 |
26 |
35 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
29 |
18 |
35 |
36 |
38 |
29 |
35 |
37 |
38 |
34 |
43 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
16.15 |
16.50 |
19.80 |
19.00 |
18.15 |
16.50 |
15.44 |
19.00 |
17.86 |
15.41 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
19.89 |
19.23 |
22.82 |
21.69 |
21.40 |
19.23 |
17.20 |
21.69 |
20.20 |
17.29 |
| Price to Revenue (P/Rev) |
|
6.03 |
4.54 |
5.88 |
7.28 |
7.19 |
5.65 |
5.33 |
6.62 |
6.39 |
6.42 |
5.75 |
| Price to Earnings (P/E) |
|
56.37 |
49.20 |
63.89 |
78.17 |
72.99 |
58.95 |
55.80 |
68.69 |
60.90 |
60.43 |
52.35 |
| 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 |
|
1.77% |
2.03% |
1.57% |
1.28% |
1.37% |
1.70% |
1.79% |
1.46% |
1.64% |
1.65% |
1.91% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.00 |
15.40 |
15.64 |
18.07 |
17.23 |
17.37 |
14.67 |
14.56 |
17.23 |
17.02 |
13.39 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
4.33 |
5.58 |
6.98 |
6.89 |
5.41 |
5.08 |
6.24 |
6.12 |
6.12 |
5.44 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
28.39 |
36.64 |
45.54 |
43.06 |
35.45 |
33.35 |
40.45 |
37.48 |
36.44 |
31.54 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
36.82 |
47.36 |
58.90 |
54.95 |
45.23 |
42.44 |
51.94 |
46.62 |
45.34 |
39.03 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
46.92 |
60.58 |
74.92 |
69.86 |
56.41 |
53.14 |
64.77 |
58.29 |
57.57 |
49.58 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
37.84 |
47.94 |
59.36 |
53.27 |
43.34 |
40.24 |
42.36 |
45.73 |
43.03 |
35.23 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
40.66 |
130.36 |
425.39 |
0.00 |
139.74 |
181.31 |
0.00 |
218.46 |
263.08 |
492.16 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.05 |
0.06 |
0.00 |
0.07 |
0.00 |
0.06 |
0.00 |
0.09 |
| 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 |
|
0.00 |
0.00 |
0.04 |
0.06 |
0.06 |
0.00 |
0.08 |
0.03 |
0.06 |
0.00 |
0.08 |
| Leverage Ratio |
|
0.00 |
1.95 |
1.92 |
1.89 |
1.79 |
1.89 |
1.92 |
1.79 |
1.84 |
1.76 |
1.79 |
| Compound Leverage Factor |
|
0.00 |
1.95 |
1.92 |
1.89 |
1.79 |
1.89 |
1.92 |
1.79 |
1.84 |
1.76 |
1.79 |
| Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
4.77% |
5.24% |
0.00% |
6.61% |
0.00% |
5.24% |
0.00% |
8.22% |
| Short-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
4.77% |
5.24% |
0.00% |
6.61% |
0.00% |
5.24% |
0.00% |
8.22% |
| 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 |
|
0.00% |
100.00% |
100.00% |
95.23% |
94.76% |
100.00% |
93.39% |
100.00% |
94.76% |
100.00% |
91.78% |
| Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.12 |
0.13 |
0.00 |
0.15 |
0.00 |
0.11 |
0.00 |
0.19 |
| Net Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
-1.98 |
-1.93 |
0.00 |
-1.67 |
0.00 |
-1.68 |
0.00 |
-1.76 |
| 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 |
|
0.00 |
0.00 |
0.00 |
0.20 |
0.21 |
0.00 |
0.24 |
0.00 |
0.18 |
0.00 |
0.30 |
| Net Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
-3.26 |
-3.14 |
0.00 |
-2.66 |
0.00 |
-2.62 |
0.00 |
-2.77 |
| 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) |
|
229 |
20 |
-15 |
-36 |
-294 |
-26 |
-34 |
-101 |
-45 |
-54 |
-63 |
| Operating Cash Flow to CapEx |
|
424.65% |
-23.91% |
527.03% |
225.65% |
436.78% |
151.74% |
527.03% |
225.71% |
436.78% |
264.65% |
355.76% |
| 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 |
|
0.00 |
1.78 |
1.64 |
1.61 |
1.47 |
1.87 |
1.81 |
1.62 |
1.82 |
1.79 |
1.70 |
| Fixed Asset Turnover |
|
0.00 |
9.04 |
8.65 |
8.84 |
8.71 |
9.43 |
9.55 |
8.62 |
10.14 |
10.07 |
9.41 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
0.00 |
202 |
264 |
297 |
317 |
248 |
283 |
363 |
317 |
322 |
373 |
| Invested Capital Turnover |
|
0.00 |
3.47 |
3.01 |
2.88 |
5.01 |
3.54 |
3.20 |
2.82 |
3.16 |
3.14 |
2.80 |
| Increase / (Decrease) in Invested Capital |
|
-211 |
-10 |
36 |
59 |
317 |
45 |
55 |
125 |
69 |
74 |
91 |
| Enterprise Value (EV) |
|
0.00 |
3,114 |
4,128 |
5,367 |
5,471 |
4,301 |
4,146 |
5,280 |
5,471 |
5,479 |
4,998 |
| Market Capitalization |
|
4,229 |
3,265 |
4,354 |
5,600 |
5,716 |
4,495 |
4,354 |
5,600 |
5,716 |
5,751 |
5,278 |
| Book Value per Share |
|
$0.00 |
$11.78 |
$15.41 |
$16.51 |
$17.57 |
$14.49 |
$15.41 |
$21.18 |
$17.57 |
$6.27 |
$6.67 |
| Tangible Book Value per Share |
|
$0.00 |
$9.56 |
$13.22 |
$14.32 |
$15.39 |
$12.29 |
$13.22 |
$19.01 |
$15.39 |
$5.54 |
$5.95 |
| Total Capital |
|
0.00 |
202 |
264 |
297 |
317 |
248 |
283 |
363 |
317 |
322 |
373 |
| Total Debt |
|
0.00 |
0.00 |
0.00 |
14 |
17 |
0.00 |
19 |
0.00 |
17 |
0.00 |
31 |
| 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 |
|
0.00 |
-151 |
-226 |
-233 |
-246 |
-194 |
-207 |
-320 |
-246 |
-272 |
-279 |
| Capital Expenditures (CapEx) |
|
6.92 |
7.13 |
7.67 |
9.89 |
9.54 |
10 |
7.67 |
18 |
9.54 |
8.66 |
15 |
| 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) |
|
0.00 |
0.00 |
0.00 |
14 |
17 |
0.00 |
19 |
0.00 |
17 |
0.00 |
31 |
| Total Depreciation and Amortization (D&A) |
|
6.74 |
5.55 |
6.73 |
7.71 |
7.50 |
6.68 |
6.73 |
8.71 |
7.50 |
7.60 |
7.59 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$0.06 |
$1.26 |
$1.37 |
$0.46 |
$0.13 |
$0.42 |
$0.15 |
$0.46 |
$0.40 |
$0.53 |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
155.95M |
17.12M |
17.13M |
51.39M |
154.10M |
51.37M |
154.20M |
51.39M |
51.38M |
51.35M |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$0.06 |
$1.25 |
$1.35 |
$0.46 |
$0.13 |
$0.42 |
$0.15 |
$0.46 |
$0.40 |
$0.52 |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
158.33M |
17.31M |
17.34M |
52.04M |
156.12M |
51.94M |
156.07M |
52.04M |
51.99M |
51.91M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.06 |
$0.00 |
$0.00 |
$0.00 |
$0.13 |
$0.00 |
$0.00 |
$0.00 |
$0.40 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
51.43M |
17.13M |
17.13M |
51.36M |
51.37M |
51.39M |
153.74M |
51.36M |
51.35M |
51.31M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
17 |
9.57 |
22 |
23 |
24 |
19 |
22 |
23 |
24 |
21 |
27 |
| Normalized NOPAT Margin |
|
8.45% |
7.33% |
10.19% |
10.43% |
10.43% |
9.39% |
10.19% |
10.43% |
10.43% |
9.96% |
11.60% |
| Pre Tax Income Margin |
|
11.05% |
9.23% |
13.24% |
12.78% |
13.51% |
10.90% |
13.24% |
12.78% |
13.51% |
12.50% |
15.03% |
| 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 |
|
81.75% |
141.15% |
125.36% |
119.47% |
109.50% |
59.95% |
48.00% |
50.24% |
40.26% |
39.52% |
37.39% |
Key Financial Trends
CorVel Corp (CRVL) — key trends from the latest four years of quarterly reports
Across the last four years, CorVel has shown a generally positive trajectory in profitability and cash generation, with solid operating cash flow, improving per-share metrics, and a growing balance sheet. While cash used for investing and share repurchases has been meaningful, the company also maintained ample liquidity (cash and equivalents) and expanding equity, suggesting ongoing value creation for shareholders. Below are the most noteworthy points, organized from positive to negative.
- Net income and earnings per share have trended higher in the recent quarters, with Q1 2026 Consolidated Net Income at $27.235 million and Basic/Diluted EPS at $0.53/$0.52, up from earlier periods in 2024–2025 (for example, Q4 2024 EPS of $0.40 and Q4 2025 EPS of $0.40). This shows ongoing profitability and improving per-share results.
- Operating cash flow remains strong and consistently positive, reflecting healthy core earnings. For example, Net Cash From Continuing Operating Activities in Q1 2026 was $55.0 million, with other recent quarters also showing robust cash from operations (e.g., mid- to high-$40s to $50s millions in several periods).
- Revenue has been stable to growing in the latest years, with Total Revenue in Q1 2026 at $234.711 million and neighboring quarters generally in the $210–240 million range, indicating solid top-line performance alongside the earnings improvements.
- Liquidity remains solid, as cash and cash equivalents were about $202 million in Q1 2026, supported by a total asset base that has grown toward the mid-$600 million level in the past year and a half. This provides a cushion for operations and strategic initiatives.
- Shareholder value measures improved, with EPS continuing to rise and ongoing stock repurchases (treasury stock) reflecting capital return activity. For example, Q1 2026 saw notable treasury stock activity and EPS gains, consistent with management prioritizing per-share value for investors.
- Equity growth and accumulation of earnings are evident on the balance sheet, with Retained Earnings and Total Common Equity rising through 2024–2026, signaling long-run profitability and capital formation that supports a stronger financial position.
- Non-interest income remains the primary earnings driver, with Total Interest Income/Expense often reported as zero in these quarters. This is consistent with CorVel’s focus outside traditional banking activities and should be considered neutral for a stock-focused thesis.
- Investing activities are consistently cash outflows, reflecting capital expenditures and acquisitions (e.g., purchases of property, leasehold improvements, and equipment). Net cash from continuing investing activities is negative in most quarters, which reduces cash available in the near term.
- Financing activities regularly show net cash outflows, driven by share repurchases and other financing activities. While this can support per-share metrics, it represents a cash drain that investors should monitor alongside earnings and cash flow generation.
- Working capital swings, as indicated by changes in operating assets and liabilities (net), can be material in some quarters (for example, notable negative values in certain periods). These fluctuations can pressure near-term cash flow despite an overall positive operating trend.
05/07/26 03:07 AM ETAI Generated. May Contain Errors.