CorVel Corp. (CRVL) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
2010 MAIN STREE IRVINE, CA 92614 |
| State of Incorp. | DE |
| Fiscal Year End | March 31 |
| Industry (SIC) | 6411 - Insurance Agents, Brokers, and Service (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 3/31/2024 | 12/31/2023 MRQ | 3/31/2023 | 3/31/2022 | 3/31/2021 | 3/31/2020 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 105,563 | 106,994 | 71,329 | 97,504 | 139,716 | 83,223 | |||
| Cash and cash equivalents | 105,563 | 106,994 | 71,329 | 97,504 | 139,716 | 83,223 | |||
| Receivables | 139,525 | 92,657 | 81,034 | 82,586 | 64,722 | 65,767 | |||
| Prepaid expense | 11,418 | 13,903 | 11,385 | 15,123 | 8,006 | 11,010 | |||
| Deposits current assets | 88,142 | 80,838 | 80,022 | 69,781 | 56,497 | 48,991 | |||
| Other undisclosed current assets | (42,417) | ||||||||
| Total current assets: | 302,231 | 294,392 | 243,770 | 264,994 | 268,941 | 208,991 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 24,058 | 25,083 | 27,721 | 35,020 | 45,324 | 90,666 | |||
| Property, plant and equipment | 85,892 | 85,216 | 82,770 | 76,268 | 70,619 | 75,900 | |||
| Intangible assets, net (including goodwill) | 37,635 | 37,741 | 38,058 | 38,483 | 38,918 | 39,354 | |||
| Goodwill | 36,814 | 36,814 | 36,814 | 36,814 | 36,814 | 36,814 | |||
| Intangible assets, net (excluding goodwill) | 821 | 927 | 1,244 | 1,669 | 2,104 | 2,540 | |||
| Deferred income tax assets | 3,545 | 1,147 | 224 | 613 | |||||
| Other noncurrent assets | 1,318 | 1,416 | 1,380 | 481 | 345 | 1,349 | |||
| Total noncurrent assets: | 152,448 | 150,603 | 150,153 | 150,252 | 155,819 | 207,269 | |||
| TOTAL ASSETS: | 454,679 | 444,995 | 393,923 | 415,246 | 424,760 | 416,260 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 184,278 | 188,179 | 167,636 | 171,370 | 162,460 | 132,471 | |||
| Taxes payable | ✕ | ✕ | ✕ | ✕ | 351 | 1,221 | |||
| Accounts payable | 16,410 | 14,925 | 15,058 | 14,080 | 12,353 | 15,145 | |||
| Accrued liabilities | 167,868 | 173,254 | 152,578 | 156,939 | 148,886 | 117,326 | |||
| Deferred revenue | 29,961 | ||||||||
| Liability for uncertainty in income taxes | 1,218 | ||||||||
| Self insurance reserve | 3,818 | ||||||||
| Other undisclosed current liabilities | (33,558) | 208 | 251 | ||||||
| Total current liabilities: | 184,499 | 188,387 | 167,887 | 171,370 | 162,460 | 133,689 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 29,792 | 41,898 | 85,096 | ||||||
| Liabilities, other than long-term debt | 22,533 | 23,078 | 23,860 | 1,689 | 7,764 | ||||
| Deferred income tax liabilities | 1,689 | 7,764 | |||||||
| Operating lease, liability | 22,533 | 23,078 | 23,860 | 29,792 | 41,898 | 85,096 | |||
| Other undisclosed noncurrent liabilities | (41,898) | ||||||||
| Total noncurrent liabilities: | 22,533 | 23,078 | 23,860 | 31,481 | 41,898 | 92,860 | |||
| Total liabilities: | 207,032 | 211,465 | 191,747 | 202,851 | 204,358 | 226,549 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 247,647 | 233,530 | 202,176 | 212,395 | 220,402 | 189,711 | |||
| Common stock | 3 | 3 | 3 | 3 | 3 | 3 | |||
| Treasury stock, value | (793,905) | (784,724) | (748,195) | (654,520) | (564,435) | ||||
| Additional paid in capital | 233,629 | 229,785 | 218,700 | 201,609 | 185,941 | 168,935 | |||
| Retained earnings | 807,920 | 788,466 | 731,668 | 665,303 | 598,893 | 552,537 | |||
| Other undisclosed equity, attributable to parent | (531,764) | ||||||||
| Total equity: | 247,647 | 233,530 | 202,176 | 212,395 | 220,402 | 189,711 | |||
| TOTAL LIABILITIES AND EQUITY: | 454,679 | 444,995 | 393,923 | 415,246 | 424,760 | 416,260 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 3/31/2024 | 12/31/2023 TTM | 3/31/2023 | 3/31/2022 | 3/31/2021 | 3/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 795,311 | 773,521 | 718,562 | 646,230 | 552,644 | 592,225 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (623,618) | (603,280) | (560,303) | (494,116) | (429,020) | (466,304) | ||
| Gross profit: | 171,693 | 170,241 | 158,259 | 152,114 | 123,624 | 125,921 | ||
| Operating expenses | (79,133) | (75,144) | (73,705) | (67,602) | (64,449) | (65,210) | ||
| Operating income: | 92,560 | 95,097 | 84,554 | 84,512 | 59,175 | 60,711 | ||
| Interest and debt expense | (86) | (87) | (92) | (98) | (77) | |||
| Income from continuing operations before equity method investments, income taxes: | 92,474 | 95,010 | 84,462 | 84,414 | 59,098 | 60,711 | ||
| Other undisclosed income from continuing operations before income taxes | 2,627 | 87 | 92 | 98 | 77 | |||
| Income from continuing operations before income taxes: | 95,101 | 95,097 | 84,554 | 84,512 | 59,175 | 60,711 | ||
| Income tax expense | (18,849) | (20,130) | (18,189) | (18,102) | (12,819) | (13,334) | ||
| Income from continuing operations: | 76,252 | 74,967 | 66,365 | 66,410 | 46,356 | 47,377 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 66,410 | 46,356 | 47,377 | |
| Net income available to common stockholders, diluted: | 76,252 | 74,967 | 66,365 | 66,410 | 46,356 | 47,377 | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 3/31/2024 | 12/31/2023 TTM | 3/31/2023 | 3/31/2022 | 3/31/2021 | 3/31/2020 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 76,252 | 74,967 | 66,365 | 66,410 | 46,356 | 47,377 | ||
| Comprehensive income, net of tax, attributable to parent: | 76,252 | 74,967 | 66,365 | 66,410 | 46,356 | 47,377 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.