Medpace Holdings Inc. (MEDP) Financial Statements (2024 and earlier)
Company Profile
| Business Address |
5375 MEDPACE WAY CINCINNATI, OH 45227 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 8731 - Commercial Physical and Biological Research (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 245,449 | 28,265 | 461,304 | 277,766 | 131,920 | 23,275 | |||
| Cash and cash equivalents | 245,449 | 28,265 | 461,304 | 277,766 | 131,920 | 23,275 | |||
| Restricted cash and investments | 7 | ||||||||
| Receivables | 298,400 | 253,404 | 186,432 | 160,962 | 155,662 | 133,449 | |||
| Other undisclosed current assets | 49,979 | 52,293 | 43,176 | 34,923 | 29,446 | 21,383 | |||
| Total current assets: | 593,828 | 333,962 | 690,912 | 473,651 | 317,028 | 178,114 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 144,801 | 139,068 | 129,558 | 113,809 | 52,152 | ✕ | |||
| Property, plant and equipment | 120,589 | 109,849 | 93,153 | 85,017 | 47,292 | 52,255 | |||
| Intangible assets, net (including goodwill) | 698,205 | 700,404 | 703,756 | 708,870 | 716,746 | 730,160 | |||
| Goodwill | 662,396 | 662,396 | 662,396 | 662,396 | 662,396 | 660,981 | |||
| Intangible assets, net (excluding goodwill) | 35,809 | 38,008 | 41,360 | 46,474 | 54,350 | 69,179 | |||
| Deferred income tax assets | 74,435 | 48,083 | 25,134 | 536 | ✕ | ||||
| Other noncurrent assets | 24,970 | 21,129 | 17,422 | 8,794 | 9,477 | 6,691 | |||
| Deferred tax assets, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 713 | ||
| Other undisclosed noncurrent assets | 376 | ||||||||
| Total noncurrent assets: | 1,063,000 | 1,018,533 | 969,023 | 917,026 | 826,043 | 789,819 | |||
| TOTAL ASSETS: | 1,656,828 | 1,352,495 | 1,659,935 | 1,390,677 | 1,143,071 | 967,933 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 324,830 | 243,194 | 184,964 | 160,919 | 131,656 | 104,230 | |||
| Accounts payable | 31,869 | 33,069 | 25,678 | 26,552 | 22,404 | 16,737 | |||
| Accrued liabilities | 292,961 | 210,125 | 159,286 | 134,367 | 109,252 | 87,493 | |||
| Deferred revenue | 559,860 | 462,729 | 344,641 | 255,664 | 192,359 | ✕ | |||
| Debt | 50,000 | ||||||||
| Other liabilities | 40,441 | 47,547 | 27,612 | 23,527 | 18,987 | 4,861 | |||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 147,935 | ||
| Total current liabilities: | 925,131 | 803,470 | 557,217 | 440,110 | 343,002 | 257,026 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 130,965 | 115,143 | 45,212 | 104,205 | |||||
| Long-term debt, excluding current maturities | 79,721 | ||||||||
| Capital lease obligations | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 24,484 | ||
| Liabilities, other than long-term debt | 172,747 | 162,638 | 18,825 | 29,645 | 23,925 | 13,243 | |||
| Deferred tax liabilities, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 439 | ||
| Deferred income tax liabilities | 2,404 | 1,070 | 1,080 | 13,551 | ✕ | ||||
| Liability for uncertainty in income taxes | 8,200 | ||||||||
| Other liabilities | 28,221 | 22,701 | 17,745 | 16,094 | 15,725 | 12,804 | |||
| Operating lease, liability | 142,122 | 138,867 | 130,965 | 115,143 | 45,212 | ✕ | |||
| Other undisclosed noncurrent liabilities | 4,649 | 3,756 | |||||||
| Total noncurrent liabilities: | 172,747 | 162,638 | 149,790 | 144,788 | 73,786 | 121,204 | |||
| Total liabilities: | 1,097,878 | 966,108 | 707,007 | 584,898 | 416,788 | 378,230 | |||
| Equity | |||||||||
| Equity, attributable to parent | 558,950 | 386,387 | 952,928 | 805,779 | 726,283 | 589,703 | |||
| Common stock | 308 | 309 | 360 | 355 | 360 | 356 | |||
| Treasury stock, value | (12,322) | (12,497) | (5,427) | (5,578) | (6,030) | (6,030) | |||
| Additional paid in capital | 802,681 | 770,794 | 727,857 | 695,904 | 666,585 | 639,381 | |||
| Accumulated other comprehensive loss | (10,072) | (12,392) | (4,846) | (131) | (2,741) | (2,517) | |||
| Retained earnings (accumulated deficit) | (221,645) | (359,827) | 234,984 | 115,229 | 68,109 | (41,487) | |||
| Total equity: | 558,950 | 386,387 | 952,928 | 805,779 | 726,283 | 589,703 | |||
| TOTAL LIABILITIES AND EQUITY: | 1,656,828 | 1,352,495 | 1,659,935 | 1,390,677 | 1,143,071 | 967,933 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,885,842 | 1,459,996 | 1,142,377 | 925,925 | 860,969 | 704,589 | ||
| Cost of revenue | (1,382,046) | (1,046,547) | (830,238) | (658,684) | (623,369) | (497,508) | ||
| Cost of goods and services sold | (1,361,337) | (1,027,558) | (814,222) | (647,199) | (615,272) | (489,059) | ||
| Gross profit: | 503,796 | 413,449 | 312,139 | 267,241 | 237,600 | 207,081 | ||
| Operating expenses | (166,971) | (134,752) | (113,524) | (100,199) | (110,337) | (106,033) | ||
| Operating income: | 336,825 | 278,697 | 198,615 | 167,042 | 127,263 | 101,048 | ||
| Nonoperating income (expense) | (1,143) | 4,163 | 3,237 | 1,490 | (2,431) | (7,097) | ||
| Other nonoperating income (expense) | (655) | 7,068 | 3,342 | 1,183 | (863) | 1,060 | ||
| Income from continuing operations before income taxes: | 335,682 | 282,860 | 201,852 | 168,532 | 124,832 | 93,951 | ||
| Income tax expense | (52,872) | (37,492) | (20,004) | (23,148) | (24,389) | (20,766) | ||
| Income from continuing operations: | 282,810 | 245,368 | 181,848 | 145,384 | 100,443 | 73,185 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 181,848 | 145,384 | 100,443 | 73,185 | |
| Net income attributable to parent: | 282,810 | 245,368 | 181,848 | 145,384 | 100,443 | 73,185 | ||
| Other undisclosed net loss available to common stockholders, basic | (191) | (157) | (458) | (459) | (279) | (291) | ||
| Net income available to common stockholders, diluted: | 282,619 | 245,211 | 181,390 | 144,925 | 100,164 | 72,894 | ||
Comprehensive Income ($ in thousands)
| 6/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 282,810 | 245,368 | 181,848 | 145,384 | 100,443 | 73,185 | ||
| Comprehensive income: | 282,810 | 245,368 | 181,848 | 145,384 | 100,443 | 73,185 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 2,320 | (7,546) | (4,715) | 2,610 | (224) | (1,783) | ||
| Comprehensive income, net of tax, attributable to parent: | 285,130 | 237,822 | 177,133 | 147,994 | 100,219 | 71,402 | ||
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.