Operating cash flow averaged 1.55x net income over the past ten quarters, with buybacks increasing to $22.0M in 2027Q1, but claims payments rose 17.3% warranting monitoring.
CorVel Corporation (CRVL) cash flow statement — 30-year operating, investing & financing cash flows
| Metric | TTM | Mar'26 | Mar'25 | Mar'24 | Mar'23 | Mar'22 | Mar'21 | Mar'20 | Mar'19 | Mar'18 | Mar'17 | Mar'16 | Mar'15 | Mar'14 | Mar'13 | Mar'12 | Mar'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 | Mar'05 | Mar'04 | Mar'03 | Mar'02 | Mar'01 | Mar'00 | Mar'99 | Mar'98 | Mar'97 |
|---|
| Cash from Operations | 150.55M | 155.64M | 127.31M | 99.24M | 82.29M | 67.22M | 94.38M | 80.83M | 78.64M | 62.15M | 52.05M | 51.31M | 44.32M | 54.8M | 54.82M | 36.21M | 48.65M | 38.29M | 31.31M | 37.27M | 29.99M | 28.74M | 26.36M | 25.69M | 22.25M | 26.58M | 23.77M | 12.72M | 10.2M | 11.3M | 12.1M |
| Operating CF Growth % | 42.27% | 22.25% | 28.29% | 20.6% | 22.41% | -28.77% | 16.77% | 2.78% | 26.53% | 19.4% | 1.44% | 15.78% | -19.13% | -0.03% | 51.4% | -25.57% | 27.07% | 22.3% | -15.99% | 24.26% | 4.34% | 9.06% | 2.59% | 15.47% | -16.29% | 11.83% | 86.85% | 24.7% | -9.73% | -6.61% | 68.06% |
| Operating CF / Revenue % | 15.3% | 16.24% | 14.22% | 12.48% | 11.45% | 10.4% | 17.08% | 13.65% | 13.2% | 11.13% | 10.04% | 10.19% | 9% | 11.44% | 12.77% | 8.77% | 12.78% | 11.33% | 10.1% | 12.34% | 10.92% | 10.79% | 9.06% | 8.41% | 7.87% | 11.27% | 11.34% | 6.81% | 6.16% | 7.97% | 9.94% |
| Net Income | 115.33M | 110.34M | 95.17M | 76.25M | 66.36M | 66.41M | 46.36M | 47.38M | 46.7M | 35.7M | 29.48M | 28.52M | 28.59M | 34.39M | 26.73M | 26.55M | 24.66M | 26.1M | 19.28M | 23.38M | 18.58M | 9.75M | 10.16M | 16.01M | 16.58M | 14.82M | 13.22M | 11.97M | 10.4M | 9.5M | 8.5M |
| Depreciation & Amortization | 31.77B | 31.76M | 29.54M | 26.25M | 25.12M | 23.92M | 23.44M | 22.52M | 22.98M | 21.77M | 20.95M | 19.95M | 18M | 16.41M | 15.74M | 14.72M | 12.25M | 11.99M | 11.78M | 11.77M | 10.12M | 10.94M | 11.09M | 9.96M | 9.34M | 8.41M | 6.76M | 6.96M | 6.3M | 5.3M | 4.2M |
| Stock-Based Compensation | 5.41B | 5.41M | 5.71M | 4.98M | 5.56M | 5.2M | 4.98M | 4.49M | 4.35M | 3.16M | 2.43M | 2.19M | 2.21M | 2.14M | 997K | 2.28M | 2.54M | 2.1M | 1.33M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 4.78B | 4.78M | -5.16M | -3.32M | -1.91M | 2.3M | -8.38M | 1.47M | 1.46M | -874K | -1.22M | -1.66M | 304K | -2.52M | 2.28M | 9.05M | 624K | 308K | 2K | -2.23M | -1.52M | -1.47M | 1.79M | 1.33M | 999K | -40K | 303K | -131K | -600K | 100K | 400K |
| Other Non-Cash Items | -152.15B | 825K | 3.89M | 2.12M | 1.63M | 280K | 2.61M | 1.75M | 2.18M | 3.76M | 3.07M | 1.64M | 2.02M | 1.41M | 2.54M | 2.89M | 6.18M | 2.92M | 2.54M | 4.08M | 4.28M | 4.16M | 3.47M | -42K | 2.77M | 52K | -45K | 192K | -100K | 200K | 200K |
| Working Capital Changes | 1.19M | 2.52M | -1.83M | -7.05M | -14.47M | -30.88M | 25.37M | 3.22M | 966K | -1.37M | -2.65M | 655K | -6.8M | 2.97M | 6.54M | -19.29M | 2.39M | -5.13M | -3.62M | 260K | -1.47M | 5.37M | -140K | -1.57M | -7.44M | 3.33M | 3.53M | -6.27M | -5.8M | -3.8M | -1.2M |
| Cash from Investing | -36.73M | -45.36M | -35.76M | -29.24M | -26.32M | -29.82M | -17.24M | -32.36M | -15.27M | -27.69M | -31.01M | -17.36M | -24.27M | -18.34M | -14.89M | -23.26M | -19.74M | -12.27M | -13.85M | -29.34M | -20.5M | -7.75M | -11.64M | -17.35M | -17.32M | -10.88M | -10.15M | -6.24M | -6.6M | -8.7M | -5.8M |
| Capital Expenditures | -45.35B | -45.36M | -35.76M | -29.24M | -26.32M | -29.82M | -17.24M | -32.36M | -15.27M | -27.69M | -31.04M | -16.76M | -22.87M | -18.34M | -14.89M | -23.21M | -18.5M | -11.67M | -10.48M | -14.76M | -8.53M | -7.75M | -11.56M | -13.12M | -13.93M | -10.88M | -10.15M | -6.24M | -6.6M | -8.7M | -5.8M |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -45K | -1.24M | -600K | -3.37M | -14.59M | -11.97M | 0 | -80K | -4.23M | -3.4M | 0 | 0 | 0 | 0 | 0 | 0 |
| Purchase of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale/Maturity of Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing | 45.31B | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 34K | -600K | -1.4M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Financing | -59.96M | -47.8M | -26.54M | -35.76M | -82.14M | -79.61M | -20.64M | -56.96M | -27.42M | -7.3M | -25.21M | -26.69M | -29.4M | -21.41M | -26.71M | -18.62M | -26.88M | -28.77M | -20.69M | -5.03M | -8.67M | -15.73M | -14.41M | -7.65M | -11.61M | -12.56M | -9.8M | -9.89M | -3M | -9.8M | -7.7M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -68.56M | -56.21M | -37.6M | -45.71M | -93.67M | -90.08M | -32.67M | -65.61M | -35.17M | -11.19M | -28M | -31.52M | -31.8M | -27.18M | -30.73M | -21.64M | -30.61M | -32.56M | -23.46M | -8.21M | -21.89M | -18.72M | -17.2M | -12.15M | -14.99M | -15.24M | -13.95M | -12.97M | -5.3M | -12.3M | -9.5M |
| Stock Issued | 5.6M | 8.41M | 0 | 0 | 0 | 0 | 0 | 0 | 7.74M | 3.88M | 2.79M | 4.12M | 2M | 3.73M | 3.71M | 2.56M | 4.73M | 2.73M | 2.14M | 2.84M | 9.62M | 3M | 2.79M | 4.51M | 3.38M | 2.68M | 4.15M | 3.08M | 2.3M | 2.5M | 1.7M |
| Debt Issuance (Net) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1000K | -1000K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 3M | 0 | 11.07M | 9.95M | 11.53M | 10.47M | 12.03M | 8.65M | 7.74M | 3.88M | 2.79M | 4.83M | 2.4M | 5.77M | 4.02M | 459K | -1M | 3.79M | 2.77M | 340K | 3.59M | 0 | 0 | 12.15M | 14.99M | 0 | 0 | 0 | 0 | 0 | 100K |
| Net Change in Cash | 53.86M | 62.49M | 65.02M | 34.23M | -26.18M | -42.21M | 56.49M | -8.49M | 35.94M | 27.16M | -4.17M | 7.26M | -9.35M | 15.04M | 13.22M | -5.67M | 2.03M | -2.98M | -3.23M | 2.89M | 814K | 5.26M | 304K | 2.73M | -6.69M | 3.14M | 3.81M | -3.41M | 600K | -7.2M | -1.4M |
| Exchange Rate Effect | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash at Beginning | 233.07M | 170.58M | 105.56M | 71.33M | 97.5M | 139.72M | 83.22M | 91.71M | 55.77M | 28.61M | 32.78M | 25.52M | 34.87M | 19.82M | 6.6M | 12.27M | 10.24M | 13.22M | 17.91M | 15.02M | 14.21M | 8.95M | 8.64M | 5.91M | 12.6M | 9.46M | 5.64M | 9.05M | 8.4M | 15.7M | 17.1M |
| Cash at End | 255.88M | 233.07M | 170.58M | 105.56M | 71.33M | 97.5M | 139.72M | 83.22M | 91.71M | 55.77M | 28.61M | 32.78M | 25.52M | 34.87M | 19.82M | 6.6M | 12.27M | 10.24M | 14.68M | 17.91M | 15.02M | 14.21M | 8.95M | 8.64M | 5.91M | 12.6M | 9.46M | 5.64M | 9M | 8.5M | 15.7M |
| Free Cash Flow | 113.82M | 110.28M | 91.56M | 70M | 55.97M | 37.4M | 77.14M | 48.47M | 63.37M | 34.46M | 21.01M | 34.55M | 21.45M | 36.46M | 39.93M | 12.46M | 26.56M | 26.62M | 20.82M | 22.51M | 21.46M | 20.99M | 14.79M | 12.57M | 8.32M | 15.7M | 13.61M | 6.48M | 3.6M | 2.6M | 6.3M |
| FCF Growth % | 15.74% | 20.45% | 30.81% | 25.07% | 49.64% | -51.51% | 59.15% | -23.51% | 83.86% | 64.02% | -39.2% | 61.11% | -41.17% | -8.7% | 220.53% | -53.09% | -0.23% | 27.82% | -7.49% | 4.9% | 2.23% | 41.87% | 17.73% | 51.06% | -47.01% | 15.35% | 110.08% | 79.97% | 38.46% | -58.73% | 293.75% |
| FCF Margin % | 11.57% | 11.51% | 10.22% | 8.8% | 7.79% | 5.79% | 13.96% | 8.18% | 10.64% | 6.17% | 4.05% | 6.86% | 4.35% | 7.61% | 9.3% | 3.02% | 6.98% | 7.88% | 6.72% | 7.46% | 7.82% | 7.88% | 5.08% | 4.12% | 2.94% | 6.66% | 6.5% | 3.47% | 2.18% | 1.83% | 5.18% |
| FCF per Share | 2.23 | 2.14 | 1.76 | 1.35 | 1.06 | 0.69 | 4.16 | 2.61 | 3.33 | 1.81 | 1.07 | 1.73 | 1.03 | 0.57 | 0.54 | 0.17 | 0.36 | 0.36 | 0.28 | 0.27 | 0.25 | 0.24 | 0.16 | 0.13 | 0.09 | 0.15 | 0.13 | 0.06 | 0.03 | 0.02 | 0.05 |
Quick answers to the most common questions about buying CRVL stock.
CorVel Corporation (CRVL) generated $155.6M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.
CorVel Corporation (CRVL) generated $110.3M in free cash flow in 2026. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.
CorVel Corporation (CRVL) spent $45.4M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
In 2026, CorVel Corporation (CRVL) spent $56.2M on share repurchases. This shows the company's commitment to returning capital to its equity investors.
Key Metrics
Top Statement Risk
Dependence on investment income
Metrics are mathematically derived from official filings.
Float Generation Strengthens
CorVel's underwriting cash flow shows robust float generation, with claims paid rising to $192.1M in 2027Q1 from $163.8M in 2024Q4, while OCF/NI averaged 1.55, indicating strong cash conversion.
The consistent excess of operating cash flow over net income, particularly in quarters like 2027Q1 (OCF/NI of 1.55) and 2026Q1 (2.02), suggests that premium collections are outpacing claim disbursements, building investable float. This float, a core driver for insurance brokers, appears to be expanding as claims payments grow but at a slower pace than premium inflows, supporting underwriting cash generation.
Claims Payments Escalate Steadily
Claims paid increased 17.3% from $163.8M in 2024Q4 to $192.1M in 2027Q1, as per quarterly cash flow statements, potentially signaling rising loss costs or business expansion that warrants monitoring.
The upward trajectory in claims payments, from $163.8M to $192.1M over ten quarters, aligns with revenue growth but may also reflect inflationary pressures on medical costs. The consistent quarterly increases, with no significant spikes, suggest a managed claims environment, yet the pace of growth could outstrip premium increases if loss ratios deteriorate, a risk investors should monitor.
Cash Conversion Outpaces Earnings
Operating cash flow exceeded net income in most quarters, with OCF/NI peaking at 2.02 in 2026Q1, according to reported cash flow statements, indicating strong cash generation relative to accrual-based earnings.
The recurring pattern of OCF/NI above 1.0, except in 2026Q4 and 2025Q4, suggests that non-cash items like reserve releases may be boosting net income, but cash collections are robust. This divergence may indicate conservative reserving or efficient premium collection, but investors should note that the occasional sub-1.0 quarters could reflect timing lags in claim settlements.
Buybacks Funded by Cash Flow
CorVel repurchased $22.0M of stock in 2027Q1, up from $9.2M in 2024Q4, as per cash flow data, with buybacks consistently covered by operating cash flow, suggesting a sustainable capital return program.
The escalation in buyback activity, from $9.2M to $22.0M quarterly, is fully supported by operating cash flow, which averaged $34.8M over the period. This indicates that management is returning capital without straining liquidity, though the increasing buyback pace may signal limited organic investment opportunities, a point for investors to consider.
What Cash Flow Obscures
Despite strong operating cash flow, the absence of investment portfolio activity in the cash flow statement, as per reported data, may obscure the extent to which investment income supports overall cash generation.
The cash flow statement shows no purchases or sales of investments, which is unusual for an insurance broker and may indicate that investment activities are classified elsewhere or are immaterial. However, prior income statement analysis suggests investment income is a significant earnings contributor, so the lack of portfolio cash flow data warrants further investigation into the sustainability of earnings if investment markets weaken.