Financhill
Buy
59

CRVL Quote, Financials, Valuation and Earnings

Last price:
$115.18
Seasonality move :
3.97%
Day range:
$107.03 - $118.00
52-week range:
$76.20 - $128.61
Dividend yield:
0%
P/E ratio:
67.92x
P/S ratio:
6.89x
P/B ratio:
19.71x
Volume:
187.4K
Avg. volume:
113.2K
1-year change:
44.39%
Market cap:
$5.9B
Revenue:
$795.3M
EPS (TTM):
$1.70
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue $592.2M $552.6M $646.2M $718.6M $795.3M
Revenue Growth (YoY) -0.59% -6.68% 16.93% 11.19% 10.68%
 
Cost of Revenues $466.3M $429M $494.1M $560.3M $623.6M
Gross Profit $125.9M $123.6M $152.1M $158.3M $171.7M
Gross Profit Margin 21.26% 22.37% 23.54% 22.02% 21.59%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $65.2M $64.4M $67.6M $73.7M $76.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $65.2M $64.4M $67.6M $73.7M $76.6M
Operating Income $60.7M $59.2M $84.5M $84.6M $95.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $60.7M $59.2M $84.5M $84.6M $95.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.3M $12.8M $18.1M $18.2M $18.8M
Net Income to Company $47.4M $46.4M $66.4M $66.4M $76.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $47.4M $46.4M $66.4M $66.4M $76.3M
 
Basic EPS (Cont. Ops) $0.86 $0.86 $1.25 $1.28 $1.48
Diluted EPS (Cont. Ops) $0.85 $0.85 $1.22 $1.26 $1.47
Weighted Average Basic Share $55M $53.8M $53.3M $52M $51.4M
Weighted Average Diluted Share $55.8M $54.5M $54.4M $52.8M $52M
 
EBITDA $83.2M $82.6M $108.4M $109.7M $121.4M
EBIT $60.7M $59.2M $84.5M $84.6M $95.1M
 
Revenue (Reported) $592.2M $552.6M $646.2M $718.6M $795.3M
Operating Income (Reported) $60.7M $59.2M $84.5M $84.6M $95.1M
Operating Income (Adjusted) $60.7M $59.2M $84.5M $84.6M $95.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $141.5M $164.5M $179.4M $202.3M $228M
Revenue Growth (YoY) -4.45% 16.26% 9.04% 12.78% 12.69%
 
Cost of Revenues $110.6M $129.3M $139M $160.1M $175.1M
Gross Profit $30.9M $35.2M $40.3M $42.2M $52.9M
Gross Profit Margin 21.83% 21.39% 22.49% 20.84% 23.19%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $16.9M $17.5M $18.1M $19.8M $22.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $16.9M $17.5M $18.1M $19.8M $22.1M
Operating Income $14M $17.7M $22.2M $22.4M $30.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $14M $17.7M $22.2M $22.4M $30.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.6M $3.8M $5.4M $5.3M $7M
Net Income to Company $11.4M $13.9M $16.8M $17.1M $23.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $11.4M $13.9M $16.8M $17.1M $23.8M
 
Basic EPS (Cont. Ops) $0.21 $0.26 $0.33 $0.33 $0.46
Diluted EPS (Cont. Ops) $0.21 $0.25 $0.32 $0.33 $0.46
Weighted Average Basic Share $53.7M $53.4M $51.7M $51.3M $51.4M
Weighted Average Diluted Share $54.5M $54.6M $52.5M $52M $52M
 
EBITDA $19.9M $23.7M $28.4M $29.1M $38.3M
EBIT $14M $17.7M $22.2M $22.4M $30.8M
 
Revenue (Reported) $141.5M $164.5M $179.4M $202.3M $228M
Operating Income (Reported) $14M $17.7M $22.2M $22.4M $30.8M
Operating Income (Adjusted) $14M $17.7M $22.2M $22.4M $30.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $554.2M $620.4M $704.5M $773.5M $871.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $435.5M $475.6M $545.1M $603.3M $676.1M
Gross Profit $118.7M $144.8M $159.4M $170.2M $195.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $64M $67.2M $71.1M $75.1M $85.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $64M $67.2M $71.1M $75.1M $85.1M
Operating Income $54.6M $77.6M $88.2M $95.1M $110.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $54.6M $77.6M $88.2M $95.1M $110.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $11.4M $16M $20.4M $20.1M $21.9M
Net Income to Company $43.3M $61.6M $67.8M $75M $88.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $43.3M $61.6M $67.8M $75M $88.2M
 
Basic EPS (Cont. Ops) $0.80 $1.15 $1.29 $1.46 $1.71
Diluted EPS (Cont. Ops) $0.79 $1.12 $1.27 $1.44 $1.70
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $77.9M $101.4M $113.1M $120.9M $138.7M
EBIT $54.6M $77.6M $88.2M $95.1M $110.1M
 
Revenue (Reported) $554.2M $620.4M $704.5M $773.5M $871.3M
Operating Income (Reported) $54.6M $77.6M $88.2M $95.1M $110.1M
Operating Income (Adjusted) $54.6M $77.6M $88.2M $95.1M $110.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $407.1M $474.9M $533.1M $588.1M $664.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $319.2M $365.8M $416.8M $459.8M $512.3M
Gross Profit $87.9M $109.1M $116.3M $128.3M $151.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $48.1M $50.8M $54.3M $55.8M $64.3M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $48.1M $50.8M $54.3M $55.8M $64.3M
Operating Income $39.8M $58.3M $62M $72.5M $87.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items $39.8M $58.3M $62M $72.5M $87.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8.3M $11.5M $13.8M $15.7M $18.8M
Net Income to Company $31.5M $46.8M $48.2M $56.8M $68.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $31.5M $46.8M $48.2M $56.8M $68.7M
 
Basic EPS (Cont. Ops) $0.59 $0.87 $0.92 $1.10 $1.34
Diluted EPS (Cont. Ops) $0.58 $0.85 $0.91 $1.09 $1.33
Weighted Average Basic Share $161.5M $160.6M $156.4M $154.1M $154.2M
Weighted Average Diluted Share $163.4M $164M $158.8M $156.2M $156M
 
EBITDA $57.4M $76.2M $80.8M $92.1M $109.4M
EBIT $39.8M $58.3M $62M $72.5M $87.5M
 
Revenue (Reported) $407.1M $474.9M $533.1M $588.1M $664.1M
Operating Income (Reported) $39.8M $58.3M $62M $72.5M $87.5M
Operating Income (Adjusted) $39.8M $58.3M $62M $72.5M $87.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $83.2M $139.7M $97.5M $71.3M $105.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $46.1M $47.5M $55.3M $54.4M $54.7M
Inventory -- -- -- -- --
Prepaid Expenses $60M $64.5M $84.9M $91.4M $99.6M
Other Current Assets -- -- -- -- --
Total Current Assets $209M $268.9M $265M $243.8M $302.2M
 
Property Plant And Equipment $166.6M $115.9M $111.3M $110.5M $110M
Long-Term Investments -- -- -- -- --
Goodwill $36.8M $36.8M $36.8M $36.8M $36.8M
Other Intangibles $2.5M $2.1M $1.7M $1.2M $821K
Other Long-Term Assets $1.3M $345K $481K $1.4M $1.3M
Total Assets $416.3M $424.8M $415.2M $393.9M $454.7M
 
Accounts Payable $15.1M $12.4M $14.1M $15.1M $16.4M
Accrued Expenses $37.5M $57.1M $48M $35.7M $40.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.2M $12.8M $13.3M $9.9M $8.9M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $133.7M $162.5M $171.4M $167.9M $184.5M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $226.5M $204.4M $202.9M $191.7M $207M
 
Common Stock $3K $3K $3K $3K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity $189.7M $220.4M $212.4M $202.2M $247.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $189.7M $220.4M $212.4M $202.2M $247.6M
 
Total Liabilities and Equity $416.3M $424.8M $415.2M $393.9M $454.7M
Cash and Short Terms $83.2M $139.7M $97.5M $71.3M $105.6M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $128.8M $115.5M $78M $107M $162.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $48.8M $46.3M $53.9M $54.1M $62.7M
Inventory -- -- -- -- --
Prepaid Expenses $66.8M $83.6M $95.9M $94.7M $114M
Other Current Assets -- -- -- -- --
Total Current Assets $259.2M $268.7M $256.7M $294.4M $383.2M
 
Property Plant And Equipment $159.1M $114.3M $112M $110.3M $113.2M
Long-Term Investments -- -- -- -- --
Goodwill $36.8M $36.8M $36.8M $36.8M $36.8M
Other Intangibles $2.2M $1.8M $1.4M $927K $505K
Other Long-Term Assets $490K $586K $778K $1.4M $462K
Total Assets $457.9M $423.7M $407.7M $445M $538.8M
 
Accounts Payable $12.1M $11.8M $14.7M $14.9M $14.6M
Accrued Expenses $50.8M $51.4M $49.9M $53.3M $61.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $13.7M $13.8M $10.7M $9.3M $8.4M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $158.8M $170.5M $186.4M $188.4M $216.7M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $248M $208.8M $212.9M $211.5M $237.9M
 
Common Stock $3K $3K $3K $3K $5K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $209.9M $214.9M $194.8M $233.5M $300.9M
 
Total Liabilities and Equity $457.9M $423.7M $407.7M $445M $538.8M
Cash and Short Terms $128.8M $115.5M $78M $107M $162.9M
Total Debt -- -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders $47.4M $46.4M $66.4M $66.4M $76.3M
Depreciation & Amoritzation $22.5M $23.4M $23.9M $25.1M $26.3M
Stock-Based Compensation $4.5M $5M $5.2M $5.6M $5M
Change in Accounts Receivable $4M -$976K -$18M $336K -$17.9M
Change in Inventories -- -- -- -- --
Cash From Operations $80.8M $94.4M $67.2M $82.3M $99.2M
 
Capital Expenditures $32.4M $17.2M $29.8M $26.3M $29.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$32.4M -$17.2M -$29.8M -$26.3M -$29.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$65.6M -$32.7M -$90.1M -$93.7M -$45.7M
Other Financing Activities -- -- -- -- --
Cash From Financing -$57M -$20.6M -$79.6M -$82.1M -$35.8M
 
Beginning Cash (CF) $91.7M $83.2M $139.7M $97.5M $71.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.5M $56.5M -$42.2M -$26.2M $34.2M
Ending Cash (CF) $83.2M $139.7M $97.5M $71.3M $105.6M
 
Levered Free Cash Flow $48.5M $77.1M $37.4M $56M $70M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $11.4M $13.9M $16.8M $17.1M $23.8M
Depreciation & Amoritzation $5.9M $6.1M $6.2M $6.7M $7.5M
Stock-Based Compensation $1.3M $1.2M $1.7M $1.1M $1.8M
Change in Accounts Receivable $9.1M -$123K $2.2M -$6.4M -$3.4M
Change in Inventories -- -- -- -- --
Cash From Operations $34.3M $15.2M $29.7M $29.4M $41.6M
 
Capital Expenditures $6.4M $6.8M $5.8M $6.9M $9.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$6.4M -$6.8M -$5.8M -$6.9M -$9.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$7.7M -$25.5M -$22.8M -$9.3M -$9.5M
Other Financing Activities -- -- -- -- --
Cash From Financing -$5.2M -$23.9M -$21.6M -$7.2M -$7.5M
 
Beginning Cash (CF) $106.1M $131.1M $75.6M $91.7M $138.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $22.7M -$15.5M $2.4M $15.2M $24.6M
Ending Cash (CF) $128.8M $115.5M $78M $107M $162.9M
 
Levered Free Cash Flow $27.9M $8.4M $24M $22.5M $32.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $43.3M $61.6M $67.8M $75M $88.2M
Depreciation & Amoritzation $23.2M $23.8M $24.9M $25.8M $28.6M
Stock-Based Compensation $4.4M $5.4M $5.3M $5.2M $5.7M
Change in Accounts Receivable -$2.4M -$6.2M -$14.3M -$11.3M -$15.4M
Change in Inventories -- -- -- -- --
Cash From Operations $88.3M $71M $86.3M $96.8M $119.6M
 
Capital Expenditures $17.9M $22.4M $30.5M $26.3M $37.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.9M -$22.4M -$30.5M -$26.3M -$37.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$40.2M -$75.8M -$99.9M -$55.1M -$37.8M
Other Financing Activities -- -- -- -- --
Cash From Financing -$31.2M -$61.9M -$93.3M -$41.5M -$26.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $39.2M -$13.3M -$37.5M $29M $56M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $70.4M $48.6M $55.8M $70.4M $82.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $31.5M $46.8M $48.2M $56.8M $68.7M
Depreciation & Amoritzation $17.6M $17.9M $18.9M $19.6M $21.9M
Stock-Based Compensation $3.5M $3.9M $4M $3.7M $4.4M
Change in Accounts Receivable $234K -$5M -$1.3M -$12.9M -$10.5M
Change in Inventories -- -- -- -- --
Cash From Operations $73.8M $50.4M $69.5M $84M $104.4M
 
Capital Expenditures $13.3M $18.4M $19.2M $19.2M $27.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13.3M -$18.4M -$19.2M -$19.2M -$27.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$22.1M -$65.3M -$75.1M -$36.5M -$28.6M
Other Financing Activities -- -- -- -- --
Cash From Financing -$14.9M -$56.1M -$69.8M -$29.1M -$19.9M
 
Beginning Cash (CF) $283.4M $409.5M $267.4M $249.7M $375.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $45.6M -$24.2M -$19.5M $35.7M $57.4M
Ending Cash (CF) $329M $385.3M $248M $285.3M $433.2M
 
Levered Free Cash Flow $60.5M $32M $50.3M $64.8M $77.3M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Realty Income the Best Dividend Stock to Buy Long-Term?
Is Realty Income the Best Dividend Stock to Buy Long-Term?

Realty Income (NYSE:O) is a longstanding real estate investment trust…

Is Archer Aviation a Buy, Sell or Hold?
Is Archer Aviation a Buy, Sell or Hold?

Vertical takeoff and landing (eVTOL) aircraft sound futuristic but that’s…

Down 50%, Is Dell Technologies a Buy?
Down 50%, Is Dell Technologies a Buy?

Dell (NYSE:DELL)’s share price has been on a roller coaster…

Stock Ideas

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 39x

Alerts

Sell
33
BULZ alert for Apr 10

MicroSectors Solactive FANG & Innov 3X Levd ETN [BULZ] is down 15.35% over the past day.

Sell
31
TECS alert for Apr 10

Direxion Daily Technology Bear 3x Shares [TECS] is up 12.66% over the past day.

Sell
48
FNGA alert for Apr 10

MicroSectors FANG+ Index 3X Leveraged ETN [FNGA] is down 13.3% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock