vs
Side-by-side financial comparison of CORVEL CORP (CRVL) and OneStream, Inc. (OS). Click either name above to swap in a different company.
CORVEL CORP is the larger business by last-quarter revenue ($235.6M vs $163.7M, roughly 1.4× OneStream, Inc.). CORVEL CORP runs the higher net margin — 10.3% vs 0.6%, a 9.6% gap on every dollar of revenue. On growth, OneStream, Inc. posted the faster year-over-year revenue change (23.6% vs 3.4%). CORVEL CORP produced more free cash flow last quarter ($35.2M vs $25.6M). Over the past eight quarters, OneStream, Inc.'s revenue compounded faster (21.8% CAGR vs 6.6%).
Corvel Corp is a U.S.-headquartered provider of integrated workers’ compensation, healthcare management, and risk mitigation solutions. It serves insurance carriers, self-insured employers, and public sector clients, delivering services to control healthcare costs, improve care outcomes, and optimize administrative operations.
Blue Stream provides cable television, cable telephone, DVR, and up to 1 GIG Internet speed broadband services to customers in the Florida communities of Coral Springs and Weston.
CRVL vs OS — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $235.6M | $163.7M |
| Net Profit | $24.2M | $999.0K |
| Gross Margin | 23.3% | 69.8% |
| Operating Margin | 13.7% | -3.2% |
| Net Margin | 10.3% | 0.6% |
| Revenue YoY | 3.4% | 23.6% |
| Net Profit YoY | 1.7% | — |
| EPS (diluted) | $0.47 | — |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $235.6M | $163.7M | ||
| Q3 25 | $239.6M | $154.3M | ||
| Q2 25 | $234.7M | $147.6M | ||
| Q1 25 | $231.5M | $136.3M | ||
| Q4 24 | $228.0M | $132.5M | ||
| Q3 24 | $224.4M | $129.1M | ||
| Q2 24 | $211.7M | $117.5M | ||
| Q1 24 | $207.2M | $110.3M |
| Q4 25 | $24.2M | $999.0K | ||
| Q3 25 | $27.9M | $-8.8M | ||
| Q2 25 | $27.2M | $-18.4M | ||
| Q1 25 | $26.4M | $-24.0M | ||
| Q4 24 | $23.8M | — | ||
| Q3 24 | $23.4M | $-171.9M | ||
| Q2 24 | $21.6M | $-7.8M | ||
| Q1 24 | $19.5M | $-5.0M |
| Q4 25 | 23.3% | 69.8% | ||
| Q3 25 | 24.3% | 68.1% | ||
| Q2 25 | 24.2% | 68.6% | ||
| Q1 25 | 25.0% | 68.0% | ||
| Q4 24 | 23.2% | 66.8% | ||
| Q3 24 | 22.6% | 50.1% | ||
| Q2 24 | 22.7% | 68.5% | ||
| Q1 24 | 20.9% | 69.1% |
| Q4 25 | 13.7% | -3.2% | ||
| Q3 25 | 15.0% | -11.3% | ||
| Q2 25 | 15.0% | -21.8% | ||
| Q1 25 | 14.4% | -29.3% | ||
| Q4 24 | 13.5% | -35.8% | ||
| Q3 24 | 12.8% | -197.6% | ||
| Q2 24 | 13.2% | -9.8% | ||
| Q1 24 | 10.9% | -4.9% |
| Q4 25 | 10.3% | 0.6% | ||
| Q3 25 | 11.6% | -5.7% | ||
| Q2 25 | 11.6% | -12.5% | ||
| Q1 25 | 11.4% | -17.6% | ||
| Q4 24 | 10.4% | — | ||
| Q3 24 | 10.4% | -133.1% | ||
| Q2 24 | 10.2% | -6.7% | ||
| Q1 24 | 9.4% | -4.5% |
| Q4 25 | $0.47 | — | ||
| Q3 25 | $0.54 | — | ||
| Q2 25 | $0.52 | — | ||
| Q1 25 | $-1.23 | — | ||
| Q4 24 | $0.46 | — | ||
| Q3 24 | $1.35 | $-1.06 | ||
| Q2 24 | $1.25 | — | ||
| Q1 24 | $1.12 | — |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $230.0M | $693.6M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $375.7M | $504.7M |
| Total Assets | $644.8M | $1.0B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $230.0M | $693.6M | ||
| Q3 25 | $207.5M | $653.9M | ||
| Q2 25 | $202.0M | $652.1M | ||
| Q1 25 | $170.6M | $593.9M | ||
| Q4 24 | $162.9M | $544.2M | ||
| Q3 24 | $138.3M | $495.5M | ||
| Q2 24 | $131.9M | $140.5M | ||
| Q1 24 | $105.6M | — |
| Q4 25 | $375.7M | $504.7M | ||
| Q3 25 | $362.8M | $472.1M | ||
| Q2 25 | $342.5M | $458.2M | ||
| Q1 25 | $322.0M | $412.9M | ||
| Q4 24 | $300.9M | $386.2M | ||
| Q3 24 | $282.8M | $458.2M | ||
| Q2 24 | $263.9M | $97.5M | ||
| Q1 24 | $247.6M | $102.5M |
| Q4 25 | $644.8M | $1.0B | ||
| Q3 25 | $611.7M | $949.4M | ||
| Q2 25 | $597.4M | $910.5M | ||
| Q1 25 | $546.0M | $867.3M | ||
| Q4 24 | $538.8M | $823.2M | ||
| Q3 24 | $518.6M | $750.1M | ||
| Q2 24 | $486.2M | $379.7M | ||
| Q1 24 | $454.7M | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $46.1M | $25.8M |
| Free Cash FlowOCF − Capex | $35.2M | $25.6M |
| FCF MarginFCF / Revenue | 14.9% | 15.7% |
| Capex IntensityCapex / Revenue | 4.7% | 0.1% |
| Cash ConversionOCF / Net Profit | 1.91× | 25.79× |
| TTM Free Cash FlowTrailing 4 quarters | $104.3M | $95.6M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $46.1M | $25.8M | ||
| Q3 25 | $25.0M | $5.0M | ||
| Q2 25 | $55.0M | $29.7M | ||
| Q1 25 | $22.9M | $36.2M | ||
| Q4 24 | $41.6M | — | ||
| Q3 24 | $22.3M | $2.4M | ||
| Q2 24 | $40.4M | $8.1M | ||
| Q1 24 | $15.2M | $25.5M |
| Q4 25 | $35.2M | $25.6M | ||
| Q3 25 | $15.3M | $4.8M | ||
| Q2 25 | $39.5M | $29.4M | ||
| Q1 25 | $14.3M | $35.8M | ||
| Q4 24 | $32.1M | — | ||
| Q3 24 | $12.4M | $1.3M | ||
| Q2 24 | $32.8M | $7.7M | ||
| Q1 24 | $5.2M | $24.9M |
| Q4 25 | 14.9% | 15.7% | ||
| Q3 25 | 6.4% | 3.1% | ||
| Q2 25 | 16.8% | 19.9% | ||
| Q1 25 | 6.2% | 26.3% | ||
| Q4 24 | 14.1% | — | ||
| Q3 24 | 5.5% | 1.0% | ||
| Q2 24 | 15.5% | 6.6% | ||
| Q1 24 | 2.5% | 22.5% |
| Q4 25 | 4.7% | 0.1% | ||
| Q3 25 | 4.1% | 0.1% | ||
| Q2 25 | 6.6% | 0.2% | ||
| Q1 25 | 3.7% | 0.3% | ||
| Q4 24 | 4.2% | — | ||
| Q3 24 | 4.4% | 0.8% | ||
| Q2 24 | 3.6% | 0.3% | ||
| Q1 24 | 4.8% | 0.6% |
| Q4 25 | 1.91× | 25.79× | ||
| Q3 25 | 0.90× | — | ||
| Q2 25 | 2.02× | — | ||
| Q1 25 | 0.87× | — | ||
| Q4 24 | 1.75× | — | ||
| Q3 24 | 0.95× | — | ||
| Q2 24 | 1.87× | — | ||
| Q1 24 | 0.78× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
CRVL
| Patient Management Services | $146.1M | 62% |
| Network Solutions Services | $89.6M | 38% |
OS
| Subscription And Circulation | $150.3M | 92% |
| Professional Services And Other | $9.4M | 6% |
| License | $4.0M | 2% |
