vs
Side-by-side financial comparison of Evolent Health, Inc. (EVH) and MERCER INTERNATIONAL INC. (MERC). Click either name above to swap in a different company.
Evolent Health, Inc. is the larger business by last-quarter revenue ($468.7M vs $449.5M, roughly 1.0× MERCER INTERNATIONAL INC.). MERCER INTERNATIONAL INC. runs the higher net margin — -68.7% vs -91.6%, a 22.9% gap on every dollar of revenue. On growth, MERCER INTERNATIONAL INC. posted the faster year-over-year revenue change (-8.0% vs -27.5%). Over the past eight quarters, MERCER INTERNATIONAL INC.'s revenue compounded faster (-9.9% CAGR vs -14.4%).
Magellan Health Inc., is an American for-profit managed health care company and subsidiary of Centene that focuses on special populations and other specialty areas of healthcare. Magellan's customers include health plans and other managed care organizations, employers, labor unions, various military and governmental agencies and third-party administrators. It ranked 390 on the Fortune 500 in 2021.
Mercer is an American consulting firm founded in 1945. It is one of the four operating subsidiaries of global professional services firm Marsh McLennan. Mercer is headquartered in New York City with offices in 43 countries and operations in 130 countries. The company primarily provides human resources and financial services consulting services to its clients.
EVH vs MERC — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $468.7M | $449.5M |
| Net Profit | $-429.1M | $-308.7M |
| Gross Margin | 20.7% | — |
| Operating Margin | -87.1% | -62.0% |
| Net Margin | -91.6% | -68.7% |
| Revenue YoY | -27.5% | -8.0% |
| Net Profit YoY | -1782.0% | -1947.7% |
| EPS (diluted) | $-3.76 | $-4.61 |
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 | $468.7M | $449.5M | ||
| Q3 25 | $479.5M | $458.1M | ||
| Q2 25 | $444.3M | $453.5M | ||
| Q1 25 | $483.6M | $507.0M | ||
| Q4 24 | $646.5M | $488.4M | ||
| Q3 24 | $621.4M | $502.1M | ||
| Q2 24 | $647.1M | $499.4M | ||
| Q1 24 | $639.7M | $553.4M |
| Q4 25 | $-429.1M | $-308.7M | ||
| Q3 25 | $-20.9M | $-80.8M | ||
| Q2 25 | $-19.9M | $-86.1M | ||
| Q1 25 | $-64.6M | $-22.3M | ||
| Q4 24 | $-22.8M | $16.7M | ||
| Q3 24 | $-23.1M | $-17.6M | ||
| Q2 24 | $1.6M | $-67.6M | ||
| Q1 24 | $-17.3M | $-16.7M |
| Q4 25 | 20.7% | — | ||
| Q3 25 | 20.8% | — | ||
| Q2 25 | 22.6% | — | ||
| Q1 25 | 21.2% | — | ||
| Q4 24 | 11.7% | — | ||
| Q3 24 | 13.0% | — | ||
| Q2 24 | 16.5% | — | ||
| Q1 24 | 16.3% | — |
| Q4 25 | -87.1% | -62.0% | ||
| Q3 25 | 0.2% | -14.8% | ||
| Q2 25 | -0.3% | -12.9% | ||
| Q1 25 | -0.3% | 1.3% | ||
| Q4 24 | -2.9% | 10.3% | ||
| Q3 24 | -2.6% | 1.8% | ||
| Q2 24 | 1.2% | -8.8% | ||
| Q1 24 | -2.1% | -0.1% |
| Q4 25 | -91.6% | -68.7% | ||
| Q3 25 | -4.4% | -17.6% | ||
| Q2 25 | -4.5% | -19.0% | ||
| Q1 25 | -13.4% | -4.4% | ||
| Q4 24 | -3.5% | 3.4% | ||
| Q3 24 | -3.7% | -3.5% | ||
| Q2 24 | 0.2% | -13.5% | ||
| Q1 24 | -2.7% | -3.0% |
| Q4 25 | $-3.76 | $-4.61 | ||
| Q3 25 | $-0.24 | $-1.21 | ||
| Q2 25 | $-0.44 | $-1.29 | ||
| Q1 25 | $-0.63 | $-0.33 | ||
| Q4 24 | $-0.26 | $0.25 | ||
| Q3 24 | $-0.27 | $-0.26 | ||
| Q2 24 | $-0.06 | $-1.01 | ||
| Q1 24 | $-0.22 | $-0.25 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $151.9M | $186.8M |
| Total DebtLower is stronger | — | $1.6B |
| Stockholders' EquityBook value | $415.2M | $68.1M |
| Total Assets | $1.9B | $2.0B |
| Debt / EquityLower = less leverage | — | 23.58× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $151.9M | $186.8M | ||
| Q3 25 | $116.7M | $98.1M | ||
| Q2 25 | $151.0M | $146.5M | ||
| Q1 25 | $246.5M | $181.5M | ||
| Q4 24 | $104.2M | $184.9M | ||
| Q3 24 | $96.6M | $239.0M | ||
| Q2 24 | $101.3M | $263.2M | ||
| Q1 24 | $165.1M | $274.3M |
| Q4 25 | — | $1.6B | ||
| Q3 25 | — | $1.5B | ||
| Q2 25 | — | $1.5B | ||
| Q1 25 | — | $1.5B | ||
| Q4 24 | — | $1.5B | ||
| Q3 24 | — | $1.6B | ||
| Q2 24 | — | $1.6B | ||
| Q1 24 | — | $1.6B |
| Q4 25 | $415.2M | $68.1M | ||
| Q3 25 | $842.2M | $359.5M | ||
| Q2 25 | $896.0M | $446.5M | ||
| Q1 25 | $935.5M | $437.4M | ||
| Q4 24 | $1.0B | $429.8M | ||
| Q3 24 | $1.0B | $516.8M | ||
| Q2 24 | $1.1B | $487.7M | ||
| Q1 24 | $1.0B | $573.6M |
| Q4 25 | $1.9B | $2.0B | ||
| Q3 25 | $2.5B | $2.3B | ||
| Q2 25 | $2.5B | $2.4B | ||
| Q1 25 | $2.7B | $2.3B | ||
| Q4 24 | $2.5B | $2.3B | ||
| Q3 24 | $2.5B | $2.5B | ||
| Q2 24 | $2.5B | $2.5B | ||
| Q1 24 | $2.6B | $2.6B |
| Q4 25 | — | 23.58× | ||
| Q3 25 | — | 4.30× | ||
| Q2 25 | — | 3.42× | ||
| Q1 25 | — | 3.44× | ||
| Q4 24 | — | 3.43× | ||
| Q3 24 | — | 3.09× | ||
| Q2 24 | — | 3.22× | ||
| Q1 24 | — | 2.82× |
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 | $48.8M | $46.2M |
| Free Cash FlowOCF − Capex | — | $32.0M |
| FCF MarginFCF / Revenue | — | 7.1% |
| Capex IntensityCapex / Revenue | — | 3.1% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | — | $-80.0M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $48.8M | $46.2M | ||
| Q3 25 | $15.8M | $-30.1M | ||
| Q2 25 | $-30.3M | $-4.5M | ||
| Q1 25 | $4.6M | $-3.0M | ||
| Q4 24 | $-26.2M | $71.2M | ||
| Q3 24 | $18.7M | $-13.9M | ||
| Q2 24 | $21.4M | $62.2M | ||
| Q1 24 | $4.9M | $-29.2M |
| Q4 25 | — | $32.0M | ||
| Q3 25 | — | $-60.1M | ||
| Q2 25 | — | $-28.9M | ||
| Q1 25 | — | $-23.1M | ||
| Q4 24 | — | $50.4M | ||
| Q3 24 | — | $-41.2M | ||
| Q2 24 | — | $44.3M | ||
| Q1 24 | — | $-47.7M |
| Q4 25 | — | 7.1% | ||
| Q3 25 | — | -13.1% | ||
| Q2 25 | — | -6.4% | ||
| Q1 25 | — | -4.6% | ||
| Q4 24 | — | 10.3% | ||
| Q3 24 | — | -8.2% | ||
| Q2 24 | — | 8.9% | ||
| Q1 24 | — | -8.6% |
| Q4 25 | — | 3.1% | ||
| Q3 25 | — | 6.6% | ||
| Q2 25 | — | 5.4% | ||
| Q1 25 | — | 4.0% | ||
| Q4 24 | — | 4.2% | ||
| Q3 24 | — | 5.4% | ||
| Q2 24 | — | 3.6% | ||
| Q1 24 | — | 3.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | 4.26× | ||
| Q3 24 | — | — | ||
| Q2 24 | 13.42× | — | ||
| Q1 24 | — | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
EVH
| Commercial And Other Customers | $147.9M | 32% |
| Medicare Customers | $111.2M | 24% |
| Specialty Technology And Services Suite | $95.7M | 20% |
| Administrative Service | $55.8M | 12% |
| Cases | $47.7M | 10% |
| Related Party | $4.5M | 1% |
MERC
| Other | $215.3M | 48% |
| Solid Wood | $110.2M | 25% |
| Lumber | $54.9M | 12% |
| Pallets | $23.7M | 5% |
| Energyandchemicals | $18.7M | 4% |
| Manufactured Products | $14.1M | 3% |
| Biofuels | $10.0M | 2% |
| Wood Residuals | $2.6M | 1% |
