MODV
MODV
ModivCare Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $679.71M ▲ | $691.78M ▼ | $-73.13M ▲ | -10.76% ▲ | $-5.08 ▲ | $-42.26M ▲ |
| Q2-2025 | $659.55M ▲ | $928.04M ▲ | $-303.69M ▼ | -46.04% ▼ | $-21.16 ▼ | $-243.24M ▼ |
| Q1-2025 | $650.65M ▼ | $102.11M ▲ | $-50.38M ▼ | -7.74% ▼ | $-3.52 ▼ | $19.08M ▼ |
| Q4-2024 | $702.8M ▲ | $100.92M ▲ | $-23.49M ▲ | -3.34% ▲ | $-1.64 ▲ | $30.94M ▲ |
| Q3-2024 | $702.04M | $98.84M | $-26.6M | -3.79% | $-1.87 | $21.4M |
What's going well?
Revenue is growing steadily and expenses dropped significantly this quarter. Net loss and EPS improved a lot compared to last quarter, showing progress toward stability.
What's concerning?
The company is still losing money, with a net loss of $73.1 million. High 'other expenses' and no sign of core profitability remain big risks.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $78.23M ▲ | $1.42B ▲ | $1.88B ▲ | $-464.12M ▼ |
| Q2-2025 | $76.42M ▼ | $1.41B ▼ | $1.8B ▲ | $-391.64M ▼ |
| Q1-2025 | $115.96M ▲ | $1.68B ▲ | $1.76B ▲ | $-87.63M ▼ |
| Q4-2024 | $112.58M ▲ | $1.65B ▲ | $1.69B ▲ | $-38.47M ▼ |
| Q3-2024 | $48.34M | $1.65B | $1.67B | $-17M |
What's financially strong about this company?
The company reduced its debt and current liabilities significantly this quarter, and has enough current assets to cover short-term bills. Cash and receivables are a solid portion of assets.
What are the financial risks or weaknesses?
Shareholder equity is deeply negative, meaning the company owes more than it owns. Retained losses are growing, and a large chunk of assets is goodwill, which could be written down if business worsens.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-353.33M ▼ | $-102.74M ▼ | $-7.48M ▼ | $17.79M ▲ | $-28.2M ▲ | $-110.23M ▼ |
| Q2-2025 | $-303.69M ▼ | $-22.21M ▲ | $-6.65M ▼ | $-1.27M ▼ | $-30.14M ▼ | $-28.86M ▲ |
| Q1-2025 | $-50.38M ▼ | $-82.09M ▼ | $-4.06M ▲ | $92.95M ▲ | $6.8M ▼ | $-86.15M ▼ |
| Q4-2024 | $-23.49M ▲ | $30.05M ▲ | $-5.35M ▲ | $39.54M ▲ | $64.23M ▲ | $24.7M ▲ |
| Q3-2024 | $-26.6M | $10.14M | $-7.73M | $36.26M | $37.8M | $2.41M |
What's strong about this company's cash flow?
The company is not taking on new debt or diluting shareholders, and capital spending is low. Working capital changes provided some short-term help.
What are the cash flow concerns?
Cash burn is accelerating, with $103 million lost from operations and $110 million in free cash flow burned this quarter. At this pace, cash could run out within a year unless things turn around.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Other Service Revenue | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2012 | Q1-2013 | Q1-2018 | Q2-2018 |
|---|---|---|---|---|
Other Foreign | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
CANADA | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at ModivCare Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include strong and sustained revenue growth, a leading position in non-emergency medical transportation, and a differentiated, integrated supportive care model that addresses multiple social determinants of health. The company benefits from deep relationships with state Medicaid agencies and managed care organizations, underpinned by large, often long-term contracts. Its technology platforms for transportation management, dispatch, and member engagement add further strength, supporting scale and coordination that many smaller competitors cannot easily replicate.
Major concerns center on financial health and execution. Profitability has eroded from solid profits to sizable, multi-year losses, while operating and free cash flow have turned negative. The balance sheet shows high leverage, negative equity, and pressured liquidity, leaving little room for operational missteps or external shocks. Rising overhead costs, compressed margins, and growing interest expense suggest that current contract economics and cost structures are under strain. Dependence on government reimbursement, potential regulatory shifts, and the need to maintain service quality across a complex network add further layers of risk. Recent restructuring activity underscores these vulnerabilities.
The outlook is mixed and carries substantial uncertainty. On one hand, underlying demand drivers—aging populations, chronic disease, and a growing focus on social determinants of health—support the long-term need for services like those ModivCare provides. Its scale, integrated offering, and technology give it tools to benefit from these trends. On the other hand, the company must reverse sustained losses, restore positive cash generation, and gradually repair a stressed balance sheet, all while continuing to invest in technology and service quality. The path forward likely involves disciplined cost control, careful contract management, and prudent capital structure decisions. How effectively management can balance growth ambitions with financial repair will largely determine the company’s future trajectory.
About ModivCare Inc.
https://www.modivcare.comModivCare Inc., a technology-enabled healthcare services company, provides a suite of integrated supportive care solutions for public and private payors and patients. The company operates through four segments: Non-Emergency Medical Transportation (NEMT), Personal Care, Remote Patient Monitoring (RPM), and the Matrix Investment.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $679.71M ▲ | $691.78M ▼ | $-73.13M ▲ | -10.76% ▲ | $-5.08 ▲ | $-42.26M ▲ |
| Q2-2025 | $659.55M ▲ | $928.04M ▲ | $-303.69M ▼ | -46.04% ▼ | $-21.16 ▼ | $-243.24M ▼ |
| Q1-2025 | $650.65M ▼ | $102.11M ▲ | $-50.38M ▼ | -7.74% ▼ | $-3.52 ▼ | $19.08M ▼ |
| Q4-2024 | $702.8M ▲ | $100.92M ▲ | $-23.49M ▲ | -3.34% ▲ | $-1.64 ▲ | $30.94M ▲ |
| Q3-2024 | $702.04M | $98.84M | $-26.6M | -3.79% | $-1.87 | $21.4M |
What's going well?
Revenue is growing steadily and expenses dropped significantly this quarter. Net loss and EPS improved a lot compared to last quarter, showing progress toward stability.
What's concerning?
The company is still losing money, with a net loss of $73.1 million. High 'other expenses' and no sign of core profitability remain big risks.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $78.23M ▲ | $1.42B ▲ | $1.88B ▲ | $-464.12M ▼ |
| Q2-2025 | $76.42M ▼ | $1.41B ▼ | $1.8B ▲ | $-391.64M ▼ |
| Q1-2025 | $115.96M ▲ | $1.68B ▲ | $1.76B ▲ | $-87.63M ▼ |
| Q4-2024 | $112.58M ▲ | $1.65B ▲ | $1.69B ▲ | $-38.47M ▼ |
| Q3-2024 | $48.34M | $1.65B | $1.67B | $-17M |
What's financially strong about this company?
The company reduced its debt and current liabilities significantly this quarter, and has enough current assets to cover short-term bills. Cash and receivables are a solid portion of assets.
What are the financial risks or weaknesses?
Shareholder equity is deeply negative, meaning the company owes more than it owns. Retained losses are growing, and a large chunk of assets is goodwill, which could be written down if business worsens.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-353.33M ▼ | $-102.74M ▼ | $-7.48M ▼ | $17.79M ▲ | $-28.2M ▲ | $-110.23M ▼ |
| Q2-2025 | $-303.69M ▼ | $-22.21M ▲ | $-6.65M ▼ | $-1.27M ▼ | $-30.14M ▼ | $-28.86M ▲ |
| Q1-2025 | $-50.38M ▼ | $-82.09M ▼ | $-4.06M ▲ | $92.95M ▲ | $6.8M ▼ | $-86.15M ▼ |
| Q4-2024 | $-23.49M ▲ | $30.05M ▲ | $-5.35M ▲ | $39.54M ▲ | $64.23M ▲ | $24.7M ▲ |
| Q3-2024 | $-26.6M | $10.14M | $-7.73M | $36.26M | $37.8M | $2.41M |
What's strong about this company's cash flow?
The company is not taking on new debt or diluting shareholders, and capital spending is low. Working capital changes provided some short-term help.
What are the cash flow concerns?
Cash burn is accelerating, with $103 million lost from operations and $110 million in free cash flow burned this quarter. At this pace, cash could run out within a year unless things turn around.
Revenue by Products
| Product | Q4-2024 | Q1-2025 | Q2-2025 | Q3-2025 |
|---|---|---|---|---|
Other Service Revenue | $10.00M ▲ | $0 ▼ | $0 ▲ | $0 ▲ |
Revenue by Geography
| Region | Q4-2012 | Q1-2013 | Q1-2018 | Q2-2018 |
|---|---|---|---|---|
Other Foreign | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
UNITED STATES | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
CANADA | $0 ▲ | $0 ▲ | $0 ▲ | $0 ▲ |
Q1 2025 Earnings Call Summary
Read Call Summary5-Year Trend Analysis
A comprehensive look at ModivCare Inc.'s financial evolution and strategic trajectory over the past five years.
Key positives include strong and sustained revenue growth, a leading position in non-emergency medical transportation, and a differentiated, integrated supportive care model that addresses multiple social determinants of health. The company benefits from deep relationships with state Medicaid agencies and managed care organizations, underpinned by large, often long-term contracts. Its technology platforms for transportation management, dispatch, and member engagement add further strength, supporting scale and coordination that many smaller competitors cannot easily replicate.
Major concerns center on financial health and execution. Profitability has eroded from solid profits to sizable, multi-year losses, while operating and free cash flow have turned negative. The balance sheet shows high leverage, negative equity, and pressured liquidity, leaving little room for operational missteps or external shocks. Rising overhead costs, compressed margins, and growing interest expense suggest that current contract economics and cost structures are under strain. Dependence on government reimbursement, potential regulatory shifts, and the need to maintain service quality across a complex network add further layers of risk. Recent restructuring activity underscores these vulnerabilities.
The outlook is mixed and carries substantial uncertainty. On one hand, underlying demand drivers—aging populations, chronic disease, and a growing focus on social determinants of health—support the long-term need for services like those ModivCare provides. Its scale, integrated offering, and technology give it tools to benefit from these trends. On the other hand, the company must reverse sustained losses, restore positive cash generation, and gradually repair a stressed balance sheet, all while continuing to invest in technology and service quality. The path forward likely involves disciplined cost control, careful contract management, and prudent capital structure decisions. How effectively management can balance growth ambitions with financial repair will largely determine the company’s future trajectory.

CEO
L. Heath Sampson CPA
Compensation Summary
(Year )
Upcoming Earnings
Split Record
| Date | Type | Ratio |
|---|---|---|
| 2021-02-01 | Reverse | 1:3 |
ETFs Holding This Stock
Summary
Showing Top 3 of 5
Most Recent Analyst Grades
Grade Summary
Showing Top 2 of 2

