Medpace Holdings, Inc.
Business
Medpace Holdings, Inc. is a clinical contract research organization that provides scientifically-driven outsourced clinical development services to biotechnology, pharmaceutical and medical device companies. It offers full-service Phase I–IV clinical trial services including medical direction, clinical trial management, feasibility, study start-up, patient recruitment and retention, monitoring, regulatory affairs, medical writing, biometrics, pharmacovigilance, core and central laboratory, bioanalytical services, clinics and quality assurance. Key business areas include its medical department, clinical operations, laboratory services, data sciences and safety/pharmacovigilance divisions. The company conducts and supports global clinical trials across the United States, Europe, Asia and other international markets through direct operations and partnerships.
Summary from filing dated 2025-02-11
Financials
Consolidated Statement of Income
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Revenue, net (includes $53.2 million, $50.0 million and $59.6 million with related parties for the years ended December 31, 2025, 2024 and 2023, respectively) | 2,530 | 2,109 | 1,886 | 1,460 | 1,142 | |
| Direct operating costs | 1,770 | 1,453 | 1,361 | 1,028 | 814 | |
| Selling, general and administrative | 198 | 180 | 161 | 131 | 108 | |
| Depreciation | 27 | 28 | 24 | 19 | 16 | |
| Amortization | 946,000 | 1 | 2 | 3 | 5 | |
| Total operating expenses | 1,995 | 1,662 | 1,549 | 1,181 | 944 | |
| Income from operations | 535 | 447 | 337 | 279 | 199 | |
| Miscellaneous (expense) income, net | −5 | 4 | −655,000 | 7 | 3 | |
| Interest income (expense), net | 13 | 25 | −488,000 | −3 | −105,000 | |
| Total other income (expense), net | 7 | 29 | −1 | 4 | 3 | |
| Income before income taxes | 542 | 476 | 336 | 283 | 202 | |
| Income tax provision | 91 | 72 | 53 | 37 | 20 | |
| Net income | 451 | 404 | 283 | 245 | 182 | |
| Earnings per share, basic (in dollars per share) | 15.64 | 13.06 | 9.2 | 7.57 | 5.06 | |
| Earnings per share, diluted (in dollars per share) | 15.28 | 12.63 | 8.88 | 7.28 | 4.81 | |
| Weighted average number of shares outstanding, basic (in shares) | 29 | 31 | 31 | 32 | 36 | |
| Weighted-average shares outstanding, diluted (in shares) | 30 | 32 | 32 | 34 | 38 |
Consolidated Balance Sheet
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 497 | 669 | 245 | 28 | 461 | |
| Accounts receivable and unbilled, net (includes $3.5 million and $4.2 million with related parties at December 31, 2025 and 2024, respectively) | 402 | 296 | 298 | 253 | 186 | |
| Prepaid expenses and other current assets | 90 | 63 | 50 | 52 | 43 | |
| Total current assets | 990 | 1,029 | 594 | 334 | 691 | |
| Property and equipment, net | 131 | 124 | 121 | 110 | 93 | |
| Operating lease right-of-use assets | 118 | 129 | 145 | 139 | 130 | |
| Goodwill | 662 | 662 | 662 | 662 | 662 | |
| Intangible assets, net | 33 | 34 | 36 | 38 | 41 | |
| Deferred income taxes | 19 | 100 | 74 | 48 | 25 | |
| Other assets | 22 | 22 | 25 | 21 | 17 | |
| Total assets | 1,975 | 2,101 | 1,657 | 1,352 | 1,660 | |
| Accounts payable (includes $0.3 million and $0.2 million with related parties at December 31, 2025 and 2024, respectively) | 28 | 33 | 32 | 33 | 26 | |
| Accrued expenses | 408 | 308 | 293 | 210 | 159 | |
| Advanced billings (includes $12.3 million and $14.6 million with related parties at December 31, 2025 and 2024, respectively) | 854 | 711 | 560 | 463 | 345 | |
| Other current liabilities | 53 | 54 | 40 | 48 | 28 | |
| Total current liabilities | 1,344 | 1,105 | 925 | 803 | 557 | |
| Operating lease liabilities | 114 | 126 | 142 | 139 | 131 | |
| Deferred income tax liability | 1 | 2 | 2 | 1 | 1 | |
| Other long-term liabilities | 58 | 43 | 28 | 23 | 18 | |
| Total liabilities | 1,516 | 1,275 | 1,098 | 966 | 707 | |
| Commitments and contingencies (see Note 12) | — | — | — | — | — | |
| Preferred stock - $0.01 par-value; 5,000,000 shares authorized; no shares issued and outstanding at December 31, 2025 and 2024 | 0 | 0 | 0 | 0 | 0 | |
| Common stock - $0.01 par-value; 250,000,000 shares authorized at December 31, 2025 and 2024; 28,370,780 and 30,630,799 shares issued and outstanding at December 31, 2025 and 2024, respectively | 284,000 | 306,000 | 308,000 | 309,000 | 360,000 | |
| Treasury stock - 69,623 and 70,073 shares at December 31, 2025 and 2024, respectively | −12 | −12 | −12 | −12 | — | |
| Additional paid-in capital | 936 | 844 | 803 | 771 | 728 | |
| (Accumulated deficit) retained earnings | −460 | 8 | −222 | −360 | 235 | |
| Accumulated other comprehensive loss | −5 | −15 | −10 | −12 | −5 | |
| Total shareholders equity | 459 | 826 | 559 | 386 | 953 | |
| Total liabilities and shareholders equity | 1,975 | 2,101 | 1,657 | 1,352 | 1,660 |
Consolidated Statement of Cash Flows
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Stock-based compensation expense | 35 | 26 | 21 | 21 | 14 | |
| Operating Lease, Right-of-Use Asset, Periodic Reduction | 23 | 23 | 20 | 18 | — | |
| Income tax provision (benefit), deferred | 81 | −27 | −25 | — | — | |
| Other | −875,000 | −4 | 3 | −2 | 8,000 | |
| Accounts receivable and unbilled, net | −106 | 2 | −48 | −67 | −25 | |
| Prepaid expenses and other current assets | −27 | −12 | 3 | −10 | −9 | |
| Accounts payable | 3 | −3 | 1 | 6 | 2 | |
| Accrued expenses | 97 | 17 | 82 | 52 | 26 | |
| Advanced billings | 144 | 151 | 97 | 118 | 89 | |
| Lease liabilities | −25 | −21 | −19 | −16 | −16 | |
| Other assets and liabilities, net | 11 | 24 | −10 | 22 | −544,000 | |
| Net cash provided by operating activities | 713 | 609 | 433 | 388 | 263 | |
| Property and equipment expenditures | −31 | −37 | −37 | −37 | −28 | |
| Other | 216,000 | 8 | 2 | −2 | −3 | |
| Net cash used in investing activities | −31 | −28 | −35 | −39 | −31 | |
| Proceeds from stock option exercises | 57 | 16 | 11 | 22 | 18 | |
| Repurchases of common stock | −917 | −170 | −144 | −848 | −62 | |
| Proceeds from revolving loan | 0 | 0 | 105 | 324 | 0 | |
| Payments on revolving loan | 0 | 0 | −155 | −274 | 0 | |
| Net cash used in financing activities | −860 | −154 | −183 | −776 | −44 | |
| EFFECT OF EXCHANGE RATES ON CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | 6 | −3 | 1 | −7 | −4 | |
| (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | −172 | 424 | 217 | −433 | 184 | |
| Cash paid during the period for income taxes | 40 | 84 | 76 | 50 | 56 | |
| Cash paid during the period for interest | 0 | 171,000 | 3 | 3 | 123,000 | |
| Acquisition of property and equipmentnon-cash | 2 | 5 | 5 | 8 | 6 | |
| Noncash or part noncash, share repurchases | 0 | 4 | 0 | 0 | — |