Financhill
Buy
56

MDBH Quote, Financials, Valuation and Earnings

Last price:
$3.41
Seasonality move :
1.76%
Day range:
$3.31 - $3.60
52-week range:
$3.16 - $7.98
Dividend yield:
0%
P/E ratio:
3.04x
P/S ratio:
9.09x
P/B ratio:
0.60x
Volume:
16K
Avg. volume:
12.9K
1-year change:
-44.47%
Market cap:
$35.7M
Revenue:
$2.8M
EPS (TTM):
$1.16
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $12.1M $3.2M $1.2M $4.5M $2.8M
Revenue Growth (YoY) -- -73.68% -62.23% 277.34% -39.19%
 
Cost of Revenues -- $2M $2.8M $8.6M $20.1M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $454.5K $348.1K $528.2K $1.5M
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$10M $15.4K $1.5M $39.1M
Operating Expenses $1.2M $15.9M $6.1M $8.5M $28.3M
Operating Income -$1.2M -$15.9M -$6.1M -$8.5M -$28.3M
 
Net Interest Expenses -- -- -- -- $71.6K
EBT. Incl. Unusual Items -$1.2M -$15.7M -$5.9M -$7.6M $12M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $40.1K -- -- $127.9K $2.1K
Net Income to Company -$1.3M -$15.7M -$5.9M -$7.7M $11.6M
 
Minority Interest in Earnings -$550.9K -$572.6K -$561K -$742.9K -$89.9K
Net Income to Common Excl Extra Items -$1.3M -$15.7M -$5.9M -$7.7M $11.6M
 
Basic EPS (Cont. Ops) -$0.08 -$1.62 -$0.57 -$0.75 $1.18
Diluted EPS (Cont. Ops) -$0.08 -$1.62 -$0.57 -$0.75 $1.18
Weighted Average Basic Share $9.3M $9.3M $9.3M $9.3M $10M
Weighted Average Diluted Share $9.3M $9.3M $9.3M $9.3M $10M
 
EBITDA -$1.2M -$15.9M -$6M -$8.3M -$28.1M
EBIT -$1.2M -$15.9M -$6.1M -$8.5M -$28.3M
 
Revenue (Reported) $12.1M $3.2M $1.2M $4.5M $2.8M
Operating Income (Reported) -$1.2M -$15.9M -$6.1M -$8.5M -$28.3M
Operating Income (Adjusted) -$1.2M -$15.9M -$6.1M -$8.5M -$28.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.2K $57.9K $11.5K $104.2K $25.6K
Revenue Growth (YoY) -- 187.1% -80.14% 806.33% -75.48%
 
Cost of Revenues -- $1.1M $1.3M $5.2M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $103.6K $27.9K $723.5K --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- $16.1K -$786.9K -$718.5K --
Operating Expenses $1.4M $2.2M $3.3M $8.7M $3.8M
Operating Income -$1.4M -$2.2M -$3.3M -$8.7M -$3.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.2M -$2.2M -$3.1M -$8.4M -$3.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $63.6K -- --
Net Income to Company -- -$2.2M -$3.2M -$8.4M -$4.7M
 
Minority Interest in Earnings -$118K -$144.7K -$177.9K -$705.1K --
Net Income to Common Excl Extra Items -$1.2M -$2.2M -$3.2M -$8.4M -$4.7M
 
Basic EPS (Cont. Ops) -$0.11 -$0.22 -$0.32 -$0.90 -$0.46
Diluted EPS (Cont. Ops) -$0.11 -$0.22 -$0.32 -$0.90 -$0.46
Weighted Average Basic Share $9.3M $9.3M $9.3M $8.6M $10M
Weighted Average Diluted Share $9.3M $9.3M $9.3M $8.6M $10M
 
EBITDA -$1.3M -$2.2M -$3.2M -$8.7M -$3.7M
EBIT -$1.4M -$2.2M -$3.3M -$8.7M -$3.8M
 
Revenue (Reported) $20.2K $57.9K $11.5K $104.2K $25.6K
Operating Income (Reported) -$1.4M -$2.2M -$3.3M -$8.7M -$3.8M
Operating Income (Adjusted) -$1.4M -$2.2M -$3.3M -$8.7M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $364.6K $5.5M $1.7M $3.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.6M $3.8M $20.6M --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $498.3K $119.4K $1.7M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$1.9M $716.2K $190.5K --
Operating Expenses -- $8.9M $2.8M $28.3M $23.5M
Operating Income -- -$8.9M -$2.8M -$28.3M -$23.5M
 
Net Interest Expenses -- -- -- -- $71.6K
EBT. Incl. Unusual Items -$1.2M -$8.9M -$2M -$27.1M $16.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $384.1K -$254.1K --
Net Income to Company -- -$8.9M -$2.4M -$26.8M $12.9M
 
Minority Interest in Earnings -$118K -$584.6K -$484K -$2M $1.5M
Net Income to Common Excl Extra Items -- -$8.9M -$2.4M -$26.8M $12.9M
 
Basic EPS (Cont. Ops) -- -$0.99 -$0.21 -$2.73 $1.16
Diluted EPS (Cont. Ops) -$0.11 -$0.99 -$0.21 -$2.73 $1.16
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$8.8M -$2.6M -$28.1M -$23.4M
EBIT -- -$8.9M -$2.8M -$28.3M -$23.5M
 
Revenue (Reported) -- $364.6K $5.5M $1.7M $3.9M
Operating Income (Reported) -- -$8.9M -$2.8M -$28.3M -$23.5M
Operating Income (Adjusted) -- -$8.9M -$2.8M -$28.3M -$23.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $20.2K $107.4K $4.4M $1.6M $2.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.2M $3.2M $15.2M $4.3M
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $295.8K $67.1K $1.2M --
Selling, General & Admin -- -- -- -- --
Other Inc / (Exp) -- -$3.8K $697K -$566.2K -$1.5M
Operating Expenses $1.4M $5.2M $1.9M $21.8M $17M
Operating Income -$1.4M -$5.2M -$1.9M -$21.8M -$17M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$1.2M -$5.2M -$1.4M -$20.9M -$16.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $384.2K $2.1K --
Net Income to Company -- -$5.2M -$1.8M -$20.9M -$19.5M
 
Minority Interest in Earnings -$118K -$418.7K -$341.7K -$1.6M -$16.4K
Net Income to Common Excl Extra Items -$1.2M -$5.2M -$1.8M -$20.9M -$19.5M
 
Basic EPS (Cont. Ops) -$0.11 -$0.62 -$0.15 -$2.14 -$1.95
Diluted EPS (Cont. Ops) -$0.11 -$0.62 -$0.15 -$2.14 -$1.95
Weighted Average Basic Share $9.3M $23.7M $27.9M $27.2M $30M
Weighted Average Diluted Share $9.3M $23.7M $27.9M $27.2M $30M
 
EBITDA -$1.3M -$5.1M -$1.8M -$21.7M -$17M
EBIT -$1.4M -$5.2M -$1.9M -$21.8M -$17M
 
Revenue (Reported) $20.2K $107.4K $4.4M $1.6M $2.7M
Operating Income (Reported) -$1.4M -$5.2M -$1.9M -$21.8M -$17M
Operating Income (Adjusted) -$1.4M -$5.2M -$1.9M -$21.8M -$17M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.5M $6.2M $5M $7.4M $21.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $53.2K $150.5K $309.8K $523.8K $513.3K
Total Current Assets $12.7M $6.8M $6.1M $9M $23.6M
 
Property Plant And Equipment $215.2K $1.3M $2M $3.2M $731.8K
Long-Term Investments $15M $105.2K $17.3M $30.6M $47.6M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $27.9M $8.2M $25.7M $43M $72M
 
Accounts Payable $447.7K $576.5K $698.8K $578.2K $1.1M
Accrued Expenses $268.6K $29.8K $254.8K $1.1M $72.2K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $3.3M $1.5M $2.6M $5.7M $1.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $1.5M $2.6M $5.7M $1.9M
 
Common Stock -- -- $27.8M $49.4M $68.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $24.7M $6.2M $22.6M $37.3M $70.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -$53.2K $522.2K $468.7K $7.2K -$89.7K
Total Equity $24.6M $6.8M $23.1M $37.3M $70.1M
 
Total Liabilities and Equity $27.9M $8.2M $25.7M $43M $72M
Cash and Short Terms $12.5M $6.2M $5M $7.4M $21.3M
Total Debt -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $11.6M $26.4M $18.3M $15.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $151.4K $561.5K $428.7K --
Total Current Assets -- $12.6M $27.7M $19.8M $17.7M
 
Property Plant And Equipment -- $1.3M $3M $2.9M $670.2K
Long-Term Investments -- $11.4M $12.8M $10.9M $43.2M
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $25.7M $43.5M $34.2M $61.5M
 
Accounts Payable -- $614.8K $1M $3.4M --
Accrued Expenses -- $501.6K $154.3K $304.3K --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities -- $2M $4.1M $6M $1.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $2M $4.1M $6M $1.9M
 
Common Stock -- $27.6M $45.3M $60.3M --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $704.6K $301.4K -$814.6K -$106.1K
Total Equity -- $23.7M $39.3M $28.2M $59.6M
 
Total Liabilities and Equity -- $25.7M $43.5M $34.2M $61.5M
Cash and Short Terms -- $11.6M $26.4M $18.3M $15.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.3M -$15.7M -$5.9M -$7.7M $11.6M
Depreciation & Amoritzation $46.5K $48.2K $147.8K $196.9K $229.9K
Stock-Based Compensation -- $200.7K $218.4K $4.4M $14.4M
Change in Accounts Receivable -$64.8K -$317.1K -$341.2K -$72.8K $818.6K
Change in Inventories -- -- -- -- --
Cash From Operations -$3.8M -$5.9M -$5.5M -$3.7M -$8.7M
 
Capital Expenditures $62.1K $423.4K $193.3K $438.8K --
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.2M -$380.2K -$17.6M -$11.6M $22.6M
 
Dividends Paid (Ex Special Dividend) -- -- $2.7M -- --
Special Dividend Paid
Long-Term Debt Issued $251K -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$884.8K -$2.2M $69.3K
Cash From Financing $251K -- $21.8M $17.8M --
 
Beginning Cash (CF) $12.5M $6.2M $5M $7.4M $21.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.7M -$6.3M -$1.3M $2.4M $13.9M
Ending Cash (CF) $22.2M -$30.2K $3.7M $9.8M $35.2M
 
Levered Free Cash Flow -$3.9M -$6.3M -$5.7M -$4.2M -$8.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$2.2M -$3.2M -$8.4M -$4.7M
Depreciation & Amoritzation -- $41.2K $49.7K -- $5.7K
Stock-Based Compensation -- $54.1K $349.4K $4.1M $2.5M
Change in Accounts Receivable -- -$117K $397.6K $593.2K $101.4K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$2.3M -$1.4M -$2.2M -$1.9M
 
Capital Expenditures -- $34.9K $311.9K -$74.5K $25.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11.3M $7.2M $150.2K -$25.7K
 
Dividends Paid (Ex Special Dividend) -- $2.7M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$407.8K -$1.8M -$235.9K --
Cash From Financing -- -$3.1M $18.2M -$235.9K --
 
Beginning Cash (CF) -- $11.6M $26.4M $18.3M $15.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$16.8M $24.1M -$2.2M -$1.9M
Ending Cash (CF) -- -$5.2M $50.5M $16M $14M
 
Levered Free Cash Flow -- -$2.4M -$1.7M -$2.1M -$1.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$8.9M -$2.4M -$26.8M $12.9M
Depreciation & Amoritzation -- $111.5K $181.1K $189.9K $115.9K
Stock-Based Compensation -- $218.7K $516.6K $15.7M $11.8M
Change in Accounts Receivable -- -$418.2K $162.4K $122.5K $107.2K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$6.4M -$2.5M -$10.3M -$4.7M
 
Capital Expenditures -- $571.2K $386.3K $183.5K -$74.5K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$15M -$678.9K $2.7M $1.9M
 
Dividends Paid (Ex Special Dividend) -- $2.7M -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$2M -$587.4K --
Cash From Financing -- $21.6M $18M -$587.4K $518.1K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $236.7K $14.9M -$8.2M -$2.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$7M -$2.8M -$10.5M -$4.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$5.2M -$1.8M -$20.9M -$19.5M
Depreciation & Amoritzation -- $104.6K $137.9K $130.9K $17.1K
Stock-Based Compensation -- $164.2K $462.5K $11.7M $9.1M
Change in Accounts Receivable -- -$370.4K $133.1K $328.3K -$383K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$4.7M -$1.7M -$8.3M -$4.3M
 
Capital Expenditures -- $162.3K $355.5K $100.3K $25.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$11.5M $5.3M $19.7M -$1M
 
Dividends Paid (Ex Special Dividend) -- $2.7M -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1M -$2.2M -$518.1K --
Cash From Financing -- $21.6M $17.8M -$518.1K --
 
Beginning Cash (CF) -- $39.9M $32.3M $47.2M $53.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $5.4M $21.5M $10.9M -$5.3M
Ending Cash (CF) -- $46.9M $53.8M $58.1M $48.5M
 
Levered Free Cash Flow -- -$4.9M -$2M -$8.4M -$4.4M

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

GET BETTER TRADE IDEAS

Popular

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Is Bloom Energy The Best Stock to Buy Now?
Is Bloom Energy The Best Stock to Buy Now?

Shares of energy startup Bloom Energy (NYSE:BE) have advanced by…

Stock Ideas

Buy
55
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 23

Applied Optoelectronics, Inc. [AAOI] is up 3.95% over the past day.

Buy
52
ABVX alert for Dec 23

Abivax SA [ABVX] is down 0.27% over the past day.

Buy
60
ZBIO alert for Dec 23

Zenas BioPharma, Inc. [ZBIO] is up 1.18% over the past day.

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

Show me the best stock