Financhill
Sell
48

MDGL Quote, Financials, Valuation and Earnings

Last price:
$300.02
Seasonality move :
2.04%
Day range:
$285.00 - $292.29
52-week range:
$200.63 - $377.46
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
19.74x
P/B ratio:
8.98x
Volume:
250.7K
Avg. volume:
297.4K
1-year change:
-1.11%
Market cap:
$6.4B
Revenue:
$180.1M
EPS (TTM):
-$18.05
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $180.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $6.2M
Gross Profit -- -- -- -- $173.9M
Gross Profit Margin -- -- -- -- 96.54%
 
R&D Expenses $184.8M $205.2M $245.4M $272.4M $236.7M
Selling, General & Admin $21.9M $37.3M $48.1M $108.1M $435.1M
Other Inc / (Exp) $100K $273K -- -- --
Operating Expenses $206.7M $242.5M $293.6M $380.5M $671.8M
Operating Income -$206.7M -$242.5M -$293.6M -$380.5M -$497.9M
 
Net Interest Expenses -- -- $1.8M -- --
EBT. Incl. Unusual Items -$202.2M -$241.8M -$295.4M -$373.6M -$465.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$202.2M -$241.8M -$295.4M -$373.6M -$465.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$202.2M -$241.8M -$295.4M -$373.6M -$465.9M
 
Basic EPS (Cont. Ops) -$13.09 -$14.63 -$17.23 -$19.99 -$21.90
Diluted EPS (Cont. Ops) -$13.09 -$14.63 -$17.23 -$19.99 -$21.90
Weighted Average Basic Share $15.4M $16.5M $17.1M $18.7M $21.3M
Weighted Average Diluted Share $15.4M $16.5M $17.1M $18.7M $21.3M
 
EBITDA -$206.2M -$241.4M -$290.9M -$360.4M -$450.1M
EBIT -$206.7M -$241.8M -$291.4M -$360.9M -$451.2M
 
Revenue (Reported) -- -- -- -- $180.1M
Operating Income (Reported) -$206.7M -$242.5M -$293.6M -$380.5M -$497.9M
Operating Income (Adjusted) -$206.7M -$241.8M -$291.4M -$360.9M -$451.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $137.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $4.5M
Gross Profit -- -- -- -- $132.7M
Gross Profit Margin -- -- -- -- 96.71%
 
R&D Expenses $45.8M $47.9M $62.2M $71.2M $44.2M
Selling, General & Admin $7.2M $9.7M $16.2M $80.8M $167.9M
Other Inc / (Exp) $273K -- -- -- --
Operating Expenses $53M $57.6M $78.3M $152M $212M
Operating Income -$53M -$57.6M -$78.3M -$152M -$79.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
 
Basic EPS (Cont. Ops) -$3.32 -$3.36 -$4.23 -$7.38 -$3.32
Diluted EPS (Cont. Ops) -$3.32 -$3.36 -$4.23 -$7.38 -$3.32
Weighted Average Basic Share $15.8M $17.1M $18.2M $20M $22.1M
Weighted Average Diluted Share $15.8M $17.1M $18.2M $20M $22.1M
 
EBITDA -$52.9M -$57.4M -$74.4M -$143.5M -$69.6M
EBIT -$53M -$57.5M -$74.6M -$143.7M -$69.9M
 
Revenue (Reported) -- -- -- -- $137.3M
Operating Income (Reported) -$53M -$57.6M -$78.3M -$152M -$79.3M
Operating Income (Adjusted) -$53M -$57.5M -$74.6M -$143.7M -$69.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $317.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $10.7M
Gross Profit -- -- -- -- $306.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $197.2M $207.3M $259.7M $281.4M $209.7M
Selling, General & Admin $24.5M $39.8M $54.7M $172.8M $522.1M
Other Inc / (Exp) $373K -- -- -- --
Operating Expenses $221.6M $247.1M $314.3M $454.2M $731.8M
Operating Income -$221.6M -$247.1M -$314.3M -$454.2M -$425.1M
 
Net Interest Expenses -- -- $408K -- --
EBT. Incl. Unusual Items -$218.7M -$246.8M -$314.7M -$444.3M -$391.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$218.7M -$246.8M -$314.7M -$444.3M -$391.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$218.7M -$246.8M -$314.7M -$444.3M -$391.6M
 
Basic EPS (Cont. Ops) -$14.07 -$14.65 -$18.10 -$23.13 -$18.05
Diluted EPS (Cont. Ops) -$14.07 -$14.65 -$18.10 -$23.13 -$18.05
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$221.2M -$246.4M -$307.9M -$429.5M -$376.2M
EBIT -$221.6M -$246.8M -$308.4M -$430.1M -$377.5M
 
Revenue (Reported) -- -- -- -- $317.4M
Operating Income (Reported) -$221.6M -$247.1M -$314.3M -$454.2M -$425.1M
Operating Income (Adjusted) -$221.6M -$246.8M -$308.4M -$430.1M -$377.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue -- -- -- -- $137.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $4.5M
Gross Profit -- -- -- -- $132.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $45.8M $47.9M $62.2M $71.2M $44.2M
Selling, General & Admin $7.2M $9.7M $16.2M $80.8M $167.9M
Other Inc / (Exp) $273K -- -- -- --
Operating Expenses $53M $57.6M $78.3M $152M $212M
Operating Income -$53M -$57.6M -$78.3M -$152M -$79.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
 
Basic EPS (Cont. Ops) -$3.32 -$3.36 -$4.23 -$7.38 -$3.32
Diluted EPS (Cont. Ops) -$3.32 -$3.36 -$4.23 -$7.38 -$3.32
Weighted Average Basic Share $15.8M $17.1M $18.2M $20M $22.1M
Weighted Average Diluted Share $15.8M $17.1M $18.2M $20M $22.1M
 
EBITDA -$52.9M -$57.4M -$74.4M -$143.5M -$69.6M
EBIT -$53M -$57.5M -$74.6M -$143.7M -$69.9M
 
Revenue (Reported) -- -- -- -- $137.3M
Operating Income (Reported) -$53M -$57.6M -$78.3M -$152M -$79.3M
Operating Income (Adjusted) -$53M -$57.5M -$74.6M -$143.7M -$69.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $54M $36.3M $331.5M $99.9M $100M
Short Term Investments $230.1M $234.1M $27.2M $534.2M $826.2M
Accounts Receivable, Net -- -- -- -- $53.8M
Inventory -- -- -- -- $34.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets $1M $1.3M $2.6M $3.2M $13.8M
Total Current Assets $285.2M $271.7M $361.4M $637.3M $1B
 
Property Plant And Equipment $1.8M $1.6M $1.2M $3.3M $4.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $287M $273.3M $362.6M $640.5M $1B
 
Accounts Payable $1M $21.4M $23.8M $28M $43.6M
Accrued Expenses $40.5M $48.3M $76.6M $73M $89.7M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $318K $410K $602K $527K $983K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $46.6M $76.8M $115.9M $118.5M $169.3M
 
Long-Term Debt -- -- $49.3M $115.5M $117.6M
Capital Leases -- -- -- -- --
Total Liabilities $47M $77.2M $165.2M $235.2M $287.9M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj $47K -$80K -$32K $468K $468K
Common Equity $240M $196.1M $197.4M $405.3M $754.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $240M $196.1M $197.4M $405.3M $754.4M
 
Total Liabilities and Equity $287M $273.3M $362.6M $640.5M $1B
Cash and Short Terms $284.1M $270.3M $358.8M $634.1M $926.3M
Total Debt -- -- $49.3M $115.5M $117.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $44.2M $42.3M $113.3M $622.5M $183.6M
Short Term Investments $263M $177.7M $216.2M $436.5M $659.4M
Accounts Receivable, Net -- -- -- -- $61.4M
Inventory -- -- -- $854K $55.2M
Prepaid Expenses -- -- -- -- --
Other Current Assets $822K $1.2M $1.8M $14M $23.2M
Total Current Assets $308M $221.2M $331.3M $1.1B $988M
 
Property Plant And Equipment $1.7M $1.5M $1.2M $3.3M $4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $309.7M $222.7M $332.4M $1.1B $996.6M
 
Accounts Payable $4.4M $22.8M $12.1M $21.5M $42.1M
Accrued Expenses $42.3M $50.7M $74.4M $75.3M $105.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $320K $413K $653K $542K $1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $48.8M $76.6M $98.3M $114.3M $167.2M
 
Long-Term Debt -- -- $84M $116.1M $118M
Capital Leases -- -- -- -- --
Total Liabilities $49.2M $76.9M $182.3M $231.5M $286M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj -$14K -$402K -$86K -$172K $389K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $260.6M $145.7M $150.1M $850.8M $710.6M
 
Total Liabilities and Equity $309.7M $222.7M $332.4M $1.1B $996.6M
Cash and Short Terms $307.2M $220M $329.5M $1.1B $843.1M
Total Debt -- -- $84M $116.1M $118M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$202.2M -$241.8M -$295.4M -$373.6M -$465.9M
Depreciation & Amoritzation $471K $405K $467K $527K $1.1M
Stock-Based Compensation $20.7M $26.9M $31.6M $49.7M $79.9M
Change in Accounts Receivable -- -- -- -- -$53.8M
Change in Inventories -- -- -- -- -$34.1M
Cash From Operations -$157.6M -$183.9M -$224.9M -$324.2M -$455.6M
 
Capital Expenditures -- $209K $217K $1.5M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $159.8M -$5.1M $206.7M -$502.5M -$274.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $50M $65M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$886K -$363K --
Cash From Financing $5.1M $171.2M $313.5M $595.1M $735.1M
 
Beginning Cash (CF) $46.7M $54M $36.3M $331.5M $99.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M -$17.7M $295.3M -$231.6M $5.1M
Ending Cash (CF) $54M $36.3M $331.5M $99.9M $105M
 
Levered Free Cash Flow -$157.9M -$184.1M -$225.1M -$325.7M -$462M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
Depreciation & Amoritzation $113K $107K $124K $168K $379K
Stock-Based Compensation $6.1M $7.5M $11.3M $19.9M $20.9M
Change in Accounts Receivable -- -- -- -- -$7.6M
Change in Inventories -- -- -- -$854K -$21.2M
Cash From Operations -$43.4M -$49.9M -$84.1M -$149.2M -$88.9M
 
Capital Expenditures $44K $52K $35K $357K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.5M $55.9M -$186.9M $98.1M $163.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $35M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$213K -- --
Cash From Financing $67.1M -- $52.7M $573.7M $8.6M
 
Beginning Cash (CF) $54M $36.3M $331.5M $99.9M $105M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.8M $6M -$218.2M $522.6M $83.6M
Ending Cash (CF) $44.2M $42.3M $113.3M $622.5M $188.6M
 
Levered Free Cash Flow -$43.5M -$50M -$84.1M -$149.5M -$88.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$218.7M -$246.8M -$314.7M -$444.3M -$391.6M
Depreciation & Amoritzation $459K $399K $484K $571K $1.3M
Stock-Based Compensation $22M $28.3M $35.4M $58.4M $80.9M
Change in Accounts Receivable -- -- -- -- -$61.4M
Change in Inventories -- -- -- -$854K -$54.4M
Cash From Operations -$170.5M -$190.4M -$259M -$389.3M -$395.3M
 
Capital Expenditures $64K $217K $200K $1.8M $6.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing $75.9M $84.3M -$36.1M -$217.6M -$208.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $85M $30M --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.1M -- --
Cash From Financing $72.2M $104.1M $366.1M $1.1B $170M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$22.4M -$1.9M $71M $509.2M -$433.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$170.5M -$190.6M -$259.2M -$391.1M -$395.3M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$52.5M -$57.5M -$76.9M -$147.5M -$73.2M
Depreciation & Amoritzation $113K $107K $124K $168K $379K
Stock-Based Compensation $6.1M $7.5M $11.3M $19.9M $20.9M
Change in Accounts Receivable -- -- -- -- -$7.6M
Change in Inventories -- -- -- -$854K -$21.2M
Cash From Operations -$43.4M -$49.9M -$84.1M -$149.2M -$88.9M
 
Capital Expenditures $44K $52K $35K $357K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$33.5M $55.9M -$186.9M $98.1M $163.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $35M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$213K -- --
Cash From Financing $67.1M -- $52.7M $573.7M $8.6M
 
Beginning Cash (CF) $54M $36.3M $331.5M $99.9M $105M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.8M $6M -$218.2M $522.6M $83.6M
Ending Cash (CF) $44.2M $42.3M $113.3M $622.5M $188.6M
 
Levered Free Cash Flow -$43.5M -$50M -$84.1M -$149.5M -$88.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did David Tepper Sell Meta Stock?
Why Did David Tepper Sell Meta Stock?

Throughout 2024, David Tepper of Appaloosa Holdings sold more than…

The Market Tell Hiding in Plain Sight
The Market Tell Hiding in Plain Sight

Markets broadcast clues every day, but most traders tune in…

Why Did David Tepper Sell Amazon Stock?
Why Did David Tepper Sell Amazon Stock?

Billionaire David Tepper of Appaloosa Holdings made what many investors…

Stock Ideas

Buy
69
Is NVDA Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 54x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 42x

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
55
BGL alert for Jul 9

Blue Gold [BGL] is down 36.21% over the past day.

Buy
75
PSIX alert for Jul 9

Power Solutions International [PSIX] is up 7.55% over the past day.

Sell
39
GDXU alert for Jul 9

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 0.67% over the past day.

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

Show me the best stock