Financhill
Buy
68

MDGL Quote, Financials, Valuation and Earnings

Last price:
$603.30
Seasonality move :
15.11%
Day range:
$593.00 - $609.80
52-week range:
$265.00 - $609.98
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
18.03x
P/B ratio:
21.86x
Volume:
214.1K
Avg. volume:
341K
1-year change:
93.72%
Market cap:
$13.7B
Revenue:
$180.1M
EPS (TTM):
-$13.01
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 $471K $405K $467K $527K $7.3M
Gross Profit -$471K -$405K -$467K -$527K $172.8M
Gross Profit Margin -- -- -- -- 95.93%
 
R&D Expenses $184.8M $205.2M $245M $271.8M $235.6M
Selling, General & Admin $21.9M $37.3M $48.1M $108.1M $435.1M
Other Inc / (Exp) $100K $273K -- -- --
Operating Expenses $205.8M $241.6M $293.1M $380M $670.7M
Operating Income -$206.3M -$242M -$293.6M -$380.5M -$497.9M
 
Net Interest Expenses -- -- $4M $12.7M $14.7M
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 -$205.8M -$241.6M -$293.1M -$380M -$496.8M
EBIT -$206.3M -$242M -$293.6M -$380.5M -$497.9M
 
Revenue (Reported) -- -- -- -- $180.1M
Operating Income (Reported) -$206.3M -$242M -$293.6M -$380.5M -$497.9M
Operating Income (Adjusted) -$206.3M -$242M -$293.6M -$380.5M -$497.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $62.2M $287.3M
Revenue Growth (YoY) -- -- -- -- 362.03%
 
Cost of Revenues $97K $121K $135K $2.5M $18.5M
Gross Profit -$97K -$121K -$135K $59.7M $268.8M
Gross Profit Margin -- -- -- 96.06% 93.57%
 
R&D Expenses $54.9M $68.3M $70.8M $68.4M $173.6M
Selling, General & Admin $8.3M $12.1M $27.6M $107.6M $209.1M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $63.1M $80.3M $98.4M $176M $382.8M
Operating Income -$63.2M -$80.4M -$98.5M -$116.3M -$114M
 
Net Interest Expenses -- $1.5M $3.5M $3.7M $7.5M
EBT. Incl. Unusual Items -$63.1M -$81.2M -$98.7M -$107M -$114.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$63.1M -$81.2M -$98.7M -$107M -$114.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$63.1M -$81.2M -$98.7M -$107M -$114.2M
 
Basic EPS (Cont. Ops) -$3.79 -$4.75 -$5.34 -$4.92 -$5.08
Diluted EPS (Cont. Ops) -$3.79 -$4.75 -$5.34 -$4.92 -$5.08
Weighted Average Basic Share $16.6M $17.1M $18.5M $21.7M $22.5M
Weighted Average Diluted Share $16.6M $17.1M $18.5M $21.7M $22.5M
 
EBITDA -$63.1M -$80.3M -$98.4M -$116M -$113.6M
EBIT -$63.2M -$80.4M -$98.5M -$116.3M -$114M
 
Revenue (Reported) -- -- -- $62.2M $287.3M
Operating Income (Reported) -$63.2M -$80.4M -$98.5M -$116.3M -$114M
Operating Income (Adjusted) -$63.2M -$80.4M -$98.5M -$116.3M -$114M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $76.8M $740.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $415K $444K $514K $3.7M $36.6M
Gross Profit -$415K -$444K -$514K $73.2M $704M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $205.7M $227.6M $271.9M $280.8M $296.4M
Selling, General & Admin $31.7M $45.3M $76.2M $340.4M $715.1M
Other Inc / (Exp) $273K -- -- -- --
Operating Expenses $237M $272.4M $348.1M $621.2M $1B
Operating Income -$237.4M -$272.9M -$348.6M -$548.1M -$307.5M
 
Net Interest Expenses -- $2.3M $10.4M $15.1M $17.5M
EBT. Incl. Unusual Items -$236.4M -$274M -$347.3M -$518.7M -$289.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$236.4M -$274M -$347.3M -$518.7M -$289.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$236.4M -$274M -$347.3M -$518.7M -$289.1M
 
Basic EPS (Cont. Ops) -$14.65 -$16.03 -$19.24 -$25.07 -$13.01
Diluted EPS (Cont. Ops) -$14.65 -$16.03 -$19.24 -$25.07 -$13.01
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$237M -$272.4M -$348.1M -$547.2M -$306M
EBIT -$237.4M -$272.9M -$348.6M -$548.1M -$307.5M
 
Revenue (Reported) -- -- -- $76.8M $740.6M
Operating Income (Reported) -$237.4M -$272.9M -$348.6M -$548.1M -$307.5M
Operating Income (Adjusted) -$237.4M -$272.9M -$348.6M -$548.1M -$307.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $76.8M $637.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $299K $338K $385K $3.5M $32.8M
Gross Profit -$299K -$338K -$385K $73.3M $604.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $152.3M $174.7M $201.3M $210.3M $271.1M
Selling, General & Admin $25.6M $33.6M $61.6M $293.8M $573.9M
Other Inc / (Exp) $273K -- -- -- -$42K
Operating Expenses $177.6M $207.9M $262.9M $504.2M $845M
Operating Income -$177.9M -$208.3M -$263.3M -$430.9M -$240.5M
 
Net Interest Expenses -- $2.3M $8.7M $11.2M $14M
EBT. Incl. Unusual Items -$177.3M -$209.4M -$261.4M -$406.5M -$229.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$177.3M -$209.4M -$261.4M -$406.5M -$229.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$177.3M -$209.4M -$261.4M -$406.5M -$229.7M
 
Basic EPS (Cont. Ops) -$10.83 -$12.25 -$14.26 -$19.40 -$10.30
Diluted EPS (Cont. Ops) -$10.83 -$12.25 -$14.26 -$19.40 -$10.30
Weighted Average Basic Share $49.1M $51.3M $55M $63.2M $66.8M
Weighted Average Diluted Share $49.1M $51.3M $55M $63.2M $66.8M
 
EBITDA -$177.6M -$207.9M -$262.9M -$430.1M -$239.4M
EBIT -$177.9M -$208.3M -$263.3M -$430.9M -$240.5M
 
Revenue (Reported) -- -- -- $76.8M $637.3M
Operating Income (Reported) -$177.9M -$208.3M -$263.3M -$430.9M -$240.5M
Operating Income (Adjusted) -$177.9M -$208.3M -$263.3M -$430.9M -$240.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $284.1M $270.3M $358.8M $634.1M $931.3M
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 $468K $387K $49.3M $116.7M $118.6M
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 $931.3M
Total Debt $468K $387K $49.3M $116.7M $118.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $299.1M $153.2M $232.4M $1B $1.1B
Short Term Investments $250M $93.9M $170.3M $765.9M --
Accounts Receivable, Net -- -- -- $30.5M $113.3M
Inventory -- -- -- $8.7M $69.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.8M $3.9M $3.1M $20.9M --
Total Current Assets $303M $157.1M $235.5M $1.1B $1.3B
 
Property Plant And Equipment $1.7M $1.5M $2.5M $4.8M $8.3M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $304.7M $158.6M $238M $1.1B $1.4B
 
Accounts Payable $10.4M $18.6M $16.5M $46M $44.9M
Accrued Expenses $53.5M $74.5M $72.6M $101.3M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $406K $760K $513K $878K --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $69.3M $98.9M $99.7M $177.8M $391.4M
 
Long-Term Debt $491K $49.1M $116.1M $118.3M $345.3M
Capital Leases -- -- -- -- --
Total Liabilities $69.8M $148M $215.7M $296.1M $736.7M
 
Common Stock $2K $2K $2K $2K $2K
Other Common Equity Adj $4K -$237K -$42K $1.3M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $234.9M $10.7M $22.2M $777.2M $625.7M
 
Total Liabilities and Equity $304.7M $158.6M $238M $1.1B $1.4B
Cash and Short Terms $299.1M $153.2M $232.4M $1B $1.1B
Total Debt $491K $49.1M $116.1M $118.3M $345.3M
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 $334K $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) $54M $36.3M $331.5M $99.9M $105M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M -$17.7M $295.3M -$231.6M $5.1M
Ending Cash (CF) $61.3M $18.5M $626.8M -$131.7M $110.1M
 
Levered Free Cash Flow -$157.9M -$184.1M -$225.1M -$325.7M -$462M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$63.1M -$81.2M -$98.7M -$107M -$114.2M
Depreciation & Amoritzation $97K $121K $135K $298K $358K
Stock-Based Compensation $6.2M $8.1M $12.7M $17.9M $26.3M
Change in Accounts Receivable -- -- -- -$23.6M -$34.1M
Change in Inventories -- -- -- -$1.6M -$5.8M
Cash From Operations -$45.6M -$59.1M -$84.9M -$67M $79.9M
 
Capital Expenditures $50K $33K $339K $779K $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $40.1M $65.1M $50.2M -$202.4M -$207M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $15M -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$75K -- --
Cash From Financing $21.1M -- $19.6M $7.5M $236.6M
 
Beginning Cash (CF) $49.2M $59.3M $62.1M $237.7M $300.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.6M $6.1M -$15.1M -$261.9M $109.5M
Ending Cash (CF) $64.8M $65.4M $46.9M -$24.2M $410.2M
 
Levered Free Cash Flow -$45.6M -$59.1M -$85.3M -$67.8M $76M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$236.4M -$274M -$347.3M -$518.7M -$289.1M
Depreciation & Amoritzation $415K $444K $514K $875K $1.5M
Stock-Based Compensation $25.7M $29.9M $43M $77.1M $90M
Change in Accounts Receivable -- -- -- -- -$82.8M
Change in Inventories -- -- -- -$8.7M -$60.6M
Cash From Operations -$190.8M -$214.4M -$302.8M -$431M -$160.6M
 
Capital Expenditures $106K $301K $472K $7.3M $4.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$25.5M $155.9M -$74M -$588.6M -$43.2M
 
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 -- -- -$363K -- --
Cash From Financing $156.4M $68.6M $379.5M $1.2B $266.8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$59.9M $10.2M $2.7M $175.6M $63M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$190.9M -$214.7M -$303.3M -$438.3M -$164.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$177.3M -$209.4M -$261.4M -$406.5M -$229.7M
Depreciation & Amoritzation $299K $338K $385K $733K $1.1M
Stock-Based Compensation $20.5M $23.5M $34.9M $62.2M $72.3M
Change in Accounts Receivable -- -- -- -$23.6M -$59.5M
Change in Inventories -- -- -- -$8.7M -$35.2M
Cash From Operations -$135.9M -$166.3M -$244.3M -$351.1M -$56.1M
 
Capital Expenditures $96K $188K $443K $6.3M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$20.7M $140.3M -$140.4M -$226.4M $4.7M
 
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 $151.7M $49.1M $115.2M $715.3M $247M
 
Beginning Cash (CF) $126.9M $141.2M $252.6M $1.4B $680.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.8M $23.1M -$269.5M $137.8M $195.7M
Ending Cash (CF) $122.1M $164.2M -$16.9M $1.5B $876.2M
 
Levered Free Cash Flow -$136M -$166.5M -$244.7M -$357.4M -$60M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

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…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

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

Buy
61
Is GOOG Stock a Buy?

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

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock