Financhill
Sell
34

MDWD Quote, Financials, Valuation and Earnings

Last price:
$17.14
Seasonality move :
1.19%
Day range:
$16.97 - $17.85
52-week range:
$14.14 - $22.51
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
8.95x
P/B ratio:
4.41x
Volume:
78.9K
Avg. volume:
118.1K
1-year change:
-0.06%
Market cap:
$221.2M
Revenue:
$20.2M
EPS (TTM):
-$1.90
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $21.8M $23.8M $26.5M $18.7M $20.2M
Revenue Growth (YoY) -31.54% 9.19% 11.5% -29.48% 8.22%
 
Cost of Revenues $14.8M $15.6M $14.2M $15.7M $18.4M
Gross Profit $7M $8.1M $12.3M $2.9M $1.8M
Gross Profit Margin 32.21% 34.24% 46.5% 15.77% 8.81%
 
R&D Expenses $7.4M $9.9M $9.6M $7.1M $8.3M
Selling, General & Admin $8.7M $9.7M $10.6M $11.6M $13.1M
Other Inc / (Exp) $113K -$511K -$9.6M $7.9M -$10.7M
Operating Expenses $15.8M $19.4M $20M $18.4M $21.2M
Operating Income -$8.8M -$11.2M -$7.7M -$15.5M -$19.4M
 
Net Interest Expenses $200K $167K $162K $335K $561K
EBT. Incl. Unusual Items -$9.3M -$13.5M -$19.5M -$6.5M -$30.2M
Earnings of Discontinued Ops. $80K -- -- -- --
Income Tax Expense -- $27K $78K $185K $61K
Net Income to Company -$9.2M -$13.6M -$19.6M -$6.7M -$30.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$9.3M -$13.6M -$19.6M -$6.7M -$30.2M
 
Basic EPS (Cont. Ops) -$2.37 -$3.48 -$3.93 -$0.75 -$3.03
Diluted EPS (Cont. Ops) -$2.37 -$3.48 -$3.93 -$0.75 -$3.03
Weighted Average Basic Share $3.9M $3.9M $5M $9M $10M
Weighted Average Diluted Share $3.9M $3.9M $5M $9M $10M
 
EBITDA -$7.8M -$10M -$6.4M -$14.2M -$17.9M
EBIT -$8.8M -$11.2M -$7.7M -$15.5M -$19.4M
 
Revenue (Reported) $21.8M $23.8M $26.5M $18.7M $20.2M
Operating Income (Reported) -$8.8M -$11.2M -$7.7M -$15.5M -$19.4M
Operating Income (Adjusted) -$8.8M -$11.2M -$7.7M -$15.5M -$19.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $6.4M $5.8M $4.8M $4.4M $5.4M
Revenue Growth (YoY) -3.82% -8.93% -17.7% -8.82% 24.66%
 
Cost of Revenues $3.9M $3.4M $3.9M $3.7M $4.5M
Gross Profit $2.5M $2.4M $896K $677K $896K
Gross Profit Margin 38.53% 41.94% 18.76% 15.55% 16.5%
 
R&D Expenses $2.9M $2.9M $1.5M $2.5M $3.5M
Selling, General & Admin $2.4M $3.1M $2.6M $3.2M $4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $5.3M $5.9M $4.1M $5.8M $7.4M
Operating Income -$2.9M -$3.5M -$3.2M -$5.1M -$6.5M
 
Net Interest Expenses $457K $781K -- $5.2M --
EBT. Incl. Unusual Items -$3.3M -$4.2M -$2.1M -$10.3M -$2.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $4K $5K $48K $21K $53K
Net Income to Company -$3.2M -$3.7M -$2.2M -$10.6M -$2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$4.2M -$2.2M -$10.3M -$2.7M
 
Basic EPS (Cont. Ops) -$0.86 -$0.88 -$0.24 -$0.98 -$0.24
Diluted EPS (Cont. Ops) -$0.86 -$0.88 -$0.24 -$0.98 -$0.24
Weighted Average Basic Share $3.9M $4.8M $9.2M $10.5M $11M
Weighted Average Diluted Share $3.9M $4.8M $9.2M $10.5M $11M
 
EBITDA -$2.5M -$3.2M -$2.9M -$4.7M -$6.1M
EBIT -$2.9M -$3.5M -$3.2M -$5.1M -$6.5M
 
Revenue (Reported) $6.4M $5.8M $4.8M $4.4M $5.4M
Operating Income (Reported) -$2.9M -$3.5M -$3.2M -$5.1M -$6.5M
Operating Income (Adjusted) -$2.9M -$3.5M -$3.2M -$5.1M -$6.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $24.9M $20.4M $25M $19.7M $20.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $15.4M $13.8M $13.9M $17.3M $17.1M
Gross Profit $9.6M $6.5M $11M $2.5M $3.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10M $9.9M $8.4M $7.7M $12.8M
Selling, General & Admin $9.6M $10.3M $11.8M $11.9M $14.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.6M $20.2M $20.1M $19.6M $27.4M
Operating Income -$10.1M -$13.7M -$9.1M -$17.2M -$23.5M
 
Net Interest Expenses $1.8M $2.5M $10.8M $13.6M $8M
EBT. Incl. Unusual Items -$11.1M -$16.3M -$12.3M -$27.9M -$20.5M
Earnings of Discontinued Ops. -$3K -- -- -- --
Income Tax Expense $23K $17K $130K $163K $114K
Net Income to Company -$11.1M -$15.3M -$12.6M -$28.3M -$20.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.1M -$16.3M -$12.4M -$28.1M -$20.6M
 
Basic EPS (Cont. Ops) -$2.86 -$3.74 -$1.76 -$2.90 -$1.90
Diluted EPS (Cont. Ops) -$2.86 -$3.74 -$1.76 -$2.90 -$1.90
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$8.9M -$12.4M -$7.9M -$15.7M -$22M
EBIT -$10.1M -$13.7M -$9.1M -$17.2M -$23.5M
 
Revenue (Reported) $24.9M $20.4M $25M $19.7M $20.9M
Operating Income (Reported) -$10.1M -$13.7M -$9.1M -$17.2M -$23.5M
Operating Income (Adjusted) -$10.1M -$13.7M -$9.1M -$17.2M -$23.5M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Revenue $14.9M $13.3M $14.4M $15.1M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.9M $10.5M $12.7M $12.1M --
Gross Profit $5M $2.9M $1.7M $3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.5M $5.7M $5.9M $9.8M --
Selling, General & Admin $7.7M $8.8M $9.1M $10.6M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.2M $14.5M $15M $20.4M --
Operating Income -$10.2M -$11.6M -$13.3M -$17.5M --
 
Net Interest Expenses $1.9M $893K $13.6M $8M --
EBT. Incl. Unusual Items -$12.1M -$4.9M -$26.3M -$16.6M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13K $65K $43K $96K --
Net Income to Company -$11.4M -$5M -$26.6M -$17.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.1M -$5M -$26.3M -$16.7M --
 
Basic EPS (Cont. Ops) -$2.67 -$0.58 -$2.71 -$1.54 --
Diluted EPS (Cont. Ops) -$2.67 -$0.58 -$2.71 -$1.54 --
Weighted Average Basic Share $13.6M $26.8M $29M $32.7M --
Weighted Average Diluted Share $13.6M $26.8M $29M $32.7M --
 
EBITDA -$9.2M -$10.7M -$12.2M -$16.3M --
EBIT -$10.2M -$11.6M -$13.3M -$17.5M --
 
Revenue (Reported) $14.9M $13.3M $14.4M $15.1M --
Operating Income (Reported) -$10.2M -$11.6M -$13.3M -$17.5M --
Operating Income (Adjusted) -$10.2M -$11.6M -$13.3M -$17.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $21.6M $11M $33.9M $41.7M $43.2M
Short Term Investments $4M -- -- $29.7M --
Accounts Receivable, Net $2.8M $1.8M $9.3M $3.7M $4.8M
Inventory $1.4M $1.2M $2M $2.8M $2.7M
Prepaid Expenses $389K $439K $287K $722K $458K
Other Current Assets -- -- -- -- --
Total Current Assets $26.2M $15M $45.8M $49.7M $52.2M
 
Property Plant And Equipment $4.5M $4M $3.6M $15.9M $20.8M
Long-Term Investments -- $469K $364K $490K $439K
Goodwill -- -- -- -- --
Other Intangibles $363K $297K $231K $165K $99K
Other Long-Term Assets -- -- $184K $440K $439K
Total Assets $31.1M $19.7M $50M $66.5M $73.5M
 
Accounts Payable $3M $4.7M $5.7M $5.5M $4.1M
Accrued Expenses $1.9M $1.6M $2.5M $3.4M $4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $2.4M $2.4M $2.2M $8.7M $17.7M
Total Current Liabilities $8.3M $10.7M $12.1M $10.8M $26.5M
 
Long-Term Debt $1.7M $1.4M $846K $6.4M $6.5M
Capital Leases -- -- -- -- --
Total Liabilities $16.5M $16.4M $31.7M $27.2M $33.5M
 
Common Stock $75K $75K $143K $184K $215K
Other Common Equity Adj -- -- -- -- --
Common Equity $7.3M -$4.6M $10.9M $31.6M $31.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7.3M -$4.6M $10.9M $31.6M $31.2M
 
Total Liabilities and Equity $23.8M $11.9M $42.6M $58.8M $64.6M
Cash and Short Terms $21.6M $11M $33.9M $41.7M $43.2M
Total Debt $2.3M $2M $1.4M $6.7M $6.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $13.9M $17.6M $45.5M $45.6M $59.1M
Short Term Investments -- -- $36.2M -- --
Accounts Receivable, Net $2M $4.1M $4.1M $5.3M $6M
Inventory $1.3M $1.9M $3.7M $3M $4.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $18.7M $24.4M $53.3M $53.9M $69.5M
 
Property Plant And Equipment $4.2M $3.7M $13.1M $20.2M $24.4M
Long-Term Investments -- $230K $483K $484K $465K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- $434K --
Total Assets $23.2M $28.6M $67M $74.7M $94.4M
 
Accounts Payable $3.7M $3.6M $3.7M $3.1M $8.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.9M $2.5M $1.7M $19.8M --
Total Current Liabilities $10M $9M $8.4M $25.6M $26.3M
 
Long-Term Debt $1.5M $952K $5.9M $6.5M $8.3M
Capital Leases -- -- -- -- --
Total Liabilities $16.3M $18.5M $26.1M $32.5M $35M
 
Common Stock $75K $115K -- -- --
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$821K $1.7M $33.1M $34.2M $50.2M
 
Total Liabilities and Equity $15.5M $20.1M $59.2M $66.7M $85.1M
Cash and Short Terms $13.9M $17.6M $45.5M $45.6M $59.1M
Total Debt $1.5M $952K $5.9M $7.2M $9.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$9.2M -$13.6M -$19.6M -$6.7M -$30.2M
Depreciation & Amoritzation $1.1M $1.2M $1.3M $1.3M $1.5M
Stock-Based Compensation $1.3M $1.7M $1.9M $1.9M $3.1M
Change in Accounts Receivable $1.4M $166K -$7.2M $4.8M -$1M
Change in Inventories $141K $257K -$721K -$906K $187K
Cash From Operations -$6.6M -$8.9M -$11.8M -$8.5M -$11.4M
 
Capital Expenditures $923K $489K $555K $6.5M $6.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $17.1M $3.5M -$555K -$36.3M -$10.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$629K -$1.1M -$2.6M -$2M -$4M
Cash From Financing -$629K -$1.1M $35.8M $22.9M $19.4M
 
Beginning Cash (CF) $17.6M $11M $33.9M $12M $9.2M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $10.1M -$6.3M $22.8M -$22M -$2.7M
Ending Cash (CF) $28M $4.8M $56.2M -$10.2M $6.4M
 
Levered Free Cash Flow -$7.5M -$9.4M -$12.4M -$15M -$17.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$3.2M -$3.7M -$2.2M -$10.6M -$2.9M
Depreciation & Amoritzation $319.2K $297.6K $341K $375.2K $443.5K
Stock-Based Compensation $377.9K $647K $312.5K $1.1M $788.2K
Change in Accounts Receivable -$623K -$518.5K -$253.5K -$176.3K $808.2K
Change in Inventories $168K $155K -$529K $180.9K -$597.4K
Cash From Operations -$2.7M -$4M -$2.9M -$3.4M -$2.6M
 
Capital Expenditures $122.9K $68.6K $1.7M $1.3M $1.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$189.2K $11.6K -$6.2M -$14.9M $3.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$176K -$531K -$240K -$228K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$180K $254K -$487K -$2.1M --
Cash From Financing -$341.7K $10.8M -$742.6K $20.9M $31.9M
 
Beginning Cash (CF) $13.9M $17.6M $9.3M $45.6M $59.1M
Foreign Exchange Rate Adjustment -$10.3K $60.1K -$81.3K $16.7K $13.8K
Additions / Reductions -$3.3M $6.9M -$9.9M $2.6M $33.1M
Ending Cash (CF) $10.6M $24.5M -$749.2K $48.2M $92.2M
 
Levered Free Cash Flow -$2.8M -$4.1M -$4.6M -$4.7M -$3.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$11.1M -$15.3M -$12.6M -$28.3M -$20.7M
Depreciation & Amoritzation $1.2M $1.2M $1.3M $1.4M $1.6M
Stock-Based Compensation $1.7M $1.6M $2.3M $2.6M $3.3M
Change in Accounts Receivable -$63.7K -$1.6M $1.2M -$1.3M -$779.8K
Change in Inventories $573K -$509.3K -$1.8M $635.4K -$1.4M
Cash From Operations -$9.8M -$15.1M -$5.1M -$12.3M -$12.9M
 
Capital Expenditures $832.4K $464.9K $4.5M $7.7M $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing $13.5M -$2.9M -$38.7M -$10.2M $9.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$18K -$43K -$112K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$335K -$951K -$3.6M -$3.8M --
Cash From Financing -$835.6K $19.7M $38.1M $19.6M $31.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $3.3M $1.1M -$6.2M -$2.6M $27.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$10.6M -$15.6M -$9.5M -$20M -$16.8M
Period Ending 2022-09-30 2023-09-30 2024-09-30 2025-09-30 2026-09-30
Net Income to Stockholders -$11.4M -$5M -$26.6M -$17.5M --
Depreciation & Amoritzation $930.9K $963.4K $1.1M $1.2M --
Stock-Based Compensation $1.2M $1.7M $2.3M $2.6M --
Change in Accounts Receivable -$2.2M $6M $2K $229.1K --
Change in Inventories -$572.8K -$1.7M -$162.7K -$1.8M --
Cash From Operations -$13.1M -$6.7M -$10.5M -$12.2M --
 
Capital Expenditures $359K $4.3M $5.5M $3.2M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.7M -$40.8M -$15M $4.7M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$531K -$574K -$686K -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$258K -$1.2M -$3.1M -$362K --
Cash From Financing $19.9M $23.3M $20.1M $32.1M --
 
Beginning Cash (CF) $44.8M $79.5M $84.9M $98.4M --
Foreign Exchange Rate Adjustment -$475.8K -$541.6K -$86.9K $35.6K --
Additions / Reductions $3.6M -$24.8M -$5.4M $24.7M --
Ending Cash (CF) $48M $54.1M $79.4M $123.1M --
 
Levered Free Cash Flow -$13.4M -$11M -$16M -$15.4M --

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

GET BETTER TRADE IDEAS

Popular

Will UnitedHealth Stock Recover?
Will UnitedHealth Stock Recover?

Shares of embattled health insurance giant UnitedHealth (NYSE:UNH) plummeted by…

Is Lumentum The Best Laser Stock to Buy?
Is Lumentum The Best Laser Stock to Buy?

Though certainly less well-known than the huge tech businesses that…

Is Planet Fitness Stock Undervalued?
Is Planet Fitness Stock Undervalued?

Planet Fitness (NYSE:PLNT) has had a difficult 12 months, retreating…

Stock Ideas

Buy
56
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
58
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Sell
40
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 29x

Alerts

Buy
91
TDC alert for Feb 12

Teradata Corp. [TDC] is down 11.64% over the past day.

Buy
67
DIOD alert for Feb 12

Diodes, Inc. [DIOD] is down 7.63% over the past day.

Buy
77
VRT alert for Feb 12

Vertiv Holdings Co. [VRT] is down 4.79% over the past day.

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

Show me the best stock