Financhill
Sell
48

MDXG Quote, Financials, Valuation and Earnings

Last price:
$6.93
Seasonality move :
8.81%
Day range:
$6.79 - $7.06
52-week range:
$5.79 - $10.14
Dividend yield:
0%
P/E ratio:
25.38x
P/S ratio:
2.63x
P/B ratio:
4.30x
Volume:
527.7K
Avg. volume:
1.1M
1-year change:
-26.82%
Market cap:
$1B
Revenue:
$348.9M
EPS (TTM):
$0.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $248.2M $258.6M $267.8M $321.5M $348.9M
Revenue Growth (YoY) -17.05% 4.18% 3.57% 20.03% 8.52%
 
Cost of Revenues $44.2M $46.7M $50.5M $56.5M $61.7M
Gross Profit $204.1M $211.9M $217.3M $265M $287.2M
Gross Profit Margin 82.21% 81.95% 81.13% 82.43% 82.31%
 
R&D Expenses $11.4M $17M $12.4M $12.4M $12M
Selling, General & Admin $181M $198.4M $208.7M $211.1M $225.1M
Other Inc / (Exp) -$9.2M -$76K -$4K -$26K -$1M
Operating Expenses $248.4M $216.9M $232M $227.9M $227.9M
Operating Income -$44.4M -$5M -$14.7M $37.1M $59.3M
 
Net Interest Expenses $7.9M $5M $5M $6.5M $2.5M
EBT. Incl. Unusual Items -$61.5M -$10M -$19.7M $30.6M $57.3M
Earnings of Discontinued Ops. -- -- -$10.2M -$9.2M $421K
Income Tax Expense -$12.3M $247K $206K -$36.8M $15.3M
Net Income to Company -$49.3M -$10.3M -$20M $67.4M $42M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$49.3M -$10.3M -$20M $67.4M $42M
 
Basic EPS (Cont. Ops) -$0.77 -$0.15 -$0.33 $0.40 $0.29
Diluted EPS (Cont. Ops) -$0.77 -$0.15 -$0.33 $0.32 $0.28
Weighted Average Basic Share $108.3M $110.4M $112.9M $116.5M $147M
Weighted Average Diluted Share $108.3M $110.4M $112.9M $146M $149M
 
EBITDA -$36.5M $1.2M -$10.7M $40.5M $62.4M
EBIT -$44.4M -$5M -$14.7M $37.1M $59.3M
 
Revenue (Reported) $248.2M $258.6M $267.8M $321.5M $348.9M
Operating Income (Reported) -$44.4M -$5M -$14.7M $37.1M $59.3M
Operating Income (Adjusted) -$44.4M -$5M -$14.7M $37.1M $59.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $63.1M $67.7M $81.7M $84.1M $113.7M
Revenue Growth (YoY) -1.91% 7.32% 20.72% 2.87% 35.3%
 
Cost of Revenues $10.3M $12.4M $15M $15.5M $18.8M
Gross Profit $52.8M $55.3M $66.7M $68.5M $94.9M
Gross Profit Margin 83.64% 81.74% 81.67% 81.54% 83.44%
 
R&D Expenses $4.4M $6M $3.1M $2.9M $3.7M
Selling, General & Admin $46.3M $53.5M $52.6M $53.5M $69M
Other Inc / (Exp) -- -- -$11K -$319K --
Operating Expenses $53.8M $62.4M $55.6M $57.1M $72.7M
Operating Income -$1.1M -$7.1M $11.1M $11.5M $22.2M
 
Net Interest Expenses $963K $1.3M $1.7M -- $425K
EBT. Incl. Unusual Items -$2M -$8.4M $9.4M $11.4M $22.8M
Earnings of Discontinued Ops. -- -- -$308K $217K --
Income Tax Expense $301K $53K $591K $3.5M $6.1M
Net Income to Company -$2.3M -$8.4M $8.8M $7.9M $16.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.3M -$8.4M $8.8M $7.9M $16.7M
 
Basic EPS (Cont. Ops) -$0.04 -$0.09 $0.06 $0.06 $0.11
Diluted EPS (Cont. Ops) -$0.04 -$0.09 $0.05 $0.05 $0.11
Weighted Average Basic Share $110.7M $113.4M $116.3M $147M $148M
Weighted Average Diluted Share $110.7M $113.4M $149.8M $148.4M $149.7M
 
EBITDA $285K -$5.8M $12M $12.2M $27.5M
EBIT -$1.1M -$7.1M $11.1M $11.5M $22.2M
 
Revenue (Reported) $63.1M $67.7M $81.7M $84.1M $113.7M
Operating Income (Reported) -$1.1M -$7.1M $11.1M $11.5M $22.2M
Operating Income (Adjusted) -$1.1M -$7.1M $11.1M $11.5M $22.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $259.8M $260.9M $309M $342.8M $393.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $44.2M $45.4M $55.9M $57.8M $71.4M
Gross Profit $215.5M $215.5M $253.1M $285M $322.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $16.2M $22M $15.6M $11.2M $13.9M
Selling, General & Admin $194M $211.9M $206.7M $218.4M $254.2M
Other Inc / (Exp) -$1M -$73K -$44K -$693K --
Operating Expenses $238.9M $238.2M $230.4M $221.4M $268.1M
Operating Income -$23.4M -$22.7M $22.7M $63.7M $54M
 
Net Interest Expenses $5.3M $4.7M $6.3M $3.3M $3.4M
EBT. Incl. Unusual Items -$29.7M -$27.5M $16.3M $60M $55.7M
Earnings of Discontinued Ops. -- -- -$11.4M $2.6M --
Income Tax Expense -$666K $70K $596K -$25.9M $14.9M
Net Income to Company -$29.1M -$27.6M $15.7M $85.8M $40.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$29.1M -$27.6M $15.7M $85.8M $40.8M
 
Basic EPS (Cont. Ops) -$0.32 -$0.30 -$0.02 $0.67 $0.28
Diluted EPS (Cont. Ops) -$0.32 -$0.30 -$0.04 $0.59 $0.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.8M -$17.3M $26.6M $66.7M $66.4M
EBIT -$23.4M -$22.7M $22.7M $63.7M $54M
 
Revenue (Reported) $259.8M $260.9M $309M $342.8M $393.4M
Operating Income (Reported) -$23.4M -$22.7M $22.7M $63.7M $54M
Operating Income (Adjusted) -$23.4M -$22.7M $22.7M $63.7M $54M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $191.2M $193.5M $234.6M $256M $300.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.2M $34.5M $41.4M $43.7M $54.3M
Gross Profit $158M $159M $193.3M $212.2M $246.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $12.8M $17.4M $10.2M $8.8M $10.3M
Selling, General & Admin $145.3M $158.8M $156.8M $164M $193.1M
Other Inc / (Exp) -$3K -- -$41K -$709K -$246K
Operating Expenses $166.4M $185M $171.7M $164.1M $203.5M
Operating Income -$8.3M -$26M $21.6M $48.2M $42.8M
 
Net Interest Expenses $3.8M $3.6M $4.9M $1.7M $900K
EBT. Incl. Unusual Items -$12.1M -$29.6M $16.7M $46M $44.5M
Earnings of Discontinued Ops. -- -- -$11.4M $421K --
Income Tax Expense $354K $178K $568K $11.5M $11.1M
Net Income to Company -$12.5M -$29.8M $16.2M $34.6M $33.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.5M -$29.8M $16.2M $34.6M $33.4M
 
Basic EPS (Cont. Ops) -$0.16 -$0.31 -$0.00 $0.24 $0.23
Diluted EPS (Cont. Ops) -$0.16 -$0.31 -$0.02 $0.23 $0.22
Weighted Average Basic Share $330.4M $337.9M $346.6M $440.7M $443.1M
Weighted Average Diluted Share $330.4M $337.9M $380M $447.3M $448.7M
 
EBITDA -$3.6M -$22M $24.2M $50.4M $54.5M
EBIT -$8.3M -$26M $21.6M $48.2M $42.8M
 
Revenue (Reported) $191.2M $193.5M $234.6M $256M $300.5M
Operating Income (Reported) -$8.3M -$26M $21.6M $48.2M $42.8M
Operating Income (Adjusted) -$8.3M -$26M $21.6M $48.2M $42.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $95.8M $87.1M $66M $82M $104.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $35.4M $40.4M $43.1M $53.9M $55.8M
Inventory $10.4M $11.4M $13.2M $21M $23.8M
Prepaid Expenses $5.6M $6.1M $7.3M $5.6M $5M
Other Current Assets $3.4M $2.8M $3.3M $1.7M $2.8M
Total Current Assets $158.6M $146.9M $134.2M $164.3M $191.9M
 
Property Plant And Equipment $15.1M $13.9M $11.3M $9.1M $11.6M
Long-Term Investments -- -- -- -- --
Goodwill $20M $20M $19.4M $19.4M $19.4M
Other Intangibles $6M $5.4M $5.9M $5.3M $11.6M
Other Long-Term Assets $375K $186K $683K $205K $1.1M
Total Assets $202M $187.9M $171.4M $239M $263.9M
 
Accounts Payable $8.8M $7.4M $8.5M $9M $7.4M
Accrued Expenses $30.5M $9.8M $10.9M $9.4M $9M
Current Portion Of Long-Term Debt -- -- -- $1M $1M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.5M $1.6M $3.3M $4.2M $3.1M
Total Current Liabilities $59.2M $42.4M $43.6M $46M $45.6M
 
Long-Term Debt $50.7M $52M $51M $49M $22.5M
Capital Leases -- -- -- -- --
Total Liabilities $110.6M $95.4M $96.9M $96.3M $70.8M
 
Common Stock $113K $113K $114K $146K $147K
Other Common Equity Adj -- -- -- -- --
Common Equity -$149.8K $81.7K -$18M $142.7M $193.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $91.4M $92.6M $74.5M $142.7M $193.1M
 
Total Liabilities and Equity $202M $187.9M $171.4M $239M $263.9M
Cash and Short Terms $95.8M $87.1M $66M $82M $104.4M
Total Debt $51.8M $52.1M $51.1M $49.1M $23.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $90.6M $73.2M $81.2M $88.8M $142.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $36.5M $40.8M $49M $54M $78.2M
Inventory $11.2M $14M $19.1M $24.2M $26.5M
Prepaid Expenses $2.1M $4.7M $3M $2.9M $4.2M
Other Current Assets $860K $2.6M $2.3M $2.2M --
Total Current Assets $140.2M $136M $154.5M $172.1M $254.1M
 
Property Plant And Equipment $12.8M $11.6M $9.5M $9.3M $9.7M
Long-Term Investments -- -- -- -- --
Goodwill $20M $20M $19.4M $19.4M --
Other Intangibles $5.6M $5M $5.4M $11.2M --
Other Long-Term Assets $270K $150K $149K $1.2M --
Total Assets $180.5M $172.8M $189M $243.9M $319M
 
Accounts Payable $6.9M $8.8M $9.2M $6.9M $11.4M
Accrued Expenses $13.7M $11M $9.4M $8.4M --
Current Portion Of Long-Term Debt -- -- -- $1M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.7M $2M $1.9M $5.5M --
Total Current Liabilities $41.7M $45.9M $43.6M $41.9M $57.7M
 
Long-Term Debt $48M $48.5M $49M $18M $16.8M
Capital Leases -- -- -- -- --
Total Liabilities $93.8M $99.8M $95.2M $62.9M $80M
 
Common Stock $113K $114K $116K $147K $148K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $86.7M $73M $93.8M $181M $238.9M
 
Total Liabilities and Equity $180.5M $172.8M $189M $243.9M $319M
Cash and Short Terms $90.6M $73.2M $81.2M $88.8M $142.1M
Total Debt $48M $48.5M $49M $19M $18.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$49.3M -$10.3M -$20M $67.4M $42M
Depreciation & Amoritzation $7.8M $6.2M $4M $3.4M $6M
Stock-Based Compensation $15.4M $14.8M $11.3M $17M $16.9M
Change in Accounts Receivable -$3.1M -$4.9M -$5.9M -$12.2M -$2.6M
Change in Inventories -$1.3M -$1M -$1.8M -$7.8M -$2.4M
Cash From Operations -$30.3M -$2M -$17.9M $26.8M $66.2M
 
Capital Expenditures $4.6M $3.5M $2.7M $2.2M $1.7M
Cash Acquisitions -- -- -- -- $7.9M
Cash From Investing -$4.6M -$3.4M -$2.7M -$2.2M -$9.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $59.5M -- -- -- $49.8M
Long-Term Debt Repaid -$85.3M -$38K -- -- -$81.5M
Repurchase of Common Stock $2.3M $4.8M $1.2M $9.5M $2.6M
Other Financing Activities -$10.7M -- -$41K -$52K -$1.2M
Cash From Financing $61.6M -$3.4M -$580K -$8.6M -$34.2M
 
Beginning Cash (CF) $95.8M $87.1M $66M $82M $104.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $26.7M -$8.7M -$21.1M $16.1M $22.4M
Ending Cash (CF) $122.6M $78.4M $44.8M $98.1M $126.8M
 
Levered Free Cash Flow -$34.8M -$5.5M -$20.6M $24.6M $64.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$2.3M -$8.4M $8.8M $7.9M $16.7M
Depreciation & Amoritzation $1.4M $1.3M $843K $1.2M $5.3M
Stock-Based Compensation $3.8M $2.4M $4.4M $3.8M $4.9M
Change in Accounts Receivable $707K -$3.6M -$489K -$953K -$11M
Change in Inventories -$1.1M -$593K -$2.3M $807K -$1.6M
Cash From Operations $6.3M $959K $12.8M $19.6M $29.3M
 
Capital Expenditures $610K $374K $649K -$113K $194K
Cash Acquisitions -- -- -- -- $3.1M
Cash From Investing -$580K -$374K -$649K $113K -$5.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$7K -$7K -$16K -$251K --
Repurchase of Common Stock $188K -- -- $110K $83K
Other Financing Activities -- -- -- -- --
Cash From Financing -$150K $130K $370K $27K -$857K
 
Beginning Cash (CF) $90.6M $73.2M $81.2M $88.8M $142.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $5.6M $715K $12.5M $19.8M $23.2M
Ending Cash (CF) $96.2M $73.9M $93.7M $108.6M $165.3M
 
Levered Free Cash Flow $5.7M $585K $12.1M $19.7M $29.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$29.1M -$27.6M $15.7M $85.8M $40.8M
Depreciation & Amoritzation $6.6M $5.4M $3.9M $3.9M $14.7M
Stock-Based Compensation $15M $14.4M $14.4M $16.6M $18.6M
Change in Accounts Receivable -$2.9M -$7.1M -$8.9M -$5.9M -$27.8M
Change in Inventories -$344K -$2.8M -$5.1M -$4.8M -$2.3M
Cash From Operations -$9M -$15.5M $10.9M $56.6M $68.9M
 
Capital Expenditures $5.4M $1.3M $3.4M $1.9M $1.1M
Cash Acquisitions -- -- -- -- $11.6M
Cash From Investing -$5.4M -$1.3M -$3.4M -$7.3M -$9.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $49.8M --
Long-Term Debt Repaid -$27K -$40K -$7K -$81.2M --
Repurchase of Common Stock $4.7M $1.2M -$1K $12.1M $3.1M
Other Financing Activities -- -- -- -- --
Cash From Financing -$4.6M -$624K $436K -$41.6M -$6.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$19M -$17.4M $7.9M $7.6M $53.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$14.4M -$16.8M $7.5M $54.6M $67.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$12.5M -$29.8M $16.2M $34.6M $33.4M
Depreciation & Amoritzation $4.8M $4M $2.6M $3.1M $11.7M
Stock-Based Compensation $11.1M $10.8M $12.6M $12.2M $13.9M
Change in Accounts Receivable -$1.1M -$3.3M -$6.7M -$299K -$25.5M
Change in Inventories -$835K -$2.6M -$5.9M -$2.8M -$2.7M
Cash From Operations $1.3M -$12.3M $16.5M $46.3M $49M
 
Capital Expenditures $3.2M $975K $1.7M $1.5M $787K
Cash Acquisitions -- -- -- -- $3.8M
Cash From Investing -$3.1M -$951K -$1.7M -$6.8M -$6.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $49.8M --
Long-Term Debt Repaid -$27K -$29K -$36K -$81.3M -$500K
Repurchase of Common Stock $4.8M $1.2M -- $2.6M $3.1M
Other Financing Activities -- -- -- -$1.1M -$488K
Cash From Financing -$3.4M -$646K $370K -$32.7M -$4.8M
 
Beginning Cash (CF) $260.4M $221.4M $211M $206.3M $367.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$5.2M -$13.9M $15.2M $6.8M $37.7M
Ending Cash (CF) $255.2M $207.5M $226.3M $213.1M $405.1M
 
Levered Free Cash Flow -$1.9M -$13.2M $14.8M $44.9M $48.3M

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

GET BETTER TRADE IDEAS

Popular

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Google Vs NVIDIA Stock: Which Is Best?
Google Vs NVIDIA Stock: Which Is Best?

Alphabet (NASDAQ:GOOGL) and NVIDIA (NASDAQ:NVIDIA) are two of the market’s…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock