Financhill
Buy
62

MDXH Quote, Financials, Valuation and Earnings

Last price:
$1.8400
Seasonality move :
24984.94%
Day range:
$1.7600 - $1.9199
52-week range:
$1.3500 - $3.5000
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.79x
P/B ratio:
6.24x
Volume:
116.2K
Avg. volume:
55.1K
1-year change:
-35.52%
Market cap:
$92.6M
Revenue:
$90M
EPS (TTM):
-$1.27
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.5M $22.2M $37.1M $70.2M $90M
Revenue Growth (YoY) 56.64% 20.47% 66.62% 89.43% 28.29%
 
Cost of Revenues $10.4M $11.7M $17.8M $26.3M $34.9M
Gross Profit $8M $10.6M $19.2M $43.9M $55.1M
Gross Profit Margin 43.58% 47.5% 51.87% 62.58% 61.23%
 
R&D Expenses $4.5M $5.6M $5.5M $6.4M $10.6M
Selling, General & Admin $28.6M $30.2M $47.5M $58.3M $61.4M
Other Inc / (Exp) -- -$114K -$3M -$10.5M -$6.8M
Operating Expenses $35.3M $37.6M $57.6M $70.7M $79.2M
Operating Income -$27.2M -$27M -$38.4M -$26.7M -$24M
 
Net Interest Expenses $1.4M $1.9M $2.6M $5.8M $6.9M
EBT. Incl. Unusual Items -$28.7M -$29M -$44M -$43.1M -$37.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1K $382K
Net Income to Company -$27.1M -$26.8M -$37.9M -$27.3M -$24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.7M -$29M -$44M -$43.1M -$38.1M
 
Basic EPS (Cont. Ops) -$3.40 -$2.38 -$2.78 -$1.66 -$1.16
Diluted EPS (Cont. Ops) -$3.40 -$2.38 -$2.78 -$1.66 -$1.16
Weighted Average Basic Share $8.3M $12.2M $15.9M $25.9M $32.9M
Weighted Average Diluted Share $8.3M $12.2M $15.9M $25.9M $32.9M
 
EBITDA -$24M -$24.1M -$36.5M -$30.7M -$22M
EBIT -$27.3M -$27.1M -$41.4M -$37.5M -$30.1M
 
Revenue (Reported) $18.5M $22.2M $37.1M $70.2M $90M
Operating Income (Reported) -$27.2M -$27M -$38.4M -$26.7M -$24M
Operating Income (Adjusted) -$27.3M -$27.1M -$41.4M -$37.5M -$30.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- $6M $12.9M $19.4M $24.7M
Revenue Growth (YoY) -- -- 114.39% 50.48% 27.53%
 
Cost of Revenues -- $3.2M $5.7M $6.7M $9.2M
Gross Profit -- $2.8M $7.2M $12.7M $15.5M
Gross Profit Margin -- 46.35% 56.04% 65.32% 62.72%
 
R&D Expenses -- $1.3M -$255K $1.8M $2.8M
Selling, General & Admin -- $7.1M $12.2M $14.6M $13.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $10.2M $16.7M $18.4M $19.4M
Operating Income -- -$7.4M -$9.5M -$5.7M -$3.9M
 
Net Interest Expenses -- $545K -- -- $2.2M
EBT. Incl. Unusual Items -- -$8.1M -$12.3M -$10.7M -$6.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $128K $1K $48K
Net Income to Company -- -- -$8.9M -$6.3M -$4.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$8.1M -$12.4M -$10.7M -$6.8M
 
Basic EPS (Cont. Ops) -- -$0.58 -$0.78 -$0.39 -$0.14
Diluted EPS (Cont. Ops) -- -$0.58 -$0.78 -$0.39 -$0.14
Weighted Average Basic Share -- $13.9M $16.1M $27.2M $49.5M
Weighted Average Diluted Share -- $13.9M $16.1M $27.2M $49.5M
 
EBITDA -- -$6.7M -$10.4M -$15.3M -$8M
EBIT -- -$7.5M -$12.5M -$18.1M -$11.7M
 
Revenue (Reported) -- $6M $12.9M $19.4M $24.7M
Operating Income (Reported) -- -$7.4M -$9.5M -$5.7M -$3.9M
Operating Income (Adjusted) -- -$7.5M -$12.5M -$18.1M -$11.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.5M $22.2M $37.1M $70.2M $90M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $17.8M $26.3M $34.9M
Gross Profit -- -- $19.2M $43.9M $55.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $5.5M $6.4M $10.6M
Selling, General & Admin -- -- $47.5M $58.3M $61.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $57.6M $70.7M $79.2M
Operating Income -- -- -$38.4M -$26.7M -$24M
 
Net Interest Expenses -- $1M $2.4M $2.5M $3.9M
EBT. Incl. Unusual Items -- -- -$44M -$43.1M -$37.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $1K $382K
Net Income to Company -- -- -$37.9M -$27.3M -$24.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$44M -$43.1M -$38.1M
 
Basic EPS (Cont. Ops) -- -- -$2.78 -$1.67 -$1.27
Diluted EPS (Cont. Ops) -- -- -$2.78 -$1.67 -$1.27
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -- -$36.7M -$33.6M -$24.8M
EBIT -- -- -$41.6M -$41.6M -$34.4M
 
Revenue (Reported) $18.5M $22.2M $37.1M $70.2M $90M
Operating Income (Reported) -- -- -$38.4M -$26.7M -$24M
Operating Income (Adjusted) -- -- -$41.6M -$41.6M -$34.4M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $11.5M $37.1M $70.2M $90M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $6.2M $17.8M $26.3M $34.9M --
Gross Profit $5.3M $19.2M $43.9M $55.1M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.8M $5.5M $6.4M $10.6M --
Selling, General & Admin $15.2M $47.5M $58.3M $61.4M --
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $19.9M $57.6M $70.7M $79.2M --
Operating Income -$14.6M -$38.4M -$26.7M -$24M --
 
Net Interest Expenses $1M $2.6M $8.5M $10M --
EBT. Incl. Unusual Items -$15.7M -$44M -$43.1M -$37.7M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$0 $1K $382K --
Net Income to Company -- -$37.9M -$27.3M -$24.7M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.7M -$44M -$43.1M -$38.1M --
 
Basic EPS (Cont. Ops) -$1.18 -$2.78 -$1.67 -$1.27 --
Diluted EPS (Cont. Ops) -$1.18 -$2.78 -$1.67 -$1.27 --
Weighted Average Basic Share $26.6M $63.1M $103.4M $151.7M --
Weighted Average Diluted Share $26.6M $63.1M $103.4M $151.7M --
 
EBITDA -$13.2M -$36.7M -$33.6M -$24.8M --
EBIT -$14.7M -$41.6M -$41.6M -$34.4M --
 
Revenue (Reported) $11.5M $37.1M $70.2M $90M --
Operating Income (Reported) -$14.6M -$38.4M -$26.7M -$24M --
Operating Income (Adjusted) -$14.7M -$41.6M -$41.6M -$34.4M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16M $58.5M $15.5M $22.4M $46.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $4.6M $9.4M $11.1M $14.4M
Inventory $2.3M $1.9M $2.3M $2.8M $3.9M
Prepaid Expenses $920K $1.1M $1.8M $1.7M $1.7M
Other Current Assets -- $23K -- $36K $1.8M
Total Current Assets $23.1M $66.6M $29.1M $38.2M $66.9M
 
Property Plant And Equipment $3.7M $5M $7.9M $9.9M $13M
Long-Term Investments -- -- -- $763K $936K
Goodwill -- -- $35.9M $35.9M $35.9M
Other Intangibles $5.1M $3.4M $46.2M $44.3M $40.6M
Other Long-Term Assets -- -- -- -$1K --
Total Assets $31.9M $75.1M $119.1M $129.1M $157.3M
 
Accounts Payable $5.3M $7.5M $10.2M $8.8M $8M
Accrued Expenses $3.2M $2.7M $4M $5.7M $6.6M
Current Portion Of Long-Term Debt $2.8M $4.4M $616K $643K $324K
Current Portion Of Capital Lease Obligations $757K $840K $1.2M $1.5M $1.4M
Other Current Liabilities $909K $961K $2.3M $2.9M $26.4M
Total Current Liabilities $13M $16.4M $18.3M $19.5M $42.7M
 
Long-Term Debt $10.3M $7.7M $34.9M $35.6M $51M
Capital Leases -- -- -- -- --
Total Liabilities $26M $28.2M $109.8M $121.9M $142.5M
 
Common Stock $76.7M $128.5M $133.5M $173.9M $214.7M
Other Common Equity Adj -- -- -- -- --
Common Equity $5.8M $46.9M $9.3M $7.2M $14.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.8M $46.9M $9.3M $7.2M $14.8M
 
Total Liabilities and Equity $31.9M $75.1M $119.1M $129.1M $157.3M
Cash and Short Terms $16M $58.5M $15.5M $22.4M $46.8M
Total Debt $13.1M $12.1M $35.5M $36.2M $51.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $16M $58.5M $15.5M $22.4M $46.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.8M $4.6M $9.4M $11.1M $14.4M
Inventory $2.3M $1.9M $2.3M $2.8M $3.9M
Prepaid Expenses $920K $1.1M $1.8M $1.7M $1.7M
Other Current Assets -- $23K -- $36K $1.8M
Total Current Assets $23.1M $66.6M $29.1M $38.2M $66.9M
 
Property Plant And Equipment $3.7M $5M $7.9M $9.9M $13M
Long-Term Investments -- -- -- $763K $936K
Goodwill -- -- $35.9M $35.9M $35.9M
Other Intangibles $5.1M $3.4M $46.2M $44.3M $40.6M
Other Long-Term Assets -- -- -- -$1K --
Total Assets $31.9M $75.1M $119.1M $129.1M $157.3M
 
Accounts Payable $5.3M $7.5M $10.2M $8.8M $8M
Accrued Expenses $3.2M $2.7M $4M $5.7M $6.6M
Current Portion Of Long-Term Debt $2.8M $4.4M $616K $643K $324K
Current Portion Of Capital Lease Obligations $757K $840K $1.2M $1.5M $1.4M
Other Current Liabilities $909K $961K $2.3M $2.9M $26.4M
Total Current Liabilities $13M $16.4M $18.3M $19.5M $42.7M
 
Long-Term Debt $10.3M $7.7M $34.9M $35.6M $51M
Capital Leases -- -- -- -- --
Total Liabilities $26M $28.2M $109.8M $121.9M $142.5M
 
Common Stock $76.7M $128.5M $133.5M $173.9M $214.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $5.8M $46.9M $9.3M $7.2M $14.8M
 
Total Liabilities and Equity $31.9M $75.1M $119.1M $129.1M $157.3M
Cash and Short Terms $16M $58.5M $15.5M $22.4M $46.8M
Total Debt -- $12.1M $35.5M $36.2M $51.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$27.1M -$26.8M -$37.9M -$27.3M -$24.7M
Depreciation & Amoritzation $3.3M $3M $4.9M $6.9M $8M
Stock-Based Compensation $1.3M $1.2M $867K $665K $1.7M
Change in Accounts Receivable $2.9M -$1.4M -$5.1M -$1.7M -$3.2M
Change in Inventories -$1.1M $413K -$416K -$452K -$1.1M
Cash From Operations -$20.2M -$22.5M -$34.1M -$21.5M -$18.5M
 
Capital Expenditures $537K $896K $4.2M $5M $2.2M
Cash Acquisitions -- -- -$25M -- --
Cash From Investing -$537K -$885K -$29M -$3.9M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.3M -- $34.3M -- $53M
Long-Term Debt Repaid -$831K -$1.1M -$12.2M -$3.3M -$41.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$440K -$1M
Cash From Financing $14.3M $66.5M $20.7M $32.3M $44.6M
 
Beginning Cash (CF) $22.1M $16M $58.5M $15.5M $22.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.5M $43.1M -$42.4M $6.9M $24.4M
Ending Cash (CF) $16M $58.5M $15.5M $22.4M $46.8M
 
Levered Free Cash Flow -$20.8M -$23.4M -$38.3M -$26.5M -$20.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$8.9M -$6.3M -$4.6M
Depreciation & Amoritzation -- -- $2M $1.6M $2.2M
Stock-Based Compensation -- -- $375K $208K $666K
Change in Accounts Receivable -- -- -$302K -$3M $310K
Change in Inventories -- -- $201K $89K $515K
Cash From Operations -- -- -$9.7M -$7.4M -$3.1M
 
Capital Expenditures -- -- $2.7M $1M $192K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$3.1M -$676K -$229K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $1M -- -$40K
Long-Term Debt Repaid -- -- -$396K -$909K -$85K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$721K
Cash From Financing -- -- -$110K -$2.3M $884K
 
Beginning Cash (CF) -- -- $27.4M $32.7M $49.3M
Foreign Exchange Rate Adjustment -- -- $119K $9K -$11K
Additions / Reductions -- -- -$12M -$10.3M -$2.5M
Ending Cash (CF) -- -- $15.5M $22.4M $46.8M
 
Levered Free Cash Flow -- -- -$12.4M -$8.4M -$3.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -- -$37.9M -$27.3M -$24.7M
Depreciation & Amoritzation -- -- $4.9M $6.9M $8M
Stock-Based Compensation -- -- $867K $665K $1.7M
Change in Accounts Receivable -- -- -$5.1M -$1.7M -$3.2M
Change in Inventories -- -- -$416K -$452K -$1.1M
Cash From Operations -$20.2M -$22.6M -$34.1M -$21.5M -$18.5M
 
Capital Expenditures -- -- $4.2M $5M $2.2M
Cash Acquisitions -- -- -$25M -- --
Cash From Investing -- -- -$29M -$3.9M -$1.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$12.2M -$3.3M -$41.4M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$1M
Cash From Financing -- -- $20.7M $32.3M $44.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$42.4M $6.9M $24.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$38.3M -$26.5M -$20.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -- -$37.9M -$27.3M -$24.7M --
Depreciation & Amoritzation -- $4.9M $6.9M $8M --
Stock-Based Compensation -- $867K $665K $1.7M --
Change in Accounts Receivable -- -$5.1M -$1.7M -$3.2M --
Change in Inventories -- -$416K -$452K -$1.1M --
Cash From Operations -- -$34.1M -$21.5M -$18.5M --
 
Capital Expenditures -- $4.2M $5M $2.2M --
Cash Acquisitions -- -$25M -- -- --
Cash From Investing -- -$29M -$3.9M -$1.6M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $34.3M -- $53M --
Long-Term Debt Repaid -- -$12.2M -$3.3M -$41.4M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$1M --
Cash From Financing -- $20.7M $32.3M $44.6M --
 
Beginning Cash (CF) -- $173.9M $135.9M $107.5M --
Foreign Exchange Rate Adjustment -- -$555K $25K -$14K --
Additions / Reductions -- -$42.4M $6.9M $24.4M --
Ending Cash (CF) -- $130.9M $142.8M $131.9M --
 
Levered Free Cash Flow -- -$38.3M -$26.5M -$20.7M --

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

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

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

Show me the best stock