Financhill
Sell
20

MDXH Quote, Financials, Valuation and Earnings

Last price:
$3.6000
Seasonality move :
-6.37%
Day range:
$3.6000 - $3.6850
52-week range:
$1.3500 - $5.3300
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
1.72x
P/B ratio:
23.64x
Volume:
102.6K
Avg. volume:
260.1K
1-year change:
79.1%
Market cap:
$178.2M
Revenue:
$90M
EPS (TTM):
-$0.64
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $18.4M $22.2M $37.1M $70.2M $90M
Revenue Growth (YoY) 55.89% 21.05% 66.62% 89.43% 28.29%
 
Cost of Revenues $13.7M $14.7M $22.7M $30.8M $39.8M
Gross Profit $4.6M $7.5M $14.4M $39.4M $50.2M
Gross Profit Margin 25.17% 33.85% 38.74% 56.18% 55.79%
 
R&D Expenses $3.1M $5.3M $5.2M $6.4M $10.6M
Selling, General & Admin $30.7M $31.9M $50.1M $59.9M $63.8M
Other Inc / (Exp) -- -$114K -$3M -$10.5M -$6.8M
Operating Expenses $31.7M $35.5M $52.8M $66.3M $74.3M
Operating Income -$27.1M -$28M -$38.4M -$26.9M -$24.1M
 
Net Interest Expenses $1.5M $2M $2.7M $5.8M $8M
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) -$3.45 -$2.38 -$2.78 -$1.66 -$1.16
Diluted EPS (Cont. Ops) -$3.45 -$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 -$23.7M -$25M -$33.5M -$20M -$16.1M
EBIT -$27.1M -$28M -$38.4M -$26.9M -$24.1M
 
Revenue (Reported) $18.4M $22.2M $37.1M $70.2M $90M
Operating Income (Reported) -$27.1M -$28M -$38.4M -$26.9M -$24.1M
Operating Income (Adjusted) -$27.1M -$28M -$38.4M -$26.9M -$24.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $19.4M $23.3M $27.4M
Revenue Growth (YoY) -- 102.99% 73.48% 20.5% 17.65%
 
Cost of Revenues $2.9M $4.9M $8.7M $10.4M $10.9M
Gross Profit -- -- $10.7M $12.9M $16.6M
Gross Profit Margin -- -- 55.24% 55.53% 60.43%
 
R&D Expenses $1.5M $2.2M $2.4M $2.7M $2M
Selling, General & Admin -- -- $14.8M $16.4M $18M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.7M $18.2M $15.3M $19.1M $20.1M
Operating Income -$7.2M -$11.9M -$4.6M -$6.1M -$3.5M
 
Net Interest Expenses -- -- $5.5M $5M $5.9M
EBT. Incl. Unusual Items -- -- -$10M -$10.9M -$8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $334K -$6K
Net Income to Company -- -$11.9M -$4.6M -$6.4M -$2.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M -$13.5M -$10M -$11.2M -$8M
 
Basic EPS (Cont. Ops) -$0.60 -$0.80 -$0.37 -$0.40 -$0.16
Diluted EPS (Cont. Ops) -- -- -$0.37 -$0.40 -$0.16
Weighted Average Basic Share $12.7M $16.9M $27M $28M $49.5M
Weighted Average Diluted Share $12.7M $16.9M $27M $28M $49.5M
 
EBITDA -$6.4M -$10.6M -$2.7M -$4M -$1.2M
EBIT -- -- -$4.6M -$6.1M -$3.5M
 
Revenue (Reported) -- -- $19.4M $23.3M $27.4M
Operating Income (Reported) -$7.2M -$11.9M -$4.6M -$6.1M -$3.5M
Operating Income (Adjusted) -- -- -$4.6M -$6.1M -$3.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $30.2M $63.7M $84.7M $103.1M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $15.4M $25.2M $37.1M $41.9M
Gross Profit -- -- $26M $47.6M $61.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $7M $4.3M $9.6M $9.9M
Selling, General & Admin -- -- $44.7M $64.4M $65.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $51.2M $69M $74M $75.3M
Operating Income -- -$36.4M -$30.5M -$26.4M -$14.1M
 
Net Interest Expenses -- -- $8.5M $15.4M $19.5M
EBT. Incl. Unusual Items -- -- -$32.4M -$41.6M -$31.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$128K $128K $335K -$237K
Net Income to Company -- -- -$30M -$26.3M -$13.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$39.7M -$44.8M -$41.9M -$31.4M
 
Basic EPS (Cont. Ops) -- -$2.58 -$2.06 -$1.53 -$0.64
Diluted EPS (Cont. Ops) -- -- -$1.26 -$1.53 -$0.64
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$33M -$28.7M -$19.5M -$5.1M
EBIT -- -- -$20.4M -$26.4M -$14.1M
 
Revenue (Reported) -- $30.2M $63.7M $84.7M $103.1M
Operating Income (Reported) -- -$36.4M -$30.5M -$26.4M -$14.1M
Operating Income (Adjusted) -- -- -$20.4M -$26.4M -$14.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $50.8M $65.3M $78.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.9M $12.2M $24.8M $29.3M $31.3M
Gross Profit -- -- $26M $36M $47M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.5M $5.8M $6.9M $7.8M $7.1M
Selling, General & Admin -- -- $44.7M $48.2M $49.9M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $9.7M $40.9M $46.3M $56M $56.9M
Operating Income -$7.2M -$29M -$20.4M -$19.9M -$9.9M
 
Net Interest Expenses -- -- $8.5M $11M $17.3M
EBT. Incl. Unusual Items -- -- -$32.4M -$30.9M -$24.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- $334K -$285K
Net Income to Company -- -$29M -$21.2M -$20.3M -$9.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.6M -$31.6M -$32.4M -$31.2M -$24.6M
 
Basic EPS (Cont. Ops) -$0.60 -$2.00 -$1.26 -$1.13 -$0.50
Diluted EPS (Cont. Ops) -- -- -$1.26 -$1.13 -$0.50
Weighted Average Basic Share $12.7M $47.1M $77.5M $82.5M $148.5M
Weighted Average Diluted Share $12.7M $47.1M $77.5M $82.5M $148.5M
 
EBITDA -$6.4M -$26.3M -$15.1M -$14.1M -$3.2M
EBIT -- -- -$20.4M -$19.9M -$9.9M
 
Revenue (Reported) -- -- $50.8M $65.3M $78.3M
Operating Income (Reported) -$7.2M -$29M -$20.4M -$19.9M -$9.9M
Operating Income (Adjusted) -- -- -$20.4M -$19.9M -$9.9M
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 $868K $1M $1.7M $1.6M $1.6M
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 $12.3M $10.3M $38M $39.1M $58.4M
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 $15.9M $11.1M $39.2M $40.6M $59.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents -- $27.4M $32.7M $49.3M $32M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $9.5M $8.6M $15M $18.2M
Inventory -- $2.5M $2.9M $4.4M $6.1M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $1.5M $1.5M $1.5M --
Total Current Assets -- $40.9M $45.6M $70.2M $58.2M
 
Property Plant And Equipment -- $5.7M $9.8M $8.5M $16.8M
Long-Term Investments -- -- -- $822K $944K
Goodwill -- $29.2M $35.9M $35.9M --
Other Intangibles -- $46.8M $44.4M $41.9M --
Other Long-Term Assets -- -- -- -- --
Total Assets -- $122.6M $135.7M $157.4M $154.3M
 
Accounts Payable -- $12M $8.9M $10.4M $9.4M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $615K $642K $485K --
Current Portion Of Capital Lease Obligations -- $801K $1.4M $1.4M --
Other Current Liabilities -- $5.8M $7.9M $33.2M --
Total Current Liabilities -- $19.3M $18.8M $45.5M $51.2M
 
Long-Term Debt -- $34.6M $38.7M $53.4M $85.9M
Capital Leases -- -- -- -- --
Total Liabilities -- $101.1M $117.9M $140.4M $162.5M
 
Common Stock -- $133.5M $173.1M $213.9M $214.7M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $21.5M $17.8M $17M -$8.3M
 
Total Liabilities and Equity -- $122.6M $135.7M $157.4M $154.3M
Cash and Short Terms -- $27.4M $32.7M $49.3M $32M
Total Debt -- -- $40.1M $54.9M $87.9M
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 -$21.3M -$23.5M -$35.4M -$24M -$24.2M
 
Capital Expenditures $537K $896K $4.2M $5M $2.2M
Cash Acquisitions -- -- $25M -- $555K
Cash From Investing -$537K -$896K -$29.2M -$5M -$2.7M
 
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 $15.4M $67.5M $22.1M $35.9M $51.3M
 
Beginning Cash (CF) $16M $58.5M $15.5M $22.4M $46.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.1M $42.5M -$43M $6.9M $24.4M
Ending Cash (CF) $10.3M $100.5M -$28M $29.3M $71.2M
 
Levered Free Cash Flow -$21.9M -$24.4M -$39.6M -$29M -$26.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$11.9M -$4.6M -$6.4M -$2.8M
Depreciation & Amoritzation -- $1.3M $1.9M $2.2M $2.4M
Stock-Based Compensation -- $113K $180.1K $378.8K $475.5K
Change in Accounts Receivable -- -$3.3M -$458.8K -$785.1K $562K
Change in Inventories -- -$439K -$195.1K -$650.7K -$1.1M
Cash From Operations -- -$9.3M -$4.8M -$7.7M -$719.4K
 
Capital Expenditures -- $81K $882.5K $237.6K $281.3K
Cash Acquisitions -- -$25M -- -- --
Cash From Investing -- -$24.6M -$882.5K -$237.6K -$1.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $33.3M -- -$307K --
Long-Term Debt Repaid -- -$10.7M -$1.3M -$1.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$165K --
Cash From Financing -- $22.4M -$1.4M $36.1M $1.1M
 
Beginning Cash (CF) -- $40M $32.7M $49.3M $32M
Foreign Exchange Rate Adjustment -- -- $209.5K $5.9K -$2K
Additions / Reductions -- -$12.4M -$6.8M $28.2M -$937.5K
Ending Cash (CF) -- $27.4M $26.1M $77.5M $31.1M
 
Levered Free Cash Flow -- -$9.4M -$5.7M -$7.9M -$1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -$30M -$26.3M -$13.6M
Depreciation & Amoritzation -- -- $7.3M $7.4M $9.1M
Stock-Based Compensation -- $492K $832K $1.3M $2.2M
Change in Accounts Receivable -- -- $976K -$6.5M -$171.1K
Change in Inventories -- -- -$340K -$1.5M -$899.7K
Cash From Operations -- -- -$23.8M -$27.7M -$12.7M
 
Capital Expenditures -- $1.5M $4M $2.9M $1.3M
Cash Acquisitions -- -$25M -- -- $547.3K
Cash From Investing -- -- -$6.3M -$2.9M -$23.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $53.1M --
Long-Term Debt Repaid -- -- -$2.8M -$42.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- $34.5M $47.3M $17.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- $5.2M $16.7M -$18.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$30.6M -$30.7M -$14M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$29M -$21.2M -$20.3M -$9.6M
Depreciation & Amoritzation -- $2.9M $5.3M $5.9M $7.1M
Stock-Based Compensation -- $492K $460.1K $1.1M $1.6M
Change in Accounts Receivable -- -$4.8M $1.3M -$3.6M -$562.8K
Change in Inventories -- -$617K -$544.6K -$1.6M -$1.4M
Cash From Operations -- -$24.4M -$16.1M -$20M -$8.9M
 
Capital Expenditures -- $1.5M $4M $2M $1.2M
Cash Acquisitions -- -$25M -- -- --
Cash From Investing -- -$26M -$4M -$2M -$22.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $33.3M -- $53.1M $24.3M
Long-Term Debt Repaid -- -$11.8M -$2.4M -$41.3M -$678K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$306K -$127K
Cash From Financing -- $20.8M $37.5M $49.1M $16M
 
Beginning Cash (CF) -- $146.5M $120.4M $85.1M $130.5M
Foreign Exchange Rate Adjustment -- -- $16.1K -$3.1K $16.7K
Additions / Reductions -- -$30.5M $17.3M $27.2M -$15.5M
Ending Cash (CF) -- $115.4M $137.8M $112.3M $115M
 
Levered Free Cash Flow -- -$25.9M -$20.2M -$21.9M -$10M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

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…

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