Financhill
Buy
53

MDXH Quote, Financials, Valuation and Earnings

Last price:
$2.2500
Seasonality move :
-21.37%
Day range:
$2.0400 - $2.2700
52-week range:
$1.5500 - $4.6400
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.87x
P/B ratio:
6.61x
Volume:
104.1K
Avg. volume:
169K
1-year change:
-39.47%
Market cap:
$112.4M
Revenue:
$70.2M
EPS (TTM):
-$1.52
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $11.8M $18.5M $22.2M $37.1M $70.2M
Revenue Growth (YoY) -58.41% 56.64% 20.47% 66.62% 89.43%
 
Cost of Revenues $11.9M $10.4M $11.7M $17.8M $26.3M
Gross Profit $30K $8M $10.6M $19.2M $43.9M
Gross Profit Margin 0.26% 43.58% 47.5% 51.87% 62.58%
 
R&D Expenses $9M $4.5M $5.6M $5.5M $6.4M
Selling, General & Admin $30.7M $28.6M $30.2M $47.5M $58.3M
Other Inc / (Exp) -- -- -$114K -$3M -$10.5M
Operating Expenses $43M $35.3M $37.6M $57.6M $70.7M
Operating Income -$43M -$27.2M -$27M -$38.4M -$26.7M
 
Net Interest Expenses $506K $1.4M $1.9M $2.6M $5.8M
EBT. Incl. Unusual Items -$43.7M -$28.7M -$29M -$44M -$43.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$575K -- -- -- $1K
Net Income to Company -$43.2M -$27.1M -$26.8M -$37.9M -$27.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$43.1M -$28.7M -$29M -$44M -$43.1M
 
Basic EPS (Cont. Ops) -$6.90 -$3.40 -$2.38 -$2.78 -$1.66
Diluted EPS (Cont. Ops) -$6.90 -$3.40 -$2.38 -$2.78 -$1.66
Weighted Average Basic Share $6.3M $8.3M $12.2M $15.9M $25.9M
Weighted Average Diluted Share $6.3M $8.3M $12.2M $15.9M $25.9M
 
EBITDA -$39.7M -$24M -$24.1M -$36.5M -$30.7M
EBIT -$43.2M -$27.3M -$27.1M -$41.4M -$37.5M
 
Revenue (Reported) $11.8M $18.5M $22.2M $37.1M $70.2M
Operating Income (Reported) -$43M -$27.2M -$27M -$38.4M -$26.7M
Operating Income (Adjusted) -$43.2M -$27.3M -$27.1M -$41.4M -$37.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $5.5M $11.2M $19.4M $23.3M
Revenue Growth (YoY) -- -- 102.99% 73.48% 20.5%
 
Cost of Revenues -- $2.9M $4.9M $6.8M $9M
Gross Profit -- $2.6M $6.2M $12.6M $14.3M
Gross Profit Margin -- 46.62% 55.79% 64.87% 61.22%
 
R&D Expenses -- $1.5M $2.2M $1.6M $2.7M
Selling, General & Admin -- $8.1M $15.9M $14.4M $16.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $9.7M $18.2M $17.1M $20.4M
Operating Income -- -$7.2M -$11.9M -$4.6M -$6.1M
 
Net Interest Expenses -- $470K $1.7M $5.5M $4.8M
EBT. Incl. Unusual Items -- -$7.6M -$13.6M -$10M -$10.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$129K -- $334K
Net Income to Company -- -- -$11.9M -$4.6M -$6.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$7.6M -$13.5M -$10M -$11.2M
 
Basic EPS (Cont. Ops) -- -$0.60 -$0.80 -$0.37 -$0.40
Diluted EPS (Cont. Ops) -- -$0.60 -$0.80 -$0.37 -$0.40
Weighted Average Basic Share -- $12.7M $16.9M $27.1M $47.3M
Weighted Average Diluted Share -- $12.7M $16.9M $27.1M $47.3M
 
EBITDA -- -$6.4M -$10.6M -$2.1M -$3.7M
EBIT -- -$7.1M -$11.9M -$4M -$5.9M
 
Revenue (Reported) -- $5.5M $11.2M $19.4M $23.3M
Operating Income (Reported) -- -$7.2M -$11.9M -$4.6M -$6.1M
Operating Income (Adjusted) -- -$7.1M -$11.9M -$4M -$5.9M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- $30.2M $63.7M $84.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- $15.4M $25.2M $32.4M
Gross Profit -- -- $14.8M $38.5M $52.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- $7M $4.3M $9.6M
Selling, General & Admin -- -- $42.4M $55.9M $62.8M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- -- $51.2M $69M $78.1M
Operating Income -- -- -$36.4M -$30.5M -$25.8M
 
Net Interest Expenses -- $470K $3.1M $7.9M $2.3M
EBT. Incl. Unusual Items -- -- -$39.8M -$44.7M -$41.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$128K $128K $335K
Net Income to Company -- -- -- -$30M -$26.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -- -$39.7M -$44.8M -$41.9M
 
Basic EPS (Cont. Ops) -- -- -$2.58 -$2.06 -$1.52
Diluted EPS (Cont. Ops) -- -- -$2.58 -$2.06 -$1.52
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -- -$33M -$28.7M -$32.1M
EBIT -- -- -$36.7M -$36M -$40.7M
 
Revenue (Reported) -- -- $30.2M $63.7M $84.7M
Operating Income (Reported) -- -- -$36.4M -$30.5M -$25.8M
Operating Income (Adjusted) -- -- -$36.7M -$36M -$40.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $5.5M $24.2M $50.8M $65.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.9M $12.2M $19.5M $25.7M
Gross Profit -- $2.6M $12M $31.3M $39.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $1.5M $5.8M $4.5M $7.8M
Selling, General & Admin -- $8.1M $35.4M $43.7M $48.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses -- $9.7M $40.9M $52.3M $59.7M
Operating Income -- -$7.2M -$29M -$21M -$20.1M
 
Net Interest Expenses -- $470K $2.6M $8.5M $7.8M
EBT. Incl. Unusual Items -- -$7.6M -$31.7M -$32.4M -$30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$128K -- $334K
Net Income to Company -- -- -$29M -$21M -$20.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$7.6M -$31.6M -$32.4M -$31.2M
 
Basic EPS (Cont. Ops) -- -$0.60 -$2.00 -$1.28 -$1.13
Diluted EPS (Cont. Ops) -- -$0.60 -$2.00 -$1.28 -$1.13
Weighted Average Basic Share -- $12.7M $47.1M $76.2M $102.2M
Weighted Average Diluted Share -- $12.7M $47.1M $76.2M $102.2M
 
EBITDA -- -$6.4M -$26.3M -$18.3M -$16.8M
EBIT -- -$7.1M -$29.2M -$23.5M -$22.6M
 
Revenue (Reported) -- $5.5M $24.2M $50.8M $65.3M
Operating Income (Reported) -- -$7.2M -$29M -$21M -$20.1M
Operating Income (Adjusted) -- -$7.1M -$29.2M -$23.5M -$22.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $22.1M $16M $58.5M $15.5M $22.4M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.6M $3.8M $4.6M $9.4M $11.1M
Inventory $1.2M $2.3M $1.9M $2.3M $2.8M
Prepaid Expenses $966K $920K $1.1M $1.8M $1.7M
Other Current Assets $4K -- $23K -- $36K
Total Current Assets $30.9M $23.1M $66.6M $29.1M $38.2M
 
Property Plant And Equipment $2.5M $3.7M $5M $7.9M $9.9M
Long-Term Investments -- -- -- -- $763K
Goodwill -- -- -- $35.9M $35.9M
Other Intangibles $7.3M $5.1M $3.4M $46.2M $44.3M
Other Long-Term Assets -- -- -- -- -$1K
Total Assets $40.6M $31.9M $75.1M $119.1M $129.1M
 
Accounts Payable $5M $5.3M $7.5M $10.2M $8.8M
Accrued Expenses $3.3M $3.2M $2.7M $4M $5.7M
Current Portion Of Long-Term Debt $565K $2.8M $4.4M $616K $643K
Current Portion Of Capital Lease Obligations $650K $757K $840K $1.2M $1.5M
Other Current Liabilities $909K $909K $961K $2.3M $2.9M
Total Current Liabilities $10.4M $13M $16.4M $18.3M $19.5M
 
Long-Term Debt $9.1M $10.3M $7.7M $34.9M $35.6M
Capital Leases -- -- -- -- --
Total Liabilities $20.9M $26M $28.2M $109.8M $121.9M
 
Common Stock $62.8M $76.7M $128.5M $133.5M $173.9M
Other Common Equity Adj -- -- -- -- --
Common Equity $19.7M $5.8M $46.9M $9.3M $7.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $19.7M $5.8M $46.9M $9.3M $7.2M
 
Total Liabilities and Equity $40.6M $31.9M $75.1M $119.1M $129.1M
Cash and Short Terms $22.1M $16M $58.5M $15.5M $22.4M
Total Debt $9.6M $13.1M $12.1M $35.5M $36.2M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- -- $27.4M $32.7M $49.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $9.5M $8.6M $15M
Inventory -- -- $2.5M $2.9M $4.4M
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- $1.5M $1.5M $1.5M
Total Current Assets -- -- $40.9M $45.6M $70.2M
 
Property Plant And Equipment -- -- $5.7M $9.8M $8.5M
Long-Term Investments -- -- -- -- $822K
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
 
Accounts Payable -- -- $12M $8.9M $10.4M
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
 
Long-Term Debt -- -- $34.6M $35.4M $50.9M
Capital Leases -- -- -- -- --
Total Liabilities -- -- $101.1M $117.9M $140.4M
 
Common Stock -- -- $133.5M $173.1M $213.9M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- -- $21.5M $17.8M $17M
 
Total Liabilities and Equity -- -- $122.6M $135.7M $157.4M
Cash and Short Terms -- -- $27.4M $32.7M $49.3M
Total Debt -- -- $35.3M $36M $51.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$43.2M -$27.1M -$26.8M -$37.9M -$27.3M
Depreciation & Amoritzation $3.4M $3.3M $3M $4.9M $6.9M
Stock-Based Compensation $872K $1.3M $1.2M $867K $665K
Change in Accounts Receivable $12.2M $2.9M -$1.4M -$5.1M -$1.7M
Change in Inventories $615K -$1.1M $413K -$416K -$452K
Cash From Operations -$22.3M -$20.2M -$22.5M -$34.1M -$21.5M
 
Capital Expenditures $73K $537K $896K $4.2M $5M
Cash Acquisitions -- -- -- -$25M --
Cash From Investing -$73K -$537K -$885K -$29M -$3.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $10.1M $2.3M -- $34.3M --
Long-Term Debt Repaid -$1.4M -$831K -$1.1M -$12.2M -$3.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$440K
Cash From Financing $18M $14.3M $66.5M $20.7M $32.3M
 
Beginning Cash (CF) $26.2M $22.1M $16M $58.5M $15.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$4.4M -$6.5M $43.1M -$42.4M $6.9M
Ending Cash (CF) $22.1M $16M $58.5M $15.5M $22.4M
 
Levered Free Cash Flow -$22.4M -$20.8M -$23.4M -$38.3M -$26.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$11.9M -$4.6M -$6.1M
Depreciation & Amoritzation -- -- $1.3M $1.9M $2.1M
Stock-Based Compensation -- -- $113K $179K $365K
Change in Accounts Receivable -- -- -$3.3M -$455K -$737K
Change in Inventories -- -- -$439K -$194K -$630K
Cash From Operations -- -- -$9.3M -$4.3M -$5.6M
 
Capital Expenditures -- -- $81K $878K $210K
Cash Acquisitions -- -- -$25M -- --
Cash From Investing -- -- -$24.6M -$439K -$13K
 
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 -$2.3M $33.6M
 
Beginning Cash (CF) -- -- $40M $39.5M $21.3M
Foreign Exchange Rate Adjustment -- -- -$254K $208K $6K
Additions / Reductions -- -- -$12.4M -$7M $27.9M
Ending Cash (CF) -- -- $27.4M $32.7M $49.3M
 
Levered Free Cash Flow -- -- -$9.4M -$5.1M -$5.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -- -$30M -$26.4M
Depreciation & Amoritzation -- -- -- $7.3M $7.4M
Stock-Based Compensation -- -- $492K $832K $1.3M
Change in Accounts Receivable -- -- -- $976K -$6.5M
Change in Inventories -- -- -- -$340K -$1.5M
Cash From Operations -- -- -- -$23.8M -$22.8M
 
Capital Expenditures -- -- $1.5M $6.7M $3M
Cash Acquisitions -- -- -$25M -- --
Cash From Investing -- -- -- -$6.3M -$2.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$2.8M -$42.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- $34.5M $41.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- $5.2M $16.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -$30.6M -$25.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -- -$29M -$21M -$20.1M
Depreciation & Amoritzation -- -- $2.9M $5.3M $5.8M
Stock-Based Compensation -- -- $492K $457K $1.1M
Change in Accounts Receivable -- -- -$4.8M $1.3M -$3.5M
Change in Inventories -- -- -$617K -$541K -$1.6M
Cash From Operations -- -- -$24.4M -$14.1M -$15.4M
 
Capital Expenditures -- -- $1.5M $4M $2M
Cash Acquisitions -- -- -$25M -- --
Cash From Investing -- -- -$26M -$3.3M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- $33.3M -- $53.1M
Long-Term Debt Repaid -- -- -$11.8M -$2.4M -$41.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- -$306K
Cash From Financing -- -- $20.8M $34.6M $43.7M
 
Beginning Cash (CF) -- -- $146.5M $103.2M $58.2M
Foreign Exchange Rate Adjustment -- -- -$674K $16K -$3K
Additions / Reductions -- -- -$30.5M $17.2M $26.9M
Ending Cash (CF) -- -- $115.4M $120.4M $85.1M
 
Levered Free Cash Flow -- -- -$25.9M -$18.1M -$17.4M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock