Financhill
Sell
29

MED Quote, Financials, Valuation and Earnings

Last price:
$13.84
Seasonality move :
15.81%
Day range:
$13.69 - $14.04
52-week range:
$13.48 - $39.00
Dividend yield:
0%
P/E ratio:
76.83x
P/S ratio:
0.25x
P/B ratio:
0.72x
Volume:
137.7K
Avg. volume:
237.2K
1-year change:
-63.91%
Market cap:
$151.3M
Revenue:
$602.5M
EPS (TTM):
$0.18
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $934.8M $1.5B $1.6B $1.1B $602.5M
Revenue Growth (YoY) 30.99% 63.25% 4.75% -32.94% -43.8%
 
Cost of Revenues $237M $398.5M $458.2M $296.2M $157.8M
Gross Profit $697.8M $1.1B $1.1B $775.9M $444.6M
Gross Profit Margin 74.65% 73.89% 71.34% 72.37% 73.8%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $563.7M $911.4M $955.6M $649.4M $441.7M
Other Inc / (Exp) -$140K $119K -$46K -$95K -$3.9M
Operating Expenses $563.7M $911.4M $955.6M $649.4M $441.7M
Operating Income $134.2M $216.2M $184.8M $126.4M $2.9M
 
Net Interest Expenses -- $231K $701K -- --
EBT. Incl. Unusual Items $134.3M $216.1M $184.1M $128.8M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.4M $52.1M $40.5M $29.4M $1.7M
Net Income to Company $102.9M $164M $143.6M $99.4M $2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.9M $164M $143.6M $99.4M $2.1M
 
Basic EPS (Cont. Ops) $8.74 $14.01 $12.82 $9.13 $0.19
Diluted EPS (Cont. Ops) $8.68 $13.89 $12.73 $9.10 $0.19
Weighted Average Basic Share $11.8M $11.7M $11.2M $10.9M $10.9M
Weighted Average Diluted Share $11.9M $11.8M $11.3M $10.9M $11M
 
EBITDA $138.5M $223.1M $195.7M $139.5M $15.6M
EBIT $134.2M $216.2M $184.8M $126.4M $2.9M
 
Revenue (Reported) $934.8M $1.5B $1.6B $1.1B $602.5M
Operating Income (Reported) $134.2M $216.2M $184.8M $126.4M $2.9M
Operating Income (Adjusted) $134.2M $216.2M $184.8M $126.4M $2.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $264.9M $377.8M $337.2M $191M $119M
Revenue Growth (YoY) 55.25% 42.63% -10.74% -43.36% -37.7%
 
Cost of Revenues $65.7M $99.5M $103.6M $49.6M $30.8M
Gross Profit $199.2M $278.3M $233.6M $141.4M $88.2M
Gross Profit Margin 75.21% 73.65% 69.27% 74.01% 74.13%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $161.3M $231.4M $201M $132.7M $87.5M
Other Inc / (Exp) -$152K $7K -$9K -$50K -$387K
Operating Expenses $161.3M $231.4M $201M $132.7M $87.5M
Operating Income $38M $46.8M $32.6M $8.7M $709K
 
Net Interest Expenses -- $93K $182K -- --
EBT. Incl. Unusual Items $37.9M $46.8M $32.4M $9.8M $1.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $12.7M $5.9M $3.8M $474K
Net Income to Company $28M $34M $26.5M $6M $801K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $28M $34M $26.5M $6M $801K
 
Basic EPS (Cont. Ops) $2.38 $2.94 $2.45 $0.50 $0.07
Diluted EPS (Cont. Ops) $2.36 $2.91 $2.43 $0.50 $0.07
Weighted Average Basic Share $11.8M $11.6M $10.9M $10.9M $10.9M
Weighted Average Diluted Share $11.9M $11.7M $11M $10.9M $11M
 
EBITDA $38M $49.8M $35.5M $12M $3.9M
EBIT $38M $46.7M $32.6M $8.7M $709K
 
Revenue (Reported) $264.9M $377.8M $337.2M $191M $119M
Operating Income (Reported) $38M $46.8M $32.6M $8.7M $709K
Operating Income (Adjusted) $38M $46.7M $32.6M $8.7M $709K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $934.8M $1.5B $1.6B $1.1B $602.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $237M $398.5M $458.2M $296.2M $157.8M
Gross Profit $697.8M $1.1B $1.1B $775.9M $444.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $563.7M $911.4M $955.6M $649.4M $441.7M
Other Inc / (Exp) -$140K $119K -$46K -$95K -$3.9M
Operating Expenses $563.7M $911.4M $955.6M $649.4M $441.7M
Operating Income $134.2M $216.2M $184.8M $126.4M $2.9M
 
Net Interest Expenses -- $231K $702K -- --
EBT. Incl. Unusual Items $134.3M $216.1M $184.1M $128.8M $3.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $31.4M $52.1M $40.5M $29.4M $1.7M
Net Income to Company $102.9M $164M $143.6M $99.4M $2.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $102.9M $164M $143.6M $99.4M $2.1M
 
Basic EPS (Cont. Ops) $8.74 $14.02 $12.81 $9.08 $0.18
Diluted EPS (Cont. Ops) $8.69 $13.89 $12.71 $9.06 $0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $139.4M $223M $195.7M $139.5M $15.6M
EBIT $134.2M $216.2M $184.7M $126.4M $2.9M
 
Revenue (Reported) $934.8M $1.5B $1.6B $1.1B $602.5M
Operating Income (Reported) $134.2M $216.2M $184.8M $126.4M $2.9M
Operating Income (Adjusted) $134.2M $216.2M $184.7M $126.4M $2.9M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $1.5B $1.6B $1.1B $602.5M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $398.5M $458.2M $296.2M $157.8M --
Gross Profit $1.1B $1.1B $775.9M $444.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $911.4M $955.6M $649.4M $441.7M --
Other Inc / (Exp) $119K -$46K -$95K -$3.9M --
Operating Expenses $911.4M $955.6M $649.4M $441.7M --
Operating Income $216.2M $184.8M $126.4M $2.9M --
 
Net Interest Expenses $254K $702K $181K -- --
EBT. Incl. Unusual Items $216.1M $184.1M $128.8M $3.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $52.1M $40.5M $29.4M $1.7M --
Net Income to Company $164M $143.6M $99.4M $2.1M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $164M $143.6M $99.4M $2.1M --
 
Basic EPS (Cont. Ops) $14.02 $12.81 $9.08 $0.18 --
Diluted EPS (Cont. Ops) $13.89 $12.71 $9.06 $0.18 --
Weighted Average Basic Share $46.8M $44.8M $43.5M $43.7M --
Weighted Average Diluted Share $47.3M $45.1M $43.7M $43.8M --
 
EBITDA $223M $195.7M $139.5M $15.6M --
EBIT $216.2M $184.7M $126.4M $2.9M --
 
Revenue (Reported) $1.5B $1.6B $1.1B $602.5M --
Operating Income (Reported) $216.2M $184.8M $126.4M $2.9M --
Operating Income (Adjusted) $216.2M $184.7M $126.4M $2.9M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.7M $104.2M $87.7M $94.4M $90.9M
Short Term Investments $10.8M $5.4M -- $55.6M $71.4M
Accounts Receivable, Net -- -- -- -- --
Inventory $53.4M $180M $118.9M $54.6M $42.4M
Prepaid Expenses $6.4M $945K -- $19.4M $9.6M
Other Current Assets -- $16.3M $16.2M $10.7M --
Total Current Assets $234.3M $306.9M $222.8M $224M $214.4M
 
Property Plant And Equipment $38.1M $80.6M $75.6M $67.1M $48.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.9M $6.5M $12.5M $14.7M $9.7M
Total Assets $276.1M $398.3M $316.2M $309.9M $284.2M
 
Accounts Payable $36.1M $70.9M $53.1M $39.2M $23.1M
Accrued Expenses $24.6M $35.9M $23.8M $22.1M $14M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $6.5M $5.8M $5.9M $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $111.4M $169.8M $140.9M $92.3M $64.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $118.8M $195.9M $161.2M $108.4M $74.1M
 
Common Stock $12K $12K $11K $11K $11K
Other Common Equity Adj $41K $111K $24K $248K $180K
Common Equity $157.2M $202.5M $155M $201.5M $210.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $157.2M $202.5M $155M $201.5M $210.1M
 
Total Liabilities and Equity $276.1M $398.3M $316.2M $309.9M $284.2M
Cash and Short Terms $174.5M $109.5M $87.7M $150M $162.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $163.7M $104.2M $87.7M $94.4M $90.9M
Short Term Investments $10.8M $5.4M -- $55.6M $71.4M
Accounts Receivable, Net -- -- -- -- --
Inventory $53.4M $180M $118.9M $54.6M $42.4M
Prepaid Expenses $6.4M $945K -- $19.4M $9.6M
Other Current Assets -- $16.3M $16.2M -- --
Total Current Assets $234.3M $306.9M $222.8M $224M $214.4M
 
Property Plant And Equipment $38.1M $80.6M $75.6M $67.1M $48.7M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2.9M $6.5M $12.5M $14.7M $9.7M
Total Assets $276.1M $398.3M $316.2M $309.9M $284.2M
 
Accounts Payable $36.1M $70.9M $53.1M $39.2M $23.1M
Accrued Expenses $24.6M $35.9M $23.8M $22.1M $14M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.7M $6.5M $5.8M $5.9M $6.2M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $111.4M $169.8M $140.9M $92.3M $64.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $118.8M $195.9M $161.2M $108.4M $74.1M
 
Common Stock $12K $12K $11K $11K $11K
Other Common Equity Adj $41K $111K $24K $248K $180K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $157.2M $202.5M $155M $201.5M $210.1M
 
Total Liabilities and Equity $276.1M $398.3M $316.2M $309.9M $284.2M
Cash and Short Terms $174.5M $109.5M $87.7M $150M $162.3M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $102.9M $164M $143.6M $99.4M $2.1M
Depreciation & Amoritzation $4.3M $6.8M $11M $13.1M $12.7M
Stock-Based Compensation $6.8M $9.9M $11.1M $8.2M $7.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$4.6M -$126.7M $61.2M $64.3M $12.2M
Cash From Operations $145.2M $94.5M $194.6M $147.7M $24.5M
 
Capital Expenditures $5.9M $34.2M $16.7M $6.5M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$29.1M -$11.4M -$61M -$26.5M
 
Dividends Paid (Ex Special Dividend) -$53.2M -$63.9M -$71.6M -$73M -$715K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.6M -$62.1M -$128M -$7M -$836K
Other Financing Activities -- -- -- -- --
Cash From Financing -$57.1M -$125.1M -$199.6M -$79.8M -$1.5M
 
Beginning Cash (CF) $77M $163.7M $104.2M $87.7M $94.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.8M -$59.7M -$16.4M $6.8M -$3.6M
Ending Cash (CF) $163.7M $104.2M $87.7M $94.4M $90.9M
 
Levered Free Cash Flow $139.3M $60.3M $177.9M $141.2M $17M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $28M $34M $26.5M $6M $801K
Depreciation & Amoritzation -$943K $3M $3M $3.4M $3.2M
Stock-Based Compensation $2.6M $3.3M $3M $2.4M $2.1M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$11.7M -$50.4M $26.4M $3.6M -$2.3M
Cash From Operations $19.8M -$7.5M $51.7M $10.5M -$4.9M
 
Capital Expenditures $2M $11.6M $9.1M $946K $2.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing $570K -$11.6M -$9.1M -$10.7M -$19.4M
 
Dividends Paid (Ex Special Dividend) -$13.3M -$17M -$17.9M -$18M --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$19K -$14.2M -$6.4M -$10K -$1K
Other Financing Activities -- -- -- -- --
Cash From Financing -$13.1M -$31.2M -$24.3M -$17.9M -$1K
 
Beginning Cash (CF) $156.5M $154.5M $69.7M $112.8M $115.3M
Foreign Exchange Rate Adjustment -$18K -$18K -$363K -$197K --
Additions / Reductions $7.3M -$50.3M $18.3M -$18.1M -$24.4M
Ending Cash (CF) $163.7M $104.2M $87.7M $94.4M $90.9M
 
Levered Free Cash Flow $17.8M -$19.1M $42.7M $9.6M -$7.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $102.9M $164M $143.6M $99.4M $2.1M
Depreciation & Amoritzation $4.3M $6.8M $11M $13.1M $12.7M
Stock-Based Compensation $6.8M $9.9M $11.1M $8.2M $7.4M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$4.6M -$126.7M $61.2M $64.3M $12.2M
Cash From Operations $145.2M $94.5M $194.6M $147.7M $24.5M
 
Capital Expenditures $5.9M $34.2M $16.7M $6.5M $7.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$1.3M -$29.1M -$11.4M -$61M -$26.5M
 
Dividends Paid (Ex Special Dividend) -$53.2M -$63.9M -$71.6M -$73M -$715K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$5.6M -$62.1M -$128M -$7M -$836K
Other Financing Activities -- -- -- -- --
Cash From Financing -$57.1M -$125.1M -$199.6M -$79.8M -$1.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.8M -$59.7M -$16.4M $6.8M -$3.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $139.3M $60.3M $177.9M $141.2M $17M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $164M $143.6M $99.4M $2.1M --
Depreciation & Amoritzation $6.8M $11M $13.1M $12.7M --
Stock-Based Compensation $9.9M $11.1M $8.2M $7.4M --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$126.7M $61.2M $64.3M $12.2M --
Cash From Operations $94.5M $194.6M $147.7M $24.5M --
 
Capital Expenditures $34.2M $16.7M $6.5M $7.5M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$29.1M -$11.4M -$61M -$26.5M --
 
Dividends Paid (Ex Special Dividend) -$63.9M -$71.6M -$73M -$715K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$62.1M -$128M -$7M -$836K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$125.1M -$199.6M -$79.8M -$1.5M --
 
Beginning Cash (CF) $716.3M $353M $471.6M $415.2M --
Foreign Exchange Rate Adjustment $112K -$67K -$72K $47K --
Additions / Reductions -$59.7M -$16.4M $6.8M -$3.6M --
Ending Cash (CF) $656.7M $336.5M $478.3M $411.7M --
 
Levered Free Cash Flow $60.3M $177.9M $141.2M $17M --

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

GET BETTER TRADE IDEAS

Popular

Will SoundHound AI Stock Recover?
Will SoundHound AI Stock Recover?

SoundHound AI (NASDAQ:SOUN) is a leading maker of artificial intelligence…

What Stocks Did Warren Buffett Just Buy?
What Stocks Did Warren Buffett Just Buy?

In Q4 of last year, Warren Buffett added to or…

Is it Finally Time to Buy Medical Properties Trust?
Is it Finally Time to Buy Medical Properties Trust?

Medical Properties Trust (NYSE:MPW) is a REIT that focuses on…

Stock Ideas

Buy
53
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Sell
46
Is MSFT Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 32x

Sell
41
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 37x

Alerts

Buy
78
AJINY alert for Mar 29

Ajinomoto [AJINY] is up 99.61% over the past day.

Buy
69
AGX alert for Mar 29

Argan [AGX] is up 19.83% over the past day.

Sell
24
AIR alert for Mar 29

AAR [AIR] is down 16.36% over the past day.

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

Show me the best stock