Financhill
Sell
40

MED Quote, Financials, Valuation and Earnings

Last price:
$11.68
Seasonality move :
0.05%
Day range:
$11.54 - $11.97
52-week range:
$10.10 - $16.66
Dividend yield:
0%
P/E ratio:
559.81x
P/S ratio:
0.30x
P/B ratio:
0.60x
Volume:
164.5K
Avg. volume:
280.9K
1-year change:
-23.63%
Market cap:
$128.6M
Revenue:
$602.5M
EPS (TTM):
$0.02
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 $446M $296.2M $157.8M
Gross Profit $697.8M $1.1B $1.2B $775.9M $444.6M
Gross Profit Margin 74.65% 73.89% 72.1% 72.37% 73.8%
 
R&D Expenses $2.8M $4.4M $4.5M $4.6M $4.6M
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 $936.6M $649.4M $441.7M
Operating Income $134.2M $216.2M $216M $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 $141.4M $228.1M $233.1M $144.1M $20.3M
EBIT $134.2M $216.2M $216M $126.4M $2.9M
 
Revenue (Reported) $934.8M $1.5B $1.6B $1.1B $602.5M
Operating Income (Reported) $134.2M $216.2M $216M $126.4M $2.9M
Operating Income (Adjusted) $134.2M $216.2M $216M $126.4M $2.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $413.4M $390.4M $235.9M $140.2M $89.4M
Revenue Growth (YoY) 52.28% -5.56% -39.58% -40.58% -36.21%
 
Cost of Revenues $106.3M $107.5M $58.5M $34.5M $27.3M
Gross Profit $307.1M $282.8M $177.4M $105.7M $62.2M
Gross Profit Margin 74.28% 72.45% 75.2% 75.39% 69.52%
 
R&D Expenses $1.2M $1.1M $1.3M $1.1M $1.1M
Selling, General & Admin $251.9M $234.7M $151.9M $103.6M $66.2M
Other Inc / (Exp) $115K -$17K $7K -$1.9M --
Operating Expenses $251.9M $234.7M $151.9M $103.6M $66.2M
Operating Income $55.2M $48.2M $25.5M $2.1M -$4.1M
 
Net Interest Expenses $94K $261K -- -- --
EBT. Incl. Unusual Items $55.2M $47.9M $26.5M $1.6M -$2.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $13.2M $11.7M $3.4M $449K -$396K
Net Income to Company $42M $36.2M $23.1M $1.1M -$2.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $42M $36.2M $23.1M $1.1M -$2.3M
 
Basic EPS (Cont. Ops) $3.59 $3.30 $2.12 $0.10 -$0.21
Diluted EPS (Cont. Ops) $3.56 $3.27 $2.12 $0.10 -$0.21
Weighted Average Basic Share $11.7M $11M $10.9M $10.9M $11M
Weighted Average Diluted Share $11.8M $11M $10.9M $11M $11M
 
EBITDA $57.8M $52.5M $29.9M $5.3M -$629K
EBIT $55.2M $48.2M $25.5M $2.1M -$4.1M
 
Revenue (Reported) $413.4M $390.4M $235.9M $140.2M $89.4M
Operating Income (Reported) $55.2M $48.2M $25.5M $2.1M -$4.1M
Operating Income (Adjusted) $55.2M $48.2M $25.5M $2.1M -$4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.4B $1.6B $1.2B $674.5M $429.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $364.6M $454.1M $338M $176.7M $118.4M
Gross Profit $1B $1.2B $880.3M $497.8M $311.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4.2M $4.3M $4.6M $4.4M $4.5M
Selling, General & Admin $841.2M $986.1M $717.8M $486.9M $317M
Other Inc / (Exp) -$40K -$30K -$54K -$3.6M --
Operating Expenses $841.2M $986.1M $709.3M $486.9M $317M
Operating Income $207.4M $199M $171M $10.8M -$5.7M
 
Net Interest Expenses $161K $613K $362K -- --
EBT. Incl. Unusual Items $207.2M $198.4M $151.4M $12.3M $2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $49.2M $47.3M $31.5M $5M $1.8M
Net Income to Company $158M $151.1M $119.9M $7.3M $248K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $158M $151.1M $119.9M $7.3M $248K
 
Basic EPS (Cont. Ops) $13.45 $13.29 $11.01 $0.67 $0.02
Diluted EPS (Cont. Ops) $13.34 $13.19 $10.97 $0.67 $0.02
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $216.7M $213.2M $188.6M $25.9M $13M
EBIT $207.4M $199M $171M $10.8M -$5.7M
 
Revenue (Reported) $1.4B $1.6B $1.2B $674.5M $429.7M
Operating Income (Reported) $207.4M $199M $171M $10.8M -$5.7M
Operating Income (Adjusted) $207.4M $199M $171M $10.8M -$5.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.1B $1.3B $881M $483.5M $310.7M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $298.9M $354.5M $246.6M $127.1M $87.6M
Gross Profit $849.3M $906.8M $634.5M $356.4M $223M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.3M $3.2M $3.4M $3.2M $3.2M
Selling, General & Admin $679.9M $754.6M $516.8M $354.2M $229.5M
Other Inc / (Exp) $112K -$37K -$45K -$3.5M $3.1M
Operating Expenses $679.9M $754.6M $516.8M $354.2M $229.5M
Operating Income $169.4M $152.2M $117.7M $2.2M -$6.4M
 
Net Interest Expenses $161K $520K $181K -- --
EBT. Incl. Unusual Items $169.4M $151.7M $119M $2.5M $744K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $39.4M $34.6M $25.6M $1.2M $1.3M
Net Income to Company $130M $117.1M $93.4M $1.3M -$553K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $130M $117M $93.4M $1.3M -$553K
 
Basic EPS (Cont. Ops) $11.07 $10.36 $8.58 $0.12 -$0.05
Diluted EPS (Cont. Ops) $10.98 $10.28 $8.56 $0.12 -$0.05
Weighted Average Basic Share $35.2M $33.9M $32.6M $32.8M $32.9M
Weighted Average Diluted Share $35.5M $34.1M $32.7M $32.9M $33M
 
EBITDA $176.7M $161.8M $131M $12.8M $4.4M
EBIT $169.4M $152.2M $117.7M $2.2M -$6.4M
 
Revenue (Reported) $1.1B $1.3B $881M $483.5M $310.7M
Operating Income (Reported) $169.4M $152.2M $117.7M $2.2M -$6.4M
Operating Income (Adjusted) $169.4M $152.2M $117.7M $2.2M -$6.4M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $174.5M $109.5M $87.7M $150M $162.3M
Short Term Investments $10.8M $5.4M -- $55.6M $71.4M
Accounts Receivable, Net $584K -- -- -- --
Inventory $53.4M $180M $118.9M $54.6M $42.4M
Prepaid Expenses -- $945K -- $8.7M --
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 $283.8M $412.5M $332.8M $326.3M $293.2M
 
Accounts Payable $35.8M $70.9M $58.7M $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 $7.5M $26M $20.3M $16.1M $9.9M
Capital Leases -- -- -- -- --
Total Liabilities $126.6M $210M $177.7M $124.8M $83.1M
 
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 $283.8M $412.5M $332.8M $326.3M $293.2M
Cash and Short Terms $174.5M $109.5M $87.7M $150M $162.3M
Total Debt $7.5M $26M $20.3M $16.1M $9.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $159.9M $69.7M $157.8M $170M $173.5M
Short Term Investments $5.4M -- $45M $54.6M --
Accounts Receivable, Net -- -- -- -- --
Inventory $129.6M $145.3M $58.2M $40.1M $23.2M
Prepaid Expenses -- $150K -- $8.2M $4.3M
Other Current Assets -- -- $8.3M $6.7M --
Total Current Assets $301.1M $229.6M $224.3M $225M $207.8M
 
Property Plant And Equipment $63.2M $77.9M $69.2M $51.3M $41.2M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $6.4M $12.7M $15.8M $11M --
Total Assets $371.4M $326.4M $320M $291.2M $268.2M
 
Accounts Payable $155.5M $148.1M $103.2M $66.3M $41.2M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $5.4M $6.1M $5.5M $6.1M --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $160.9M $154.3M $110.1M $72.4M $46.7M
 
Long-Term Debt $14.2M $21.6M $16.9M $11.5M $6.8M
Capital Leases -- -- -- -- --
Total Liabilities $175.1M $175.8M $127M $83.9M $53.5M
 
Common Stock $12K $11K $11K $11K $11K
Other Common Equity Adj $122K $391K $141K $349K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $196.2M $150.5M $193M $207.3M $214.7M
 
Total Liabilities and Equity $371.4M $326.4M $320M $291.2M $268.2M
Cash and Short Terms $159.9M $69.7M $157.8M $170M $173.5M
Total Debt $14.2M $21.6M $16.9M $11.5M $6.8M
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 $7.3M $11.9M $17.1M $17.7M $12.7M
Stock-Based Compensation $6.8M $9.9M $11.1M $8.2M $7.4M
Change in Accounts Receivable $297K -- -- -- --
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) $163.7M $104.2M $87.7M $94.4M $90.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $86.7M -$59.5M -$16.5M $6.7M -$3.5M
Ending Cash (CF) $250.5M $44.8M $71.1M $101.1M $87.5M
 
Levered Free Cash Flow $139.3M $60.3M $177.9M $141.2M $17M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $42M $36.2M $23.1M $1.1M -$2.3M
Depreciation & Amoritzation $2.6M $7.6M $4.4M $3.2M $3.5M
Stock-Based Compensation $2.3M $3M $2.7M $606K $910K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$33.8M $11.7M $10.7M -$492K $7M
Cash From Operations $15.8M $55.4M $29.9M $9.1M $12.1M
 
Capital Expenditures $10.4M $1.8M $1.7M $1.4M $1.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$10.4M -$1.8M -$46.5M -$1.8M -$14.3M
 
Dividends Paid (Ex Special Dividend) $16.8M $18.1M $18M $1K --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -$27M -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $26.3M $25K $110K $2K --
Other Financing Activities -- -- -- -- --
Cash From Financing -$42.9M -$45.1M -$18.2M -$3K --
 
Beginning Cash (CF) $154.5M $69.7M $112.8M $115.3M $99.5M
Foreign Exchange Rate Adjustment $63K $119K $26K $4K --
Additions / Reductions -$37.5M $8.6M -$34.7M $7.3M -$2.2M
Ending Cash (CF) $117.1M $78.5M $78.1M $122.6M $97.4M
 
Levered Free Cash Flow $5.4M $53.6M $28.3M $7.7M $10.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $158M $151.1M $119.9M $7.3M $248K
Depreciation & Amoritzation $9.3M $17.4M $17.6M $14M $14M
Stock-Based Compensation $9.2M $11.4M $8.7M $7.6M $7.6M
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -$87.9M -$15.7M $87.1M $18.1M $16.9M
Cash From Operations $121.8M $135.4M $188.9M $39.9M $7.2M
 
Capital Expenditures $24.6M $19.2M $14.6M $6.1M $6.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.9M -$14M -$59.4M -$17.8M -$22.4M
 
Dividends Paid (Ex Special Dividend) $60.1M $70.7M $73M $18.7M $195K
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $47.9M $135.8M $13.4M $845K $371K
Other Financing Activities -- -- -- -- --
Cash From Financing -$107M -$206.5M -$86.2M -$19.4M -$566K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2M -$84.8M $43M $2.6M -$15.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $97.2M $116.1M $174.3M $33.8M $646K
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $130M $117.1M $93.4M $1.3M -$553K
Depreciation & Amoritzation $7.3M $12.8M $13.3M $9.5M $10.8M
Stock-Based Compensation $6.6M $8.1M $5.8M $5.2M $5.5M
Change in Accounts Receivable $496K -- -- -- --
Change in Inventories -$76.2M $34.8M $60.6M $14.5M $19.2M
Cash From Operations $102M $142.8M $137.1M $29.4M $12.1M
 
Capital Expenditures $22.6M $7.6M $5.5M $5.2M $4.3M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$17.4M -$2.4M -$50.3M -$7.1M -$3M
 
Dividends Paid (Ex Special Dividend) $46.8M $53.7M $55M $715K $195K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock $47.9M $121.6M $7M $835K $370K
Other Financing Activities -- -- -- -- --
Cash From Financing -$93.9M -$175.3M -$61.9M -$1.5M -$565K
 
Beginning Cash (CF) $552.5M $248.8M $383.9M $320.8M $292.9M
Foreign Exchange Rate Adjustment $130K $296K $125K $47K --
Additions / Reductions -$9.2M -$34.5M $25.1M $20.9M $8.6M
Ending Cash (CF) $543.5M $214.6M $409.1M $341.7M $301.5M
 
Levered Free Cash Flow $79.4M $135.2M $131.6M $24.3M $7.9M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoundHound AI Stock Go Up?
Why Did SoundHound AI Stock Go Up?

SoundHound AI (NASDAQ:SOUN) has moved higher in recent days, breaking…

Is Goldman Sachs Going to Go Up?
Is Goldman Sachs Going to Go Up?

Shares of financial giant Goldman Sachs (NYSE:GS) have soared by…

How High Will MSTR Stock Go?
How High Will MSTR Stock Go?

After several months of pressure, shares of Bitcoin treasury Strategy…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
59
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Sell
48
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
59
RGC alert for Jan 23

Regencell Bioscience Holdings Ltd. [RGC] is up 40.39% over the past day.

Buy
70
BNR alert for Jan 23

Burning Rock Biotech Ltd. [BNR] is up 33.29% over the past day.

Buy
76
HYMC alert for Jan 23

Hycroft Mining Holding Corp. [HYMC] is up 17.39% over the past day.

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

Show me the best stock