Financhill
Sell
40

MDLYF Quote, Financials, Valuation and Earnings

Last price:
$14.24
Seasonality move :
--
Day range:
$14.24 - $14.24
52-week range:
$14.24 - $22.84
Dividend yield:
0%
P/E ratio:
42.74x
P/S ratio:
1.95x
P/B ratio:
4.05x
Volume:
--
Avg. volume:
12
1-year change:
-37.65%
Market cap:
$446.8M
Revenue:
$193.4M
EPS (TTM):
$0.33
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $64M $98.9M $107.8M $146M $193.4M
Revenue Growth (YoY) 46.37% 54.54% 9.08% 35.39% 32.46%
 
Cost of Revenues $20.2M $36.8M $35.6M $51M $73.1M
Gross Profit $43.8M $62.1M $72.3M $95M $120.3M
Gross Profit Margin 68.38% 62.81% 67.01% 65.05% 62.21%
 
R&D Expenses -- $317.3K $45.6K $64K $455.5K
Selling, General & Admin -- $56.9M $64.1M $77.7M $109.5M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $40.1M $55.7M $62.7M $76.2M $105M
Operating Income $3.7M $6.4M $9.6M $18.7M $15.3M
 
Net Interest Expenses $162.2K $170.5K $83.6K $78.2K $442.3K
EBT. Incl. Unusual Items $4M $7M $11.6M $27M $26.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$312.5K $1.9M $3.8M $8.7M $8.5M
Net Income to Company $4M $7M $11.6M $27M $26.9M
 
Minority Interest in Earnings -- -$48.9K $30.4K $35.6K -$151.8K
Net Income to Common Excl Extra Items $4.3M $5.1M $7.8M $18.3M $18.3M
 
Basic EPS (Cont. Ops) $0.15 $0.16 $0.24 $0.57 $0.57
Diluted EPS (Cont. Ops) $0.14 $0.16 $0.24 $0.56 $0.57
Weighted Average Basic Share $29.1M $31.7M $32M $32.3M $32.5M
Weighted Average Diluted Share $31.5M $32.8M $32.7M $32.7M $32.7M
 
EBITDA $5.4M $10.7M $14.1M $23.6M $26.4M
EBIT $4.1M $6.4M $9.6M $18.7M $15.3M
 
Revenue (Reported) $64M $98.9M $107.8M $146M $193.4M
Operating Income (Reported) $3.7M $6.4M $9.6M $18.7M $15.3M
Operating Income (Adjusted) $4.1M $6.4M $9.6M $18.7M $15.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $23M $24.9M $33.2M $46.5M $61.5M
Revenue Growth (YoY) 47.06% 8.19% 33.16% 40.15% 32.35%
 
Cost of Revenues $9.4M $8.8M $12M $17.6M $21.5M
Gross Profit $13.6M $16.1M $21.1M $28.9M $40M
Gross Profit Margin 59% 64.85% 63.77% 62.23% 65.01%
 
R&D Expenses $72.4K $14.5K $27.7K -- --
Selling, General & Admin $15.2M $16.4M $20.3M $28.3M $39M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $15.2M $16.4M $20.3M $28.3M $39M
Operating Income -$1.6M -$253K $809.4K $650K $1M
 
Net Interest Expenses $36.3K $21.7K $20.8K $147.4K $298.4K
EBT. Incl. Unusual Items -$1.6M -$28.9K $3.1M $3.8M $549.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$263.4K $65.1K $1.2M $1.9M -$2.6M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$27.3K -$7.2K -$124.5K -$207.7K --
Net Income to Common Excl Extra Items -$1.4M -$101.2K $1.9M $1.9M $3.2M
 
Basic EPS (Cont. Ops) -$0.04 -$0.00 $0.06 $0.07 $0.10
Diluted EPS (Cont. Ops) -$0.03 -$0.00 $0.06 $0.06 $0.10
Weighted Average Basic Share $32.2M $32.1M $32.3M $32.5M $31.8M
Weighted Average Diluted Share $32.2M $32.1M $32.6M $32.7M $31.9M
 
EBITDA -$390.6K $896.4K $2M $3.5M $5.6M
EBIT -$1.6M -$253K $809.4K $650K $1M
 
Revenue (Reported) $23M $24.9M $33.2M $46.5M $61.5M
Operating Income (Reported) -$1.6M -$253K $809.4K $650K $1M
Operating Income (Adjusted) -$1.6M -$253K $809.4K $650K $1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $89.6M $106.2M $138.5M $176.8M $236.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $32M $34.2M $46.6M $63M $86.5M
Gross Profit $57.6M $71.9M $91.9M $113.8M $150.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $56.5K $49.6K -- --
Selling, General & Admin $53M $61.8M $73.2M $97.8M $139.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $53M $61.8M $73.2M $97.8M $139.2M
Operating Income $4.5M $10.1M $18.7M $16M $11M
 
Net Interest Expenses $160.1K $105.4K $64.5K $290.9K $1.1M
EBT. Incl. Unusual Items $5.1M $11.6M $24.7M $27.9M $15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.2M $2.8M $8.3M $10M $4.5M
Net Income to Company -- -- -- -- --
 
Minority Interest in Earnings -$63.8K -$64.4K $99.3K $121.6K -$295.3K
Net Income to Common Excl Extra Items $3.9M $8.9M $16.4M $17.9M $10.5M
 
Basic EPS (Cont. Ops) $0.12 $0.28 $0.50 $0.55 $0.34
Diluted EPS (Cont. Ops) $0.13 $0.27 $0.50 $0.54 $0.33
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $7.9M $14.6M $23.3M $24.3M $27.5M
EBIT $4.5M $10.1M $18.7M $16M $11M
 
Revenue (Reported) $89.6M $106.2M $138.5M $176.8M $236.6M
Operating Income (Reported) $4.5M $10.1M $18.7M $16M $11M
Operating Income (Adjusted) $4.5M $10.1M $18.7M $16M $11M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $74.3M $81.6M $112.3M $142.7M $186.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $26M $24.8M $37.3M $50.6M $68.6M
Gross Profit $48.3M $56.8M $75M $92.1M $117.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $72.4K $38.5K $42.6K $91.5K --
Selling, General & Admin $15.2M $47.5M $56.6M $76.9M $106.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $42.3M $47.5M $56.6M $76.9M $106.6M
Operating Income $6M $9.4M $18.4M $15.2M $11.2M
 
Net Interest Expenses $221.4K $70.6K $50.4K $263.9K $892.7K
EBT. Incl. Unusual Items $6.3M $10.8M $23.8M $24.3M $12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $2.4M $3.4M $7.9M $9M $5.1M
Net Income to Company $8M $10.8M $20.6M $20.3M --
 
Minority Interest in Earnings -$63.8K $500 $71K $142K --
Net Income to Common Excl Extra Items $4M $7.3M $15.9M $15.3M $7.7M
 
Basic EPS (Cont. Ops) $0.13 $0.23 $0.49 $0.47 $0.24
Diluted EPS (Cont. Ops) $0.13 $0.23 $0.48 $0.46 $0.24
Weighted Average Basic Share $94.8M $96M $96.7M $97.4M $96.4M
Weighted Average Diluted Share $95.3M $96.6M $98M $98M $96.7M
 
EBITDA $7.6M $12.8M $21.9M $22.1M $23.5M
EBIT $6.4M $9.4M $18.4M $15.2M $11.2M
 
Revenue (Reported) $74.3M $81.6M $112.3M $142.7M $186.4M
Operating Income (Reported) $6M $9.4M $18.4M $15.2M $11.2M
Operating Income (Adjusted) $6.4M $9.4M $18.4M $15.2M $11.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $136.2M $124.1M $109.3M $108.9M $120.9M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.9M $7.2M $9.4M $11.2M $17.9M
Inventory $155.1K $368.9K $1.3M $2M $1.7M
Prepaid Expenses $697.8K $1.5M $1.1M $1.8M $2.3M
Other Current Assets $1M $1.6M $167.8K $432.6K -$146.5K
Total Current Assets $141M $135M $122.8M $134.3M $161.2M
 
Property Plant And Equipment $654.7K $1.4M $2.2M $3.7M $3.1M
Long-Term Investments -- $7.9M $12.8M $11.3M $2.5M
Goodwill $783.7K $7.1M $7.8M $10.6M $50.2M
Other Intangibles $2.7M $15.3M $12.9M $12.1M $58.3M
Other Long-Term Assets $43.5K $608.3K $793.2K $638.2K $1.4M
Total Assets $150.5M $176.5M $167M $181.1M $288.9M
 
Accounts Payable $555.5K $952K $2.1M $2.2M $2.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.4M $3.7M $4.2M $6.9M $8.4M
Total Current Liabilities $28.5M $29M $33.6M $44.2M $67.2M
 
Long-Term Debt $27.7M $18.9M $12.2M $6.6M $73.6M
Capital Leases -- -- -- -- --
Total Liabilities $56.3M $54.5M $52M $55.9M $160.3M
 
Common Stock $38.5M $58.1M $303.2K $333.4K $299.1K
Other Common Equity Adj -- -- -- -- --
Common Equity $94.2M $121.3M $114.3M $124.5M $128.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- $698.6K $666.9K $602.9K $63.6K
Total Equity $94.2M $122M $115M $125.1M $128.7M
 
Total Liabilities and Equity $150.5M $176.5M $167M $181M $288.9M
Cash and Short Terms $136.2M $124.1M $109.3M $108.9M $120.9M
Total Debt $40.6M $27M $18M $11.8M $96.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $152.9M $97.8M $103.6M $131.2M $71.3M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $6.5M $8.8M $10.3M $17.3M $19.1M
Inventory $520.6K $1.1M $1.2M $2M $3.5M
Prepaid Expenses $1.5M $1M $1.6M $2.4M $4M
Other Current Assets $1.6M $1.1M $73.6K $28K --
Total Current Assets $163.4M $110M $124.8M $172.5M $108.9M
 
Property Plant And Equipment $1.6M $2M $3.3M $3.5M $4.4M
Long-Term Investments -- -- -- -- --
Goodwill $15.1M $7.5M $9.6M $44.3M --
Other Intangibles $2.7M $11.9M $10.8M $53.3M --
Other Long-Term Assets -- -- -- -- --
Total Assets $191.4M $147.4M $168.8M $287.5M $291.8M
 
Accounts Payable $829K $1.8M $1.5M $2.8M $2.6M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $1.2M $3.1M $6.6M $8.5M --
Total Current Liabilities $29.4M $28.6M $40.2M $66.9M $76.9M
 
Long-Term Debt $21.3M $12.7M $7M $65.7M $89.7M
Capital Leases -- -- -- -- --
Total Liabilities $52.4M $45.2M $51.4M $149.1M $181.4M
 
Common Stock $59.7M $200.4K $315K $328.6K $318.2K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $102.9K $573.4K $589.7K $391.5K --
Total Equity $139.1M $102.2M $117.4M $138.4M $110.4M
 
Total Liabilities and Equity $191.5M $147.4M $168.8M $287.5M $291.8M
Cash and Short Terms $152.9M $97.8M $103.6M $131.2M $71.3M
Total Debt $29.6M $18.4M $11.8M $88M $116M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $4M $7M $11.6M $27M $26.9M
Depreciation & Amoritzation $1.4M $4.2M $4.6M $4.9M $11.1M
Stock-Based Compensation -- $100.3K -- -- --
Change in Accounts Receivable -$550.7K -$1.8M -$1.8M -$1.6M -$11.6M
Change in Inventories -$38.9K $120.7K -$364.9K -$618.7K $231K
Cash From Operations $7.5M $9.5M $15.3M $27.5M $16.2M
 
Capital Expenditures $2M $2.2M $2.9M $2.9M $1.9M
Cash Acquisitions -$516.4K $17.4M $3M $6.4M $74.4M
Cash From Investing -$2.7M -$30M -$5.7M -$11.8M -$70.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $32.8M -- -- -- $103.8M
Long-Term Debt Repaid -$2.9M -$12.8M -$7.9M -$6.4M -$20.8M
Repurchase of Common Stock -- $16.1M -- -- --
Other Financing Activities -- -$9.1K -$53.7K -$299.4K -$4.6M
Cash From Financing $84.8M $20.2M -$7M -$8.7M $78.5M
 
Beginning Cash (CF) $41.9M $121.7M $108.8M $108.9M $120.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $89.7M -$313.8K $2.5M $7.1M $24M
Ending Cash (CF) $131.7M $121.4M $111.3M $116.1M $145M
 
Levered Free Cash Flow $5.5M $7.2M $12.4M $24.7M $14.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) $152.9M $97.8M $103.6M $131.2M $71.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -- -- -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -- -- --
 
Capital Expenditures $1M $1.1M $1.1M $1.2M $866K
Cash Acquisitions -- -$17.2M -- -$1.4M -$59M
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -- -- -- --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -- -- --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -- -- --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $8M $10.8M $20.6M $20.3M --
Depreciation & Amoritzation $1.7M $2.1M $2.2M $3.9M --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -$1.4M -$1.2M -$3.3M -$3.6M --
Change in Inventories $100.5K -$192.9K $167.6K $256.6K --
Cash From Operations $7.3M $9.7M $20.1M $16.1M --
 
Capital Expenditures $1.1M $1.1M $1.2M $866K --
Cash Acquisitions -$17.2M -- -$1.4M -$59M --
Cash From Investing -$19.2M -$2.8M -$5.9M -$52.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- $75.7M --
Long-Term Debt Repaid -$8.9M -$4M -$3M -$4.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $7.7K -$240.5K -$128.3K --
Cash From Financing $39.7M -$3.5M -$2.8M $71.4M --
 
Beginning Cash (CF) $281.3M $315.1M $318.6M $370.2M $259.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.7M $3.4M $11.4M $35.2M --
Ending Cash (CF) $156.1M $111.6M $116.1M $133.8M --
 
Levered Free Cash Flow $6.2M $8.6M $18.9M $15.2M --

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

Sell
50
TGL alert for Dec 8

Treasure Global, Inc. [TGL] is up 33.49% over the past day.

Buy
56
SMX alert for Dec 8

SMX (Security Matters) Plc [SMX] is down 42.66% over the past day.

Buy
62
PRAX alert for Dec 8

Praxis Precision Medicines, Inc. [PRAX] is up 10.18% over the past day.

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

Show me the best stock