Financhill
Sell
30

MDTWF Quote, Financials, Valuation and Earnings

Last price:
$2.15
Seasonality move :
16.8%
Day range:
$2.15 - $2.15
52-week range:
$2.15 - $2.15
Dividend yield:
6.59%
P/E ratio:
6.35x
P/S ratio:
4.93x
P/B ratio:
0.92x
Volume:
--
Avg. volume:
--
1-year change:
--
Market cap:
$323.7M
Revenue:
$65.4M
EPS (TTM):
$0.34
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $54.9M $60.2M $66M $70M $65.4M
Revenue Growth (YoY) 12.87% 9.65% 9.7% 6% -6.46%
 
Cost of Revenues $36.7M $39.5M $44.2M $45M $38.2M
Gross Profit $18.2M $20.7M $21.7M $25M $27.3M
Gross Profit Margin 33.14% 34.36% 32.96% 35.68% 41.69%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.6M $6M $7.7M $8.3M $6.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $13.2M $10.4M $16.5M $17.4M $14.2M
Operating Income $5M $10.3M $5.2M $7.6M $13M
 
Net Interest Expenses $7.2M $3.8M $21.7M $41.2M $24.7M
EBT. Incl. Unusual Items $41.2M -$2.7M $139M $51.6M $87.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $12.7M $770.9K $32.5M $9.4M $20.9M
Net Income to Company $28.5M -$3.5M $106.5M $42.2M $66.7M
 
Minority Interest in Earnings -$5.7M -$227.7K -$14.6M -$6.1M -$6.8M
Net Income to Common Excl Extra Items $22.8M -$3.7M $91.9M $36.1M $59.9M
 
Basic EPS (Cont. Ops) $0.15 -$0.02 $0.61 $0.24 $0.40
Diluted EPS (Cont. Ops) $0.15 -$0.02 $0.61 $0.24 $0.40
Weighted Average Basic Share $146.4M $150M $150.1M $150.3M $150.4M
Weighted Average Diluted Share $146.7M $150.6M $151.1M $151.3M $151.2M
 
EBITDA $47.1M $4.4M $147.1M $63.4M $94.7M
EBIT $46.7M $3.9M $146.5M $58.9M $94.4M
 
Revenue (Reported) $54.9M $60.2M $66M $70M $65.4M
Operating Income (Reported) $5M $10.3M $5.2M $7.6M $13M
Operating Income (Adjusted) $46.7M $3.9M $146.5M $58.9M $94.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $15.4M $16.7M $17.6M $15.6M $17.1M
Revenue Growth (YoY) 6.68% 8.17% 5.42% -11.49% 10.02%
 
Cost of Revenues $10.3M $10.9M $11.7M $9.1M $9.7M
Gross Profit $5.1M $5.8M $5.9M $6.5M $7.5M
Gross Profit Margin 33.33% 34.5% 33.74% 41.64% 43.57%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $4.2M $3.7M $4.3M $3.6M $3.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $4.2M $3.7M $4.3M $3.6M $3.6M
Operating Income $975.2K $2M $1.6M $2.9M $3.9M
 
Net Interest Expenses $2.1M $7M $13.4M $5.5M $11.3M
EBT. Incl. Unusual Items -$2.1M $1.1M $15.3M $4.1M $1.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $430.1K $1.1M $3.7M $1.7M $188.7K
Net Income to Company -$2.6M $123.1K $11.3M $1.7M $1.3M
 
Minority Interest in Earnings -$65.6K -$429.5K -$2.7M -$477K -$759K
Net Income to Common Excl Extra Items -$2.6M -$367K $9M $2M $412.5K
 
Basic EPS (Cont. Ops) -$0.02 -$0.00 $0.06 $0.01 $0.00
Diluted EPS (Cont. Ops) -$0.02 -$0.00 $0.06 $0.01 $0.00
Weighted Average Basic Share $148.9M $118.6M $152M $150.9M $152.8M
Weighted Average Diluted Share $148.9M $118.6M $152M $150.9M $152.8M
 
EBITDA $96.6K $8.3M $28.9M $10M $13.7M
EBIT -$36.6K $8.1M $28.7M $10M $13.6M
 
Revenue (Reported) $15.4M $16.7M $17.6M $15.6M $17.1M
Operating Income (Reported) $975.2K $2M $1.6M $2.9M $3.9M
Operating Income (Adjusted) -$36.6K $8.1M $28.7M $10M $13.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $59.5M $63.6M $70M $67.3M $66.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $38.7M $42.3M $45.9M $41.7M $34.5M
Gross Profit $20.8M $21.3M $24.1M $25.5M $31.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $6.2M $7.3M $9M $6.5M $6.2M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $14M $11.9M $18.1M $15.2M $13.6M
Operating Income $6.8M $9.3M $6M $10.3M $18.1M
 
Net Interest Expenses $1.6M $20.7M $41.3M $26.3M $27.1M
EBT. Incl. Unusual Items $31.9M $11.5M $172.5M $58.2M $72.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9.9M $5.3M $37.9M $12.2M $14.7M
Net Income to Company $21.5M $6.3M $131.5M $45.4M $59.5M
 
Minority Interest in Earnings -$4.9M -$2M -$18.4M -$5.3M -$6.8M
Net Income to Common Excl Extra Items $17.1M $4.2M $116.1M $40.7M $51.2M
 
Basic EPS (Cont. Ops) $0.11 $0.03 $0.77 $0.27 $0.34
Diluted EPS (Cont. Ops) $0.11 $0.03 $0.76 $0.27 $0.34
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $39.9M $35.2M $200.3M $57.8M $84.1M
EBIT $39M $34.7M $199.6M $53.6M $83.8M
 
Revenue (Reported) $59.5M $63.6M $70M $67.3M $66.3M
Operating Income (Reported) $6.8M $9.3M $6M $10.3M $18.1M
Operating Income (Adjusted) $39M $34.7M $199.6M $53.6M $83.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $44.8M $48.2M $52.2M $49.6M $50.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $28.8M $31.6M $33.2M $30M $26.3M
Gross Profit $16M $16.6M $19M $19.6M $24.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $10.1M $11.7M $13.2M $11M $10.4M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $10.1M $11.7M $13.3M $11M $10.4M
Operating Income $5.9M $5M $5.7M $8.5M $13.7M
 
Net Interest Expenses $2.2M $18.2M $37.9M $22.8M $25M
EBT. Incl. Unusual Items -$2.7M $11.5M $42M $48.7M $34M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $483.7K $5M $9.8M $12.5M $6.4M
Net Income to Company -$3.2M $6.6M $31.5M $34.7M $27.5M
 
Minority Interest in Earnings -$574K -$2.4M -$5.9M -$5.1M -$5.1M
Net Income to Common Excl Extra Items -$3.8M $4.1M $26.3M $31M $22.6M
 
Basic EPS (Cont. Ops) -$0.03 $0.03 $0.17 $0.21 $0.15
Diluted EPS (Cont. Ops) -$0.03 $0.03 $0.17 $0.21 $0.15
Weighted Average Basic Share $443.9M $393M $449.4M $451.9M $455.2M
Weighted Average Diluted Share $443.9M $393M $460.6M $451.9M $455.2M
 
EBITDA $6.8M $30.5M $81.1M $74.1M $62.6M
EBIT $6M $30.1M $80.6M $73.9M $62.5M
 
Revenue (Reported) $44.8M $48.2M $52.2M $49.6M $50.4M
Operating Income (Reported) $5.9M $5M $5.7M $8.5M $13.7M
Operating Income (Adjusted) $6M $30.1M $80.6M $73.9M $62.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $83.8M $162.8M $175.4M $79.2M $82.8M
Short Term Investments -- -- -- $21.1M $2.8M
Accounts Receivable, Net $2.2M $2.4M $2.6M -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $91.9M $173.4M $185M $101.5M $111.9M
 
Property Plant And Equipment $6.7M $8.1M $9.8M $7.4M $1.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.2B $1.3B $1.6B $1.4B $1.6B
 
Accounts Payable $8.9M $6M $8.6M $11.1M $6.1M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $60.6M -- $759.8M $681.1M $684.3M
Total Current Liabilities $659.2M $651.7M $783.7M $715M $705.8M
 
Long-Term Debt $119.7M $217.3M $223.8M $189.7M $275.8M
Capital Leases -- -- -- -- --
Total Liabilities $901.6M $995.5M $1.2B $1.1B $1.2B
 
Common Stock $433.6K $466.8K $483.2K $426.2K $417.7K
Other Common Equity Adj -- -- -- -- --
Common Equity $252.8M $263.7M $352.1M $321.4M $361.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.2M $46.9M $63.5M $60.4M $66.3M
Total Equity $296M $310.6M $415.5M $381.8M $427.5M
 
Total Liabilities and Equity $1.2B $1.3B $1.6B $1.4B $1.6B
Cash and Short Terms $83.8M $162.8M $175.4M $100.4M $85.7M
Total Debt $123.2M $217.9M $224.4M $196.5M $276M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $151.6M $171.6M $84.9M $78.7M $96.5M
Short Term Investments -- $2M $18.2M $23.8M --
Accounts Receivable, Net $2.1M $2.3M $2.4M $2.3M $3.5M
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $154.7M $176.9M $106.7M $105.9M $101.1M
 
Property Plant And Equipment $6.5M $8M $8.4M $1M $893.7K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $1.3B $1.3B $1.4B $1.5B $1.6B
 
Accounts Payable $7.1M $8.3M $9.3M $9.9M $11.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $57.2M $669.3M -- -- $694.3M
Total Current Liabilities $655.1M $692.4M $702M $666.9M $732.8M
 
Long-Term Debt $197.3M $216.2M $188M $255.1M $266.7M
Capital Leases -- -- -- -- --
Total Liabilities $974.2M $1B $1B $1.1B $1.2B
 
Common Stock $435.3K $466.3K $421.8K $395.2K $407.1K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $43.4M $48.8M $59.6M $61M $69.6M
Total Equity $293.7M $296.2M $368.5M $373.9M $422.1M
 
Total Liabilities and Equity $1.3B $1.3B $1.4B $1.5B $1.6B
Cash and Short Terms $151.6M $173.6M $103.1M $102.6M $96.5M
Total Debt $197.9M $216.8M $194.7M $255.4M $281.4M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders $28.5M -$3.5M $106.5M $42.2M $66.7M
Depreciation & Amoritzation $398.2K $527.8K $612.8K $4.6M $314.4K
Stock-Based Compensation $513.1K $269K $205.9K $164.2K $82.6K
Change in Accounts Receivable -$389.2K -$3.3M -$93.2K -$1.3M -$209.2K
Change in Inventories -- -- -- -- --
Cash From Operations $45.6M $12.5M $54.9M $33.6M $1.8M
 
Capital Expenditures $256.7K $393K $216.8K $252.6K $111.7K
Cash Acquisitions -$10.2M -- -- -- --
Cash From Investing -$23M -$11.1M -$15.4M -$80.9M -$56.5M
 
Dividends Paid (Ex Special Dividend) -$14M -- -$24.8M -$23.9M -$16.3M
Special Dividend Paid
Long-Term Debt Issued $88.6M $104.5M -- -- $121.9M
Long-Term Debt Repaid -$87.6M -$30.4M -$613.2K -$619.2K -$39.2M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$1.2M -$171.9K -- --
Cash From Financing -$9.5M $66.5M -$32.9M -$31.9M $59.7M
 
Beginning Cash (CF) $68.3M $84.4M $162M $162.6M $75.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.1M $67.9M $6.6M -$79.2M $5M
Ending Cash (CF) $81.4M $152.3M $168.7M $83.4M $81M
 
Levered Free Cash Flow $45.3M $12.1M $54.7M $33.3M $1.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$2.6M $123.1K $11.3M $1.7M $1.3M
Depreciation & Amoritzation $593.4K $158.4K $157K $56.6K $50.3K
Stock-Based Compensation $63.7K $68.8K $32.4K $14.8K $523K
Change in Accounts Receivable -$395.5K -$418.4K -$710K -$548.7K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $1.7M $19.6M $13.2M $658K $5.6M
 
Capital Expenditures $119.7K $31.5K $26.6K $20.2K $5.2K
Cash Acquisitions -- -- -- -- -$12.1M
Cash From Investing -$1.3M -$4.1M -$3.6M -$28.8M $16.2M
 
Dividends Paid (Ex Special Dividend) -- -$230.7K $367.6K $406.9K -$138.7K
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105.2M -- -- $99.3M $4.1M
Long-Term Debt Repaid -$27.2M -$156.6K -$148.9K -$32.3M -$970
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$60.1M -$171.7K -- -- --
Cash From Financing $16.2M -$917.3K $272.7K $67.3M $3.9M
 
Beginning Cash (CF) $133.9M $154.8M $81.8M $42.8M $70M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $16.7M $14.5M $9.9M $39.2M $25.8M
Ending Cash (CF) $152.9M $170.8M $89.2M $80.1M $96.3M
 
Levered Free Cash Flow $1.6M $19.5M $13.2M $637.8K $5.6M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders $21.5M $6.3M $131.5M $45.4M $59.5M
Depreciation & Amoritzation -$1.6M $136.2K $629.1K $4.3M $214.1K
Stock-Based Compensation $326K $194.5K $184.4K $100.7K $1.1M
Change in Accounts Receivable -$287.3K -$3.4M -$797.6K -$519.7K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $20.4M $42.8M $49M -$3.5M $23.1M
 
Capital Expenditures $261.4K $365.1K $179.9K $195K $33.5K
Cash Acquisitions -$7.6M -- -- -- --
Cash From Investing -$24.6M -$889.7K -$90.6M -$52.1M $1.6M
 
Dividends Paid (Ex Special Dividend) $152.7K -$24.8M -$23.6M -$16.3M -$21.8M
Special Dividend Paid
Long-Term Debt Issued $193.9M -- -- $114.1M $20.7M
Long-Term Debt Repaid -$29.6M -$423.6K -$612.3K -$38.6M -$909.1K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $68.9M -$33.1M -$32.1M $53.1M -$9.2M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $64.7M $8.8M -$73.7M -$2.5M $15.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $20.1M $42.4M $48.9M -$3.7M $23.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$3.2M $6.6M $31.5M $34.7M $27.5M
Depreciation & Amoritzation $847K $455.4K $471.8K $255.2K $154.9K
Stock-Based Compensation $224.6K $150.1K $128.6K $65K $1M
Change in Accounts Receivable -$187.7K -$199.6K -$904K -$147.9K -$1.1M
Change in Inventories -- -- -- -- --
Cash From Operations $8.7M $39M $33.1M -$4M $17.3M
 
Capital Expenditures $221.6K $193.7K $156.9K $99.2K $21K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11.1M -$908.7K -$76.1M -$47.4M $10.7M
 
Dividends Paid (Ex Special Dividend) -- -$24.8M -$23.6M -$16.1M -$21.6M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $105.2M -- -- $114.1M $13M
Long-Term Debt Repaid -$30.4M -$456.7K -$455.8K -$38.4M -$150.9K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$171.7K -- -- --
Cash From Financing $70.5M -$29.1M -$28.3M $56.7M -$12.2M
 
Beginning Cash (CF) $361.2M $473.3M $373.5M $199.3M $246.5M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $68M $8.9M -$71.3M $5.4M $15.9M
Ending Cash (CF) $431M $484.1M $292.2M $200.1M $261.4M
 
Levered Free Cash Flow $8.4M $38.8M $33M -$4.1M $17.3M

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

GET BETTER TRADE IDEAS

Popular

Is SCHD a Good ETF to Buy?
Is SCHD a Good ETF to Buy?

With around $65.7 billion in net assets, Schwab’s US Dividend…

Is NAIL a Good ETF to Buy?
Is NAIL a Good ETF to Buy?

If you’re thinking about buying the NAIL ETF, this article…

3 High Dividend Dow Jones Stocks
3 High Dividend Dow Jones Stocks

Thanks to surging stock prices over the past two years,…

Stock Ideas

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.7T
P/E Ratio: 40x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 117x

Sell
43
Is MSFT Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 36x

Alerts

Buy
57
NARI alert for Jan 8

Inari Medical [NARI] is up 22.25% over the past day.

Buy
69
UNF alert for Jan 8

UniFirst [UNF] is up 20.59% over the past day.

Sell
31
APOG alert for Jan 8

Apogee Enterprises [APOG] is down 19.13% over the past day.

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

Show me the best stock