MED · Medifast Inc
$11.95
+0.33 (+2.84%)
At close · Aug 21
Market Cap
$133.61M
Shares
11.18M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$385.79M
-36%
FY2025
Net Income
-$18.67M
-993%
FY2025
Gross Margin
71.33%
-2.5pp
FY2025
Operating Margin
-3.68%
-4.2pp
FY2025
Diluted EPS
-$1.70
-994.7%
FY2025
Operating Cash Flow
$6.86M
-72%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $270M – $300M | $316.93M | $385.79M | $602.46M | $1.07BG | $1.6B | $1.53B | $934.84M | $713.67M | $501M | $301.56M | $274.53M | $272.77M | $285.29M | $324.05M | $318.57M | $298.19M | $257.55M | $169.74M | |
| — | $97.48M | $110.6M | $157.84M | $296.2M | $458.16M | $398.49M | $237.03M | $176.81M | $121.1M | $73.75M | $68.87M | $71.46M | $76.08M | $83.49M | $82.66M | $73.69M | $65.08M | $45.36M | |
| — | $219.45M | $275.19M | $444.62M | $775.85M | $1.14B | $1.13B | $697.82M | $536.86M | $379.9M | $227.81M | $205.66M | $201.32M | $209.21M | $240.57M | $235.91M | $224.5M | $192.47M | $124.39M | |
| — | — | 71.33% | 73.8% | 72.37% | 71.34% | 73.89% | 74.65% | 75.22% | 75.83% | 75.54% | 74.91% | 73.8% | 73.33% | 74.24% | 74.05% | 75.29% | 74.73% | 73.28% | |
| — | — | $4.3M | $4.6M | $4.6M | $4.5M | $4.4M | $2.8M | $2.7M | $2.2M | $1.5M | $2M | $1.8M | $1.3M | — | — | — | — | — | |
| — | $238.96M | $289.4M | $441.75M | $649.45M | $955.61M | $911.36M | $563.66M | $445.82M | $310.84M | $188.18M | $178.81M | $172.63M | $178.96M | $202.16M | $208.77M | $197.11M | $160.83M | $105.89M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $428K | $572K | $456K | — | — | |
| — | — | $14.24M | $12.71M | $13.11M | $10.98M | $6.81M | $4.32M | $4.62M | $4.44M | $4.21M | $5.41M | $7.12M | $8.05M | $7.9M | $8.39M | $8.34M | $5.86M | $5.27M | |
| — | — | — | — | — | — | — | — | — | — | — | $1.34M | — | — | — | — | — | — | — | |
| — | -$19.51M | -$14.21M | $2.88M | $126.4M | $184.81M | $216.24M | $134.16M | $91.04M | $69.06M | $39.63M | $26.86M | $28.68M | $30.25M | $38.41M | $27.14M | $27.38M | $31.64M | $18.5M | |
| — | — | -3.68% | 0.48% | 11.79% | 11.56% | 14.17% | 14.35% | 12.76% | 13.78% | 13.14% | 9.78% | 10.52% | 10.6% | 11.85% | 8.52% | 9.18% | 12.28% | 10.9% | |
| — | — | $29K | $15.59M | $139.51M | $195.79M | $223.05M | $138.48M | $95.66M | $73.5M | $43.84M | $32.26M | $35.8M | $38.3M | $46.31M | $35.53M | $35.73M | $37.5M | $23.76M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | $102K | $111K | $145K | |
| — | $5.54M | $8.57M | $909K | $2.4M | -$747K | -$112K | $106K | $1.32M | $1.49M | $694K | $263K | $987K | $1.45M | $633K | $1.22M | $298K | $52K | -$73K | |
| — | -$13.97M | -$5.64M | $3.79M | $128.8M | $184.06M | $216.13M | $134.27M | $92.36M | $70.55M | $40.33M | $27.12M | $29.67M | $31.69M | $39.04M | $28.36M | $27.68M | $31.69M | $18.42M | |
| — | $11.63M | $13.03M | $1.7M | $29.38M | $40.49M | $52.1M | $31.41M | $14.45M | $14.76M | $12.61M | $9.29M | $10.1M | $10.66M | $11.91M | $9.91M | $9.14M | $12.08M | $7.07M | |
| — | -$25.6M | -$18.67M | $2.09M | $99.42M | $143.57M | $164.03M | $102.86M | $77.92M | $55.79M | $27.72M | $17.84M | $20.06M | $13.18M | $23.97M | $15.88M | $18.54M | $19.61M | $11.36M | |
| — | — | -4.84% | 0.35% | 9.27% | 8.98% | 10.75% | 11% | 10.92% | 11.14% | 9.19% | 6.5% | 7.35% | 4.62% | 7.4% | 4.98% | 6.22% | 7.61% | 6.69% | |
| — | -$25.77M | -$18.62M | $2.02M | $99.64M | $143.48M | $164.1M | $102.88M | $78.11M | $55.78M | $27.73M | $17.73M | $19.56M | $12.91M | $24.12M | $16.03M | $18.7M | $19.69M | $11.91M | |
| USD/shares | — | — | -$1.70 | $0.19 | $9.13 | $12.82 | $14.01 | $8.74 | $6.62 | $4.67 | $2.32 | $1.51 | $1.68 | $1.04 | $1.74 | $1.16 | $1.33 | $1.39 | $0.84 |
| USD/shares | — | — | -$1.70 | $0.19 | $9.10G | $12.73 | $13.89 | $8.68 | $6.43 | $4.62 | $2.29 | $1.49 | $1.66 | $1.03 | $1.73 | $1.16 | $1.31 | $1.35 | $0.77 |
| shares | — | — | 10.98M | 10.93M | 10.88M | 11.2M | 11.71M | 11.77M | 11.77M | 11.95M | 11.92M | 11.84M | 11.96M | 12.67M | 13.77M | 13.72M | 13.97M | 14.08M | 13.52M |
| shares | — | — | 10.98M | 10.96M | 10.92M | 11.28M | 11.81M | 11.85M | 12.12M | 12.08M | 12.09M | 11.95M | 12.07M | 12.78M | 13.82M | 13.74M | 14.2M | 14.57M | 14.74M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2009–FY2025: $341.94M in buybacks, $348.43M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Personal Services median 1.64×
EV/EBIT
—
Personal Services median 14.34×
P/E (TTM)
—
Personal Services median 21.75×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|
| Optavia Segment | $385,788,000 | $602,463,000 | $1,072,054,000 | $1,598,577,000 |
Key facts
CIK
910329
CUSIP
58470H101
13F (30d)
111 filings
104 filers
Visit website
Investor relations