Medifast Inc
NYSE:MED

Watchlist Manager
Medifast Inc Logo
Medifast Inc
NYSE:MED
Watchlist
Price: 17.75 USD -2.15%
Market Cap: 194.2m USD
Have any thoughts about
Medifast Inc?
Write Note

Cash Flow Statement

Cash Flow Statement
Medifast Inc

Rotate your device to view
Cash Flow Statement
Currency: USD
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Operating Cash Flow
Net Income
22
13
12
12
13
20
20
17
18
18
20
24
25
28
34
40
47
56
64
72
74
78
76
76
95
103
126
151
158
164
165
157
151
144
142
133
120
99
68
29
7
Depreciation & Amortization
6
8
8
8
8
7
7
6
6
5
5
5
4
4
5
5
5
4
4
4
4
5
5
6
7
7
8
8
9
7
7
7
8
11
12
12
13
13
13
13
13
Change in Deffered Taxes
(0)
0
1
0
1
(0)
(1)
(3)
(4)
(3)
(2)
(1)
(1)
(1)
(1)
(1)
(2)
(3)
(3)
(1)
0
2
2
0
(0)
1
1
0
1
(4)
0
0
(5)
(1)
(0)
(0)
(5)
1
1
0
7
Stock-Based Compensation
3
4
4
4
4
3
3
3
3
3
4
4
5
4
4
4
3
3
3
4
4
5
5
4
5
7
8
9
9
10
10
11
11
11
9
9
9
8
10
10
8
Other Non-Cash Items
7
9
7
5
6
(2)
1
8
9
9
10
5
6
5
5
4
4
4
4
4
8
9
9
8
7
8
9
10
10
15
17
19
21
19
17
17
16
14
12
27
27
Cash Taxes Paid
10
13
10
7
4
4
6
8
10
12
8
13
15
14
16
13
13
15
15
22
22
17
17
6
14
25
25
51
52
57
57
60
49
(37)
(37)
(50)
(41)
34
34
17
5
Cash Interest Paid
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Change in Working Capital
(1)
(5)
(1)
2
1
4
(0)
1
(1)
(4)
(8)
(5)
(1)
7
11
13
1
(1)
7
(9)
(6)
(9)
(13)
30
37
27
41
(23)
(56)
(88)
(112)
(84)
(39)
22
45
52
45
20
(3)
(9)
(14)
Cash from Operating Activities
33
N/A
26
-22%
25
-2%
27
+8%
28
+4%
29
+4%
27
-8%
30
+12%
28
-8%
25
-9%
24
-4%
27
+12%
33
+20%
43
+31%
55
+26%
61
+12%
55
-9%
61
+10%
76
+24%
70
-8%
80
+16%
84
+5%
78
-7%
121
+55%
145
+19%
145
+0%
184
+27%
147
-20%
122
-17%
95
-22%
73
-23%
96
+31%
135
+41%
195
+44%
215
+10%
214
0%
189
-12%
148
-22%
91
-38%
61
-33%
40
-34%
Investing Cash Flow
Capital Expenditures
(7)
(7)
(7)
(6)
(5)
(3)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(5)
(8)
(10)
(11)
(10)
(6)
(4)
(5)
(6)
(10)
(18)
(25)
(34)
(33)
(28)
(19)
(17)
(16)
(15)
(15)
(6)
(6)
(6)
(6)
Other Items
8
5
9
8
(0)
3
3
7
3
1
(1)
(5)
(1)
0
2
2
4
4
4
5
5
4
4
2
2
5
7
9
8
5
3
5
5
5
4
0
(45)
(55)
(55)
(56)
(12)
Cash from Investing Activities
1
N/A
(3)
N/A
3
N/A
3
+4%
(5)
N/A
(0)
+96%
1
N/A
5
+264%
0
-98%
(2)
N/A
(4)
-110%
(8)
-88%
(4)
+47%
(3)
+24%
(2)
+28%
(2)
+4%
(1)
+73%
(1)
-100%
(5)
-275%
(5)
-11%
(6)
-18%
(6)
-7%
(2)
+65%
(1)
+36%
(3)
-93%
(1)
+52%
(3)
-123%
(9)
-203%
(17)
-91%
(29)
-73%
(30)
-3%
(23)
+25%
(14)
+38%
(11)
+19%
(12)
-3%
(15)
-26%
(59)
-303%
(61)
-3%
(62)
-1%
(62)
-1%
(18)
+71%
Financing Cash Flow
Net Issuance of Common Stock
(54)
(34)
0
(23)
(11)
(11)
(11)
(7)
0
0
1
1
1
1
0
(20)
(20)
(29)
(29)
(19)
(42)
(33)
0
(27)
(4)
(3)
(10)
(19)
(45)
(55)
(58)
(156)
(130)
(126)
(120)
(10)
(10)
(3)
0
0
0
Net Issuance of Debt
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27
0
0
0
0
0
0
0
0
0
Cash Paid for Dividends
0
0
0
0
0
0
(3)
(6)
(9)
(12)
(13)
(14)
(15)
(15)
(17)
(19)
(21)
(23)
(26)
(29)
(33)
(35)
(40)
(44)
(49)
(53)
(53)
(57)
(60)
(64)
(67)
(69)
(71)
(72)
(74)
(73)
(73)
(73)
(55)
(37)
(19)
Other
0
(1)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(3)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(14)
(14)
(14)
(14)
(1)
(2)
(2)
(2)
(6)
(6)
(6)
(6)
(2)
(3)
(3)
(3)
(3)
(1)
(1)
(1)
Cash from Financing Activities
(54)
N/A
(35)
+35%
(36)
-2%
(25)
+31%
(12)
+51%
(12)
+4%
(15)
-25%
(14)
+4%
(10)
+30%
(13)
-32%
(13)
-4%
(14)
-7%
(15)
-6%
(17)
-14%
(19)
-11%
(41)
-114%
(43)
-4%
(53)
-24%
(56)
-5%
(49)
+12%
(76)
-54%
(82)
-9%
(87)
-6%
(85)
+2%
(67)
+22%
(57)
+14%
(66)
-15%
(77)
-18%
(107)
-38%
(125)
-17%
(131)
-5%
(204)
-56%
(207)
-1%
(200)
+3%
(197)
+1%
(113)
+43%
(86)
+24%
(80)
+7%
(55)
+31%
(38)
+32%
(19)
+48%
Change in Cash
Effect of Foreign Exchange Rates
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Net Change in Cash
(20)
N/A
(12)
+41%
(8)
+34%
5
N/A
11
+122%
18
+56%
14
-21%
22
+55%
18
-15%
11
-42%
7
-35%
5
-25%
14
+165%
23
+67%
33
+46%
17
-47%
12
-33%
6
-46%
15
+137%
15
+3%
(1)
N/A
(4)
-258%
(11)
-158%
35
N/A
75
+118%
87
+15%
115
+33%
61
-47%
(2)
N/A
(60)
-3 037%
(88)
-48%
(131)
-49%
(85)
+35%
(17)
+81%
6
N/A
86
+1 388%
43
-50%
7
-84%
(26)
N/A
(39)
-50%
3
N/A
Free Cash Flow
Free Cash Flow
26
N/A
19
-29%
18
-1%
22
+17%
24
+10%
27
+12%
25
-6%
28
+12%
25
-12%
23
-9%
21
-6%
24
+15%
30
+22%
40
+35%
51
+26%
57
+12%
51
-9%
56
+9%
68
+21%
60
-12%
70
+16%
74
+7%
72
-3%
118
+63%
140
+19%
139
0%
174
+25%
130
-25%
97
-25%
60
-38%
40
-33%
68
+68%
116
+71%
178
+53%
199
+12%
200
+0%
174
-13%
141
-19%
85
-40%
54
-36%
34
-38%

See Also

Discover More