Medifast Inc
NYSE:MED

Watchlist Manager
Medifast Inc Logo
Medifast Inc
NYSE:MED
Watchlist
Price: 18.375 USD 1.3%
Market Cap: 201m USD
Have any thoughts about
Medifast Inc?
Write Note

Income Statement

Earnings Waterfall
Medifast Inc

Revenue
674.5m USD
Cost of Revenue
-176.7m USD
Gross Profit
497.8m USD
Operating Expenses
-486.9m USD
Operating Income
10.8m USD
Other Expenses
-3.5m USD
Net Income
7.3m USD

Income Statement
Medifast Inc

Rotate your device to view
Income 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
Revenue
Revenue
293
N/A
285
-3%
279
-2%
277
-1%
274
-1%
273
0%
272
0%
271
0%
273
+1%
275
+0%
273
-1%
277
+2%
286
+3%
302
+5%
330
+9%
371
+13%
433
+17%
501
+16%
568
+13%
638
+12%
689
+8%
714
+4%
726
+2%
759
+5%
841
+11%
935
+11%
1 097
+17%
1 271
+16%
1 413
+11%
1 526
+8%
1 603
+5%
1 662
+4%
1 639
-1%
1 599
-2%
1 530
-4%
1 373
-10%
1 218
-11%
1 072
-12%
898
-16%
770
-14%
674
-12%
Gross Profit
Cost of Revenue
(77)
(76)
(74)
(74)
(73)
(72)
(71)
(70)
(70)
(69)
(67)
(68)
(70)
(74)
(80)
(90)
(103)
(121)
(138)
(156)
(171)
(177)
(179)
(194)
(214)
(237)
(286)
(326)
(365)
(399)
(422)
(453)
(454)
(458)
(445)
(399)
(350)
(296)
(241)
(201)
(177)
Gross Profit
216
N/A
209
-3%
205
-2%
203
-1%
201
-1%
201
+0%
201
0%
201
N/A
204
+1%
206
+1%
205
0%
210
+2%
216
+3%
228
+6%
250
+10%
281
+12%
330
+17%
380
+15%
430
+13%
482
+12%
518
+7%
537
+4%
547
+2%
566
+3%
627
+11%
698
+11%
811
+16%
945
+17%
1 049
+11%
1 128
+8%
1 181
+5%
1 209
+2%
1 185
-2%
1 140
-4%
1 085
-5%
974
-10%
868
-11%
776
-11%
657
-15%
569
-13%
498
-13%
Operating Income
Operating Expenses
(180)
(179)
(178)
(177)
(174)
(173)
(172)
(176)
(178)
(179)
(176)
(174)
(179)
(188)
(204)
(229)
(271)
(311)
(351)
(393)
(426)
(446)
(451)
(468)
(505)
(557)
(648)
(749)
(841)
(911)
(963)
(1 003)
(986)
(956)
(901)
(801)
(718)
(649)
(576)
(535)
(487)
Selling, General & Administrative
(180)
(179)
(178)
(177)
(174)
(173)
(172)
(176)
(178)
(179)
(176)
(174)
(179)
(188)
(204)
(229)
(271)
(309)
(351)
(392)
(424)
(443)
(449)
(466)
(502)
(554)
(643)
(745)
(837)
(907)
(959)
(999)
(982)
(951)
(897)
(796)
(713)
(645)
(571)
(531)
(483)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
(2)
(1)
(1)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(4)
(5)
(5)
(5)
(5)
(4)
Operating Income
36
N/A
30
-16%
27
-10%
26
-4%
27
+5%
29
+5%
29
-1%
25
-13%
26
+4%
27
+4%
29
+9%
36
+22%
37
+3%
40
+8%
46
+15%
52
+13%
59
+14%
69
+18%
79
+14%
89
+13%
92
+3%
91
-1%
96
+5%
98
+2%
122
+25%
141
+16%
164
+16%
197
+20%
207
+5%
216
+4%
219
+1%
206
-6%
199
-3%
185
-7%
183
-1%
173
-6%
150
-13%
126
-16%
81
-36%
34
-58%
11
-68%
Pre-Tax Income
Interest Income Expense
1
1
1
1
1
1
1
1
1
0
0
0
0
1
1
1
1
1
1
2
1
1
1
1
0
0
0
(0)
(0)
(0)
(0)
(1)
(1)
(1)
(1)
(0)
1
2
4
5
5
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6)
(7)
(7)
(7)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
1
1
1
1
(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)
2
(2)
(4)
Pre-Tax Income
37
N/A
32
-15%
29
-10%
27
-5%
28
+2%
30
+6%
29
-2%
26
-13%
26
+4%
27
+3%
30
+9%
36
+21%
37
+4%
40
+8%
47
+15%
53
+13%
60
+14%
71
+17%
81
+14%
91
+13%
94
+3%
92
-1%
91
-2%
91
+0%
115
+26%
134
+16%
164
+22%
197
+20%
207
+5%
216
+4%
218
+1%
206
-6%
199
-4%
184
-7%
182
-1%
173
-5%
151
-12%
129
-15%
87
-32%
37
-57%
12
-67%
Net Income
Tax Provision
(12)
(11)
(10)
(9)
(10)
(10)
(10)
(9)
(9)
(9)
(10)
(12)
(13)
(12)
(12)
(12)
(12)
(15)
(16)
(19)
(20)
(14)
(15)
(15)
(21)
(31)
(38)
(46)
(49)
(52)
(54)
(49)
(47)
(41)
(41)
(40)
(32)
(29)
(19)
(8)
(5)
Income from Continuing Operations
26
21
19
18
18
20
19
17
18
18
20
24
25
28
34
41
48
56
64
72
74
78
76
76
95
103
126
151
158
164
165
157
151
144
142
133
120
99
68
29
7
Net Income (Common)
22
N/A
13
-40%
12
-12%
12
+4%
13
+5%
20
+58%
20
-1%
17
-14%
18
+4%
18
+1%
20
+11%
24
+21%
25
+3%
28
+13%
34
+22%
40
+19%
47
+18%
56
+18%
64
+15%
72
+11%
74
+3%
78
+6%
76
-3%
76
+1%
95
+24%
103
+9%
126
+22%
151
+20%
158
+5%
164
+4%
165
+0%
157
-5%
151
-4%
144
-5%
142
-1%
133
-6%
120
-10%
99
-17%
68
-32%
29
-57%
7
-75%
EPS (Diluted)
1.73
N/A
1.03
-40%
0.95
-8%
0.99
+4%
1.05
+6%
1.66
+58%
1.67
+1%
1.43
-14%
1.49
+4%
1.49
N/A
1.65
+11%
1.99
+21%
2.03
+2%
2.28
+12%
2.79
+22%
3.3
+18%
3.91
+18%
4.62
+18%
5.27
+14%
5.87
+11%
6.08
+4%
6.43
+6%
6.41
0%
6.45
+1%
7.96
+23%
8.64
+9%
10.54
+22%
12.65
+20%
13.39
+6%
13.89
+4%
14.2
+2%
13.76
-3%
13.73
0%
12.7
-8%
13
+2%
12.2
-6%
11
-10%
9.1
-17%
6.2
-32%
2.69
-57%
0.67
-75%

See Also

Discover More