Medifast, Inc.
MED · NYSE
9/30/2025 | 6/30/2025 | 3/31/2025 | 12/31/2024 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | -$2 | $2 | -$1 | $1 |
| Dep. & Amort. | $3 | $4 | $3 | $3 |
| Deferred Tax | -$1 | -$0 | $0 | -$8 |
| Stock-Based Comp. | $0 | $3 | $2 | $2 |
| Change in WC | $9 | -$11 | -$2 | -$5 |
| Other Non-Cash | $3 | -$2 | $1 | $1 |
| Operating Cash Flow | $12 | -$3 | $3 | -$5 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$1 | -$1 | -$2 | -$2 |
| Net Acquisitions | $0 | $0 | $0 | $0 |
| Inv. Purchases | -$20 | -$16 | -$15 | -$22 |
| Inv. Sales/Matur. | $8 | $31 | $14 | $5 |
| Other Inv. Act. | $0 | $0 | $0 | $0 |
| Investing Cash Flow | -$14 | $13 | -$2 | -$19 |
| Financing Activities | – | – | – | – |
| Debt Repay. | $0 | $0 | $0 | $0 |
| Stock Issued | $0 | $0 | $0 | $0 |
| Stock Repurch. | $0 | -$0 | -$0 | -$0 |
| Dividends Paid | $0 | -$0 | -$0 | $0 |
| Other Fin. Act. | $0 | $0 | $0 | $0 |
| Financing Cash Flow | $0 | -$0 | -$1 | -$0 |
| Forex Effect | $0 | $0 | $0 | $0 |
| Net Chg. in Cash | -$2 | $10 | $1 | -$24 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $102 | $92 | $91 | $115 |
| End Cash | $100 | $102 | $92 | $91 |
| Free Cash Flow | $11 | -$5 | $2 | -$7 |