| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Revenue | 310,692 | - |
| Cost of sales | 87,645 | - |
| Selling, marketing, and after sales support | 151,883 | - |
| Distribution | 13,646 | - |
| Technology | 32,731 | - |
| Administrative and corporate support functions | 25,730 | - |
| Equity compensation | 5,467 | - |
| Other loss (income) | 7,153 | - |
| Provision (benefit) for income taxes | 1,296 | - |
| Net income (loss) | -553 | 1,708 |
| Depreciation and amortization | 10,777 | 7,325 |
| Non-cash lease expense | 3,459 | 2,299 |
| Share-based compensation | 5,467 | 4,557 |
| Loss on disposal of property, plant and equipment | -1,001 | -395 |
| Realized gain on sale of investment securities | 3,303 | 3,303 |
| Amortization of discount on investment securities | 515 | 0 |
| Deferred income taxes | -648 | 0 |
| Unrealized (gain) loss on equity investment securities | 14 | 0 |
| Non-cash charges for supply chain optimization | 0 | -358 |
| Inventories | -19,216 | -12,220 |
| Prepaid expenses and other current assets | -2,818 | -585 |
| Other assets | 169 | 308 |
| Accounts payable and accrued expenses | -19,610 | -19,094 |
| Income taxes | -5,785 | -5,998 |
| Net cash flow provided by operating activities | 12,141 | 28 |
| Purchase of investment securities | 51,495 | 31,062 |
| Proceeds from sale and maturities of investment securities | 52,780 | 45,265 |
| Purchase of property and equipment | 4,263 | 2,900 |
| Net cash flow used in investing activities | -2,978 | 11,303 |
| Options exercised by directors | 0 | 0 |
| Net shares repurchased for employee taxes | 370 | 370 |
| Cash dividends paid to stockholders | 195 | 195 |
| Net cash flow used in financing activities | -565 | -565 |
| Foreign currency impact | 0 | 0 |
| Increase in cash and cash equivalents | 8,598 | 10,766 |
| Cash and cash equivalents at beginning of period | 90,928 | - |
| Cash and cash equivalents at end of period | 99,526 | - |
MEDIFAST INC (MED)
MEDIFAST INC (MED)