VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MEDMedifast, Inc.
$10.51$117M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksMEDCash Flow

Medifast, Inc. (MED) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow has deteriorated to a -1.1% margin in 2026Q1, reflecting a disconnect between accounting earnings and cash generation as the OCF/NI ratio fell to -0.12.

MED Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations3.72M6.86M24.48M147.66M194.57M94.55M145.2M84.26M60.82M43.24M25.35M29.41M25.54M42.36M40.26M34.87M28.77M20.31M5.5M7.95M5.84M3.21M2.33M1.75M2.46M651K-22K-148K-2.03M-1.9M-220K
Operating CF Margin %-1.78%4.06%13.77%12.17%6.2%15.53%11.81%12.14%14.34%9.23%10.78%8.95%11.87%11.29%11.69%11170.17%12.26%5.21%9.49%7.89%8.01%8.53%6.89%19.89%12.96%-0.56%-3.18%-12.74%-13.25%-1.33%
Operating CF Growth %-191.38%-71.96%-83.42%-24.11%105.8%-34.88%72.32%38.55%40.66%70.56%-13.81%15.17%-39.72%5.21%15.47%21.21%41.63%269.6%-30.9%36.08%81.92%37.78%33.41%-28.83%277.27%3059.09%85.14%92.7%-6.46%-765%-
Net Income-20.02M-18.67M2.09M99.42M143.57M164.03M102.86M77.92M55.79M27.72M17.84M19.57M21.03M23.97M15.88M18.54M19.61M11.96M5.43M3.84M5.08M2.73M1.75M2.41M2.62M588K1.3M-3.19M-949K-3.7M320K
Depreciation & Amortization14.45M14.24M17.4M13.11M10.98M6.81M4.32M4.62M4.43M4.21M5.41M7.12M8.05M11.38M11.21M8.34M5.86M5.27M4.57M3.47M2.4M1.74M1.31M677K321K211K219K232K431K875K662K
Stock-Based Compensation3.54M7.64M7.36M8.19M11.05M9.9M6.8M4.52M3.12M4.27M3.43M3.08M3.92M3.21M2.85M2.52M2.68M0852K000000000000
Deferred Taxes11.44M11.46M-7.4M1.21M-924K-3.71M601K1.6M-2.69M-623K-2.83M-106K286K-888K-1.34M6.01M-70K0-234K-390K-648K301K486K1.14M-925K-22K-787K0000
Other Non-Cash Items4.27M2M14.77M5.46M8.24M5.16M3.72M3.1M622K879K5.74M-4.09M-2.6M351K119K207K205K2.93M-350K811K703K509K98K206K119K9K-106K1.19M191K907K-57K
Working Capital Changes-9.95M-9.8M-9.74M20.28M21.65M-87.65M26.9M-7.49M-467K6.78M-4.23M3.84M-5.15M4.34M11.55M-761K486K150K-4.78M135K-1.93M-2.06M-1.31M-2.68M318K-135K-651K1.62M-1.7M12K-1.15M
Change in Receivables000000297K-4.06M122K815K246K17K-708K902K-671K-854K53K-228K43K000000000000
Change in Inventory17.96M22.19M12.17M64.27M61.19M-126.65M-4.62M-9.88M-18.66M-1.02M-4.98M2.4M1.8M2.75M-835K-435K-8.3M2.62M-4.67M-926K-3.14M-1.23M-1.26M-1.73M-619K-29K-62K762K-321K137K-830K
Change in Payables-19.36M-23.91M-34.99M-35.71M-37.59M00015.8M8.01M197K-2.13M-1.04M-282K8.5M08.94M-2.11M850K000000000000
Cash from Investing-23.01M-7.93M-26.52M-61.05M-11.41M-29.06M-1.28M-6.33M-1.2M-3.16M-2.04M-189K-2.52M-22.6M-11.66M-16.87M-23.54M-7.93M-7.31M-7.97M-6.75M-2.03M-3.94M-9.03M-4.57M-146K-323K-28K-200K2.32M-934K
Capital Expenditures-5.19M-5.61M-7.45M-6.48M-16.68M-34.21M-5.89M-10.06M-4.94M-3.24M-2.88M-2.82M-7.02M-11.61M-11.38M-14.66M-12.05M-5.35M-7.44M-7.96M-7.98M-1.67M-1.99M-3.33M-3.98M-46K-123K-28K-213K-155K-274K
CapEx % of Revenue1.5%1.46%1.24%0.6%1.04%2.24%0.63%1.41%0.99%1.08%1.05%1.03%2.46%3.25%3.19%4.92%4680.61%3.23%7.06%9.51%10.78%4.17%7.28%13.13%32.22%0.92%3.16%0.6%1.34%1.08%1.66%
Acquisitions3.64M0000000196K81K676K0000387K000000004K000000
Investments-------------------------------
Other Investing03.31M95K00000196K81K676K2.63M950K-11.22M-3.54M-387K00-13K00-276K-3.29M-2.13M-505K00013K2.48M-660K
Cash from Financing-902K-564K-1.51M-79.79M-199.58M-125.13M-57.14M-82.32M-53.33M-17.36M-12.92M-11.73M-34.94M-23.31M-2.92M-20.9M1.33M-1.51M1.46M1.13M503K-309K-304K8.96M2.68M-337K293K193K2.47M-451K1.09M
Debt Issued (Net)0000000000-219K-255K-222K-3.64M-1.44M-1.14M-436K-1.32M1.43M1.26M142K88K-300K2.29M2.76M-365K219K244K1.56M-383K203K
Equity Issued (Net)-814K-369K-836K-6.96M-127.96M-62.09M-5.55M-47.21M-30.71M-2.54M-1.34M-11.81M-35.05M-20.08M-2.76M-20.39M-35K112K30K-93K375K-386K7K6.72M9K80K125K0977K0889K
Dividends Paid-88K-195K-715K-73.02M-71.62M-63.86M-53.19M-35.4M-23.16M-15.39M-11.89M0000000000-11K-11K-45K-94K-52K-51K-51K-65K-68K0
Share Repurchases-814K-369K-836K-6.96M-127.96M-62.09M-5.55M-47.21M-30.71M-2.54M-1.34M-11.81M-35.05M-20.08M-2.76M-20.39M-35K-102K0-309K-420K-452K0-150K-152K-170K00000
Other Financing0036K188K0811K1.6M278K547K568K529K336K327K409K1.28M626K1.8M-303K0-39K-14K0000000000
Net Change in Cash-20.19M-1.63M-3.51M6.75M-16.49M-59.54M86.75M-4.39M6.29M22.64M10.4M17.58M-11.92M-3.56M25.68M-2.9M6.56M10.87M-354K1.11M-399K872K-1.91M1.69M567K168K-52K17K248K-31K-62K
Free Cash Flow-1.47M1.25M17.02M141.17M177.89M60.34M139.31M74.2M55.88M39.99M22.47M26.59M18.51M30.75M28.88M20.21M16.71M14.96M-1.95M-11K-2.14M1.54M341K-1.58M-1.52M605K-145K-176K-2.24M-2.06M-494K
FCF Margin %-0.43%0.32%2.83%13.17%11.13%3.95%14.9%10.4%11.15%13.26%8.19%9.75%6.49%8.62%8.1%6.78%6489.56%9.03%-1.85%-0.01%-2.89%3.84%1.25%-6.25%-12.32%12.05%-3.72%-3.78%-14.08%-14.33%-2.99%
FCF Growth %-110.92%-92.66%-87.94%-20.64%194.83%-56.69%87.74%32.8%39.71%77.96%-15.49%43.65%-39.81%6.49%42.9%20.92%11.72%868.76%-17590.91%99.49%-238.81%351.91%121.51%-4.21%-351.41%517.24%17.61%92.14%-8.79%-316.6%-
FCF per Share-0.130.111.5512.9315.785.1111.766.124.633.311.882.201.452.232.101.421.151.02-0.14-0.00-0.160.120.03-0.14-0.170.07-0.02-0.03-0.47-0.48-0.11
FCF Conversion (FCF/Net Income)0.07x-0.37x11.71x1.49x1.36x0.58x1.41x1.08x1.09x1.56x1.42x1.47x1.94x1.77x2.54x1.88x1466.98x1.70x1.01x2.07x1.15x1.18x1.33x0.73x0.94x1.11x-0.02x0.05x2.13x0.51x-0.69x
Interest Paid000000000024K22K131K57K123K96K111K145K367K000000000000
Taxes Paid7.1M0034.26M37.21M56.76M24.64M17.31M14.61M13.62M11.62M4.18M12.72M9.98M4.09M4.13M10.68M9.17M3.66M000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetHealthy
Cash FlowDeteriorating
Top Statement Risk

Structural demand obsolescence

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Disconnect

As reported in recent financial statements, Medifast exhibits a volatile relationship between net income and operating cash flow, with the OCF/NI ratio fluctuating wildly, including a -0.12 reading in 2026Q1, which suggests that accounting earnings are failing to capture the underlying cash burn of the business.

The persistent divergence between net income and operating cash flow indicates that non-cash adjustments and working capital swings are masking the true economic reality of the firm's operations. Investors should monitor this disconnect, as it suggests that the company's reported profitability is increasingly decoupled from its ability to generate actual liquidity.

Free Cash Flow Margin Compression

Based on quarterly data, Medifast's free cash flow trajectory has turned decisively negative, with FCF margins hitting -1.1% in 2026Q1, reflecting a rapid deterioration from the positive cash generation periods observed as recently as 2025Q3 when margins reached 12.0% during temporary working capital inflows.

The inability to sustain positive free cash flow suggests that the current business model is struggling to cover both its operational costs and necessary capital expenditures. This trend warrants further investigation into whether the company can stabilize its cash position without further eroding its remaining capital base.

Working Capital Volatility and Risk

According to historical cash flow filings, Medifast has experienced significant working capital volatility, with a $1.9M outflow in 2026Q1 following a $6.3M outflow in 2025Q4, indicating that the company is struggling to manage its inventory and payables cycle amidst a sharp decline in consumer demand.

The erratic nature of these working capital changes suggests that the company may be holding excess inventory that is becoming increasingly difficult to liquidate. This buildup poses a risk of future write-downs, which would further pressure the company's already strained cash position.

Capital Allocation Amidst Liquidity Constraints

As disclosed in recent SEC filings, Medifast has shifted its capital deployment strategy from dividend payments and share repurchases to a more defensive posture, evidenced by the suspension of dividends and minimal buyback activity, reflecting a necessary pivot toward preserving cash in a contracting revenue environment.

The cessation of shareholder returns appears to be a prudent response to the current cash flow challenges, yet it highlights the lack of excess capital available for growth initiatives. Investors should monitor how the remaining cash balance is utilized, as the company faces high execution risk in its pivot to clinical weight loss.

MED — Frequently Asked Questions

Quick answers to the most common questions about buying MED stock.

How much cash does Medifast, Inc. (MED) generate from operations?

Medifast, Inc. (MED) generated $6.9M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Medifast, Inc.'s free cash flow?

Medifast, Inc. (MED) generated $1.2M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is Medifast, Inc.'s capital expenditure (CapEx)?

Medifast, Inc. (MED) spent $5.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Medifast, Inc. distribute cash to shareholders?

In 2025, Medifast, Inc. (MED) returned $0.2M to shareholders via cash dividends and spent $0.4M on share repurchases. This shows the company's commitment to returning capital to its equity investors.