Revenue fell from $168.6M in 2024Q2 to $72.0M in 2026Q3 while operating margin swung from 1.5 percent in 2024Q3 to -26.9 percent in 2026Q3, indicating that cost structure has not scaled down with the top line.
Medifast, Inc. (MED) annual income statement — 30-year revenue, gross profit & net income history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Sales/Revenue | 299.57M | 385.79M | 602.46M | 1.07B | 1.6B | 1.53B | 934.84M | 713.67M | 501M | 301.56M | 274.53M | 272.77M | 285.29M | 356.89M | 356.71M | 298.19M | 257.55K | 165.62M | 105.44M | 83.78M | 74.09M | 40.13M | 27.34M | 25.38M | 12.35M | 5.02M | 3.9M | 4.65M | 15.9M | 14.36M | 16.5M |
| Revenue Growth % | -30.28% | -35.96% | -43.8% | -32.94% | 4.75% | 63.25% | 30.99% | 42.45% | 66.14% | 9.85% | 0.65% | -4.39% | -20.06% | 0.05% | 19.62% | - | -99.84% | 57.07% | 25.86% | 13.08% | 84.62% | 46.78% | 7.73% | 105.58% | 145.82% | 28.84% | -16.19% | -70.75% | 10.72% | -12.98% | - |
| Cost of Goods Sold | 92.24M | 110.6M | 157.84M | 296.2M | 458.16M | 398.49M | 237.03M | 176.81M | 121.1M | 73.75M | 68.87M | 71.46M | 76.08M | 89.04M | 88.67M | 73.69M | 65.08K | 40.29M | 25.33M | 21.46M | 18.24M | 10.16M | 6.75M | 6.83M | 3.69M | 2.21M | 1.72M | 2.31M | 10.1M | 9.67M | 9.22M |
| COGS % of Revenue | - | 28.67% | 26.2% | 27.63% | 28.66% | 26.11% | 25.35% | 24.78% | 24.17% | 24.46% | 25.09% | 26.2% | 26.67% | 24.95% | 24.86% | 24.71% | 25.27% | 24.33% | 24.02% | 25.62% | 24.62% | 25.32% | 24.67% | 26.89% | 29.87% | 44.03% | 44.23% | 49.56% | 63.5% | 67.34% | 55.84% |
| Gross Profit | 207.33M | 275.19M | 444.62M | 775.85M | 1.14B | 1.13B | 697.82M | 536.86M | 379.9M | 227.81M | 205.66M | 201.31M | 209.21M | 267.85M | 268.04M | 224.5M | 192.47K | 125.33M | 80.11M | 62.31M | 55.85M | 29.97M | 20.59M | 18.55M | 8.66M | 2.81M | 2.17M | 2.35M | 5.8M | 4.69M | 7.29M |
| Gross Margin % | 69.21% | 71.33% | 73.8% | 72.37% | 71.34% | 73.89% | 74.65% | 75.22% | 75.83% | 75.54% | 74.91% | 73.8% | 73.33% | 75.05% | 75.14% | 75.29% | 74.73% | 75.67% | 75.98% | 74.38% | 75.38% | 74.68% | 75.33% | 73.11% | 70.13% | 55.97% | 55.77% | 50.44% | 36.5% | 32.66% | 44.16% |
| Gross Profit Growth % | - | -38.11% | -42.69% | -31.97% | 1.14% | 61.59% | 29.98% | 41.32% | 66.76% | 10.77% | 2.16% | -3.77% | -21.89% | -0.07% | 19.39% | - | -99.85% | 56.44% | 28.56% | 11.58% | 86.36% | 45.52% | 10.99% | 114.3% | 208% | 29.3% | -7.33% | -59.58% | 23.73% | -35.63% | - |
| Operating Expenses | 239.91M | 289.4M | 441.75M | 649.45M | 955.61M | 911.36M | 563.66M | 445.82M | 310.84M | 188.18M | 178.81M | 172.63M | 178.96M | 234.26M | 244.77M | 197.11M | 160.83K | 105.96M | 71.91M | 56.6M | 47.74M | 25.89M | 17.59M | 14.96M | 6.91M | 2.07M | 1.69M | 4.41M | 6.58M | 7.83M | 6.84M |
| OpEx % of Revenue | - | 75.02% | 73.32% | 60.58% | 59.78% | 59.72% | 60.29% | 62.47% | 62.04% | 62.4% | 65.13% | 63.29% | 62.73% | 65.64% | 68.62% | 66.1% | 62.45% | 63.98% | 68.2% | 67.56% | 64.43% | 64.53% | 64.34% | 58.93% | 55.94% | 41.14% | 43.33% | 94.84% | 41.35% | 54.52% | 41.46% |
| Selling, General & Admin | 242.12M | 289.4M | 441.75M | 649.45M | 955.61M | 911.36M | 563.66M | 445.82M | 310.84M | 188.18M | 178.81M | 172.63M | 178.96M | 202.16M | 208.77M | 197.11M | 160.83M | 105.89M | 71.91M | 56.6M | 48.27M | 25.89M | 17.59M | 14.96M | 6.91M | 2.07M | 1.69M | 4.18M | 6.58M | 7.83M | 6.46M |
| SG&A % of Revenue | - | 75.02% | 73.32% | 60.58% | 59.78% | 59.72% | 60.29% | 62.47% | 62.04% | 62.4% | 65.13% | 63.29% | 62.73% | 56.64% | 58.53% | 66.1% | 62445.25% | 63.94% | 68.2% | 67.56% | 65.15% | 64.53% | 64.34% | 58.93% | 55.94% | 41.14% | 43.33% | 89.85% | 41.35% | 54.52% | 39.11% |
| Research & Development | 1.1M | 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 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | -1000K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -533K | 0 | 0 | 0 | 0 | 0 | 219K | 232K | 0 | 0 | 388K |
| Operating Income | -32.58M | -14.21M | 2.88M | 126.4M | 184.81M | 216.24M | 134.16M | 91.04M | 69.06M | 39.63M | 26.86M | 28.68M | 30.25M | 33.59M | 23.26M | 27.38M | 31.64K | 19.37M | 8.2M | 5.71M | 8.11M | 4.07M | 3M | 3.6M | 1.75M | 745K | 266K | -2.06M | -771K | -3.14M | 445K |
| Operating Margin % | -10.88% | -3.68% | 0.48% | 11.79% | 11.56% | 14.17% | 14.35% | 12.76% | 13.78% | 13.14% | 9.78% | 10.52% | 10.6% | 9.41% | 6.52% | 9.18% | 12.28% | 11.69% | 7.78% | 6.82% | 10.95% | 10.15% | 10.99% | 14.18% | 14.19% | 14.83% | 6.82% | -44.4% | -4.85% | -21.85% | 2.7% |
| Operating Income Growth % | - | -593.85% | -97.72% | -31.6% | -14.54% | 61.18% | 47.36% | 31.82% | 74.26% | 47.56% | -6.36% | -5.16% | -9.96% | 44.4% | -15.05% | 86442.35% | -99.84% | 136.2% | 43.46% | -29.55% | 99.12% | 35.62% | -16.51% | 105.37% | 135.17% | 180.08% | 112.88% | -167.83% | 75.43% | -805.17% | - |
| EBITDA | -20.67M | 29K | 15.59M | 139.51M | 195.79M | 223.05M | 138.47M | 95.66M | 73.5M | 43.84M | 32.26M | 35.8M | 38.3M | 41.49M | 31.65M | 35.73M | 5.89M | 24.63M | 12.77M | 9.19M | 10.51M | 5.82M | 4.21M | 4.25M | 2.07M | 956K | 485K | -1.83M | -340K | -2.26M | 1.11M |
| EBITDA Margin % | -6.9% | 0.01% | 2.59% | 13.01% | 12.25% | 14.62% | 14.81% | 13.4% | 14.67% | 14.54% | 11.75% | 13.12% | 13.42% | 11.63% | 8.87% | 11.98% | 2287.17% | 14.87% | 12.11% | 10.96% | 14.18% | 14.49% | 15.41% | 16.73% | 16.79% | 19.04% | 12.44% | -39.41% | -2.14% | -15.76% | 6.71% |
| EBITDA Growth % | -350.13% | -99.81% | -88.83% | -28.74% | -12.22% | 61.08% | 44.75% | 30.16% | 67.65% | 35.88% | -9.87% | -6.53% | -7.7% | 31.11% | -11.42% | 506.49% | -76.09% | 92.85% | 39.05% | -12.58% | 80.71% | 37.99% | -0.75% | 104.82% | 116.84% | 97.11% | 126.46% | -439.12% | 84.98% | -304.43% | - |
| D&A (Non-Cash Add-back) | 10.39M | 14.24M | 12.71M | 13.11M | 10.98M | 6.81M | 4.32M | 4.62M | 4.43M | 4.21M | 5.41M | 7.12M | 8.05M | 7.9M | 8.38M | 8.34M | 5.86M | 5.27M | 4.57M | 3.47M | 2.4M | 1.74M | 1.21M | 648K | 321K | 211K | 219K | 232K | 431K | 875K | 662K |
| EBIT | -29.15M | -5.64M | 3.79M | 128.8M | 184.76M | 216.13M | 134.16M | 91.04M | 69.06M | 39.63M | 26.86M | 28.68M | 30.25M | 38.41M | 27.14M | 27.38M | 31.64M | 18.57M | 8.22M | 5.71M | 8.11M | 4.07M | 3M | 3.6M | 1.75M | 745K | 485K | -2.06M | -771K | -3.14M | 445K |
| Net Interest Income | 5.65M | 5.52M | 4.8M | 2.49M | -701K | -231K | 246K | 1.29M | 1.31M | 558K | 283K | 661K | 716K | 509K | 304K | 319K | 274K | 10K | -217K | 0 | -194K | -159K | 0 | -150K | 0 | 0 | -386K | 0 | 0 | 0 | 0 |
| Interest Income | 5.65M | 5.52M | 4.8M | 2.49M | 0 | 0 | 246K | 1.29M | 1.31M | 558K | 283K | 661K | 716K | 509K | 304K | 421K | 385 | 155K | 149K | 0 | 175K | 158K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 0 | 0 | 0 | 0 | 701K | 231K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 102K | 111 | 145K | 366K | 0 | 369K | 317K | 0 | 150K | 0 | 0 | 386K | 0 | 0 | 0 | 0 |
| Other Income/Expense | 3.43M | 8.57M | 909K | 2.4M | -747K | -112K | 106K | 1.32M | 1.49M | 694K | 263K | 987K | 1.45M | 597K | 1.2M | 298K | 31.66M | -73K | -349K | -172K | -774K | -144K | -98K | -40K | -54K | -179K | -353K | 339K | -178K | -217K | -216K |
| Pretax Income | -29.15M | -5.64M | 3.79M | 128.8M | 184.06M | 216.13M | 134.26M | 92.36M | 70.55M | 40.33M | 27.12M | 29.67M | 31.69M | 34.19M | 24.46M | 27.68M | 31.69K | 19.29M | 7.85M | 5.54M | 7.34M | 3.93M | 2.91M | 3.56M | 1.7M | 566K | -87K | -1.73M | -949K | -3.35M | 229K |
| Pretax Margin % | -9.73% | -1.46% | 0.63% | 12.01% | 11.51% | 14.16% | 14.36% | 12.94% | 14.08% | 13.37% | 9.88% | 10.88% | 11.11% | 9.58% | 6.86% | 9.28% | 12.31% | 11.65% | 7.44% | 6.62% | 9.9% | 9.79% | 10.63% | 14.02% | 13.75% | 11.27% | -2.23% | -37.11% | -5.97% | -23.36% | 1.39% |
| Income Tax | 11.7M | 13.03M | 1.7M | 29.38M | 40.49M | 52.1M | 31.41M | 14.45M | 14.76M | 12.61M | 9.29M | 10.1M | 10.66M | 10.22M | 8.58M | 9.14M | 12.08K | 7.33M | 2.42M | 1.71M | 2.26M | 1.2M | 1.16M | 1.15M | -925K | -22K | -787K | 1.13M | 0 | 342K | -91K |
| Effective Tax Rate % | -40.15% | -231.12% | 44.78% | 22.81% | 22% | 24.11% | 23.39% | 15.64% | 20.92% | 31.26% | 34.24% | 34.05% | 33.65% | 29.89% | 35.09% | 33.02% | 38.12% | 37.99% | 30.76% | 30.78% | 30.74% | 30.61% | 39.88% | 32.27% | -54.48% | -3.89% | 904.6% | -65.3% | 0% | -10.19% | -39.74% |
| Net Income | -40.85M | -18.67M | 2.09M | 99.42M | 143.57M | 164.03M | 102.86M | 77.92M | 55.79M | 27.72M | 17.84M | 20.06M | 13.18M | 23.97M | 15.88M | 18.54M | 19.61K | 11.96M | 5.43M | 3.84M | 5.08M | 2.73M | 1.75M | 2.41M | 2.62M | 588K | 1.3M | -3.19M | -949K | -3.7M | 320K |
| Net Margin % | -13.64% | -4.84% | 0.35% | 9.27% | 8.98% | 10.75% | 11% | 10.92% | 11.14% | 9.19% | 6.5% | 7.35% | 4.62% | 6.72% | 4.45% | 6.22% | 7.61% | 7.22% | 5.15% | 4.58% | 6.86% | 6.8% | 6.39% | 9.5% | 21.25% | 11.71% | 33.43% | -68.63% | -5.97% | -25.74% | 1.94% |
| Net Income Growth % | -16572.58% | -992.97% | -97.9% | -30.75% | -12.48% | 59.47% | 32.01% | 39.66% | 101.25% | 55.43% | -11.08% | 52.17% | -45.01% | 50.98% | -14.37% | 94443.88% | -99.84% | 120.11% | 41.65% | -24.5% | 86.36% | 56.1% | -27.51% | -8.12% | 346.09% | -54.87% | 140.82% | -236.35% | 74.33% | -1255.31% | - |
| Net Income (Continuing) | -40.85M | -18.67M | 2.09M | 99.42M | 143.57M | 164.03M | 102.86M | 77.92M | 55.79M | 27.72M | 17.84M | 19.57M | 21.03M | 27.14M | 18.44M | 18.54M | 19.61M | 11.96M | 4.83M | 3.84M | 5.08M | 2.73M | 1.75M | 2.41M | 2.62M | 588K | 700K | -1.85M | -949K | -3.7M | 320K |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 491K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 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 |
| EPS (Diluted) | -3.65 | -1.70 | 0.19 | 9.10 | 12.73 | 13.89 | 8.68 | 6.43 | 4.62 | 2.29 | 1.49 | 1.66 | 1.03 | 1.73 | 1.16 | 1.31 | 1.35 | 0.81 | 0.34 | 0.28 | 0.38 | 0.19 | 0.14 | 0.22 | 0.30 | 0.07 | 0.17 | -0.58 | -0.20 | -0.86 | 0.07 |
| EPS Growth % | -37000% | -994.74% | -97.91% | -28.52% | -8.35% | 60.02% | 34.99% | 39.18% | 101.75% | 53.69% | -10.24% | 61.17% | -40.46% | 49.14% | -11.45% | -2.96% | 66.67% | 138.24% | 21.43% | -26.32% | 100% | 35.71% | -36.36% | -26.67% | 328.57% | -58.82% | 129.31% | -190% | 76.74% | -1328.57% | - |
| EPS (Basic) | - | -1.70 | 0.19 | 9.10 | 12.82 | 14.01 | 8.74 | 6.62 | 4.67 | 2.32 | 1.51 | 1.68 | 1.04 | 1.74 | 1.16 | 1.33 | 1.39 | 0.89 | 0.37 | 0.30 | 0.41 | 0.20 | 0.16 | 0.25 | 0.36 | 0.08 | 0.19 | -0.58 | -0.20 | -0.86 | 0.07 |
| Diluted Shares Outstanding | 11.18M | 10.98M | 10.96M | 10.92M | 11.28M | 11.81M | 11.85M | 12.12M | 12.08M | 12.09M | 11.95M | 12.07M | 12.78M | 13.82M | 13.74M | 14.2M | 14.57M | 14.73M | 14.33M | 13.64M | 13.48M | 12.78M | 12.41M | 10.95M | 8.74M | 8.07M | 7.38M | 5.48M | 4.8M | 4.3M | 4.31M |
| Basic Shares Outstanding | 11.18M | 10.98M | 10.93M | 10.88M | 11.2M | 11.71M | 11.77M | 11.77M | 11.95M | 11.92M | 11.84M | 11.96M | 12.67M | 13.77M | 13.72M | 13.97M | 14.08M | 13.52M | 13.13M | 12.96M | 12.7M | 12.26M | 10.83M | 9.31M | 6.72M | 6.52M | 5.63M | 5.48M | 4.8M | 4.3M | 4.31M |
| Dividend Payout Ratio | - | - | 34.19% | 73.45% | 49.89% | 38.93% | 51.71% | 45.43% | 41.51% | 55.52% | 66.66% | - | - | - | - | - | - | - | - | - | - | - | - | 1.87% | 3.58% | 8.84% | 3.91% | - | - | - | - |
Quick answers to the most common questions about buying MED stock.
For fiscal year 2025, Medifast, Inc. (MED) reported total revenue of $385.8M. This represents a 2237.5% increase compared to $16.5M in 1996.
Medifast, Inc. (MED) reported a net loss of $18.7M for the fiscal year ending 2025.
Medifast, Inc. (MED) reported an operating income of $-14.2M, resulting in an operating profit margin of -3.7%. This margin reflects the operational efficiency of the business before interest and taxes.
Medifast, Inc. (MED) generated $275.2M in gross profit for the year, representing a gross profit margin of 71.3%. This demonstrates the company's core pricing power and production efficiency.
Key Metrics
Top Statement Risk
Persistent revenue contraction
Metrics are mathematically derived from official filings.
Revenue Contraction Persists Without Clear Floor
Based on reported figures, Medifast's quarterly revenue fell from $168.6M in 2024Q2 to $72.0M in 2026Q3, a decline of roughly 57 percent that has not yet shown a stabilizing trough.
The year-over-year decline rates ranging from roughly -19 percent to -43 percent indicate a sustained demand contraction rather than a single cyclical dip. The most recent quarter's -19.4 percent rate is the smallest decline in the series, which may suggest deceleration of the downturn, but a single data point is insufficient to confirm a bottom. Investors should monitor whether sequential revenue stabilizes near current levels.
Gross Margin Resilient Despite Volume Losses
As reported in the income statement, Medifast's gross margin has held in a tight 68 to 75 percent band across the ten quarters, even as revenue declined by more than half.
The stability of gross margin during a steep revenue decline suggests that pricing and product mix have largely insulated unit economics from volume pressure. However, the drift from the 75 percent range in 2024 toward the high 60s in 2026 may indicate emerging pricing pressure or unfavorable mix shifts. Whether this gradual erosion persists warrants further investigation.
Negative Operating Leverage Emerges Sharply
Based on Medifast's reported figures, SG&A has remained near or above gross profit in recent quarters, pushing operating margin to -26.9 percent in 2026Q3 from a positive 1.5 percent in 2024Q3.
SG&A expense has not contracted in proportion to revenue, so the fixed-cost base appears to be absorbing a growing share of a shrinking gross profit pool. This pattern indicates negative operating leverage, where each dollar of lost revenue erodes operating income by more than a dollar. Management's ability to right-size overhead will likely determine whether profitability can recover at lower revenue levels.
Net Income Volatility Obscures Underlying Trend
According to reported financials, Medifast's net income swung between a $2.5M profit and a $17.5M loss over recent quarters, with EPS growth figures reaching extreme values such as -171.4 percent and 129.3 percent.
Several quarters show net income diverging materially from operating income, which suggests non-operating items or tax effects are influencing reported earnings. Stock-based compensation of roughly $2M per quarter is modest relative to the swings observed, so it does not appear to be the primary driver. The distortion limits the usefulness of quarterly EPS growth as a signal of underlying performance.
Bear Case Centers on Unstable Earnings Base
The strongest bear argument is that Medifast's -26.9 percent operating margin in 2026Q3 reflects a structurally smaller business that may not return to breakeven without further cost restructuring.
If revenue continues to decline toward levels where gross profit no longer covers the SG&A base, operating losses may deepen rather than stabilize. Peer operating margins in the 5 to 6 percent range suggest Medifast currently lags the sector by a wide margin on profitability. Investors should monitor whether the company's reported cost actions are sufficient to close this gap.