Name: MED Balance Sheet - Medifast Assets & Debt | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Total Assets, Current Assets, Cash and Equivalents, Total Liabilities, Long-term Debt, Short-term Debt, Shareholders Equity, Working Capital, Book Value Per Share

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

MED - Medifast Inc.

USD | NYSE | Consumer Staples

MED Balance Sheet - Medifast Assets & Debt | Ledgeburg

(in millions of USD)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Cash And Short Term Investments
Cash And Equivalents	71.5	89.3	99.5	101.7	91.7	90.9	115.3	108.0	97.5	94.4	112.8	147.4	123.7	87.7	69.7

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD)	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009	FY2008
Cash And Short Term Investments
Cash And Equivalents	89.3	90.9	94.4	87.7	104.2	163.7	77.0	81.4	75.1	52.4	42.0	24.5	36.4	39.9	14.3	17.2	10.6	1.0
Restricted Cash	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Term Investments	78.0	71.4	55.6	0.0	5.4	10.8	15.7	19.7	23.8	24.4	25.1	28.2	31.4	20.1	19.5	17.3	-
Cash And Short Term Investments	167.3	162.3	150.0	87.7	109.5	174.5	92.7	101.0	98.8	76.8	67.1	52.6	67.8	60.0	33.8
Receivables
Accounts Receivable	-	-	-	-	-	0.6	1.4	1.0	0.6	1.4	1.6	1.7	0.9	2.1	1.5
Current Assets
Inventory	20.2	42.4	54.6	118.9	180.0	53.4	48.8	38.9	19.3	18.3	13.3	15.7	17.5	20.8	20.0	19.5
Non-Current Assets
Property, Plant & Equipment Gross	99.4	95.9	98.8	97.1	88.8	54.7	49.1	54.5	52.1	55.8	75.5	73.6	66.5	71.7
Current Liabilities
Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non-Current Liabilities
Long Term Debt	-	-	-	-	-	-	-	-	-	-	-	-	0.0	3.1	3.3	4.6
Common Equity
Common Stock	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
Supplementary Data
Total Debt	-	-	-	-	-	-	-	-	-	-	-	-	0.0	3.3	4.5	4.6

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Current Assets
Inventory	21.4	20.2	23.2	30.2	39.4	42.4	40.1	39.6	46.3	54.6	58.2	68.9	96.9	118.9	145.3	157.0	189.0	180.0	129.6	95.8	62.2	53.4	41.7	38.6	47.9	48.8	51.9	48.5	43.3	38.9	43.8	26.9	17.3	19.3	16.0	18.0	19.9	18.3	15.0	11.4
Prepaid Expenses	7.0	9.1	6.8	9.1	9.6	9.6	6.7	12.5	11.4	10.7	8.3	12.5	9.7	16.2	14.4	16.7	13.2	16.3
Other Current Assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Assets Held For Sale	-	1.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Current Assets	202.6	201.7	207.8	206.4	213.5	214.4	225.0	224.3	219.6	224.0	224.3	228.8	230.3	222.8	229.6	243.3

Non-Current Assets
Property, Plant & Equipment Gross	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property,Plant & Equipment Net	29.6	31.2	32.8	34.6	36.3	37.5	39.0	39.9	51.0	51.5	53.5	54.4	56.0	57.2	58.1	58.5
Long Term Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Equity Method Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Goodwill	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Lease Right Of Use Assets	12.9	7.2	8.4	8.9	10.0	11.2	12.3	13.4	14.5	15.6	15.7	16.7	17.1	18.5	19.8	21.3
Deferred Tax Assets	-	-	12.1	11.5	11.4	11.5	4.0	4.1	4.0	4.1	10.8	4.5	4.5	5.3	6.2	4.4	4.4
Other Non-Current Assets	6.9	7.8	7.0	8.0	8.7	9.7	11.0	11.8	13.6	14.7	15.8	14.3	13.7	12.5	12.7	13.0	12.0
Total Non-Current Assets	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	252.0	248.0	268.2	269.3	280.0	284.2	291.2	293.5	302.8	309.9	320.0	318.7	321.6	316.2	326.4	340.6	421.4

Current Liabilities
Accounts Payable	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Term Debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Revenue Current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Lease Liabilities Current	3.9	4.6	5.5	5.9	6.2	6.2	6.1	6.0	6.0	5.9	5.5	5.4	5.4	5.8	6.1	6.4
Accrued Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Current Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Current Liabilities	42.2	43.0	46.7	46.2	60.6	64.2	72.4	75.2	77.2	92.3	110.1	114.9	131.7	140.9	154.3

Non-Current Liabilities
Long Term Debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Lease Liabilities Non-Current	12.2	6.1	6.8	7.1	8.5	9.9	11.5	13.1	14.6	16.1	16.9	18.3	19.0	20.3	21.6	22.9
Deferred Revenue Non-Current	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Tax Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Pension Obligations	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Current Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Non-Current Liabilities	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Liabilities	54.4	49.1	53.5	53.3	69.1	74.1	83.9	88.2	91.8	108.4	127.0	133.2	150.7	161.2	175.8	211.1

Common Equity
Common Stock	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	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	0.0	0.0	0.0	0.0	0.0	0.0
Additional Paid In Capital	41.5	40.4	38.2	37.3	34.7	33.1	31.0	30.4	28.0	26.6	24.1	21.5	19.0	21.6	18.6	0.0	12.8
Retained Earnings	156.1	158.3	176.2	178.5	176.0	176.8	176.0	174.8	183.0	174.6	168.8	163.9	151.8	139.9	131.5	129.2	203.1
Accumulated Other Comprehensive Income	0.0	0.2	0.2	0.2	0.2	0.2	0.3	0.0	0.0	0.2	0.1	0.1	0.0	0.0	0.4	0.3
Treasury Stock	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Stockholders Equity	197.7	198.9	214.7	216.0	211.0	210.1	207.3	205.3	211.0	201.5	193.0	185.6	170.9	155.0	150.5	129.5	216.0
Total Equity	197.7	198.9	214.7	216.0	211.0	210.1	207.3	205.3	211.0	201.5	193.0	185.6	170.9	155.0	150.5	129.5	216.0	202.5

Supplementary Data
Total Debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net debt	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Working Capital	160.4	158.7	161.1	160.3	152.9	150.2	152.6	149.1	142.4	131.7	114.2	113.9	98.6	81.9	75.3	55.1	143.2	137.0
Book Value	197.7	198.9	214.7	216.0	211.0	210.1	207.3	205.3	211.0	201.5	193.0	185.6	170.9	155.0	150.5	129.5	216.0	202.5
Tangible Book Value	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-