Medifast Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-18.67	2.09	99.42	143.57	164.03
Depreciation & Amortization	14.24	12.71	13.11	10.98	6.81
Loss (Gain) From Sale of Assets	1.37	0.09	1.17	2.13	0
Loss (Gain) From Sale of Investments	-4	3.2	-0.32	0.01	0.09
Stock-Based Compensation	7.64	7.36	8.19	11.05	9.9
Other Operating Activities	16.08	8.78	5.82	5.17	1.35
Change in Inventory	22.19	12.17	64.27	61.19	-126.65
Change in Accounts Payable	-23.91	-34.99	-35.71	-37.59	54.38
Change in Income Taxes	-6.6	10.21	-9.16	1.37	-0.95
Change in Other Net Operating Assets	-1.48	2.87	0.87	-3.32	-14.43
Operating Cash Flow	6.86	24.48	147.66	194.57	94.55
Operating Cash Flow Growth	-71.96%	-83.42%	-24.11%	105.80%	-34.88%
Capital Expenditures	-5.61	-7.45	-6.48	-16.68	-34.21
Investment in Securities	-2.31	-19.07	-54.56	5.27	5.15
Investing Cash Flow	-7.93	-26.52	-61.05	-11.41	-29.06
Issuance of Common Stock	-	0.04	0.19	-	0.81
Repurchase of Common Stock	-0.37	-0.84	-6.96	-127.96	-62.09
Common Dividends Paid	-0.2	-0.72	-73.02	-71.62	-63.86
Financing Cash Flow	-0.56	-1.52	-79.79	-199.58	-125.13
Foreign Exchange Rate Adjustments	0	0.05	-0.07	-0.07	0.11
Net Cash Flow	-1.63	-3.51	6.75	-16.49	-59.54
Free Cash Flow	1.25	17.02	141.17	177.89	60.34
Free Cash Flow Growth	-92.66%	-87.94%	-20.64%	194.83%	-56.69%
Free Cash Flow Margin	0.32%	2.83%	13.17%	11.13%	3.95%
Free Cash Flow Per Share	0.11	1.55	12.93	15.78	5.11
Cash Income Tax Paid	10.47	-1.62	34.26	37.21	56.76
Levered Free Cash Flow	5.41	15.72	106.22	154.46	35.66
Unlevered Free Cash Flow	5.41	15.72	106.22	154.89	35.81
Change in Working Capital	-9.81	-9.75	20.28	21.65	-87.65

Source: S&P Global Market Intelligence. Standard template. Financial Sources.