vs
Side-by-side financial comparison of MEDIFAST INC (MED) and NPK International Inc. (NPKI). Click either name above to swap in a different company.
NPK International Inc. is the larger business by last-quarter revenue ($75.2M vs $75.1M, roughly 1.0× MEDIFAST INC). On growth, NPK International Inc. posted the faster year-over-year revenue change (30.7% vs -36.9%). NPK International Inc. produced more free cash flow last quarter ($5.8M vs $-6.6M). Over the past eight quarters, NPK International Inc.'s revenue compounded faster (23.9% CAGR vs -34.4%).
Medifast, Inc. is an American nutrition and weight loss company based in Baltimore, Maryland. Medifast produces, distributes, and sells weight loss and health-related products through websites, multi-level marketing, telemarketing, and franchised weight loss clinics.
MED vs NPKI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $75.1M | $75.2M |
| Net Profit | — | — |
| Gross Margin | 69.4% | 37.7% |
| Operating Margin | -10.4% | 16.7% |
| Net Margin | — | — |
| Revenue YoY | -36.9% | 30.7% |
| Net Profit YoY | — | — |
| EPS (diluted) | $-1.64 | $0.17 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q4 25 | $75.1M | $75.2M | ||
| Q3 25 | $89.4M | $68.8M | ||
| Q2 25 | $105.6M | $68.2M | ||
| Q1 25 | $115.7M | $64.8M | ||
| Q4 24 | $119.0M | $57.5M | ||
| Q3 24 | $140.2M | $44.2M | ||
| Q2 24 | $168.6M | $66.8M | ||
| Q1 24 | $174.7M | $49.0M |
| Q4 25 | — | — | ||
| Q3 25 | $-2.3M | $5.7M | ||
| Q2 25 | $2.5M | $8.7M | ||
| Q1 25 | $-772.0K | $10.0M | ||
| Q4 24 | — | — | ||
| Q3 24 | $1.1M | $-174.3M | ||
| Q2 24 | $-8.2M | $8.0M | ||
| Q1 24 | $8.3M | $7.3M |
| Q4 25 | 69.4% | 37.7% | ||
| Q3 25 | 69.5% | 31.9% | ||
| Q2 25 | 72.6% | 36.9% | ||
| Q1 25 | 72.8% | 39.0% | ||
| Q4 24 | 74.1% | 39.2% | ||
| Q3 24 | 75.4% | 27.5% | ||
| Q2 24 | 73.2% | 37.2% | ||
| Q1 24 | 72.8% | 36.0% |
| Q4 25 | -10.4% | 16.7% | ||
| Q3 25 | -4.6% | 13.2% | ||
| Q2 25 | -1.0% | 17.0% | ||
| Q1 25 | -1.1% | 20.9% | ||
| Q4 24 | 0.6% | 20.2% | ||
| Q3 24 | 1.5% | 2.8% | ||
| Q2 24 | -4.7% | 18.7% | ||
| Q1 24 | 4.5% | 14.2% |
| Q4 25 | — | — | ||
| Q3 25 | -2.5% | 8.2% | ||
| Q2 25 | 2.3% | 12.7% | ||
| Q1 25 | -0.7% | 15.4% | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.8% | -394.3% | ||
| Q2 24 | -4.8% | 12.0% | ||
| Q1 24 | 4.8% | 14.9% |
| Q4 25 | $-1.64 | $0.17 | ||
| Q3 25 | $-0.21 | $0.07 | ||
| Q2 25 | $0.22 | $0.10 | ||
| Q1 25 | $-0.07 | $0.11 | ||
| Q4 24 | $0.08 | $0.10 | ||
| Q3 24 | $0.10 | $-1.99 | ||
| Q2 24 | $-0.75 | $0.09 | ||
| Q1 24 | $0.76 | $0.08 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $167.3M | $5.1M |
| Total DebtLower is stronger | — | $16.9M |
| Stockholders' EquityBook value | $198.9M | $351.2M |
| Total Assets | $248.0M | $441.8M |
| Debt / EquityLower = less leverage | — | 0.05× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $167.3M | $5.1M | ||
| Q3 25 | $173.5M | $35.6M | ||
| Q2 25 | $162.7M | $26.0M | ||
| Q1 25 | $164.6M | $20.8M | ||
| Q4 24 | $162.3M | $17.8M | ||
| Q3 24 | $170.0M | $42.9M | ||
| Q2 24 | $163.5M | $35.1M | ||
| Q1 24 | $156.4M | $37.7M |
| Q4 25 | — | $16.9M | ||
| Q3 25 | — | $9.5M | ||
| Q2 25 | — | $9.3M | ||
| Q1 25 | — | $8.1M | ||
| Q4 24 | — | $7.7M | ||
| Q3 24 | — | $14.0M | ||
| Q2 24 | — | $58.0M | ||
| Q1 24 | — | $77.4M |
| Q4 25 | $198.9M | $351.2M | ||
| Q3 25 | $214.7M | $333.9M | ||
| Q2 25 | $216.0M | $328.8M | ||
| Q1 25 | $211.0M | $326.9M | ||
| Q4 24 | $210.1M | $326.5M | ||
| Q3 24 | $207.3M | $316.5M | ||
| Q2 24 | $205.3M | $426.6M | ||
| Q1 24 | $211.0M | $421.6M |
| Q4 25 | $248.0M | $441.8M | ||
| Q3 25 | $268.2M | $404.5M | ||
| Q2 25 | $269.3M | $393.7M | ||
| Q1 25 | $280.0M | $390.0M | ||
| Q4 24 | $284.2M | $393.7M | ||
| Q3 24 | $291.2M | $389.6M | ||
| Q2 24 | $293.5M | $624.8M | ||
| Q1 24 | $302.8M | $640.8M |
| Q4 25 | — | 0.05× | ||
| Q3 25 | — | 0.03× | ||
| Q2 25 | — | 0.03× | ||
| Q1 25 | — | 0.02× | ||
| Q4 24 | — | 0.02× | ||
| Q3 24 | — | 0.04× | ||
| Q2 24 | — | 0.14× | ||
| Q1 24 | — | 0.18× |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $-5.3M | $18.0M |
| Free Cash FlowOCF − Capex | $-6.6M | $5.8M |
| FCF MarginFCF / Revenue | -8.8% | 7.6% |
| Capex IntensityCapex / Revenue | 1.8% | 16.3% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $1.2M | $26.3M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-5.3M | $18.0M | ||
| Q3 25 | $12.1M | $24.7M | ||
| Q2 25 | $-3.4M | $21.4M | ||
| Q1 25 | $3.4M | $8.8M | ||
| Q4 24 | $-4.9M | $-4.1M | ||
| Q3 24 | $9.1M | $2.8M | ||
| Q2 24 | $13.1M | $27.6M | ||
| Q1 24 | $7.3M | $11.9M |
| Q4 25 | $-6.6M | $5.8M | ||
| Q3 25 | $10.8M | $12.0M | ||
| Q2 25 | $-4.8M | $9.7M | ||
| Q1 25 | $1.9M | $-1.2M | ||
| Q4 24 | $-7.2M | $-17.7M | ||
| Q3 24 | $7.7M | $-6.7M | ||
| Q2 24 | $11.1M | $21.0M | ||
| Q1 24 | $5.4M | $-1.9M |
| Q4 25 | -8.8% | 7.6% | ||
| Q3 25 | 12.0% | 17.4% | ||
| Q2 25 | -4.5% | 14.3% | ||
| Q1 25 | 1.6% | -1.8% | ||
| Q4 24 | -6.1% | -30.8% | ||
| Q3 24 | 5.5% | -15.2% | ||
| Q2 24 | 6.6% | 31.4% | ||
| Q1 24 | 3.1% | -3.9% |
| Q4 25 | 1.8% | 16.3% | ||
| Q3 25 | 1.5% | 18.5% | ||
| Q2 25 | 1.3% | 17.1% | ||
| Q1 25 | 1.3% | 15.5% | ||
| Q4 24 | 1.9% | 23.6% | ||
| Q3 24 | 1.0% | 21.4% | ||
| Q2 24 | 1.1% | 9.9% | ||
| Q1 24 | 1.1% | 28.3% |
| Q4 25 | — | — | ||
| Q3 25 | — | 4.37× | ||
| Q2 25 | -1.36× | 2.47× | ||
| Q1 25 | — | 0.88× | ||
| Q4 24 | — | — | ||
| Q3 24 | 8.04× | — | ||
| Q2 24 | — | 3.43× | ||
| Q1 24 | 0.88× | 1.64× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MED
Segment breakdown not available.
NPKI
| Rental Revenue | $34.8M | 46% |
| Products | $25.5M | 34% |
| Services | $14.9M | 20% |
