vs
Side-by-side financial comparison of MEDIFAST INC (MED) and Navigator Holdings Ltd. (NVGS). Click either name above to swap in a different company.
Navigator Holdings Ltd. is the larger business by last-quarter revenue ($129.6M vs $75.1M, roughly 1.7× MEDIFAST INC). On growth, Navigator Holdings Ltd. posted the faster year-over-year revenue change (-11.6% vs -36.9%).
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.
Navigator Holdings Ltd. is a global maritime transport firm specializing in liquefied gas carrier operations. It offers seaborne transport for liquefied petroleum gas, ammonia, ethylene and other specialty liquefied gases, serving clients across the global energy, petrochemical and industrial manufacturing sectors.
MED vs NVGS — Head-to-Head
Income Statement — Q4 FY2025 vs Q2 FY2025
| Metric | | |
|---|---|---|
| Revenue | $75.1M | $129.6M |
| Net Profit | — | $21.5M |
| Gross Margin | 69.4% | — |
| Operating Margin | -10.4% | 15.8% |
| Net Margin | — | 16.5% |
| Revenue YoY | -36.9% | -11.6% |
| Net Profit YoY | — | -7.7% |
| EPS (diluted) | $-1.64 | $0.31 |
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 | — | ||
| Q3 25 | $89.4M | — | ||
| Q2 25 | $105.6M | $129.6M | ||
| Q1 25 | $115.7M | — | ||
| Q4 24 | $119.0M | — | ||
| Q3 24 | $140.2M | — | ||
| Q2 24 | $168.6M | $146.7M | ||
| Q1 24 | $174.7M | — |
| Q4 25 | — | — | ||
| Q3 25 | $-2.3M | — | ||
| Q2 25 | $2.5M | $21.5M | ||
| Q1 25 | $-772.0K | — | ||
| Q4 24 | — | — | ||
| Q3 24 | $1.1M | — | ||
| Q2 24 | $-8.2M | $23.2M | ||
| Q1 24 | $8.3M | — |
| Q4 25 | 69.4% | — | ||
| Q3 25 | 69.5% | — | ||
| Q2 25 | 72.6% | — | ||
| Q1 25 | 72.8% | — | ||
| Q4 24 | 74.1% | — | ||
| Q3 24 | 75.4% | — | ||
| Q2 24 | 73.2% | — | ||
| Q1 24 | 72.8% | — |
| Q4 25 | -10.4% | — | ||
| Q3 25 | -4.6% | — | ||
| Q2 25 | -1.0% | 15.8% | ||
| Q1 25 | -1.1% | — | ||
| Q4 24 | 0.6% | — | ||
| Q3 24 | 1.5% | — | ||
| Q2 24 | -4.7% | 26.9% | ||
| Q1 24 | 4.5% | — |
| Q4 25 | — | — | ||
| Q3 25 | -2.5% | — | ||
| Q2 25 | 2.3% | 16.5% | ||
| Q1 25 | -0.7% | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 0.8% | — | ||
| Q2 24 | -4.8% | 15.8% | ||
| Q1 24 | 4.8% | — |
| Q4 25 | $-1.64 | — | ||
| Q3 25 | $-0.21 | — | ||
| Q2 25 | $0.22 | $0.31 | ||
| Q1 25 | $-0.07 | — | ||
| Q4 24 | $0.08 | — | ||
| Q3 24 | $0.10 | — | ||
| Q2 24 | $-0.75 | $0.32 | ||
| Q1 24 | $0.76 | — |
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 | $238.1M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $198.9M | $1.2B |
| Total Assets | $248.0M | $2.4B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $167.3M | — | ||
| Q3 25 | $173.5M | — | ||
| Q2 25 | $162.7M | $238.1M | ||
| Q1 25 | $164.6M | — | ||
| Q4 24 | $162.3M | — | ||
| Q3 24 | $170.0M | — | ||
| Q2 24 | $163.5M | — | ||
| Q1 24 | $156.4M | — |
| Q4 25 | $198.9M | — | ||
| Q3 25 | $214.7M | — | ||
| Q2 25 | $216.0M | $1.2B | ||
| Q1 25 | $211.0M | — | ||
| Q4 24 | $210.1M | — | ||
| Q3 24 | $207.3M | — | ||
| Q2 24 | $205.3M | $1.2B | ||
| Q1 24 | $211.0M | — |
| Q4 25 | $248.0M | — | ||
| Q3 25 | $268.2M | — | ||
| Q2 25 | $269.3M | $2.4B | ||
| Q1 25 | $280.0M | — | ||
| Q4 24 | $284.2M | — | ||
| Q3 24 | $291.2M | — | ||
| Q2 24 | $293.5M | $2.1B | ||
| Q1 24 | $302.8M | — |
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 | — |
| Free Cash FlowOCF − Capex | $-6.6M | — |
| FCF MarginFCF / Revenue | -8.8% | — |
| Capex IntensityCapex / Revenue | 1.8% | — |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $1.2M | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-5.3M | — | ||
| Q3 25 | $12.1M | — | ||
| Q2 25 | $-3.4M | — | ||
| Q1 25 | $3.4M | — | ||
| Q4 24 | $-4.9M | — | ||
| Q3 24 | $9.1M | — | ||
| Q2 24 | $13.1M | — | ||
| Q1 24 | $7.3M | — |
| Q4 25 | $-6.6M | — | ||
| Q3 25 | $10.8M | — | ||
| Q2 25 | $-4.8M | — | ||
| Q1 25 | $1.9M | — | ||
| Q4 24 | $-7.2M | — | ||
| Q3 24 | $7.7M | — | ||
| Q2 24 | $11.1M | — | ||
| Q1 24 | $5.4M | — |
| Q4 25 | -8.8% | — | ||
| Q3 25 | 12.0% | — | ||
| Q2 25 | -4.5% | — | ||
| Q1 25 | 1.6% | — | ||
| Q4 24 | -6.1% | — | ||
| Q3 24 | 5.5% | — | ||
| Q2 24 | 6.6% | — | ||
| Q1 24 | 3.1% | — |
| Q4 25 | 1.8% | — | ||
| Q3 25 | 1.5% | — | ||
| Q2 25 | 1.3% | — | ||
| Q1 25 | 1.3% | — | ||
| Q4 24 | 1.9% | — | ||
| Q3 24 | 1.0% | — | ||
| Q2 24 | 1.1% | — | ||
| Q1 24 | 1.1% | — |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | -1.36× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 8.04× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.88× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MED
Segment breakdown not available.
NVGS
| Time Charters | $91.5M | 71% |
| Voyage Charters | $25.7M | 20% |
| Other | $12.4M | 10% |
