vs
Side-by-side financial comparison of MEDIFAST INC (MED) and SHENANDOAH TELECOMMUNICATIONS CO (SHEN). Click either name above to swap in a different company.
SHENANDOAH TELECOMMUNICATIONS CO is the larger business by last-quarter revenue ($91.6M vs $75.1M, roughly 1.2× MEDIFAST INC). On growth, SHENANDOAH TELECOMMUNICATIONS CO posted the faster year-over-year revenue change (7.2% vs -36.9%). MEDIFAST INC produced more free cash flow last quarter ($-6.6M vs $-78.6M). Over the past eight quarters, SHENANDOAH TELECOMMUNICATIONS CO's revenue compounded faster (15.0% 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.
Shenandoah Telecommunications Co is a U.S. regional telecom provider offering broadband internet, wireless voice/data services, digital cable TV, and fiber-optic solutions. It serves residential, small business and enterprise clients across Mid-Atlantic states, focusing on underserved rural and suburban markets in Virginia, West Virginia, Maryland and Pennsylvania.
MED vs SHEN — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $75.1M | $91.6M |
| Net Profit | — | $-5.4M |
| Gross Margin | 69.4% | — |
| Operating Margin | -10.4% | -1.0% |
| Net Margin | — | -5.9% |
| Revenue YoY | -36.9% | 7.2% |
| Net Profit YoY | — | -95.8% |
| EPS (diluted) | $-1.64 | $-0.13 |
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 | $91.6M | ||
| Q3 25 | $89.4M | $89.8M | ||
| Q2 25 | $105.6M | $88.6M | ||
| Q1 25 | $115.7M | $87.9M | ||
| Q4 24 | $119.0M | $85.4M | ||
| Q3 24 | $140.2M | $87.6M | ||
| Q2 24 | $168.6M | $85.8M | ||
| Q1 24 | $174.7M | $69.2M |
| Q4 25 | — | $-5.4M | ||
| Q3 25 | $-2.3M | $-9.4M | ||
| Q2 25 | $2.5M | $-9.0M | ||
| Q1 25 | $-772.0K | $-9.1M | ||
| Q4 24 | — | $-2.7M | ||
| Q3 24 | $1.1M | $-5.3M | ||
| Q2 24 | $-8.2M | $-12.9M | ||
| Q1 24 | $8.3M | $214.7M |
| 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% | -1.0% | ||
| Q3 25 | -4.6% | -8.0% | ||
| Q2 25 | -1.0% | -10.3% | ||
| Q1 25 | -1.1% | -6.9% | ||
| Q4 24 | 0.6% | -6.7% | ||
| Q3 24 | 1.5% | -4.8% | ||
| Q2 24 | -4.7% | -18.5% | ||
| Q1 24 | 4.5% | -4.0% |
| Q4 25 | — | -5.9% | ||
| Q3 25 | -2.5% | -10.5% | ||
| Q2 25 | 2.3% | -10.2% | ||
| Q1 25 | -0.7% | -10.4% | ||
| Q4 24 | — | -3.2% | ||
| Q3 24 | 0.8% | -6.0% | ||
| Q2 24 | -4.8% | -15.0% | ||
| Q1 24 | 4.8% | 310.0% |
| Q4 25 | $-1.64 | $-0.13 | ||
| Q3 25 | $-0.21 | $-0.20 | ||
| Q2 25 | $0.22 | $-0.19 | ||
| Q1 25 | $-0.07 | $-0.19 | ||
| Q4 24 | $0.08 | $-0.34 | ||
| Q3 24 | $0.10 | $-0.13 | ||
| Q2 24 | $-0.75 | $-0.24 | ||
| Q1 24 | $0.76 | $4.25 |
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 | $27.3M |
| Total DebtLower is stronger | — | $642.4M |
| Stockholders' EquityBook value | $198.9M | $880.8M |
| Total Assets | $248.0M | $1.9B |
| Debt / EquityLower = less leverage | — | 0.73× |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $167.3M | $27.3M | ||
| Q3 25 | $173.5M | $22.6M | ||
| Q2 25 | $162.7M | $29.1M | ||
| Q1 25 | $164.6M | $87.5M | ||
| Q4 24 | $162.3M | $46.3M | ||
| Q3 24 | $170.0M | $43.1M | ||
| Q2 24 | $163.5M | $43.8M | ||
| Q1 24 | $156.4M | $389.7M |
| Q4 25 | — | $642.4M | ||
| Q3 25 | — | $535.4M | ||
| Q2 25 | — | $513.1M | ||
| Q1 25 | — | $515.8M | ||
| Q4 24 | — | $418.0M | ||
| Q3 24 | — | $345.2M | ||
| Q2 24 | — | $297.4M | ||
| Q1 24 | — | $298.7M |
| Q4 25 | $198.9M | $880.8M | ||
| Q3 25 | $214.7M | $892.7M | ||
| Q2 25 | $216.0M | $902.0M | ||
| Q1 25 | $211.0M | $910.5M | ||
| Q4 24 | $210.1M | $918.6M | ||
| Q3 24 | $207.3M | $925.4M | ||
| Q2 24 | $205.3M | $933.1M | ||
| Q1 24 | $211.0M | $871.6M |
| Q4 25 | $248.0M | $1.9B | ||
| Q3 25 | $268.2M | $1.9B | ||
| Q2 25 | $269.3M | $1.8B | ||
| Q1 25 | $280.0M | $1.8B | ||
| Q4 24 | $284.2M | $1.7B | ||
| Q3 24 | $291.2M | $1.7B | ||
| Q2 24 | $293.5M | $1.7B | ||
| Q1 24 | $302.8M | $1.4B |
| Q4 25 | — | 0.73× | ||
| Q3 25 | — | 0.60× | ||
| Q2 25 | — | 0.57× | ||
| Q1 25 | — | 0.57× | ||
| Q4 24 | — | 0.46× | ||
| Q3 24 | — | 0.37× | ||
| Q2 24 | — | 0.32× | ||
| Q1 24 | — | 0.34× |
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 | $28.8M |
| Free Cash FlowOCF − Capex | $-6.6M | $-78.6M |
| FCF MarginFCF / Revenue | -8.8% | -85.8% |
| Capex IntensityCapex / Revenue | 1.8% | 117.2% |
| Cash ConversionOCF / Net Profit | — | — |
| TTM Free Cash FlowTrailing 4 quarters | $1.2M | $-257.9M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $-5.3M | $28.8M | ||
| Q3 25 | $12.1M | $30.7M | ||
| Q2 25 | $-3.4M | $20.9M | ||
| Q1 25 | $3.4M | $20.5M | ||
| Q4 24 | $-4.9M | $20.6M | ||
| Q3 24 | $9.1M | $24.3M | ||
| Q2 24 | $13.1M | $2.5M | ||
| Q1 24 | $7.3M | $15.2M |
| Q4 25 | $-6.6M | $-78.6M | ||
| Q3 25 | $10.8M | $-51.4M | ||
| Q2 25 | $-4.8M | $-65.3M | ||
| Q1 25 | $1.9M | $-62.7M | ||
| Q4 24 | $-7.2M | $-72.0M | ||
| Q3 24 | $7.7M | $-51.3M | ||
| Q2 24 | $11.1M | $-78.3M | ||
| Q1 24 | $5.4M | $-54.9M |
| Q4 25 | -8.8% | -85.8% | ||
| Q3 25 | 12.0% | -57.2% | ||
| Q2 25 | -4.5% | -73.7% | ||
| Q1 25 | 1.6% | -71.3% | ||
| Q4 24 | -6.1% | -84.3% | ||
| Q3 24 | 5.5% | -58.5% | ||
| Q2 24 | 6.6% | -91.3% | ||
| Q1 24 | 3.1% | -79.3% |
| Q4 25 | 1.8% | 117.2% | ||
| Q3 25 | 1.5% | 91.4% | ||
| Q2 25 | 1.3% | 97.3% | ||
| Q1 25 | 1.3% | 94.7% | ||
| Q4 24 | 1.9% | 108.4% | ||
| Q3 24 | 1.0% | 86.2% | ||
| Q2 24 | 1.1% | 94.2% | ||
| Q1 24 | 1.1% | 101.2% |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | -1.36× | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | 8.04× | — | ||
| Q2 24 | — | — | ||
| Q1 24 | 0.88× | 0.07× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
MED
Segment breakdown not available.
SHEN
| Residential And SMB Incumbent Broadband | $41.5M | 45% |
| Residential And SMB Glo Fiber Expansion Markets | $23.0M | 25% |
| Commercial Fiber | $20.3M | 22% |
| RLEC Other | $6.8M | 7% |
