MDCKF
Price
Day trading desk
VWAP and the session figures are computed from the delayed intraday series on this page, so they lag the live tape and will not match a broker's real-time VWAP exactly. Turn on Prior day H/L/C, Opening range and Volume profile in the chart's Studies menu to see these levels drawn on price.
Trailing performance
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
3 more panels on MDCKF open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Valuation & profitability ratios
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Total revenue | $180.80M | $110.67M | $70.77M | $42.07M | +63.4% |
| Operating revenue | $180.80M | $110.67M | $70.77M | $42.07M | +63.4% |
| Cost of revenue | $109.83M | $63.65M | $42.67M | $23.73M | +72.5% |
| Gross profit | $70.97M | $47.02M | $28.09M | $18.34M | +50.9% |
| Selling, general & admin | $14.78M | $9.76M | $4.55M | $3.92M | +51.5% |
| Total operating expense | $116.56M | $57.58M | $33.21M | $21.53M | +102.4% |
| Operating income | -$45.59M | -$10.56M | -$5.11M | -$3.19M | -331.6% |
| Net interest income | -$14.42M | -$3.70M | -$3.39M | -$1.68M | -289.5% |
| Pre-tax income | -$37.81M | -$9.39M | -$4.71M | -$5.80M | -302.8% |
| Tax provision | $2.41M | $2.86M | $1.68M | $803.25K | -15.8% |
| Net income | -$29.65M | -$11.47M | -$4.08M | -$5.89M | -158.5% |
| Net income to common | -$29.65M | -$11.47M | -$4.08M | -$5.89M | -158.5% |
| Basic EPS | -1.24 | -0.50 | -0.23 | -0.37 | -149.2% |
| Diluted EPS | -1.24 | -0.50 | -0.23 | -0.37 | -149.2% |
| EBIT | -$21.95M | -$3.99M | -$489.40K | -$3.17M | -449.5% |
| EBITDA | $25.62M | $16.35M | $11.96M | $4.82M | +56.7% |
| Basic shares | 23.84M | 22.99M | 18.15M | 16.07M | +3.7% |
| Diluted shares | 23.84M | 22.99M | 18.15M | 16.07M | +3.7% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $106.74M | $58.51M | $50.84M | $26.28M | +82.4% |
| Cash & short-term investments | $106.74M | $58.51M | $50.84M | $26.28M | +82.4% |
| Accounts receivable | $22.92M | $10.34M | $7.70M | $3.92M | +121.6% |
| Inventory | $8.01M | $4.35M | $3.96M | $2.38M | +84.3% |
| Total current assets | $152.30M | $84.34M | $69.26M | $34.75M | +80.6% |
| Property, plant & equipment | $10.31M | $10.66M | $7.07M | $3.47M | -3.3% |
| Goodwill & intangibles | $454.75M | $207.58M | $117.09M | $69.05M | +119.1% |
| Total assets | $665.02M | $353.74M | $223.95M | $169.28M | +88.0% |
| Total current liabilities | $9.60M | $4.50M | $3.43M | $2.93M | +113.3% |
| Long-term debt | $250.51M | $76.40M | $72.61M | $64.07M | +227.9% |
| Total debt | $250.51M | $76.40M | $72.61M | $64.07M | +227.9% |
| Total liabilities | $351.45M | $128.75M | $99.87M | $77.11M | +173.0% |
| Retained earnings | -$59.70M | -$29.79M | -$18.29M | -$14.21M | -100.4% |
| Shareholder equity | $313.57M | $224.99M | $124.08M | $92.18M | +39.4% |
| Working capital | $142.70M | $78.03M | $65.83M | $31.82M | +82.9% |
| Net tangible assets | -$141.18M | $17.41M | $6.99M | $23.13M | -910.7% |
| Shares issued | 23.84M | 22.99M | 18.15M | 16.07M | +3.7% |
| Line item | 2025 | 2024 | 2023 | 2022 | 2021 | YoY |
|---|---|---|---|---|---|---|
| Net income | -$40.21M | -$12.25M | -$6.39M | -$6.60M | — | -228.3% |
| Depreciation & amortisation | $47.57M | $20.34M | $12.45M | $7.99M | — | +133.8% |
| Change in working capital | $22.38M | $2.90M | $1.12M | $1.14M | — | +672.8% |
| Operating cash flow | $18.50M | $11.60M | $7.37M | $5.69M | — | +59.5% |
| Capital expenditure | -$3.33M | -$4.50M | -$3.56M | -$2.02M | — | +26.1% |
| Investing cash flow | -$102.23M | -$97.40M | -$36.34M | -$53.21M | — | -5.0% |
| Share buybacks | — | — | — | -$91.11K | -$96.62K | — |
| Financing cash flow | $122.76M | $85.79M | $48.15M | $58.78M | — | +43.1% |
| Free cash flow | $15.17M | $7.09M | $3.81M | $3.67M | — | +113.9% |
| End cash position | $106.74M | $58.51M | $50.84M | $26.28M | — | +82.4% |
Newly listed companies often have nothing on file until their first annual report.
| Line item | 2025-12-31 | 2024-12-31 | YoY |
|---|---|---|---|
| Cash & equivalents | $106.74M | $58.51M | +82.4% |
| Cash & short-term investments | $106.74M | $58.51M | +82.4% |
| Accounts receivable | $22.92M | $10.34M | +121.6% |
| Inventory | $8.01M | $4.35M | +84.3% |
| Total current assets | $152.30M | $82.53M | +84.5% |
| Property, plant & equipment | $10.31M | $10.66M | -3.3% |
| Goodwill & intangibles | $454.75M | $207.58M | +119.1% |
| Total assets | $665.02M | $353.74M | +88.0% |
| Total current liabilities | $9.60M | $4.50M | +113.3% |
| Long-term debt | $250.51M | $76.40M | +227.9% |
| Total debt | $250.51M | $76.40M | +227.9% |
| Total liabilities | $351.45M | $128.75M | +173.0% |
| Retained earnings | -$59.70M | -$29.79M | -100.4% |
| Shareholder equity | $313.57M | $224.99M | +39.4% |
| Working capital | $142.70M | $79.84M | +78.7% |
| Net tangible assets | -$141.18M | $17.41M | -910.7% |
| Shares issued | 23.84M | 22.99M | +3.7% |
Newly listed companies often have nothing on file until their first annual report.
Analyst targets & ownership
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
Options chain
Calls
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Puts
| Strike | Last | Bid | Ask | Vol | OI | IV |
|---|---|---|---|---|---|---|
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
| 000.00 | 0.00 | 0.00 | 0.00 | 0 | 0 | 0.0% |
Every listed expiry, both sides of the book, with volume, open interest and implied volatility.
Risk profile
PRIVATE STRATEGY · BY QUALIFICATION
The same data. A different seat.
The research you are reading is the input layer for a discretionary options program we run for a small number of qualified investors. Minimum $1,000,000.