MEDOF
Medios AG
OTC Markets OTCPKUSDEQUITY
DELAYED
Last price
50.00
■ 0.00 (0.00%)
MARKET · —
Price
Chart style
Interval
Intraday intervals only cover recent history. The site picks the finest interval the range allows.
Overlays
Session levels
Lower pane
Overlay another symbol
Both series are rebased to 0% at the left edge, so the lines show relative performance rather than price.
Tool
1D
—
H —
L —
Range —
Vol —
vs
Drag pan · Pinch zoom · Hold crosshair · pick a tool then drag to draw
Open
—
Prev close
50.00
Day high
13.64
Day low
13.64
Volume
2.00K
Market cap
—
P/E (TTM)
—
52W range
13.64 – 50.00
Trailing performance
Returnvs SPY
1W
0.00%
+1.2%
1M
0.00%
-3.3%
3M
0.00%
-2.4%
6M
0.00%
-11.9%
YTD
0.00%
-12.0%
1Y
0.00%
-20.1%
3Y
0.00%
-75.0%
5Y
—
—
Price return only. Dividends are not reinvested, so total return on a dividend payer will be higher than shown.
Free account
3 more panels on MEDOF open with an account.
Options chains and analytics, valuation ratios, insider filings, analyst targets and ownership. No card, no trial, nothing to cancel.
Fundamentals
Market cap—
Enterprise value—
Revenue (TTM)—
Gross profit—
EBITDA—
Net income—
EPS (TTM)—
Free cash flow—
Total cash—
Total debt—
Book value / share—
Shares outstanding—
Float—
Short % of float—
Dividend yield—
Beta (5Y)—
Valuation & profitability ratios
Trailing P/E—
Forward P/E—
PEG ratio—
Price / sales—
Price / book—
EV / revenue—
EV / EBITDA—
Gross margin—
Operating margin—
Profit margin—
Return on equity—
Return on assets—
Debt / equity—
Current ratio—
Fourteen ratios including P/E, PEG, EV/EBITDA, margins and return on equity.
Financial statements
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Total revenue | $2.08B | $1.88B | $1.78B | $1.61B | +10.4% |
| Operating revenue | $2.08B | $1.88B | $1.78B | $1.61B | +10.4% |
| Cost of revenue | $1.88B | $1.73B | $1.68B | $1.50B | +8.5% |
| Gross profit | $199.17M | $151.46M | $109.58M | $106.81M | +31.5% |
| Selling, general & admin | $20.11M | $17.34M | $8.21M | $8.58M | +16.0% |
| Total operating expense | $156.76M | $120.97M | $79.00M | $79.97M | +29.6% |
| Operating income | $42.41M | $30.50M | $30.58M | $26.85M | +39.1% |
| Net interest income | -$18.30M | -$9.81M | -$2.00M | -$1.14M | -86.5% |
| Pre-tax income | $27.90M | $21.85M | $29.37M | $27.82M | +27.7% |
| Tax provision | $12.53M | $9.30M | $10.56M | $9.49M | +34.7% |
| Net income | $15.37M | $12.55M | $18.81M | $18.33M | +22.4% |
| Net income to common | $15.37M | $12.55M | $18.81M | $18.33M | +22.4% |
| Basic EPS | 0.61 | 0.51 | 0.79 | 0.77 | +19.6% |
| Diluted EPS | 0.61 | 0.51 | 0.79 | 0.77 | +19.6% |
| EBIT | $47.02M | $32.72M | $31.78M | $29.08M | +43.7% |
| EBITDA | $84.88M | $64.00M | $52.82M | $51.33M | +32.6% |
| Basic shares | 25.05M | 24.77M | 23.81M | 23.76M | +1.1% |
| Diluted shares | 25.05M | 24.77M | 23.81M | 23.87M | +1.1% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Cash & equivalents | $81.84M | $106.00M | $71.04M | $79.21M | -22.8% |
| Cash & short-term investments | $81.84M | $106.00M | $71.04M | $79.21M | -22.8% |
| Accounts receivable | $142.71M | $120.64M | $124.76M | $106.80M | +18.3% |
| Inventory | $90.27M | $90.42M | $57.40M | $48.10M | -0.2% |
| Total current assets | $343.65M | $345.83M | $269.19M | $250.01M | -0.6% |
| Property, plant & equipment | $74.17M | $77.92M | $37.11M | $40.62M | -4.8% |
| Goodwill & intangibles | $484.64M | $509.89M | $287.80M | $284.56M | -5.0% |
| Total assets | $903.04M | $934.36M | $594.75M | $575.96M | -3.4% |
| Total current liabilities | $181.31M | $171.07M | $83.23M | $82.06M | +6.0% |
| Current debt | $25.07M | $25.98M | $8.00K | $83.00K | -3.5% |
| Long-term debt | $129.50M | $174.13M | $0 | $0 | -25.6% |
| Total debt | $189.06M | $237.50M | $17.15M | $17.63M | -20.4% |
| Total liabilities | $388.82M | $424.17M | $125.95M | $127.91M | -8.3% |
| Retained earnings | $93.77M | $78.40M | $65.86M | $47.05M | +19.6% |
| Shareholder equity | $514.22M | $510.19M | $468.81M | $448.05M | +0.8% |
| Working capital | $162.35M | $174.77M | $185.96M | $167.95M | -7.1% |
| Net tangible assets | $29.58M | $299.00K | $181.01M | $163.48M | +9,791.6% |
| Shares issued | 25.51M | 25.51M | 23.81M | 23.81M | 0.0% |
| Line item | 2025 | 2024 | 2023 | 2022 | YoY |
|---|---|---|---|---|---|
| Net income | $15.37M | $12.55M | $18.81M | $18.33M | +22.4% |
| Depreciation & amortisation | $37.86M | $31.29M | $21.04M | $22.25M | +21.0% |
| Stock-based compensation | $1.23M | $1.67M | $1.95M | $2.87M | -26.6% |
| Change in working capital | -$16.14M | $19.27M | -$21.53M | -$4.49M | -183.8% |
| Operating cash flow | $52.27M | $73.67M | $16.41M | $37.12M | -29.0% |
| Capital expenditure | -$8.29M | -$6.31M | -$1.26M | -$5.06M | -31.4% |
| Investing cash flow | -$4.02M | -$222.28M | -$16.57M | -$86.54M | +98.2% |
| Share buybacks | -$12.58M | $0 | — | — | — |
| Financing cash flow | -$72.63M | $183.80M | -$8.01M | -$39.80M | -139.5% |
| Free cash flow | $43.98M | $67.36M | $15.14M | $32.06M | -34.7% |
| End cash position | $81.84M | $106.22M | $71.04M | $79.21M | -23.0% |
| Line item | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | YoY |
|---|---|---|---|---|---|---|
| Total revenue | $527.62M | $548.65M | $538.28M | $507.06M | $484.66M | -3.8% |
| Operating revenue | $527.62M | $548.65M | $538.28M | $507.06M | $484.66M | -3.8% |
| Cost of revenue | $477.69M | $497.82M | $488.79M | $456.06M | $436.81M | -4.0% |
| Gross profit | $49.93M | $50.84M | $49.48M | $51.01M | $47.84M | -1.8% |
| Total operating expense | $40.43M | $40.47M | $38.55M | $40.28M | $37.46M | -0.1% |
| Operating income | $9.50M | $10.36M | $10.93M | $10.73M | $10.38M | -8.3% |
| Net interest income | -$1.43M | -$10.98M | -$1.99M | -$2.38M | -$2.95M | +87.0% |
| Pre-tax income | $8.31M | -$4.00K | $9.87M | $8.67M | $9.36M | +207,850.0% |
| Tax provision | $3.35M | $4.54M | $2.64M | $2.37M | $2.98M | -26.3% |
| Net income | $4.96M | -$4.55M | $7.23M | $6.30M | $6.38M | +209.1% |
| Net income to common | $4.96M | -$4.55M | $7.23M | $6.30M | $6.38M | +209.1% |
| Basic EPS | 0.20 | — | — | — | 0.25 | — |
| Diluted EPS | 0.20 | — | — | — | 0.25 | — |
| EBIT | $10.22M | $11.24M | $12.08M | $11.19M | $12.51M | -9.1% |
| EBITDA | $19.57M | $20.69M | $21.66M | $20.57M | $21.96M | -5.4% |
| Basic shares | 24.51M | — | — | — | 25.51M | — |
| Diluted shares | 24.51M | — | — | — | 25.51M | — |
| Line item | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | YoY |
|---|---|---|---|---|---|---|---|
| Cash & equivalents | $92.85M | $81.84M | $93.42M | $87.76M | $89.16M | — | +13.5% |
| Cash & short-term investments | $93.60M | $81.84M | $93.42M | $87.83M | $89.34M | — | +14.4% |
| Accounts receivable | $168.05M | $142.71M | $167.56M | $150.53M | $151.16M | — | +17.8% |
| Inventory | $87.20M | $90.27M | $92.11M | $90.81M | $95.98M | — | -3.4% |
| Total current assets | $365.85M | $343.65M | $373.87M | $346.34M | $350.03M | — | +6.5% |
| Property, plant & equipment | $72.24M | $74.17M | $72.90M | $73.19M | $74.27M | — | -2.6% |
| Goodwill & intangibles | $478.53M | $484.64M | $490.63M | $496.84M | $503.08M | — | -1.3% |
| Total assets | $918.23M | $903.04M | $939.33M | $918.09M | $929.17M | — | +1.7% |
| Total current liabilities | $190.09M | $181.31M | $214.59M | $180.17M | $178.91M | — | +4.8% |
| Current debt | — | $25.07M | — | — | — | $25.98M | — |
| Long-term debt | — | $129.50M | — | — | — | $174.13M | — |
| Total debt | — | $189.06M | — | — | — | $237.50M | — |
| Total liabilities | $398.53M | $388.82M | $421.22M | $394.79M | $412.38M | — | +2.5% |
| Retained earnings | $98.73M | $93.77M | $98.31M | $91.09M | $84.79M | — | +5.3% |
| Shareholder equity | $519.70M | $514.22M | $518.11M | $523.30M | $516.79M | — | +1.1% |
| Working capital | $175.76M | $162.35M | $159.28M | $166.17M | $171.12M | — | +8.3% |
| Net tangible assets | $41.17M | $29.58M | $27.48M | $26.46M | $13.71M | — | +39.2% |
| Shares issued | 24.51M | 25.51M | 25.51M | 25.51M | 25.51M | — | -3.9% |
| Line item | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | YoY |
|---|---|---|---|---|---|---|
| Net income | $4.96M | -$4.55M | $7.23M | $6.30M | $6.38M | +209.1% |
| Depreciation & amortisation | $9.36M | $9.44M | $9.58M | $9.38M | $9.45M | -0.9% |
| Change in working capital | -$4.59M | -$9.11M | $10.66M | $1.69M | -$19.37M | +49.6% |
| Operating cash flow | $12.48M | -$392.00K | $29.30M | $19.80M | $3.56M | +3,283.4% |
| Capital expenditure | -$2.59M | -$3.58M | -$1.83M | -$1.64M | -$1.25M | +27.4% |
| Investing cash flow | -$2.10M | -$1.73M | -$1.38M | -$1.30M | $387.00K | -21.6% |
| Share buybacks | — | $46.00K | — | — | — | — |
| Financing cash flow | $627.00K | -$9.59M | -$22.18M | -$19.84M | -$21.02M | +106.5% |
| Free cash flow | $9.88M | -$3.97M | $27.47M | $18.16M | $2.32M | +349.2% |
| End cash position | $92.85M | $81.84M | $93.56M | $87.81M | $89.16M | +13.5% |
Analyst targets & ownership
Mean target—
High target—
Low target—
Implied upside—
Analyst count—
Consensus—
Strong buy / Buy— / —
Hold—
Sell / Strong sell— / —
Held by insiders—
Held by institutions—
Institutions holding—
Price targets, consensus spread, insider and institutional ownership.
Moving averages & technicals
SMA 10
50.00
0.00% from price
SMA 20
50.00
0.00% from price
SMA 50
50.00
0.00% from price
SMA 100
50.00
0.00% from price
SMA 200
50.00
0.00% from price
EMA 12
50.00
0.00% from price
EMA 26
50.00
0.00% from price
EMA 50
50.00
0.00% from price
RSI (14)
100.0
Overbought
MACD (12,26,9)
0.00
Hist 0.00
ATR (14)
0.00
—
Realised vol 30D
0.0%
Annualised
Bollinger upper
50.00
20, 2σ
Bollinger lower
50.00
20, 2σ
50 / 200 cross
Death
50.00 vs 50.00
Trend bias
Below 200
0.00%
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
Beta vs SPY
0.00
Less volatile than market
Correlation to SPY
—
—
Realised vol 30D
0.0%
Annualised
Market vol 1Y
12.8%
SPY, annualised
Max drawdown 1Y
0.0%
Peak to trough
Max drawdown 5Y
0.0%
Peak to trough
ATR 14
0.00
Average true range
Beta (reported)
—
5Y monthly, from filing
Headlines
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.