NYSE:MDV · New York Stock Exchange
+$0.12 today
Vol 0.07M · Avg 0.08M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NYSE:MDV · Revenue to Net Income
Key Ratios
Analysis
$46.3M of revenue converted into $152.0K of net income for the selected period. Gross margin is 21.5% and net margin is 0.7%, showing how much revenue survives after costs and taxes. EPS is $-0.36, tying the income statement back to per-share earnings.
Revenue
—
Operating Income
—
Net Income
—
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $46.4M -0.8% | $46.8M -1.0% | $47.2M +7.8% | $43.8M +15.7% | $37.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $33.6M +830.9% | $3.6M -30.0% | $5.2M -21.2% | $6.5M -4.8% | $6.9M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $12.8M -70.4% | $43.1M +2.6% | $42.1M +12.9% | $37.3M +20.2% | $31.0M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 27.5% -64.8pp | 92.3% +3.2pp | 89.1% +4.0pp | 85.1% +3.2pp | 81.8% | 9.8% | 28.9% | 38.3% |
| Research & Development | $0 | $0 | $0 | $0 | $0 | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $5.8M -26.7% | $7.9M -55.5% | $17.8M +74.4% | $10.2M -18.0% | $12.5M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | -$3.2M -115.0% | $21.2M -46.4% | $39.5M +22.0% | $32.3M -0.6% | $32.5M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $15.1M -9.1% | $16.6M +6.8% | $15.6M +4.2% | $14.9M -2.2% | $15.3M | $374.2M | $1.2B | $631.8M |
| EBITDA | $33.2M -21.9% | $42.5M +74.4% | $24.4M +35.1% | $18.0M -20.1% | $22.6M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 71.5% -19.3pp | 90.8% +39.3pp | 51.6% +10.4pp | 41.2% -18.4pp | 59.5% | 5.6% | 46.3% | 42.0% |
| Operating Income | $15.9M -27.5% | $22.0M +741.9% | $2.6M -47.0% | $4.9M +421.2% | -$1.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 34.3% -12.7pp | 47.0% +41.5pp | 5.5% -5.7pp | 11.2% +15.3pp | -4.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $893.0K +88.4% | $474.0K +45.4% | $326.0K +1387.9% | $21.9K +2.7% | $21.3K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $17.5M -9.5% | $19.4M +10.7% | $17.5M +115.9% | $8.1M +6.9% | $7.6M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$15.4M +0.7% | -$15.5M -37.0% | -$11.3M -19.8% | -$9.4M -959.3% | $1.1M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $554.0K -91.5% | $6.5M +174.7% | -$8.7M -92.8% | -$4.5M -935.9% | -$435.5K | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 1.2% -12.7pp | 13.9% +32.3pp | -18.4% -8.1pp | -10.3% -9.1pp | -1.1% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $1.3B | -$1.6B | $745.2M |
| Net Income | $1.1M -82.3% | $6.0M +191.0% | -$6.6M -101.1% | -$3.3M -655.1% | -$435.5K | $4.9B | $4.8B | $4.7B |
| Net Margin | 2.3% -10.6pp | 12.9% +26.9pp | -14.0% -6.5pp | -7.5% -6.4pp | -1.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$0 -224.0% | $0 +118.4% | -$1 -46.2% | -$1 -365.0% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$0 -247.6% | $0 +115.4% | -$1 -46.2% | -$1 -365.0% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $10.1M +9.2% | $9.3M +22.9% | $7.6M +1.0% | $7.5M -0.8% | $7.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $11.7M +4.4% | $11.2M +48.0% | $7.6M +1.0% | $7.5M -0.8% | $7.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Stratus Properties Inc.
NASDAQ:STRS
$220.24M
Strawberry Fields REIT, Inc.
AMEX:STRW
$184.88M
Comstock Holding Companies, Inc.
NASDAQ:CHCI
$161.53M
Orion Properties Inc.
NYSE:ONL
$160.83M
Braemar Hotels & Resorts Inc.
NYSE:BHR
$156.59M
Seritage Growth Properties
NYSE:SRG
$149.82M
Seven Hills Realty Trust
NASDAQ:SEVN
$146.96M
ACRES Commercial Realty Corp.
NYSE:ACR
$131.14M
JFB Construction Holdings Class A Common Stock
NASDAQ:JFB
$74.94M
Franklin Street Properties Corp.
AMEX:FSP
$54.40M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MDV generate?
Modiv Industrial, Inc. (MDV) reported $46.39M of revenue in fiscal 2025.
Is MDV profitable?
Modiv Industrial, Inc. (MDV) reported $1.07M of net income, with a net margin of 2.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.