MiniMed Group, Inc. (MMED)
Every figure this model derived for MMED, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-04-24.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 223,000,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-04-24 |
| cash | 298,000,000 | CashAndCashEquivalentsAtCarryingValue |
2026-04-24 |
| current assets | 1,348,000,000 | AssetsCurrent |
2026-04-24 |
| current liabilities | 702,000,000 | LiabilitiesCurrent |
2026-04-24 |
| equity | 3,611,000,000 | StockholdersEquity |
2026-04-24 |
| ocf | -197,000,000 | NetCashProvidedByUsedInOperatingActivities |
2026-04-24 |
| revenue | 3,102,000,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-04-24 |
| sbc | 46,000,000 | ShareBasedCompensation |
2026-04-24 |
The ratios
The figures themselves rather than their scores — what somebody looking up MMED on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 0.39 |
| current ratio | 1.96 |
| current ratio reported | 1.92 |
| deferred revenue growth | 36.36 |
| dilution pct | 1.51 |
| ev owner earnings | -10.45 |
| ev sales | 1.57 |
| fcf margin | -13.54 |
| operating margin | -6.13 |
| owner earnings margin | -15.02 |
| revenue growth | 14.25 |
| revenue growth per share | 12.56 |
| roic | -4.53 |
| rule of 40 | 8.13 |
| sbc pct revenue | 1.48 |
Everything else this filing tags
261 more elements from MMED's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 4,630,000,000 | 2026-04-24 | 4 | USD |
LiabilitiesAndStockholdersEquity | 4,630,000,000 | 2026-04-24 | 4 | USD |
AdditionalPaidInCapital | 3,736,000,000 | 2026-04-24 | 2 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | 3,611,000,000 | 2026-04-24 | 2 | USD |
Goodwill | 2,256,000,000 | 2026-04-24 | 4 | USD |
GrossProfit | 1,680,000,000 | 2026-04-24 | 7 | USD |
PropertyPlantAndEquipmentGross | 1,492,000,000 | 2026-04-24 | 2 | USD |
CostOfGoodsAndServicesSold | 1,422,000,000 | 2026-04-24 | 7 | USD |
SellingGeneralAndAdministrativeExpense | 1,183,000,000 | 2026-04-24 | 7 | USD |
Liabilities | 1,019,000,000 | 2026-04-24 | 4 | USD |
CommonStockSharesAuthorized | 1,000,000,000 | 2026-04-24 | 2 | shares |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 781,000,000 | 2026-04-24 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | 716,000,000 | 2026-04-24 | 5 | USD |
PropertyPlantAndEquipmentNet | 711,000,000 | 2026-04-24 | 4 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 598,000,000 | 2026-04-24 | 1 | shares |
ProceedsFromIssuanceInitialPublicOffering | 538,000,000 | 2026-04-24 | 5 | USD |
StockIssuedDuringPeriodValueNewIssues | 538,000,000 | 2026-04-24 | 1 | USD |
OtherReceivablesNetCurrent | 455,000,000 | 2026-04-24 | 2 | USD |
ResearchAndDevelopmentExpenseExcludingAcquiredInProcessCost | 448,000,000 | 2026-04-24 | 7 | USD |
ProceedsFromContributionsFromParent | 407,000,000 | 2026-04-24 | 5 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -381,000,000 | 2026-04-24 | 3 | USD |
InventoryNet | 341,000,000 | 2026-04-24 | 4 | USD |
NetIncomeLoss | -333,000,000 | 2026-04-24 | 7 | USD |
FiniteLivedIntangibleAssetsGross | 321,000,000 | 2026-04-24 | 4 | USD |
OtherLiabilitiesNoncurrent | 317,000,000 | 2026-04-24 | 4 | USD |
ProfitLoss | -317,000,000 | 2026-04-24 | 12 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 298,000,000 | 2026-04-24 | 8 | USD |
ComprehensiveIncomeNetOfTax | -297,000,000 | 2026-04-24 | 7 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | 287,000,000 | 2026-04-24 | 5 | USD |
DeferredTaxAssetsGross | 283,000,000 | 2026-04-24 | 2 | USD |
CommonStockSharesIssued | 280,819,988 | 2026-04-24 | 2 | shares |
CommonStockSharesOutstanding | 280,819,988 | 2026-04-24 | 4 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 256,600,000 | 2026-04-24 | 7 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 256,600,000 | 2026-04-24 | 7 | shares |
NetCashProvidedByUsedInInvestingActivities | -233,000,000 | 2026-04-24 | 5 | USD |
PaymentsOfDistributionsToAffiliates | 229,000,000 | 2026-04-24 | 3 | USD |
OtherOperatingIncomeExpenseNet | -221,000,000 | 2026-04-24 | 7 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 214,000,000 | 2026-04-24 | 4 | USD |
DeferredTaxAssetsValuationAllowance | 214,000,000 | 2026-04-24 | 4 | USD |
AccountsReceivableNetCurrent | 200,000,000 | 2026-04-24 | 4 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 192,000,000 | 2026-04-24 | 3 | USD |
OperatingIncomeLoss | -190,000,000 | 2026-04-24 | 7 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -189,000,000 | 2026-04-24 | 7 | USD |
InventoryFinishedGoodsNetOfReserves | 179,000,000 | 2026-04-24 | 4 | USD |
CurrentIncomeTaxExpenseBenefit | 178,000,000 | 2026-04-24 | 3 | USD |
AccountsPayableCurrent | 163,000,000 | 2026-04-24 | 4 | USD |
EmployeeRelatedLiabilitiesCurrent | 163,000,000 | 2026-04-24 | 4 | USD |
OtherLiabilitiesCurrent | 161,000,000 | 2026-01-23 | 2 | USD |
DepreciationDepletionAndAmortization | 156,000,000 | 2026-04-24 | 5 | USD |
CurrentForeignTaxExpenseBenefit | 153,000,000 | 2026-04-24 | 3 | USD |
OtherAssetsNoncurrent | 147,000,000 | 2026-04-24 | 4 | USD |
RestructuringCosts | 142,000,000 | 2026-04-24 | 7 | USD |
Depreciation | 130,000,000 | 2026-04-24 | 3 | USD |
IncomeTaxExpenseBenefit | 128,000,000 | 2026-04-24 | 7 | USD |
InventoryRawMaterialsNetOfReserves | 128,000,000 | 2026-04-24 | 4 | USD |
RetainedEarningsAccumulatedDeficit | -116,000,000 | 2026-04-24 | 2 | USD |
IntangibleAssetsNetExcludingGoodwill | 107,000,000 | 2026-04-24 | 4 | USD |
PreferredStockSharesAuthorized | 100,000,000 | 2026-03-09 | 1 | shares |
IncreaseDecreaseInAccountsAndNotesReceivable | 94,000,000 | 2026-01-23 | 2 | USD |
AssetImpairmentCharges | 84,000,000 | 2026-04-24 | 5 | USD |
GuaranteeObligationsCurrentCarryingValue | 78,000,000 | 2026-01-23 | 2 | USD |
Investments | 75,000,000 | 2026-04-24 | 4 | USD |
SupplierFinanceProgramObligationDecreaseSettlement | 74,000,000 | 2026-04-24 | 1 | USD |
EquitySecuritiesWithoutReadilyDeterminableFairValueAmount | 73,000,000 | 2026-04-24 | 4 | USD |
SupplierFinanceProgramObligationIncrease | 73,000,000 | 2026-04-24 | 1 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | 72,000,000 | 2026-04-24 | 2 | USD |
DeferredTaxAssetsNet | 69,000,000 | 2026-04-24 | 2 | USD |
IncreaseDecreaseInOtherOperatingCapitalNet | -66,000,000 | 2026-04-24 | 5 | USD |
StandardProductWarrantyAccrual | 63,000,000 | 2026-04-24 | 10 | USD |
DeferredIncomeTaxAssetsNet | 61,000,000 | 2026-04-24 | 4 | USD |
OtherSundryLiabilitiesCurrent | 61,000,000 | 2026-01-23 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 61,000,000 | 2026-04-24 | 1 | USD |
DeferredIncomeTaxesAndTaxCredits | -54,000,000 | 2026-04-24 | 5 | USD |
OtherAssetsCurrent | 54,000,000 | 2026-04-24 | 4 | USD |
DeferredTaxAssetsLiabilitiesNet | 54,000,000 | 2026-04-24 | 2 | USD |
OperatingLeaseLiability | 53,000,000 | 2026-04-24 | 1 | USD |
OperatingLeaseRightOfUseAsset | 52,000,000 | 2026-04-24 | 4 | USD |
DeferredForeignIncomeTaxExpenseBenefit | -52,000,000 | 2026-04-24 | 3 | USD |
DefinedBenefitPlanBenefitObligation | 52,000,000 | 2026-04-24 | 2 | USD |
DefinedBenefitPlanPensionPlanWithProjectedBenefitObligationInExcessOfPlanAssetsProjectedBenefitObligation | 52,000,000 | 2026-04-24 | 1 | USD |
DeferredIncomeTaxExpenseBenefit | -50,000,000 | 2026-04-24 | 3 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 48,000,000 | 2026-04-24 | 3 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsOther | 48,000,000 | 2026-04-24 | 2 | USD |
DefinedBenefitPlanAccumulatedBenefitObligation | 48,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateAccumulatedBenefitObligation | 48,000,000 | 2026-04-24 | 1 | USD |
StandardProductWarrantyAccrualNoncurrent | 47,000,000 | 2026-04-24 | 4 | USD |
CommonStockCapitalSharesReservedForFutureIssuance | 46,069,000 | 2026-04-24 | 1 | shares |
AllocatedShareBasedCompensationExpense | 46,000,000 | 2026-04-24 | 7 | USD |
StandardProductWarrantyAccrualPayments | 46,000,000 | 2026-04-24 | 7 | USD |
StandardProductWarrantyAccrualWarrantiesIssued | 46,000,000 | 2026-04-24 | 7 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 46,000,000 | 2026-04-24 | 1 | USD |
ContractWithCustomerRefundLiabilityCurrent | 45,000,000 | 2026-04-24 | 4 | USD |
OperatingLeaseLiabilityNoncurrent | 45,000,000 | 2026-04-24 | 4 | USD |
IncomeTaxReconciliationTaxCreditsForeign | 45,000,000 | 2026-04-24 | 1 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -40,000,000 | 2026-04-24 | 1 | USD |
AllocatedShareBasedCompensationExpenseNetOfTax | 39,000,000 | 2026-04-24 | 7 | USD |
InventoryWorkInProcessNetOfReserves | 34,000,000 | 2026-04-24 | 4 | USD |
DefinedBenefitPlanAssetsTransferredToFromPlan | 34,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanFairValueOfPlanAssets | 34,000,000 | 2026-04-24 | 2 | USD |
DefinedBenefitPlanPensionPlansWithAccumulatedBenefitObligationsInExcessOfPlanAssetsAggregateFairValueOfPlanAssets | 34,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanPensionPlanWithProjectedBenefitObligationInExcessOfPlanAssetsPlanAssets | 34,000,000 | 2026-04-24 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 32,031,000 | 2026-04-24 | 1 | shares |
IncreaseDecreaseInInventories | 29,000,000 | 2026-04-24 | 5 | USD |
ProvisionForDoubtfulAccounts | 28,000,000 | 2026-04-24 | 5 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 26,000,000 | 2026-04-24 | 6 | USD |
AmortizationOfIntangibleAssets | 26,000,000 | 2026-04-24 | 7 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 26,000,000 | 2026-04-24 | 2 | USD |
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities | -26,000,000 | 2026-01-23 | 2 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 25,000,000 | 2026-04-24 | 2 | USD |
TaxCreditCarryforwardAmount | 24,000,000 | 2026-04-24 | 1 | USD |
RevenueRemainingPerformanceObligation | 23,000,000 | 2026-01-23 | 1 | USD |
CurrentFederalTaxExpenseBenefit | 23,000,000 | 2026-04-24 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 22,000,000 | 2026-04-24 | 2 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax | 20,000,000 | 2026-04-24 | 7 | USD |
OtherComprehensiveIncomeLossNetOfTaxPortionAttributableToParent | 20,000,000 | 2026-04-24 | 11 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsFiveFiscalYearsThereafter | 20,000,000 | 2026-04-24 | 1 | USD |
IncomeTaxReconciliationTaxCreditsResearch | 20,000,000 | 2026-04-24 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive | 20,000,000 | 2026-04-24 | 1 | USD |
ContractWithCustomerLiability | 19,000,000 | 2026-04-24 | 4 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 19,000,000 | 2026-04-24 | 2 | USD |
OtherNoncashIncomeExpense | -19,000,000 | 2026-04-24 | 5 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsEmployeeCompensation | 19,000,000 | 2026-04-24 | 2 | USD |
GainLossRelatedToLitigationSettlement | -18,000,000 | 2026-04-24 | 7 | USD |
LossContingencyAccrualAtCarryingValue | 18,000,000 | 2026-04-24 | 4 | USD |
DefinedBenefitPlanAmountsRecognizedInBalanceSheet | -18,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanFundedStatusOfPlan | -18,000,000 | 2026-04-24 | 1 | USD |
PensionAndOtherPostretirementDefinedBenefitPlansLiabilitiesNoncurrent | 18,000,000 | 2026-04-24 | 1 | USD |
LossContingencyAccrualCarryingValueCurrent | 17,000,000 | 2026-01-23 | 2 | USD |
StandardProductWarrantyAccrualCurrent | 17,000,000 | 2026-04-24 | 4 | USD |
NetIncomeLossAttributableToNoncontrollingInterest | 16,000,000 | 2026-04-24 | 7 | USD |
IncomeTaxReconciliationNondeductibleExpenseRestructuringCharges | 16,000,000 | 2026-04-24 | 1 | USD |
ContractWithCustomerLiabilityCurrent | 15,000,000 | 2026-04-24 | 4 | USD |
SupplierFinanceProgramObligation | 15,000,000 | 2026-04-24 | 4 | USD |
DeferredIncomeTaxLiabilities | 15,000,000 | 2026-04-24 | 2 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentNetOfTax | 13,000,000 | 2026-04-24 | 1 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -12,000,000 | 2026-04-24 | 4 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 10,000,000 | 2026-04-24 | 4 | USD |
PaymentsForProceedsFromOtherInvestingActivities | 10,000,000 | 2026-04-24 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 10,000,000 | 2026-04-24 | 1 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 10,000,000 | 2026-04-24 | 1 | USD |
OperatingLeasePayments | 10,000,000 | 2026-04-24 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 9,000,000 | 2026-04-24 | 2 | USD |
LeaseCost | 9,000,000 | 2026-04-24 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 9,000,000 | 2026-04-24 | 1 | USD |
OperatingLeaseLiabilityCurrent | 8,000,000 | 2026-04-24 | 4 | USD |
DeferredTaxLiabilitiesOther | 8,000,000 | 2026-04-24 | 2 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 8,000,000 | 2026-04-24 | 1 | USD |
UnrecognizedTaxBenefitsThatWouldImpactEffectiveTaxRate | 8,000,000 | 2026-04-24 | 3 | USD |
CustomerRefundLiabilityCurrent | 7,000,000 | 2026-01-23 | 2 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | 7,000,000 | 2026-04-24 | 7 | USD |
PensionAndOtherPostretirementBenefitsExpenseReversalOfExpenseNoncash | 7,000,000 | 2026-04-24 | 5 | USD |
AmountRecognizedInNetPeriodicBenefitCostAndOtherComprehensiveIncomeLossBeforeTax | 7,000,000 | 2026-04-24 | 1 | USD |
DeferredTaxLiabilitiesLeasingArrangements | 7,000,000 | 2026-04-24 | 2 | USD |
DefinedBenefitPlanNetPeriodicBenefitCost | 7,000,000 | 2026-04-24 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 7,000,000 | 2026-04-24 | 1 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 6,000,000 | 2026-01-23 | 1 | USD |
StandardProductWarrantyAccrualPreexistingIncreaseDecrease | 6,000,000 | 2026-04-24 | 7 | USD |
EffectiveIncomeTaxRateReconciliationFdiiAmount | 6,000,000 | 2026-04-24 | 1 | USD |
DeferredTaxAssetsInventory | 5,000,000 | 2026-04-24 | 2 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsLegalSettlements | 5,000,000 | 2026-04-24 | 2 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 5,000,000 | 2026-04-24 | 1 | USD |
ContractWithCustomerLiabilityNoncurrent | 4,000,000 | 2026-04-24 | 4 | USD |
CommonStockValue | 3,000,000 | 2026-04-24 | 2 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 3,000,000 | 2026-04-24 | 2 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsNextTwelveMonths | 3,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFive | 3,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearFour | 3,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearThree | 3,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanExpectedFutureBenefitPaymentsYearTwo | 3,000,000 | 2026-04-24 | 1 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 3,000,000 | 2026-04-24 | 3 | USD |
ContractWithCustomerRefundLiabilityNoncurrent | 2,000,000 | 2026-04-24 | 4 | USD |
EquityMethodInvestments | 2,000,000 | 2026-04-24 | 4 | USD |
CurrentStateAndLocalTaxExpenseBenefit | 2,000,000 | 2026-04-24 | 3 | USD |
DeferredFederalIncomeTaxExpenseBenefit | 2,000,000 | 2026-04-24 | 3 | USD |
IncomeTaxesPaidNet | 2,000,000 | 2026-04-24 | 3 | USD |
IncomeTaxReconciliationNondeductibleExpenseOther | 2,000,000 | 2026-04-24 | 1 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | 2,000,000 | 2026-04-24 | 1 | USD |
UnrecognizedTaxBenefitsInterestOnIncomeTaxesExpense | 2,000,000 | 2026-04-24 | 3 | USD |
EquityMethodInvestmentOtherThanTemporaryImpairment | 1,000,000 | 2026-04-24 | 5 | USD |
OtherNonoperatingIncomeExpense | 1,000,000 | 2026-04-24 | 7 | USD |
DeferredTaxAssetsOther | 1,000,000 | 2026-04-24 | 2 | USD |
DefinedBenefitPlanForeignCurrencyExchangeRateChangesBenefitObligation | 1,000,000 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanServiceCost | 1,000,000 | 2026-04-24 | 1 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 1,000,000 | 2026-04-24 | 3 | USD |
IncomeTaxPaidForeignAfterRefundReceived | 1,000,000 | 2026-04-24 | 1 | USD |
IncomeTaxPaidStateAndLocalAfterRefundReceived | 1,000,000 | 2026-04-24 | 1 | USD |
IncomeTaxReconciliationTaxContingencies | 1,000,000 | 2026-04-24 | 1 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 1,000,000 | 2026-04-24 | 3 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 1,000,000 | 2026-04-24 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 987,000 | 2026-04-24 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 987,000 | 2026-04-24 | 2 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingNumber | 842,000 | 2026-04-24 | 1 | shares |
SharePrice | 18 | 2026-03-10 | 2 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 18 | 2026-04-24 | 2 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingWeightedAverageExercisePrice | 18 | 2026-04-24 | 1 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 18 | 2026-04-24 | 1 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 7 | 2026-04-24 | 3 | USD/shares |
EarningsPerShareBasic | -1 | 2026-04-24 | 7 | USD/shares |
EarningsPerShareDiluted | -1 | 2026-04-24 | 7 | USD/shares |
NumberOfOperatingSegments | 1 | 2026-04-24 | 2 | segment |
NumberOfReportableSegments | 1 | 2026-04-24 | 2 | segment |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -1 | 2025-04-25 | 2 | pure |
EffectiveIncomeTaxRateContinuingOperations | -1 | 2026-04-24 | 7 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 0 | 2026-04-24 | 3 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsForeign | -0 | 2026-04-24 | 1 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2026-04-24 | 3 | pure |
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch | -0 | 2026-04-24 | 3 | pure |
EffectiveIncomeTaxRateReconciliationForeignIncomeTaxRateDifferential | 0 | 2025-04-25 | 2 | pure |
DefinedBenefitPlanAssumptionsUsedCalculatingNetPeriodicBenefitCostExpectedLongTermReturnOnAssets | 0 | 2026-04-24 | 1 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate | 0 | 2026-04-24 | 3 | pure |
EffectiveIncomeTaxRateReconciliationOtherAdjustments | -0 | 2025-04-25 | 2 | pure |
EffectiveIncomeTaxRateReconciliationFdiiPercent | -0 | 2026-04-24 | 3 | pure |
OperatingLeaseWeightedAverageDiscountRatePercent | 0 | 2026-04-24 | 2 | pure |
DefinedBenefitPlanAssumptionsUsedCalculatingBenefitObligationRateOfCompensationIncrease | 0 | 2026-04-24 | 1 | pure |
DefinedBenefitPlanAssumptionsUsedCalculatingNetPeriodicBenefitCostRateOfCompensationIncrease | 0 | 2026-04-24 | 1 | pure |
DefinedBenefitPlanAssumptionsUsedCalculatingBenefitObligationWeightedAverageInterestCreditingRate | 0 | 2026-04-24 | 1 | pure |
DefinedBenefitPlanAssumptionsUsedCalculatingNetPeriodicBenefitCostWeightedAverageInterestCreditingRate | 0 | 2026-04-24 | 1 | pure |
DefinedBenefitPlanAssumptionsUsedCalculatingBenefitObligationDiscountRate | 0 | 2026-04-24 | 1 | pure |
DefinedBenefitPlanAssumptionsUsedCalculatingNetPeriodicBenefitCostDiscountRate | 0 | 2026-04-24 | 1 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-04-25 | 2 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-04-24 | 2 | USD/shares |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther | -0 | 2026-04-24 | 1 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | -0 | 2026-04-24 | 3 | pure |
PreferredStockParOrStatedValuePerShare | 0 | 2026-04-24 | 2 | USD/shares |
EffectiveIncomeTaxRateReconciliationTaxContingencies | -0 | 2026-04-24 | 3 | pure |
EffectiveIncomeTaxRateReconciliationRepatriationOfForeignEarnings | 0 | 2025-04-25 | 2 | pure |
GoodwillImpairmentLoss | 0 | 2026-04-24 | 7 | USD |
ImpairmentOfIntangibleAssetsFinitelived | 0 | 2026-04-24 | 7 | USD |
ProceedsFromPaymentsForOtherFinancingActivities | 0 | 2026-04-24 | 5 | USD |
DeferredStateAndLocalIncomeTaxExpenseBenefit | 0 | 2026-04-24 | 3 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 0 | 2026-04-24 | 2 | USD |
DefinedBenefitPlanActualReturnOnPlanAssets | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanActuarialGainLoss | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanAssetsForPlanBenefitsNoncurrent | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanBenefitObligationBenefitsPaid | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanBenefitObligationContributionsByPlanParticipant | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanContributionsByEmployer | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanInterestCost | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanPlanAssetsBenefitsPaid | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanPlanAssetsContributionsByPlanParticipant | 0 | 2026-04-24 | 1 | USD |
DefinedBenefitPlanPlanAssetsForeignCurrencyTranslationGainLoss | 0 | 2026-04-24 | 1 | USD |
IncomeTaxPaidFederalAfterRefundReceived | 0 | 2026-04-24 | 1 | USD |
MinorityInterest | 0 | 2026-04-24 | 2 | USD |
OtherComprehensiveIncomeDefinedBenefitPlanNetPriorServiceCostsCreditArisingDuringPeriodNetOfTax | 0 | 2026-04-24 | 1 | USD |
OtherComprehensiveIncomeDefinedBenefitPlansNetUnamortizedGainLossArisingDuringPeriodNetOfTax | 0 | 2026-04-24 | 1 | USD |
OtherComprehensiveIncomeLossPensionAndOtherPostretirementBenefitPlansAdjustmentBeforeTax | 0 | 2026-04-24 | 1 | USD |
OtherComprehensiveIncomeLossReclassificationAdjustmentFromAOCIPensionAndOtherPostretirementBenefitPlansForNetTransitionAssetObligationBeforeTax | 0 | 2026-04-24 | 1 | USD |
PaymentsToAcquireInvestments | 0 | 2026-04-24 | 3 | USD |
PensionAndOtherPostretirementDefinedBenefitPlansCurrentLiabilities | 0 | 2026-04-24 | 1 | USD |
PreferredStockSharesIssued | 0 | 2026-04-24 | 2 | shares |
PreferredStockSharesOutstanding | 0 | 2026-04-24 | 2 | shares |
PreferredStockValue | 0 | 2026-04-24 | 2 | USD |
ProceedsFromSaleMaturityAndCollectionsOfInvestments | 0 | 2026-04-24 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-04-24 | 3 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 0 | 2026-04-24 | 1 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 0 | 2026-04-24 | 1 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 0 | 2026-04-24 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue | 0 | 2026-04-24 | 1 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 0 | 2026-04-24 | 1 | USD |
UnrecognizedTaxBenefits | 0 | 2026-04-24 | 4 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromPriorPeriodTaxPositions | 0 | 2026-04-24 | 3 | USD |
What to be careful about
What this model itself distrusts about MMED's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- there is no operating profit to value; valuation rests on EV/revenue (1.6x) instead
- no debt and no profit, so interest cover cannot be measured; scored on cash runway instead: 298M of net cash against a 420M annual burn is 0.7 years
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability rests on 3 of 4 inputs; not tagged: worst year
- growth rests on 3 of 4 inputs; not tagged: sustained growth