Mynd.ai, Inc. MYND

Technology SIC 3577 - Computer Peripheral Equipment, NEC NAICS Manufacturing › Computer and Electronic Product Manufacturing › Computer and Peripheral Equipment Manufacturing › Computer Terminal and Other Computer Peripheral Equipment Manufacturing derived NYSE

Last close —

Market cap —

52-week range — - —

No price or market cap here: this company files no 10-K, so the only share count SEC publishes for it counts its ordinary shares in its home market, while its US listing is a depositary receipt standing for some number of them. That number is in no filing, so a price multiplied by that count is not this company's value and is not shown. The financial statements below are as filed.

Valuation FY2025 figures against the last close

P/S—

P/E—

P/FCF—

EV/EBITDA—

Dividend yield—

Diluted EPS-0.12

Annual financial statements

Income statement

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Revenue	$167.9M	$267.4M	$411.8M	$584.7M	$448.2M	$26.0M	$182.3M	$156.5M	$140.8M	$108.5M
Cost of revenue	$132.6M	$201.1M	$311.3M	$443.6M	$309.2M	$22.2M	$155.5M	$130.9M	$111.3M	$91.6M
Gross profit	$35.3M	$66.2M	$100.5M	$141.1M	$139.0M	$3.7M	$26.7M	$25.6M	$29.5M	$16.9M
R&D	$12.8M	$25.3M	$34.6M	$41.5M	$35.6M	—	—	—	—	—
SG&A	$26.5M	$33.4M	$31.0M	$34.6M	$31.3M	$4.9M	$23.8M	$26.4M	$18.4M	$7.4M
Total operating expenses	$85.4M	$104.3M	$146.5M	$137.7M	$127.9M	$5.0M	$26.6M	$28.7M	$20.2M	$9.3M
Operating income	-$50.1M	-$38.0M	-$46.0M	$3.4M	$11.1M	-$1.3M	$166.0K	-$3.0M	$9.3M	$7.6M
Interest expense	$10.1M	$10.4M	$4.7M	$1.8M	$173.0K	—	—	—	—	—
Pre-tax income	-$54.5M	-$35.7M	-$48.4M	$7.1M	$8.6M	$3.3M	$2.0M	$1.0M	$10.6M	$8.2M
Income tax	$384.0K	$68.7M	$9.7M	$26.0M	$1.8M	$321.0K	$3.5M	$2.5M	$3.8M	$2.2M
Net income	-$54.1M	-$95.7M	-$39.4M	$20.5M	-$1.1M	$3.0M	-$2.2M	-$1.7M	$6.5M	$5.9M
EPS, basic	-0.12	-0.21	-0.09	0.05	0.00	0.07	-0.09	-0.06	0.29	0.28
EPS, diluted	-0.12	-0.21	-0.09	0.05	0.00	0.06	-0.09	-0.06	0.27	0.26
Shares, diluted (wtd. avg.)	456.8M	456.5M	428.0M	426.4M	426.4M	28.9M	28.1M	29.2M	26.6M	24.7M

Balance sheet

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Cash and equivalents	$18.5M	$75.3M	$91.8M	$29.3M	$40.5M	$37.8M	$69.4M	$104.8M	$159.2M	$46.6M
Receivables	$24.8M	$30.5M	$63.7M	$61.1M	$778.0K	$651.0K	$2.8M	$876.0K	$901.0K	$1.0M
Inventory	$29.7M	$28.6M	$53.9M	$111.2M	$116.0K	$69.0K	$7.3M	$4.8M	$3.5M	$3.0M
Total current assets	$84.1M	$147.6M	$227.2M	$227.9M	$32.3M	$31.8M	$91.6M	$121.6M	$172.8M	$64.0M
Property, plant and equipment	$11.8M	$14.6M	$7.0M	$3.0M	$4.1M	$3.4M	$50.1M	$45.9M	$40.2M	$29.4M
Goodwill	$45.0M	$44.1M	$46.9M	$42.0M	$34.3M	$34.3M	$52.7M	$25.1M	$428.0K	$401.0K
Other intangibles	$36.2M	$39.5M	$43.7M	$48.0M	$10.3M	$11.5M	$17.7M	$4.5M	—	—
Total assets	$182.5M	$252.6M	$407.0M	$368.8M	$76.0M	$78.2M	$336.1M	$243.5M	$229.7M	$104.4M
Accounts payable	$37.9M	$40.5M	$59.1M	—	—	—	—	—	—	—
Short-term debt	$2.9M	$10.9M	$31.9M	$48.0M	—	$7.0K	$87.0K	—	—	—
Total current liabilities	$110.2M	$130.1M	$186.2M	$206.6M	$8.5M	$8.3M	$125.9M	$108.3M	$97.0M	$80.3M
Long-term debt	$61.1M	$58.1M	$64.9M	$52.8M	—	—	—	—	—	—
Total liabilities	$200.0M	$224.3M	$286.4M	$231.8M	$17.5M	$19.5M	$219.4M	$128.5M	$124.4M	$100.4M
Retained earnings	-$508.6M	-$454.6M	-$358.9M	-$316.0M	-$29.8M	-$31.2M	-$33.6M	-$30.4M	-$28.9M	-$35.5M
Total equity	-$17.5M	$28.4M	$120.6M	$133.6M	$116.0M	$33.2M	$55.9M	$113.3M	$105.3M	$4.0M

Cash flow

Fiscal year	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016
Operating cash flow	-$45.5M	$786.0K	-$2.4M	-$5.3M	-$21.9M	$6.2M	$13.0M	$828.0K	$25.1M	$35.1M
Depreciation and amortisation	$9.0M	$5.7M	$5.0M	$4.5M	$6.1M	$708.0K	$9.3M	$7.5M	$6.1M	$4.8M
Stock-based compensation	$2.9M	$3.7M	$0	$0	$189.0K	$507.0K	$4.0M	$6.7M	$4.0M	—
Capital expenditure	$94.0K	$1.3M	$389.0K	$829.0K	$1.2M	$849.0K	$12.5M	$11.5M	$11.9M	$11.3M
Investing cash flow	-$2.6M	$4.3M	$19.3M	-$15.8M	-$1.2M	-$2.2M	-$34.4M	-$51.7M	-$8.7M	-$12.1M
Financing cash flow	-$8.4M	-$22.6M	$44.4M	$11.3M	$25.5M	$556.0K	-$13.5M	-$756.0K	$92.5M	$1.4M
Dividends paid	—	—	—	$4.2M	—	—	—	—	—	—
Buybacks	—	—	—	—	—	$12.0M	$12.0M	$12.0M	—	—

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001708441-26-000055.

Plot the figures US dollars

Income statement Revenue Cost of revenue Gross profit R&D SG&A Total operating expenses Operating income Interest expense Pre-tax income Income tax Net income EPS, basic EPS, diluted Shares, diluted (wtd. avg.)

Balance sheet Cash and equivalents Short-term investments Receivables Inventory Total current assets Property, plant and equipment Goodwill Other intangibles Total assets Accounts payable Short-term debt Total current liabilities Long-term debt Total liabilities Retained earnings Total equity

Cash flow Operating cash flow Depreciation and amortisation Stock-based compensation Capital expenditure Investing cash flow Financing cash flow Dividends paid Buybacks

Revenue
Gross profit
Net income

Fiscal year	FY2016	FY2017	FY2018	FY2019	FY2020	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$108.5M	$140.8M	$156.5M	$182.3M	$26.0M	$448.2M	$584.7M	$411.8M	$267.4M	$167.9M
Gross profit	$16.9M	$29.5M	$25.6M	$26.7M	$3.7M	$139.0M	$141.1M	$100.5M	$66.2M	$35.3M
Net income	$5.9M	$6.5M	-$1.7M	-$2.2M	$3.0M	-$1.1M	$20.5M	-$39.4M	-$95.7M	-$54.1M

Others in SIC 3577

Ticker	Company	Market cap	P/E	Revenue growth
PANW	Palo Alto Networks Inc	$310.15B	237.8x	14.9%
FTNT	Fortinet, Inc.	$132.06B	74.4x	14.2%
LOGI	LOGITECH INTERNATIONAL S.A.	$15.70B	22.8x	6.3%
CRSR	Corsair Gaming, Inc.	$1.49B	—	11.9%
MITK	MITEK SYSTEMS INC	$841.1M	98.1x	4.4%
EVLV	Evolv Technologies Holdings, Inc.	$836.8M	—	40.5%
XRX	Xerox Holdings Corp	$336.2M	—	12.9%
IMMR	IMMERSION CORP	$236.3M	50.9x	11.2%