MindForge Inc. (MF)

NASDAQ: MF · Real-Time Price · USD

9.83

-0.36 (-3.53%)

At close: Aug 11, 2026, 4:00 PM EDT

9.64

-0.19 (-1.93%)

After-hours: Aug 11, 2026, 5:00 PM EDT

MindForge Cash Flow Statement

Financials in millions USD. Fiscal year is July - June.

Millions USD. Fiscal year is Jul - Jun.

Operating Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Net Income	-13.24	-2.72	-0.75	0.21	-0.05	-0.01
Depreciation & Amortization	0.12	0.02	0.01	0	0	0
Stock-Based Compensation	11.89	2.21	-	-	-	-
Other Adjustments	0.57	-0.08	0.13	-0	-0.01	0.01
Change in Receivables	0.01	0.17	-0.13	-0	0.8	0.83
Changes in Accounts Payable	-0.96	-0.51	0.14	0.81	-1.66	1.62
Changes in Accrued Expenses	0.06	0.09	0.01	0.03	0.09	0.01
Changes in Income Taxes Payable	-0.27	-0.22	0.13	0.04	0.28	0.23
Changes in Unearned Revenue	-	-	-1.81	-18.35	21.66	-4.46
Changes in Other Operating Activities	-0.09	-1.78	0.92	17	-20.75	-2.76
Operating Cash Flow	-1.87	-2.82	-1.35	-0.28	0.36	1.02
Operating Cash Flow Growth	-	-	-	-	-64.52%	-

Investing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Capital Expenditures	-5.78	-5.78	-0.01	-0	-0	-0
Purchases of Investments	-	-0.08	-	-	-	-
Other Investing Activities	-	9.68	-9.46	-	-	-
Investing Cash Flow	-6.2	3.81	-9.47	-0	-0	-0

Financing Activities

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Short-Term Debt Issued	-0	0.39	0.98	0.14	-	0.27
Short-Term Debt Repaid	-0.81	-0.7	-0.42	-	-	-0.78
Net Short-Term Debt Issued (Repaid)	-0.81	-0.31	0.56	0.14	-	-0.51
Issuance of Common Stock	-	5.7	13.78	-	0.9	-
Repurchase of Common Stock	-	-	-	-	-	-0.75
Net Common Stock Issued (Repurchased)	-	5.7	13.78	-	0.9	-0.75
Other Financing Activities	-	-	-	-0.01	-0.48	-
Financing Cash Flow	-0.81	5.39	14.34	0.16	0.42	-1.27

Net Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Foreign Exchange Rate Adjustments	0.05	-0.03	0.02	-0.1	-0.05	0.08
Net Cash Flow	-8.83	6.35	3.54	-0.22	0.73	-0.16

Free Cash Flow

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022	Jun '21 Jun 30, 2021
Free Cash Flow	-7.65	-8.6	-1.37	-0.29	0.36	1.02
Free Cash Flow Growth	-	-	-	-	-64.76%	-
FCF Margin	-31.83%	-28.99%	-2.65%	-0.30%	0.42%	1.41%
Free Cash Flow Per Share	-9.32	-29.49	-21.64	-4.76	6.23	27.25
Levered Free Cash Flow	-20.98	-11.21	-0.8	-0.14	-0.43	-5.89
Unlevered Free Cash Flow	-19.6	-11.05	-1.69	-0.36	-0.41	-5.37

SEC Filings: 10-K · 10-Q