MIND Technology, Inc. (MIND)

MIND Technology Cash Flow Statement

Financials in millions USD. Fiscal year is February - January.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul 31, 2025	Jan 31, 2025	Jan 31, 2024	Jan 31, 2023	Jan 31, 2022	Jan 31, 2021
Net Income	4.28	5.07	0.27	-8.83	-15.09	-20.31
Depreciation & Amortization	0.88	0.94	1.18	1.34	2.21	2.8
Loss (Gain) From Sale of Assets	-	-0.46	-0.48	-0.94	-0.16	-1.68
Asset Writedown & Restructuring Costs	-	-	-	-	-	2.53
Stock-Based Compensation	0.69	0.24	0.26	0.65	0.64	0.71
Provision & Write-off of Bad Debts	-	-	-	-	-0.45	1.13
Other Operating Activities	0.09	0.1	0.19	0.38	-0.04	-0.4
Change in Accounts Receivable	-1.41	-5.25	-3.32	4.86	-3.25	4.7
Change in Inventory	7.2	-0.44	-3.6	-1.76	-3.07	1.18
Change in Accounts Payable	-2.44	0.05	-0.33	0.78	0.71	-2.51
Change in Unearned Revenue	-3.18	-1.86	3.08	-2	1.88	0.46
Change in Income Taxes	0.23	0.36	0.64	0.44	0.04	0.77
Change in Other Net Operating Assets	0.92	1.9	-0.85	-0.01	-0.57	0.58
Operating Cash Flow	7.26	0.65	-4.97	-2.91	-17.13	-6.36
Capital Expenditures	-0.71	-0.44	-0.29	-0.57	-0.83	-0.2
Sale of Property, Plant & Equipment	-	0.46	0.48	0.11	-	2.01
Divestitures	-	-	-	-	0.76	0.26
Sale (Purchase) of Intangibles	-	-	-	-0.01	-	-0.37
Other Investing Activities	-	-	10.83	0.94	5.44	1.51
Investing Cash Flow	-0.71	0.02	11.02	0.47	5.36	3.21
Short-Term Debt Issued	-	-	2.95	-	-	-
Long-Term Debt Issued	-	-	-	-	-	1.61
Total Debt Issued	-	-	2.95	-	-	1.61
Short-Term Debt Repaid	-	-	-3.75	-	-	-
Total Debt Repaid	-	-	-3.75	-	-	-
Net Debt Issued (Repaid)	-	-	-0.8	-	-	1.61
Issuance of Common Stock	-	-	-	-	0.04	3.58
Repurchase of Common Stock	-	-	-	-0	-0	-
Preferred Dividends Paid	-	-	-0.95	-1.89	-2.53	-1.68
Dividends Paid	-	-	-0.95	-1.89	-2.53	-1.68
Other Financing Activities	-0.62	-0.62	0.21	-	-	-
Financing Cash Flow	-0.62	-0.62	-1.54	-1.9	12.19	4.51
Foreign Exchange Rate Adjustments	0	-0.01	-0.01	-0.01	0.09	0.02
Net Cash Flow	5.93	0.05	4.51	-4.34	0.5	1.38
Free Cash Flow	6.55	0.21	-5.26	-3.48	-17.97	-6.56
Free Cash Flow Margin	13.46%	0.46%	-14.40%	-13.89%	-77.76%	-30.92%
Free Cash Flow Per Share	0.89	0.05	-3.74	-2.47	-13.05	-5.24
Cash Interest Paid	-	-	0.63	0	0.03	0.04
Cash Income Tax Paid	1.77	1.65	0.85	0.37	0.36	0.34
Levered Free Cash Flow	6.39	-0.18	0.95	-1.24	-6.02	9.43
Unlevered Free Cash Flow	6.39	-0.18	1.38	-1.24	-6.02	9.43
Change in Working Capital	1.31	-5.25	-4.39	2.32	-4.26	5.18

Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q