Mynd.ai Cash Flow Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Net Income	-76.87	-95.72	-39.43	20.46	-1.1
Depreciation & Amortization	7.67	5.7	4.97	4.52	6.12
Other Amortization	-	-	5.67	-	-
Loss (Gain) From Sale of Assets	-	-	-	-	0.09
Asset Writedown & Restructuring Costs	-	-	-	-	1.55
Stock-Based Compensation	3.6	3.7	-	-	-
Other Operating Activities	20.73	53.01	-6.21	-12.93	6.19
Change in Accounts Receivable	38.58	33.37	-0.68	25.35	-46.25
Change in Inventory	6.52	25.25	54.73	-20	-57.39
Change in Accounts Payable	-16.52	-17.68	-23.65	-1.82	54.79
Change in Unearned Revenue	-6.82	-5.74	6.97	7.78	3.43
Change in Other Net Operating Assets	-11.29	-2.76	-1.63	-16.55	19.1
Operating Cash Flow	-33.13	0.79	-2.36	-5.27	-21.9
Capital Expenditures	-0.88	-1.28	-0.39	-0.83	-1.19
Cash Acquisitions	-	-	10.38	-6	-
Divestitures	20	20	-	-	-
Sale (Purchase) of Intangibles	-6.43	-8.47	-4.43	-1.03	-
Other Investing Activities	-5.29	-5.94	13.78	-7.92	-
Investing Cash Flow	7.39	4.31	19.33	-15.78	-1.19
Long-Term Debt Issued	-	17	127.1	63.87	58.78
Long-Term Debt Repaid	-	-38.19	-80.49	-52.52	-33.32
Net Debt Issued (Repaid)	-13.41	-21.19	46.61	11.35	25.46
Repurchase of Common Stock	-0.45	-0.34	-	-	-
Other Financing Activities	-1.15	-1.1	-2.17	-	-
Financing Cash Flow	-15.01	-22.63	44.44	11.35	25.46
Foreign Exchange Rate Adjustments	0.33	1.07	1.06	-1.5	0.33
Net Cash Flow	-40.42	-16.47	62.47	-11.2	2.69
Free Cash Flow	-34.02	-0.5	-2.75	-6.1	-23.1
Free Cash Flow Margin	-16.21%	-0.19%	-0.67%	-1.04%	-5.15%
Free Cash Flow Per Share	-0.74	-0.01	-0.06	-0.14	-0.54
Cash Interest Paid	4.5	5.39	5.22	-	-
Cash Income Tax Paid	-	-1.4	-0.91	-0.97	6.42
Levered Free Cash Flow	-16.55	4.11	47.56	-	-
Unlevered Free Cash Flow	-10.43	10.59	50.47	-	-
Change in Working Capital	10.47	32.44	35.74	-5.25	-26.33

Updated Jun 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q