Mynd.ai, Inc. (MYND)

Mynd.ai Cash Flow Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Jun 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Net Income	-163.05	-200.23	-78.19	53.56	-1.1	-41.18
Depreciation & Amortization	6.35	5.7	4.97	4.52	6.12	27.3
Stock-Based Compensation	3.6	3.7	-	-	-	2.93
Other Adjustments	21.46	53.04	-0.57	-12.93	7.84	14.47
Change in Receivables	38.81	33.37	-0.68	25.35	-46.25	0.63
Changes in Inventories	6.52	25.25	54.73	-20	-57.39	1.66
Changes in Accounts Payable	-16.52	-17.68	-23.65	-1.82	54.79	-
Changes in Accrued Expenses	-11.52	-4.48	2.55	-6.96	24.68	-1.71
Changes in Income Taxes Payable	-	-	-	-	-	3.66
Changes in Unearned Revenue	-7.27	-5.74	6.97	7.78	3.43	-1.69
Changes in Other Operating Activities	4.46	3.38	-7.29	-21.67	-14.01	-12.6
Operating Cash Flow	-33.13	0.79	-2.36	-5.27	-21.9	-6.53
Capital Expenditures	-0.23	-1.28	-0.39	-0.83	-1.19	-3.98
Sale of Property, Plant & Equipment	-	-	-	-	-	0.55
Purchases of Intangible Assets	-6.43	-8.47	-4.43	-1.03	-	-
Purchases of Investments	-	-	-	-	-	-0.02
Proceeds from Sale of Investments	-	-	-	-	-	1.28
Payments for Business Acquisitions	-	-	10.38	-6	-	-0.42
Proceeds from Business Divestments	-	20	-	-	-	0.37
Other Investing Activities	-5.29	-5.94	13.78	-7.92	-	-0.38
Investing Cash Flow	7.39	4.31	19.33	-15.78	-1.19	-2.59
Short-Term Debt Issued	19	17	62	63	34	-
Short-Term Debt Repaid	-32.23	-38	-80.3	-49.31	-	-
Net Short-Term Debt Issued (Repaid)	-13.23	-21	-18.3	13.7	34	-
Long-Term Debt Issued	-	-	65.1	0.87	24.78	-
Long-Term Debt Repaid	-0.18	-0.19	-0.19	-3.22	-33.32	-0.2
Net Long-Term Debt Issued (Repaid)	-0.18	-0.19	64.91	-2.35	-8.54	-0.2
Repurchase of Common Stock	-0.45	-0.34	-	-	-	-
Net Common Stock Issued (Repurchased)	-0.45	-0.34	-	-	-	-
Other Financing Activities	-0.05	-1.1	-2.17	-	-	0.76
Financing Cash Flow	-15.01	-22.63	44.44	11.35	25.46	0.56
Effect of Exchange Rate Changes on Cash and Cash Equivalents	0.43	1.07	1.06	-1.5	0.33	-6.3
Net Cash Flow	-40.75	-17.54	61.41	-9.7	2.36	-14.86
Free Cash Flow	-33.37	-0.5	-2.75	-6.1	-23.1	-10.5
FCF Margin	-15.90%	-0.19%	-0.67%	-1.04%	-5.15%	-24.75%
Free Cash Flow Per Share	-0.73	-0.01	-0.06	-0.14	-0.54	-3.73
Levered Free Cash Flow	-108.5	-111.76	45.08	-7.17	40.78	-24.83
Unlevered Free Cash Flow	-45.38	40.25	-17.32	-48.07	29.77	-15.55

Updated Aug 27, 2025. Data Source: Fiscal.ai. Real Estate template. Financial Sources.

SEC Filings: 10-K · 10-Q