Mynd.ai, Inc. (MYND)
NYSEAMERICAN: MYND · Real-Time Price · USD
0.3941
-0.0049 (-1.23%)
Sep 4, 2026, 4:00 PM EDT - Market closed
Mynd.ai Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 152.03 | 167.93 | 267.38 | 411.76 | 584.68 | 448.19 | |
Revenue Growth | -27.54% | -37.19% | -35.06% | -29.58% | 30.45% | - |
Cost of Revenue | 118.59 | 132.64 | 201.14 | 311.27 | 443.6 | 323.12 |
Gross Profit | 33.44 | 35.29 | 66.24 | 100.49 | 141.09 | 125.07 |
Selling, General & Admin | 54.71 | 65.43 | 75.54 | 82.44 | 95.46 | 91.84 |
Research & Development | 9.93 | 12.83 | 25.25 | 34.6 | 41.46 | 35.59 |
Operating Expenses | 64.65 | 78.26 | 100.8 | 117.05 | 136.92 | 127.44 |
Operating Income | -31.21 | -42.97 | -34.55 | -16.56 | 4.17 | -2.37 |
Interest Expense | -10.28 | -10.05 | -10.37 | -4.66 | -1.83 | -0.17 |
Interest & Investment Income | 0.22 | 0.83 | 2.66 | 0.22 | 0.01 | - |
Other Non Operating Income (Expenses) | -0.7 | 4.86 | 10.01 | 2.03 | 0.59 | -2.25 |
EBT Excluding Unusual Items | -41.97 | -47.33 | -32.26 | -18.97 | 2.94 | -4.79 |
Merger & Restructuring Charges | -3.71 | -7.13 | -3.48 | -29.48 | -0.74 | -0.47 |
Other Unusual Items | - | - | - | - | 4.92 | 13.9 |
Pretax Income | -45.67 | -54.46 | -35.75 | -48.45 | 7.12 | 8.65 |
Income Tax Expense | -0.35 | -0.38 | 68.73 | -9.66 | -25.98 | 1.79 |
Earnings From Continuing Operations | -45.33 | -54.07 | -104.48 | -38.79 | 33.1 | 6.86 |
Earnings From Discontinued Operations | - | - | 8.76 | -0.64 | -12.64 | -7.96 |
Net Income | -45.33 | -54.07 | -95.72 | -39.43 | 20.46 | -1.1 |
Net Income to Common | -45.33 | -54.07 | -95.72 | -39.43 | 20.46 | -1.1 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 46 | 46 | 46 | 43 | 43 | 43 |
Shares Outstanding (Diluted) | 46 | 46 | 46 | 43 | 43 | 43 |
Shares Change | 1.40% | 0.08% | 6.66% | 0.37% | - | - |
EPS (Basic) | -0.98 | -1.18 | -2.10 | -0.92 | 0.48 | -0.03 |
EPS (Diluted) | -0.98 | -1.18 | -2.10 | -0.92 | 0.48 | -0.03 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -30.8 | -45.6 | -0.5 | -2.75 | -6.1 | -23.1 |
Free Cash Flow Per Share | -0.67 | -1.00 | -0.01 | -0.06 | -0.14 | -0.54 |
Gross Margin | 22.00% | 21.01% | 24.77% | 24.40% | 24.13% | 27.91% |
Operating Margin | -20.53% | -25.59% | -12.92% | -4.02% | 0.71% | -0.53% |
Profit Margin | -29.82% | -32.20% | -35.80% | -9.58% | 3.50% | -0.25% |
Free Cash Flow Margin | -20.26% | -27.15% | -0.19% | -0.67% | -1.04% | -5.15% |
EBITDA | -24.03 | -33.97 | -28.86 | -11.59 | 8.69 | 3.75 |
EBITDA Margin | -15.81% | -20.23% | -10.79% | -2.81% | 1.49% | 0.84% |
D&A For EBITDA | 7.18 | 9 | 5.7 | 4.97 | 4.52 | 6.12 |
EBIT | -31.21 | -42.97 | -34.55 | -16.56 | 4.17 | -2.37 |
EBIT Margin | -20.53% | -25.59% | -12.92% | -4.02% | 0.71% | -0.53% |
Effective Tax Rate | - | - | - | - | - | 20.67% |
Advertising Expenses | - | 3.68 | 3.71 | 7.21 | 11.34 | 8.51 |