Symbols / MYND $0.45 -0.86% Mynd.ai, Inc.

Consumer Defensive • Education & Training Services • United States • ASE
MYND Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Consumer Defensive
Industry Education & Training Services
CEO —
Exch · Country ASE · United States
Market Cap 21.32M
Enterprise Value 259.23M
Income -54.07M
Sales 167.93M
FCF (ttm) -28.96M
Book/sh 0.13
Cash/sh 0.04
Employees —
Insider 10d —
IPO Sep 27, 2017
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E —
Forward P/E —
PEG —
P/S 0.13
P/B 3.53
P/C —
EV/EBITDA -7.63
EV/Sales 1.54
Quick Ratio 0.42
Current Ratio 0.76
Debt/Eq —
LT Debt/Eq —
EPS (ttm) -1.20
EPS next Y —
EPS Growth —
Revenue Growth -34.70%
EPS Gr Q/Q —
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA -12.34%
ROE -9.96%
ROIC —
Gross Margin 21.01%
Oper. Margin -23.20%
Profit Margin -32.20%
Shs Outstand 47.14M
Shs Float 32.27M
Insider Own 0.31%
Instit Own 0.46%
Short Float 0.34%
Short Ratio 4.70
Short Interest 34.87K
52W High 1.15
vs 52W High -60.64%
52W Low 0.28
vs 52W Low 61.50%
Beta 4.04
Impl. Vol. —
Rel Volume 0.05
Avg Volume 567.26K
Volume 29.42K
Target (mean) —
Tgt Median —
Tgt Low —
Tgt High —
# Analysts —
Recom None
Prev Close $0.46
Price $0.45
Change -0.86%
About

Mynd.ai, Inc. engages in providing interactive flat panel display (IFPDs) products. The company offers interactive displays, such as ActivPanel 10, ActivPanel 9, and ActivPanel LX. It also provides softwares, including The Promethean ActivSuite that offers a platform for seamless, dynamic, and flexible learning and collaboration; ActivInspire, a downloadable and collaborative lesson-delivery software, as well as a web-based lesson creation and delivery software platform for education tools, apps, resources, and content. In addition, the company offers accessories for IFPDs, such as distance learning bundle, chromebox, Activconnect, Activsoundbar, Activpanel stands, and computing modules. Mynd.ai, Inc. is headquartered in Seattle, Washington. Mynd.ai, Inc. is a subsidiary of NetDragon Websoft Holdings Limited.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.44
Latest analyst target
3. DCF / Fair value
$-11.06
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.44
Low
—
High
—
Mean
—
News
RSS: Latest MYND news
Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
167.93
-37.19%
267.38
-35.06%
411.76
-29.58%
584.68
Operating Revenue
167.93
-37.19%
267.38
-35.06%
411.76
-29.58%
584.68
Cost Of Revenue
132.64
-34.05%
201.14
-35.38%
311.27
-29.83%
443.60
Reconciled Cost Of Revenue
132.64
-34.05%
201.14
-35.38%
311.27
-29.83%
443.60
Gross Profit
35.29
-46.73%
66.24
-34.08%
100.48
-28.78%
141.09
Operating Expense
78.26
-22.36%
100.80
-13.88%
117.05
-14.51%
136.91
Research And Development
12.83
-49.20%
25.25
-27.02%
34.60
-16.53%
41.46
Selling General And Administration
65.43
-13.39%
75.54
-8.37%
82.44
-13.63%
95.46
Selling And Marketing Expense
38.91
-7.60%
42.12
-18.19%
51.48
-15.40%
60.85
General And Administrative Expense
26.51
-20.68%
33.43
+7.95%
30.96
-10.53%
34.61
Other Gand A
26.51
-20.68%
33.43
+7.95%
30.96
-10.53%
34.61
Total Expenses
210.90
-30.15%
301.94
-29.51%
428.32
-26.22%
580.51
Operating Income
-42.97
-24.35%
-34.55
-108.66%
-16.56
-497.03%
4.17
Total Operating Income As Reported
-50.10
-31.70%
-38.04
+17.39%
-46.04
-1441.97%
3.43
EBITDA
-35.41
-79.97%
-19.68
+49.31%
-38.82
-388.15%
13.47
Normalized EBITDA
-31.06
-12.61%
-27.58
-182.42%
-9.77
-205.15%
9.29
Reconciled Depreciation
8.99
+57.86%
5.70
+14.58%
4.97
+10.02%
4.52
EBIT
-44.41
-75.00%
-25.37
+42.06%
-43.79
-589.22%
8.95
Total Unusual Items
-4.35
-155.03%
7.91
+127.21%
-29.05
-794.50%
4.18
Total Unusual Items Excluding Goodwill
-4.35
-155.03%
7.91
+127.21%
-29.05
-794.50%
4.18
Special Income Charges
-7.13
-104.56%
-3.48
+88.18%
-29.48
-804.83%
4.18
Other Special Charges
—
—
—
-4.92
Impairment Of Capital Assets
—
—
—
0.00
Restructuring And Mergern Acquisition
7.13
+104.56%
3.48
-88.18%
29.48
+3884.19%
0.74
Net Income
-54.07
+43.53%
-95.75
-143.06%
-39.40
-292.52%
20.46
Pretax Income
-54.45
-52.34%
-35.74
+26.22%
-48.45
-780.64%
7.12
Net Non Operating Interest Income Expense
-9.22
-19.59%
-7.71
-73.89%
-4.43
-142.75%
-1.83
Interest Expense Non Operating
10.05
-3.10%
10.37
+122.65%
4.66
+154.12%
1.83
Net Interest Income
-9.22
-19.59%
-7.71
-73.89%
-4.43
-142.75%
-1.83
Interest Expense
10.05
-3.10%
10.37
+122.65%
4.66
+154.12%
1.83
Interest Income Non Operating
0.83
-68.90%
2.66
+1092.38%
0.22
+3616.67%
0.01
Interest Income
0.83
-68.90%
2.66
+1092.38%
0.22
+3616.67%
0.01
Other Income Expense
-2.26
-134.70%
6.52
+123.75%
-27.45
-675.05%
4.77
Other Non Operating Income Expenses
2.09
+250.79%
-1.38
-186.61%
1.60
+170.39%
0.59
Gain On Sale Of Security
2.78
-75.62%
11.39
+2536.34%
0.43
—
Tax Provision
-0.38
-100.56%
68.73
+811.66%
-9.66
+62.83%
-25.98
Tax Rate For Calcs
0.00
-96.64%
0.00
+5.34%
0.00
-5.07%
0.00
Tax Effect Of Unusual Items
-0.03
-101.85%
1.66
+128.66%
-5.79
-759.27%
0.88
Net Income Including Noncontrolling Interests
-54.07
+43.53%
-95.75
-143.06%
-39.40
-292.52%
20.46
Net Income From Continuing Operation Net Minority Interest
-54.07
+48.25%
-104.48
-169.34%
-38.79
-217.19%
33.10
Net Income From Continuing And Discontinued Operation
-54.07
+43.53%
-95.75
-143.06%
-39.40
-292.52%
20.46
Net Income Continuous Operations
-54.07
+48.25%
-104.48
-169.34%
-38.79
-217.19%
33.10
Net Income Discontinuous Operations
0.00
-100.00%
8.72
+1542.15%
-0.60
+95.21%
-12.64
Minority Interests
0.00
0.00
0.00
0.00
Normalized Income
-49.75
+55.07%
-110.72
-612.94%
-15.53
-152.12%
29.80
Net Income Common Stockholders
-54.07
+43.53%
-95.75
-143.06%
-39.40
-292.52%
20.46
Diluted EPS
-1.20
+42.86%
-2.10
-133.33%
-0.90
-269.93%
0.53
Basic EPS
-1.20
+42.86%
-2.10
-133.33%
-0.90
-269.93%
0.53
Basic Average Shares
45.68
+0.08%
45.65
+6.66%
42.80
+0.37%
42.64
Diluted Average Shares
45.68
+0.08%
45.65
+6.66%
42.80
+0.37%
42.64
Diluted NI Availto Com Stockholders
-54.07
+43.53%
-95.75
-143.06%
-39.40
-292.52%
20.46
Line Item Trend 2025-12-31 2024-12-31
Total Assets
182.53
-27.75%
252.62
Current Assets
84.11
-43.02%
147.62
Cash Cash Equivalents And Short Term Investments
18.48
-75.46%
75.32
Cash And Cash Equivalents
18.48
-75.46%
75.32
Receivables
30.87
-15.77%
36.65
Accounts Receivable
24.85
-18.54%
30.51
Gross Accounts Receivable
25.46
-17.10%
30.72
Allowance For Doubtful Accounts Receivable
-0.61
-191.00%
-0.21
Taxes Receivable
2.92
-36.18%
4.58
Loans Receivable
—
—
Inventory
29.71
+3.75%
28.64
Raw Materials
—
0.00
Finished Goods
—
28.64
Prepaid Assets
1.86
-45.15%
3.40
Assets Held For Sale Current
—
0.00
Other Current Assets
3.18
-12.12%
3.62
Total Non Current Assets
98.42
-6.27%
105.00
Net PPE
13.84
-23.29%
18.04
Gross PPE
34.23
-12.32%
39.04
Accumulated Depreciation
-20.39
+2.89%
-21.00
Properties
0.00
0.00
Buildings And Improvements
0.24
-27.51%
0.34
Machinery Furniture Equipment
30.37
-5.43%
32.12
Construction In Progress
1.26
-55.98%
2.85
Other Properties
2.07
-39.88%
3.45
Leases
0.28
+0.00%
0.28
Goodwill And Other Intangible Assets
81.15
-2.99%
83.65
Goodwill
44.96
+1.88%
44.13
Other Intangible Assets
36.19
-8.44%
39.52
Non Current Deferred Assets
0.09
+155.88%
0.03
Non Current Deferred Taxes Assets
0.09
+155.88%
0.03
Other Non Current Assets
3.35
+2.36%
3.27
Total Liabilities Net Minority Interest
200.03
-10.80%
224.25
Current Liabilities
110.22
-15.26%
130.07
Payables And Accrued Expenses
87.59
-11.49%
98.96
Payables
43.31
-4.39%
45.30
Accounts Payable
37.95
-6.27%
40.48
Current Accrued Expenses
44.28
-17.48%
53.66
Total Tax Payable
0.02
-88.27%
0.20
Current Debt And Capital Lease Obligation
3.91
-67.37%
11.98
Current Debt
2.90
-73.50%
10.93
Other Current Borrowings
—
0.08
Current Capital Lease Obligation
1.01
-3.44%
1.05
Current Deferred Liabilities
18.72
-2.15%
19.13
Current Deferred Revenue
12.95
+8.74%
11.91
Other Current Liabilities
—
—
Total Non Current Liabilities Net Minority Interest
89.81
-4.65%
94.18
Liabilities Heldfor Sale Non Current
—
0.00
Long Term Debt And Capital Lease Obligation
62.69
-0.37%
62.92
Long Term Debt
60.94
+1.29%
60.16
Long Term Capital Lease Obligation
1.75
-36.58%
2.76
Non Current Deferred Liabilities
26.97
-4.82%
28.34
Non Current Deferred Revenue
17.97
-3.28%
18.58
Non Current Deferred Taxes Liabilities
9.00
-7.75%
9.76
Other Non Current Liabilities
—
—
Stockholders Equity
-17.50
-161.70%
28.36
Common Stock Equity
-17.50
-161.70%
28.36
Capital Stock
0.47
+1.97%
0.46
Common Stock
0.47
+1.97%
0.46
Share Issued
465.87
+2.06%
456.48
Ordinary Shares Number
462.19
+1.59%
454.96
Treasury Shares Number
3.68
+141.99%
1.52
Additional Paid In Capital
487.48
+1.67%
479.48
Retained Earnings
-508.64
-11.89%
-454.57
Gains Losses Not Affecting Retained Earnings
3.65
+9.09%
3.34
Treasury Stock
0.45
+32.75%
0.34
Minority Interest
—
0.00
Other Equity Adjustments
3.65
+9.09%
3.34
Total Equity Gross Minority Interest
-17.50
-161.70%
28.36
Total Capitalization
43.44
-50.93%
88.53
Working Capital
-26.11
-248.80%
17.55
Invested Capital
46.34
-53.41%
99.46
Total Debt
66.60
-11.09%
74.90
Net Debt
45.36
—
Capital Lease Obligations
2.76
-27.47%
3.81
Net Tangible Assets
-98.65
-78.43%
-55.29
Tangible Book Value
-98.65
-78.43%
-55.29
Derivative Product Liabilities
0.14
-95.14%
2.92
Duefrom Related Parties Current
3.10
+98.27%
1.56
Dueto Related Parties Current
5.34
+15.62%
4.62
Interest Payable
1.89
+178.32%
0.68
Line Of Credit
2.90
-73.30%
10.85
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Operating Cash Flow
-45.50
-5889.19%
0.79
+133.33%
-2.36
+55.27%
-5.27
Cash Flow From Continuing Operating Activities
-45.50
-5100.34%
-0.88
-218.24%
0.74
-89.13%
6.81
Cash From Discontinued Operating Activities
0.00
-100.00%
1.66
+153.62%
-3.10
+74.35%
-12.08
Net Income From Continuing Operations
-54.07
+48.25%
-104.48
-169.34%
-38.79
-217.19%
33.10
Depreciation Amortization Depletion
8.99
+57.86%
5.70
+14.58%
4.97
+10.02%
4.52
Depreciation And Amortization
8.99
+57.86%
5.70
+14.58%
4.97
+10.02%
4.52
Other Non Cash Items
2.77
+146.95%
-5.90
-644.78%
1.08
-21.97%
1.39
Stock Based Compensation
2.88
-22.04%
3.70
0.00
0.00
Provisionand Write Offof Assets
0.82
0.00
-100.00%
4.63
+17.19%
3.95
Asset Impairment Charge
0.00
0.00
-100.00%
5.67
0.00
Deferred Tax
-0.81
-101.19%
67.67
+638.77%
-12.56
+51.66%
-25.98
Deferred Income Tax
-0.81
-101.19%
67.67
+638.77%
-12.56
+51.66%
-25.98
Operating Gains Losses
0.26
—
0.01
+100.16%
-4.92
Gain Loss On Sale Of PPE
0.26
0.00
0.00
-100.00%
0.03
Change In Working Capital
-6.36
-119.60%
32.44
-9.23%
35.74
+781.07%
-5.25
Change In Receivables
12.87
-62.03%
33.90
+17307.11%
-0.20
-100.94%
20.97
Changes In Account Receivables
14.40
-56.83%
33.37
+5013.84%
-0.68
-102.68%
25.35
Change In Inventory
-0.92
-103.66%
25.25
-53.87%
54.73
+373.63%
-20.00
Change In Prepaid Assets
4.31
+239.29%
1.27
+132.99%
-3.85
+41.66%
-6.60
Change In Payables And Accrued Expense
-21.22
-2.70%
-20.66
-3.23%
-20.01
-276.91%
-5.31
Change In Accrued Expense
-18.13
-304.98%
-4.48
-275.25%
2.55
+136.70%
-6.96
Change In Payable
-3.09
+80.90%
-16.18
+28.29%
-22.57
-1468.59%
1.65
Change In Account Payable
-3.81
+78.43%
-17.68
+25.27%
-23.65
-1199.51%
-1.82
Change In Other Working Capital
0.00
+100.07%
-5.74
-182.44%
6.97
-10.45%
7.78
Change In Other Current Liabilities
-1.40
+11.40%
-1.58
+17.03%
-1.90
+8.69%
-2.08
Investing Cash Flow
-2.60
-160.44%
4.31
-77.71%
19.33
+222.55%
-15.78
Cash Flow From Continuing Investing Activities
-2.60
-125.41%
10.25
-24.46%
13.57
+186.02%
-15.78
Cash From Discontinued Investing Activities
0.00
+100.00%
-5.94
-203.11%
5.76
0.00
Net PPE Purchase And Sale
-0.09
+92.67%
-1.28
-229.82%
-0.39
+53.08%
-0.83
Purchase Of PPE
-0.09
+92.67%
-1.28
-229.82%
-0.39
+53.08%
-0.83
Capital Expenditure
-2.60
+73.28%
-9.75
-102.11%
-4.82
-159.72%
-1.86
Net Business Purchase And Sale
0.00
-100.00%
20.00
+92.77%
10.38
+272.92%
-6.00
Purchase Of Business
—
0.00
—
-6.00
Net Intangibles Purchase And Sale
-2.51
+70.34%
-8.46
-90.91%
-4.43
-331.32%
-1.03
Purchase Of Intangibles
-2.51
+70.34%
-8.46
-90.91%
-4.43
-331.32%
-1.03
Net Other Investing Changes
—
—
8.02
+201.26%
-7.92
Financing Cash Flow
-8.41
+62.83%
-22.63
-150.93%
44.44
+291.55%
11.35
Cash Flow From Continuing Financing Activities
-8.41
+62.83%
-22.63
-150.93%
44.44
+291.55%
11.35
Net Issuance Payments Of Debt
-8.08
+61.86%
-21.19
-145.47%
46.61
+310.71%
11.35
Issuance Of Debt
8.00
-52.94%
17.00
-86.63%
127.10
+99.01%
63.87
Repayment Of Debt
-16.08
+57.89%
-38.19
+52.55%
-80.49
-53.26%
-52.52
Long Term Debt Issuance
8.00
-52.94%
17.00
-86.63%
127.10
+99.01%
63.87
Long Term Debt Payments
-16.08
+57.89%
-38.19
+52.55%
-80.49
-53.26%
-52.52
Net Long Term Debt Issuance
-8.08
+61.86%
-21.19
-145.47%
46.61
+310.71%
11.35
Short Term Debt Issuance
—
—
62.00
-1.59%
63.00
Short Term Debt Payments
—
—
-80.30
-62.86%
-49.30
Net Short Term Debt Issuance
—
—
-18.30
-233.63%
13.70
Net Common Stock Issuance
-0.11
+67.84%
-0.34
0.00
0.00
Common Stock Payments
-0.11
+67.84%
-0.34
0.00
0.00
Repurchase Of Capital Stock
-0.11
+67.84%
-0.34
0.00
0.00
Net Other Financing Charges
-0.22
+79.85%
-1.10
+49.54%
-2.17
—
Changes In Cash
-56.52
-222.33%
-17.54
-128.55%
61.41
+733.19%
-9.70
Effect Of Exchange Rate Changes
-0.32
-129.49%
1.07
+0.85%
1.06
+170.74%
-1.50
Beginning Cash Position
75.32
-17.94%
91.78
+213.13%
29.31
-27.64%
40.51
End Cash Position
18.48
-75.46%
75.32
-17.94%
91.78
+213.13%
29.31
Free Cash Flow
-48.11
-436.80%
-8.96
-24.80%
-7.18
-0.73%
-7.13
Interest Paid Supplemental Data
-3.46
+35.81%
-5.39
-3.14%
-5.22
0.00
Income Tax Paid Supplemental Data
—
—
0.91
-5.68%
0.97
Sale Of Business
0.00
-100.00%
20.00
+92.77%
10.38
0.00
Cash From Discontinued Financing Activities
—
0.00
0.00
0.00
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category