Saturday 17 October 2026
Export MF’s income statement to Excel — free account
MindForge Inc.
MF Communication Services Advertising Agencies
MindForge Inc.’s revenue for fiscal 2025 (year ended June 2025) was $29.7 million, down 42.5% from fiscal 2024.
11.00
0.12
+1.10%
Follow MF
| Jun '25 | Jun '24 | Jun '23 | Dec '22 | Jun '22 | Dec '21 | Jun '21 | |
|---|---|---|---|---|---|---|---|
Piotroski F-Score |
2 | 2 | — | — | — | — | — |
P/S ratio |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Altman Z-Score |
7.64 | 6.14 | — | — | — | — | — |
P/FCF ratio |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Altman Z″-Score (non-manufacturers) |
12.85 | 9.80 | 1.48 | — | 0.16 | 0.16 | 0.16 |
P/Operating CF |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Beneish M-Score |
37.03 | (1.30) | (1.41) | — | — | — | — |
P/B ratio |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Price to Tangible BV |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
EV/Sales |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
EV/EBITDA |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
EV/Operating CF |
1.85 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
EV/FCF |
0.94 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Quick Ratio |
7.76 | 1.80 | 0.41 | 0.00 | 0.08 | 0.08 | 0.08 |
Current Ratio |
10.24 | 5.75 | 1.22 | 0.00 | 1.02 | 1.02 | 1.02 |
Net Debt/EBITDA |
3.61 | 5.59 | (8.30) | 0.00 | (11.83) | (11.99) | (11.99) |
Debt/Assets |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Debt/Equity |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Asset Turnover |
1.57 | 4.77 | 36.85 | 0.00 | 3.78 | 3.78 | 0.00 |
Operating CF/Net income |
1.04 | 1.81 | (1.38) | 0.00 | (7.41) | 0.00 | 0.00 |
Capex/Depreciation |
(490.08) | (1.75) | (1.30) | — | (1.61) | — | — |
Interest Coverage |
(92.71) | (67.67) | 118.38 | (1,123.54) | — | — | — |
| (16.53%) | (10.02%) | 20.78% | 0.00% | (17.42%) | 14.07% | 0.00% | |
| (14.39%) | (6.92%) | 8.04% | 1.78% | (0.21%) | (0.21%) | 0.00% | |
ROIC |
(24.77%) | (6.04%) | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Return on Tangible Assets |
(20.00%) | (5.41%) | 24.95% | 77.76% | (11.18%) | (11.18%) | (11.18%) |
Average Days of Receivables |
2.79 | 2.80 | 1.02 | 0.00 | 1.19 | 1.19 | 1.19 |
Research and Development Expense of Revenue |
0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% | 0.00% |
Selling, General and Administrative Expense of Revenue |
11.31% | 3.04% | 1.55% | 0.00% | 1.55% | 1.55% | 1.55% |
Intangible Assets out of Total Assets |
0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
Share Based Compensation of Revenue |
7.46% | 0.00% | 0.00% | — | 0.00% | 0.00% | 0.00% |
Graham Net Nets |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Graham Number |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Free Cash Flow Yield |
0.00% | 0.00% | 0.00% | — | 0.00% | 0.00% | 0.00% |
Revenue per Share |
101.69 | 817.75 | 1,571.98 | — | 1,499.60 | 0.00 | 0.00 |
Operating CF per Share |
(9.67) | (21.45) | (4.72) | — | 6.28 | — | — |
Capex per Share |
(19.82) | (0.20) | (0.04) | — | (0.05) | — | — |
Free Cash Flow per Share |
(29.49) | (21.65) | (4.76) | — | 6.23 | — | — |
Cash per Share |
38.32 | 76.61 | 21.56 | — | 26.28 | 0.00 | 0.00 |
Shareholders Equity per Share |
65.18 | 219.87 | 17.85 | — | 15.76 | 0.00 | 0.00 |
Interest Debt per Share |
0.00 | 0.00 | 0.00 | — | 0.00 | — | — |
Book value per Share |
65.18 | 219.87 | 17.85 | — | 15.76 | 0.00 | 0.00 |
Free Cash Flow |
(8.60) | (1.37) | (0.29) | — | 0.36 | — | — |
Working Capital |
13.59 | 13.83 | 0.82 | 0.26 | 0.43 | 0.43 | 0.43 |
Capital Expenditures |
(5.78) | (0.01) | 0.00 | — | 0.00 | — | — |
Net Current Asset Value |
13.10 | 13.82 | 0.82 | 0.26 | 0.43 | 0.43 | 0.43 |
EV/EBIT |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Capex to Sales |
0.19 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Price to Operating Income |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
| Other line items | |||||||
Depreciation/Fixed assets |
2.88 | 0.97 | 0.54 | — | 0.55 | 0.00 | 0.00 |
Cash ROIC |
(28.49%) | (7.30%) | (12.09%) | — | 14.83% | 0.00% | 0.00% |
Accounts Receivable Turnover |
95.22 | 156.10 | 356.19 | 0.00 | 306.82 | 306.82 | 0.00 |
Accounts Payable Turnover |
64.00 | 78.82 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Inventory Turnover |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Average Days of Payables |
2.50 | 5.15 | 2.26 | — | 0.00 | 0.00 | 0.00 |
Days of Inventory on Hand |
0.00 | 0.00 | 0.00 | — | 0.00 | 0.00 | 0.00 |
Average Receivables |
0.31 | 0.33 | 0.26 | 0.27 | 0.28 | 0.28 | — |
Average Payables |
0.46 | 0.65 | — | — | — | — | — |
Average Assets |
18.89 | 10.82 | 2.56 | 11.58 | 22.90 | 22.90 | — |
Average Common Equity |
16.45 | 7.47 | 0.99 | — | 0.28 | (0.35) | — |
Columns are period end dates