Pricing Log in Create free account
Friday 6 November 2026 Export MYND’s income statement to Excel — free account

Mynd.ai, Inc. Unsponsored ADR

MYND Consumer Defensive Education & Training Services

Mynd.ai, Inc. Unsponsored ADR’s revenue for fiscal 2025 (year ended December 2025) was $167.9 million, down 37.2% from fiscal 2024.

0.26 0.01 −3.70%
Market cap
$12.0M
P/E
1.1×
Fwd P/E
0.0×
Dividend yield
—
F-score
2/9
Altman Z
−3.46
Beneish M
−2.63
Dividend safety
n/a
Overview
Financials
Income Statement Balance Sheet Cash Flow Metrics & Ratios

Insider Decisions last twelve months

Trades a month
Jan 26 Apr 26 Jul 26 Oct 26
Buy — — — — — — — — — — — —
Sell — — — — — — — — — — — —
Insider Ownership 0.00%

Capital & Financial Ratios $m

Size
Market Cap 11.97
Revenue ttm 180.31
Net income ttm (96.85)
Free cash flow ttm (62.53)
Net debt Q 57.22
Valuation
P/E 1.06
Forward P/E 0.00
Price / sales 0.04
Forward P/S Powerpack
Price / FCF 0.00
Price / book 0.00
Financial health
Current ratio Q 0.63 (below 1: weak)
Debt / equity Q (1.75) (negative: negative equity)
Interest coverage Q —
Growth
Revenue growth Q +0.75% (above 0%: growing)
Operating income growth Q −190.05% (below 0%: shrinking)
EPS, this year —
EPS, next year A —
Revenue, next year A +20.35% (at or above 10%: strong)
EPS, past 5 yrs —
EPS, next 5 yrs A +43.72% (at or above 15%: strong)

Green and red mark values outside typical ranges; (Q) is the latest quarter, (A) analysts’ estimates. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 0.4×, against a ten-year median of 1.7×; over the ten years it ranged from 0.2× in 2025 to 44.8× in 2017.
P/E against its own 10 years 0.56%
10-year low 10-year high
P/S against its own 10 years 0.39%
10-year low 10-year high
EV/Sales against its own 10 years 20.68%
10-year low 10-year high

Dividends

Yield
—
Annual rate
—
Payout ratio
—

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 88 75 18 7
Receivables 65 32 28 30
Inventory 54 29 30 23
Other — — — —
227 148 84 68
2023 2024 2025 Q'26
Payables 59 40 38 32
ST’ Debt 32 11 3 —
Other 32 27 28 12
186 130 110 108

Compound Annual Growth %

10y 5y 3y
Sales 7.32% 8.89% (34.02%)
Cash Flow 0.00% 0.00% 0.00%
Earnings 0.00% 0.00% 0.00%
Book Value 0.00% 0.00% 0.00%

Earnings Trends EPS, adjusted, against the consensus

Mar 2019 Estimate 0.10 Actual −0.40

Earnings per share against the consensus, by quarter
Quarter Estimate Reported Result
Jun 2018 1.10 2.20 Beat by 1.10
Dec 2018 0.00 0.30 Beat by 0.30
Mar 2019 0.10 −0.40 Miss by 0.50

EPS $

Mar Jun Sep Dec Year
’26 — — — — —
’25 — — — — (0.12)
’24 — — — — (0.21)
’23 — — — — (0.09)
’22 — — — — 0.05
’21 (0.06) 0.21 (0.08) 0.16 0.23
’20 (0.96) (0.46) (0.26) 0.33 (1.32)
Fiscal quarters ending in the months shown.

Revenue $m

Mar Jun Sep Dec Year
’26 — — — — —
’25 — — — — 168
’24 — — — — 267
’23 — — — — 412
’22 — — — — 585
’21 37 53 43 47 180
’20 17 13 33 47 110
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 — (26) — — —
’25 — (41) — — (46)
’24 — (7) — — 1
’23 — — — — (2)
’22 — — — — (5)
’21 — — — — 19
’20 — — — — (7)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 — (27) — — —
’25 — (41) — — (46)
’24 — (8) — — 0
’23 — — — — (3)
’22 — — — — (6)
’21 — — — (7) 12
’20 — — — (3) (10)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

5
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Ten-year view Analyst estimates Powerpack
Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 TTM Jun ’26 Trend 10 yrs 2026e 2027e 2028e Next 3/yr
Income, $m
Income, $m Revenue 109 141 156 182 110 180 585 412 267 168 180 +5.0% — — — —
Gross margin, % 15.57 20.97 16.38 14.67 (6.55) 1.39 24.61 24.40 24.77 21.01 1.39 +5.4 pt
EBT 8 11 1 2 (41) (17) 10 (48) (36) (54) (17) n/m
EBT margin, % 7.59 7.52 0.66 1.11 (37.17) (9.27) 1.70 (11.77) (13.37) (32.43) (9.27) (40.0) pt
Net income 6 7 (2) (2) (41) 4 23 (39) (96) (54) (97) n/m
Per share, $
Per share, $ Revenue 4.68 5.69 5.36 6.49 3.90 6.39 1.37 0.96 0.59 0.37 6.44 (24.6%)
Earnings 0.25 0.29 (0.06) (0.09) (1.32) 0.24 0.05 (0.09) (0.21) (0.12) 0.25 n/m
Cash flow 1.51 1.01 0.03 0.46 (0.23) 0.68 (0.01) (0.01) 0.00 (0.10) 0.00 n/m
Capex (0.48) (0.47) (0.37) (0.42) (0.12) (0.25) 0.00 0.00 0.00 0.00 0.00 (57.9%)
Free cash flow 1.03 0.54 (0.34) 0.04 (0.35) 0.43 (0.01) (0.01) 0.00 (0.10) 0.00 n/m
Book value 0.17 4.26 3.88 3.84 2.41 2.63 0.32 0.28 0.06 (0.04) 0.00 n/m
Shares, m 23 25 29 28 28 28 426 428 456 457 28 +39.3%
Valuation, ×
Valuation, × P/E 103.60 579.02 0.00 0.00 0.00 80.42 25.59 21.20 8.12 1.79 1.06 82.0
P/S 0.00 29.86 10.90 8.39 6.08 3.08 0.98 0.81 0.31 0.07 0.04 6.0
P/B 732.54 39.94 15.05 14.18 9.85 7.47 1.91 6.94 0.71 2.12 0.00 83.1
EV/Sales 0.00 28.74 10.24 8.41 6.28 3.25 1.14 1.07 0.36 0.28 0.40 6.0
EV/FCF 154.38 78.11 88.84 79.90 (130.39) (91.18) (31.92) (29.85) 2.62 (1.26) (1.16) 11.9
Cash, $m
Cash, $m Operating cash flow 35 25 1 13 (7) 19 (5) (2) 1 (46) (54) n/m
Capex (11) (12) (11) (12) (3) (7) (1) 0 (1) 0 (8) (41.2%)
Free cash flow 24 13 (10) 1 (10) 12 (6) (3) 0 (46) (63) n/m
Balance, $m
Balance, $m Working capital (16) 76 13 (34) (58) (40) 21 41 18 (26) (40) +5.4%
Net debt (46) (159) (104) 2 23 (9) 19 14 (1) 45 57 n/m
Shareholders’ equity 4 105 113 108 68 74 137 121 28 (18) (37) n/m
Returns, %
Returns, % ROA 7.30 4.26 (0.76) (0.84) (11.68) 2.32 6.93 (10.16) (29.02) (24.85) 0.00 (32.1) pt
ROIC 0.00 0.00 (20.44) 0.09 (29.95) (16.70) 2.51 (21.43) (87.85) (111.83) 0.00 (111.8) pt
ROE 1,237.87 13.02 (1.64) (2.20) (42.46) 9.57 21.38 (30.61) (128.52) (995.51) 0.00 (2,233.4) pt
People
People Employees 4,434 4,994 5,785 6,547 6,338 6,341 1,143 1,365 505 371 — (24.1%)
Revenue/emp, $m 0.02 0.03 0.03 0.03 0.02 0.03 0.51 0.30 0.53 0.45 — +38.3%
Negative figures in brackets.
estimates

All 10 years →

Fiscal years to Dec 2025 · latest quarter Dec 2021 · fundamentals updated 26 Oct 2026

Mynd.ai, Inc. Unsponsored ADR vs peers in Education & Training Services (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
RYET Ruanyun Edai Technology Inc $22.4M — — — — −405.57% (below 0%: shrinking) — — Compare
GNS Genius Group Limited $19.7M — (loss-making) — (loss-making) +83.55% (above 0%: growing) n/m −9,487.34% (below 0%: shrinking) 44.79% 0.00% Compare
FEDU Four Seasons Education (Cayman) Inc. Unsponsored ADR $19.2M — (loss-making) — (loss-making) −68.29% (below 0%: shrinking) n/m −81.34% (below 0%: shrinking) 43.16% 0.00% Compare
YQ 17 Education & Technology Group Inc. Sponsored ADR $18.7M — (loss-making) — (loss-making) +274.34% (above 0%: growing) n/m +124.09% (above 0%: growing) 69.17% (0.70%) Compare
EDTK Skillful Craftsman Education Technology Limited $14.2M — (loss-making) — (loss-making) −87.40% (below 0%: shrinking) 0.00% +51.19% (above 0%: growing) 36.78% 0.00% Compare
MYND Mynd.ai, Inc. Unsponsored ADR $12.0M 1.1× — (loss-making) +0.75% (above 0%: growing) −49.64% (below 0%: shrinking) −674.71% (below 0%: shrinking) (39.02%) (44.55%)
YOUL Youlife Group Inc. $10.6M 1.1× 3.0× — n/m +1,055.84% (above 0%: growing) — — Compare
STG Sunlands Technology Group Sponsored ADR $10.0M 0.6× 7.6× −20.40% (below 0%: shrinking) −29.01% (below 0%: shrinking) +135.42% (above 0%: growing) 85.92% 20.54% Compare
EEIQ EpicQuest Education Group International Limited $6.8M — (loss-making) — (loss-making) +10.29% (above 0%: growing) −700.00% (below 0%: shrinking) +55.89% (above 0%: growing) 72.71% 0.00% Compare
Median of peers $16.5M — — −5.05% −29.01% +53.54% 56.98% 0.00%

All 44 Education & Training Services stocks →

Mynd.ai, Inc. Unsponsored ADR (MYND) Latest News

8 Oct

Impact 3 · · PR Newswire

30 Sep

Impact 4 · · PR Newswire

27 Aug

Impact 3 ·
Impact 3 · · PR Newswire

24 Aug

Impact 3 ·

17 Aug

Impact 4 ·

5 Jun

Impact 4 · · PR Newswire

20 Jan

Impact 3 · · PR Newswire

12 Jan

Impact 3 · · PR Newswire

24 Dec

Impact 4 · · PR Newswire

23 Dec

Impact 4 · · PR Newswire

15 Dec

Impact 3 · · PR Newswire

2 Dec

Impact 4 · · PR Newswire

17 Nov

Impact 3 · · PR Newswire

10 Nov

Impact 4 · · PR NewswireGuruFocus.comZacksBusiness Wire Videos

9 Sep

Impact 4 ·

26 Aug

Impact 4 · · PR Newswire

9 Jun

Impact 4 · · PR Newswire

2 Jun

Impact 4 · · PR Newswire

8 May

Impact 3 · · Simply Wall St.

7 May

Impact 4 · · PR Newswire

1 May

Impact 3 ·

9 Apr

Impact 3 · · PR Newswire

26 Mar

Impact 3 · · PR Newswire

6 Mar

Impact 3 · · PR Newswire

6 Jan

Impact 4 ·
Impact 4 ·

27 Dec

Impact 4 · · Simply Wall St.

4 Nov

Impact 4 ·
Impact 3 ·
stockrow.com/MYND · Data as of Oct 26, 2026 · For information only; not investment advice. · © 2026 stockrow.com