Saturday 17 October 2026 Export MYND’s income statement to Excel — free account

Mynd.ai, Inc. Unsponsored ADR

MYND Consumer Defensive Education & Training Services

0.26 0.00 0.00%

Follow MYND

Alert me

Market cap: $12.4M
P/E: 0.1×
Fwd P/E: 0.0×
Dividend yield: —
F-score: 2/9
Altman Z: −3.46
Beneish M: −2.63
Dividend safety: n/a

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	—	—	—

Insider Ownership 16.87%

Capital & Financial Ratios $m

Market Cap 12.40

Revenue 51.91

Net Income (96.85)

Free Cash Flow (62.53)

Net Debt 57.22

Current Ratio 0.63

Debt/Equity (1.75)

P/E ratio 0.10

Fwd P/E 0.00

P/S ratio 0.28

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth —

Next Y EPS Growth —

Next Y revenue growth 20.35%

Next 5Y EPS Growth 43.72%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 0.19%

10-year low 10-year high

P/S against its own 10 years 0.18%

10-year low 10-year high

EV/Sales against its own 10 years 48.75%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate —

Annual Dividend Yield —

	total	individual payouts
2022	Powerpack
2021	Powerpack
2020	Powerpack
2019	Powerpack
2018	Powerpack

special payouts not included in total or ratios

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%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	168
’24	—	—	—	—	267
’23	—	—	—	—	412
’22	—	—	—	—	585
’21	37	53	43	—	52
’20	17	13	33	47	110

Fiscal quarters ending in the months shown.

value withheld pending a data check

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.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	—	—	—	—	—
’25	—	—	—	—	(0.12)
’24	—	—	—	—	(0.21)
’23	—	—	—	—	(0.09)
’22	—	—	—	—	(0.73)
’21	(0.60)	2.10	(0.80)	1.60	2.30
’20	(9.60)	(4.60)	(2.60)	3.30	(13.20)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	—	155.00	56.00	54.50	22.20	15.60	5.15	2.46	0.61	0.42	Analyst estimates 2026–2028 Powerpack
	High	—	318.00	237.90	94.60	59.70	59.10	24.70	14.20	5.96	2.13
People
People	Employees	4,434	4,994	5,785	6,547	6,338	6,341	1,143	1,365	505	371
	Revenue/emp, $m	0.02	0.03	0.03	0.03	0.02	0.01	0.51	0.30	0.53	0.45
Income, $m
Income, $m	Revenue	109	141	156	182	110	52	585	412	267	168
	Gross margin, %	15.57	20.97	16.38	14.67	(6.55)	4.83	24.61	24.40	24.77	21.01
	EBT	8	11	1	2	(41)	(17)	10	(48)	(36)	(54)
	EBT margin, %	7.59	7.52	0.66	1.11	(37.17)	(32.22)	1.70	(11.77)	(13.37)	(32.43)
	Net income	6	7	(2)	(2)	(41)	4	23	(39)	(96)	(54)
	Depreciation	5	6	8	12	12	13	4	4	6	9
Per share, $
Per share, $	Revenue	46.85	56.92	53.57	64.93	39.01	0.92	1.37	0.96	0.59	0.37
	Earnings	2.54	2.90	(0.60)	(0.90)	(13.20)	2.40	(0.73)	(0.09)	(0.21)	(0.12)
	Cash flow	15.13	10.15	0.28	4.62	(2.32)	0.34	(0.01)	(0.01)	0.00	(0.10)
	Capex	(4.81)	(4.75)	(3.65)	(4.22)	(1.22)	(0.12)	0.00	0.00	0.00	0.00
	Free cash flow	10.32	5.40	(3.37)	0.41	(3.54)	0.22	(0.01)	(0.01)	0.00	(0.10)
	Book value	1.71	42.57	38.80	38.44	24.07	1.32	0.32	0.28	0.06	(0.04)
	Shares, m	2	2	3	3	3	56	426	428	456	457
Valuation, ×
Valuation, ×	P/E	103.60	57.90	0.00	0.00	0.00	7.92	2.52	2.09	0.80	0.18
	P/S	0.00	2.99	1.09	0.84	0.61	21.52	6.85	5.67	2.17	0.48
	P/B	73.25	3.99	1.51	1.42	0.98	15.05	3.84	13.99	1.43	4.26
	EV/Sales	0.00	1.86	0.43	0.85	0.82	22.15	7.41	6.56	2.36	1.20
	EV/FCF	13.92	5.05	3.69	8.10	(16.93)	(178.60)	(59.73)	(52.90)	4.89	(1.58)
Cash, $m
Cash, $m	Operating cash flow	35	25	1	13	(7)	19	(5)	(2)	1	(46)
	Capex	(11)	(12)	(11)	(12)	(3)	(7)	(1)	0	(1)	0
	Free cash flow	24	13	(10)	1	(10)	12	(6)	(3)	0	(46)
Balance, $m
Balance, $m	Working capital	(16)	76	13	(34)	(58)	(40)	21	41	18	(26)
	Total debt	—	—	—	71	76	24	48	101	74	64
	Net debt	(46)	(159)	(104)	2	23	(9)	19	14	(1)	45
	Shareholders’ equity	4	105	113	108	68	74	137	121	28	(18)
Returns, %
Returns, %	ROA	7.30	4.26	(0.76)	(0.84)	(11.68)	2.32	6.93	(10.16)	(29.02)	(24.85)
	ROIC	0.00	0.00	(20.44)	0.09	(29.95)	(16.70)	2.51	(21.43)	(87.85)	(111.83)
	ROE	1,237.87	13.02	(1.64)	(2.20)	(42.46)	9.57	21.38	(30.61)	(128.52)	(995.51)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Dec 2021

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
FEDU Four Seasons Education (Cayman) Inc. Unsponsored ADR	$24.9M	— (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	$23.3M	— (loss-making)	— (loss-making)	+274.34% (above 0%: growing)	n/m	+124.09% (above 0%: growing)	69.17%	(0.70%)	Compare
YOUL Youlife Group Inc.	$20.2M	2.4×	3.0×	—	n/m	+1,055.84% (above 0%: growing)	—	—	Compare
EDTK Skillful Craftsman Education Technology Limited	$14.8M	— (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	$12.4M	0.1×	— (loss-making)	−272.04% (below 0%: shrinking)	−48.48% (below 0%: shrinking)	−674.71% (below 0%: shrinking)	22.85%	26.09%
ZME Zhangmen Education Inc. Sponsored ADR	$12.0M	— (loss-making)	— (loss-making)	−46.27% (below 0%: shrinking)	n/m	—	40.57%	0.00%	Compare
STG Sunlands Technology Group Sponsored ADR	$11.4M	0.7×	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	$7.6M	— (loss-making)	— (loss-making)	+10.29% (above 0%: growing)	−700.00% (below 0%: shrinking)	+55.89% (above 0%: growing)	72.71%	0.00%	Compare
WAFU Wah Fu Education & Technology Group Limited	$6.5M	3.9×	19.2×	+24.35% (above 0%: growing)	−85.71% (below 0%: shrinking)	−67.98% (below 0%: shrinking)	55.32%	0.00%	Compare
Median of peers	$13.4M	2.4×	7.6×	−20.40%	−57.36%	+55.89%	55.32%	0.00%

All 46 Education & Training Services stocks →

Mynd.ai, Inc. Unsponsored ADR (MYND) key facts

Mynd.ai, Inc. Unsponsored ADR (MYND) is an Education & Training Services company in the Consumer Defensive sector, traded in the US as an ADR.
As of October 16, 2026, MYND traded at $0.26, a market capitalization of $12.4 million.
Return on equity was −995.5% and debt-to-equity -1.75.
Its Piotroski F-score is 2 out of 9 and its Altman Z-score is −3.46 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.