Pricing Log in Create free account
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%
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 (below 1: weak)
Debt/Equity (1.75) (negative: negative equity)
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% (at or above 10%: strong)
Next 5Y EPS Growth 43.72% (at or above 15%: strong)

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

Valuation vs history

EV/Sales, ten years
EV/Sales is 1.5×, against a ten-year median of 1.6×; over the ten years it ranged from 0.2× in 2021 to 22.1× in 2021.
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.

Target Price Range

Analyst price targets

Recommendation Rating

5
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
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

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
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.

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

No news at this impact. Lower the threshold for more.
stockrow.com/MYND · Data as of Dec 31, 2021 · For information only; not investment advice. · © 2026 stockrow.com