stockrow
Friday 6 November 2026
Export NAKA’s income statement to Excel — free account
KindlyMD, Inc.
NAKA Financial Capital Markets
KindlyMD, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $1.8 million, down 33.0% from fiscal 2024.
- Revenue
- +8,680.7%
- EPS
- +52.5%
- Free cash flow
- −25.7%
Quarter to June 2026, against a year earlier
5.54
0.48
−7.97%
Follow NAKA
Alert me
Target Price Range
Analyst price targets
Free accountTen 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 | — | — | — | — | — | — | — | 4 | 3 | 2 | 40 | (30.5%) | 72 | 66 | 67 | +232.6% | |
| Gross margin, % | — | — | — | — | — | — | — | 94.00 | 100.00 | 100.00 | 61.39 | +6.0 pt | ||||||
| EBT | — | — | — | — | — | — | — | (2) | (4) | (52) | (443) | +468.2% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | (42.92) | (133.01) | (2,867.67) | (1,112.36) | (2,824.7) pt | ||||||
| Net income | — | — | — | — | — | — | — | (2) | (4) | (52) | (421) | +468.2% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 33.50 | 20.18 | 0.36 | 1.99 | (89.6%) | |||||
| Earnings | — | — | — | — | — | — | — | (14.38) | (26.80) | (10.40) | (35.85) | (14.9%) | ||||||
| Cash flow | — | — | — | — | — | — | — | (4.00) | (22.80) | (4.70) | (2.36) | +8.4% | ||||||
| Capex | — | — | — | — | — | — | — | (0.13) | (2.98) | (130.92) | (32.03) | +3,098.2% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (4.12) | (25.78) | (135.62) | (34.40) | +473.5% | ||||||
| Book value | — | — | — | — | — | — | — | (0.96) | 19.05 | 102.75 | 11.82 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | 0 | 0 | 5 | 11 | +567.0% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | 4.06 | 2.46 | 31.51 | 2.78 | 12.7 | ||||||
| P/B | — | — | — | — | — | — | — | 0.00 | 2.60 | 0.14 | 0.47 | 0.9 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 4.02 | 1.63 | 22.07 | — | 9.2 | ||||||
| EV/FCF | — | — | — | — | — | — | — | (16.42) | (1.27) | (0.07) | — | (5.9) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | 0 | (3) | (24) | (47) | +623.2% | |||||
| Capex | — | — | — | — | — | — | — | 0 | 0 | (655) | (641) | +21,231.7% | ||||||
| Free cash flow | — | — | — | — | — | — | — | 0 | (3) | (679) | (688) | +3,725.2% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 0 | 2 | 8 | (152) | n/m | |||||
| Net debt | — | — | — | — | — | — | — | 0 | (2) | (23) | (19) | +772.6% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 0 | 3 | 514 | 236 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (151.45) | (14.23) | (194.52) | (14.2) pt | |||||
| ROIC | — | — | — | — | — | — | — | 0.00 | (691.95) | (25.06) | (135.54) | (25.1) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | (294.13) | (20.21) | (342.78) | (20.2) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 61 | 65 | — | +6.6% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.00 | 0.04 | 0.03 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026
KindlyMD, Inc. vs peers in Capital Markets (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 |
|---|---|---|---|---|---|---|---|---|---|
| FUFU BitFuFu Inc. | $149.7M | — (loss-making) | — (loss-making) | −62.94% (below 0%: shrinking) | n/m | +92.59% (above 0%: growing) | (2.24%) | (51.24%) | Compare |
| AUC ATIF Holdings Limited | $138.3M | — (loss-making) | — (loss-making) | +275.00% (above 0%: growing) | n/m | −4,494.70% (below 0%: shrinking) | 100.00% | 29.15% | Compare |
| DEFT DeFi Technologies Inc. | $133.2M | 5.7× | — | −40.69% (below 0%: shrinking) | n/m | −24.31% (below 0%: shrinking) | 100.00% | (22.78%) | Compare |
| SLNH Soluna Holdings, Inc. | $112.8M | — (loss-making) | — (loss-making) | +144.56% (above 0%: growing) | n/m | −124.94% (below 0%: shrinking) | 5.09% | (112.50%) | Compare |
| GSIW Garden Stage Limited | $111.4M | — | — | — | — | +38.83% (above 0%: growing) | — | — | Compare |
| NAKA KindlyMD, Inc. | $99.7M | — (loss-making) | — (loss-making) | +8,680.66% (above 0%: growing) | n/m | −25.71% (below 0%: shrinking) | 57.82% | (415.62%) | |
| WTF Waton Financial Limited | $94.6M | — | — | — | — | −161.72% (below 0%: shrinking) | — | — | Compare |
| BMHL Bluemount Holdings Limited | $86.5M | — | — | — | — | −870.71% (below 0%: shrinking) | — | — | Compare |
| SIEB Siebert Financial Corp. | $76.9M | — (loss-making) | — (loss-making) | +109.59% (above 0%: growing) | n/m | −1,855.09% (below 0%: shrinking) | 97.24% | (0.78%) | Compare |
| Median of peers | $112.1M | — | — | +109.59% | — | −143.33% | 97.24% | (22.78%) |
Pay and ownership Proxy statement filed 29 October 2026
Ownership
Directors and executive officers, together
24.08%
David Bailey
17.63%
Calli Bailey
14.35%
Tyler Evans
6.50%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement