Financials in USD. Standardized financial statements.
A compact view of how Mynd.ai, Inc. turns revenue into operating income and net income.
| Metric | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue? | $167.93M | $267.38M | $413.56M | $584.68M | $51.97M | $109.72M | $182.28M | $156.50M | $140.80M | $108.51M |
| Revenue Growth? | -37.2% | -35.3% | -29.3% | +1025.0% | -52.6% | -39.8% | +16.5% | +11.1% | +29.8% | 0.0% |
| Cost of Revenue? | $132.64M | $201.14M | $310.42M | $440.77M | $309.22M | $116.90M | $155.53M | $130.86M | $111.28M | $91.62M |
| Gross Profit? | $35.29M | $66.24M | $103.14M | $143.04M | $138.97M | -$7.19M | $26.75M | $25.63M | $29.53M | $16.90M |
| Gross Margin? | +21.0% | +24.8% | +24.9% | +24.5% | +267.4% | -6.5% | +14.7% | +16.4% | +21.0% | +15.6% |
| Operating Expenses? | $78.26M | $104.28M | $146.89M | $136.91M | $127.44M | $25.60M | $26.17M | $28.66M | $20.19M | $9.35M |
| Operating Income? | -$42.97M | -$38.04M | -$43.75M | $6.99M | $11.07M | -$32.78M | $582,000 | -$3.03M | $9.33M | $7.55M |
| EBITDA? | -$35.41M | -$19.68M | -$36.38M | $16.30M | -$3.68M | -$29.11M | $13.54M | $9.10M | $15.43M | $12.38M |
| Income Before Tax | -$54.45M | -$35.74M | -$46.16M | $9.95M | $8.64M | -$40.78M | $2.02M | $1.04M | $10.59M | $8.23M |
| Income Tax Expense | -$384,000 | $68.73M | -$9.16M | -$25.27M | $1.79M | $215,000 | $3.54M | $2.46M | $3.81M | $2.15M |
| Net Income? | -$54.07M | -$95.75M | -$37.83M | $22.59M | -$1.10M | -$37.28M | -$2.43M | -$1.79M | $7.12M | $6.50M |
| EPS? | $-12.00 | $-21.00 | $-8.80 | $5.00 | $-0.24 | $-13.30 | $-0.87 | $-6.10 | $28.80 | $28.10 |
| Diluted EPS? | $-12.00 | $-21.00 | $-8.80 | $5.00 | $-0.24 | $-13.30 | $-0.87 | $-6.10 | $26.80 | $28.10 |
Revenue, profitability, margins, EPS, and share-count trends over time.
Top-line demand and scale over time
Profit left after direct production costs
Core business profitability before financing and tax
Bottom-line profit after all expenses
Profit allocated to each diluted share
Share count trend that affects EPS quality
Gross, operating, and net margin quality