Mynd.ai, Inc. (MYND)
Every figure this model derived for MYND, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 94,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2025-12-31 |
| cash | 18,481,000 | CashAndCashEquivalentsAtCarryingValue |
2025-12-31 |
| current assets | 84,109,000 | AssetsCurrent |
2025-12-31 |
| current liabilities | 110,224,000 | LiabilitiesCurrent |
2025-12-31 |
| equity | -17,502,000 | StockholdersEquity |
2025-12-31 |
| interest expense | 10,050,000 | InterestExpenseNonoperating |
2025-12-31 |
| ocf | -45,503,000 | NetCashProvidedByUsedInOperatingActivities |
2025-12-31 |
| revenue | 167,931,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2025-12-31 |
| sbc | 2,883,000 | ShareBasedCompensation |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up MYND on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -22.76 |
| current ratio | 0.86 |
| current ratio reported | 0.76 |
| deferred revenue growth | 8.78 |
| dilution pct | 0.08 |
| ev owner earnings | -1.25 |
| ev sales | 0.36 |
| fcf margin | -27.15 |
| growth cv | 2.12 |
| interest cover | -4.98 |
| operating margin | -29.83 |
| owner earnings margin | -28.87 |
| revenue growth | -37.19 |
| revenue growth per share | -37.24 |
| roic | -128.1 |
| rule of 40 | -67.03 |
| sbc pct revenue | 1.72 |
Everything else this filing tags
400 more elements from MYND's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
CommonStockSharesAuthorized | 990,000,000 | 2025-12-31 | 26 | shares |
RetainedEarningsAccumulatedDeficit | -508,642,000 | 2025-12-31 | 25 | USD |
AdditionalPaidInCapital | 487,481,000 | 2025-12-31 | 25 | USD |
CommonStockSharesIssued | 465,868,720 | 2025-12-31 | 25 | shares |
CommonStockSharesOutstanding | 462,192,400 | 2025-12-31 | 25 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 456,830,533 | 2025-12-31 | 34 | shares |
WeightedAverageNumberOfSharesOutstandingBasic | 456,830,533 | 2025-12-31 | 34 | shares |
Liabilities | 200,029,000 | 2025-12-31 | 25 | USD |
Assets | 182,527,000 | 2025-12-31 | 25 | USD |
LiabilitiesAndStockholdersEquity | 182,527,000 | 2025-12-31 | 25 | USD |
BusinessAcquisitionsProFormaRevenue | 165,309,000 | 2018-12-31 | 2 | USD |
SalesRevenueNet | 140,803,000 | 2017-12-31 | 3 | USD |
CostOfGoodsAndServicesSold | 132,643,000 | 2025-12-31 | 34 | USD |
OperatingLeasesFutureMinimumPaymentsDue | 132,597,000 | 2018-12-31 | 3 | USD |
SalesRevenueServicesNet | 122,869,000 | 2017-12-31 | 3 | USD |
CostOfServices | 101,522,000 | 2017-12-31 | 3 | USD |
AssetsNoncurrent | 98,418,000 | 2025-12-31 | 10 | USD |
ProceedsFromIssuanceInitialPublicOffering | 94,627,000 | 2017-12-31 | 3 | USD |
DeferredTaxAssetsGross | 92,210,000 | 2025-12-31 | 20 | USD |
StockIssuedDuringPeriodValueNewIssues | 90,135,000 | 2017-12-31 | 4 | USD |
LiabilitiesNoncurrent | 89,805,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsValuationAllowance | 87,419,000 | 2025-12-31 | 27 | USD |
OperatingExpenses | 85,384,000 | 2025-12-31 | 34 | USD |
DebtLongtermAndShorttermCombinedAmount | 83,748,000 | 2024-06-30 | 2 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 79,468,000 | 2024-12-31 | 1 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments | -78,359,000 | 2022-12-31 | 18 | USD |
DebtInstrumentCarryingAmount | 76,454,000 | 2025-12-31 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 71,934,000 | 2025-12-31 | 3 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | 69,377,000 | 2024-06-30 | 12 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 68,599,000 | 2025-12-31 | 21 | USD |
OperatingLeasesFutureMinimumPaymentsDueThereafter | 64,845,000 | 2018-12-31 | 1 | USD |
LongTermDebt | 63,980,000 | 2025-12-31 | 8 | USD |
LongTermDebtNoncurrent | 61,083,000 | 2025-12-31 | 6 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect | -56,521,000 | 2025-12-31 | 13 | USD |
DeferredTaxAssetsLiabilitiesNet | 56,380,000 | 2023-12-31 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAuthorized | 54,777,338 | 2024-01-31 | 3 | shares |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -54,455,000 | 2025-12-31 | 16 | USD |
NetIncomeLoss | -54,071,000 | 2025-12-31 | 16 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -54,071,000 | 2025-12-31 | 34 | USD |
ProfitLoss | -54,071,000 | 2025-12-31 | 34 | USD |
NetIncomeLossAvailableToCommonStockholdersDiluted | -54,071,000 | 2025-12-31 | 16 | USD |
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest | -54,071,000 | 2025-12-31 | 16 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersBasic | -54,071,000 | 2025-12-31 | 19 | USD |
IncomeLossFromContinuingOperations | -54,071,000 | 2025-12-31 | 13 | USD |
NetIncomeLossFromContinuingOperationsAvailableToCommonShareholdersDiluted | -54,071,000 | 2025-12-31 | 13 | USD |
ComprehensiveIncomeNetOfTax | -53,859,000 | 2025-12-31 | 34 | USD |
ComprehensiveIncomeNetOfTaxIncludingPortionAttributableToNoncontrollingInterest | -53,859,000 | 2025-12-31 | 34 | USD |
ProceedsFromIssuanceOfDebt | 50,260,000 | 2024-06-30 | 3 | USD |
ProceedsFromIssuanceOfCommonStock | 50,224,000 | 2015-12-31 | 1 | USD |
OperatingIncomeLoss | -50,096,000 | 2025-12-31 | 34 | USD |
RevenueFromContractWithCustomerIncludingAssessedTax | 50,014,000 | 2022-12-31 | 18 | USD |
FiniteLivedIntangibleAssetsGross | 48,591,000 | 2025-06-30 | 21 | USD |
FiniteLivedIntangibleAssetsAccumulatedAmortization | 47,129,000 | 2025-06-30 | 21 | USD |
NetCashProvidedByUsedInOperatingActivitiesContinuingOperations | -45,503,000 | 2025-12-31 | 13 | USD |
Goodwill | 44,961,000 | 2025-12-31 | 26 | USD |
NetIncomeLossIncludingPortionAttributableToNonredeemableNoncontrollingInterest | -42,377,000 | 2022-12-31 | 18 | USD |
SellingAndMarketingExpense | 38,915,000 | 2025-12-31 | 13 | USD |
AccountsPayableCurrent | 37,947,000 | 2025-12-31 | 6 | USD |
IntangibleAssetsNetExcludingGoodwill | 36,185,000 | 2025-12-31 | 22 | USD |
IndefiniteLivedIntangibleAssetsExcludingGoodwill | 35,997,000 | 2025-06-30 | 8 | USD |
GrossProfit | 35,288,000 | 2025-12-31 | 34 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -35,088,000 | 2022-12-31 | 21 | USD |
AccruedLiabilitiesCurrent | 34,836,000 | 2025-12-31 | 25 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsDisposalGroupIncludingDiscontinuedOperations | 32,934,000 | 2021-12-31 | 2 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 32,220,497 | 2023-12-31 | 13 | shares |
PropertyPlantAndEquipmentGross | 32,158,000 | 2025-12-31 | 22 | USD |
PaymentsForRepurchaseOfRedeemableConvertiblePreferredStock | 30,749,000 | 2015-12-31 | 1 | USD |
ContractWithCustomerLiability | 30,243,000 | 2025-12-31 | 10 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -30,178,000 | 2025-12-31 | 3 | USD |
PaymentsToAcquireInterestInJointVenture | 29,827,000 | 2022-12-31 | 3 | USD |
InventoryNet | 29,713,000 | 2025-12-31 | 25 | USD |
InventoryFinishedGoodsNetOfReserves | 28,638,000 | 2024-12-31 | 6 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 28,122,851 | 2020-12-31 | 3 | shares |
GoodwillGross | 27,740,000 | 2022-12-31 | 22 | USD |
GoodwillImpairedAccumulatedImpairmentLoss | 27,740,000 | 2022-12-31 | 8 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfAdditionalSharesAuthorized | 27,731,110 | 2025-01-01 | 2 | shares |
GeneralAndAdministrativeExpense | 26,514,000 | 2025-12-31 | 34 | USD |
AccountsReceivableNetCurrent | 24,849,000 | 2025-12-31 | 25 | USD |
StockIssuedDuringPeriodValueAcquisitions | 24,704,000 | 2023-12-31 | 8 | USD |
ProvisionForLoanAndLeaseLosses | 23,377,000 | 2022-12-31 | 8 | USD |
ProvisionForLoanLeaseAndOtherLosses | 23,377,000 | 2022-12-31 | 3 | USD |
DeferredRevenueCurrent | 22,666,000 | 2017-12-31 | 2 | USD |
OperatingLossCarryforwards | 22,529,000 | 2022-12-31 | 8 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 20,391,000 | 2025-12-31 | 25 | USD |
PaymentsForRepurchaseOfCommonStock | 19,475,000 | 2015-12-31 | 2 | USD |
GoodwillImpairmentLoss | 19,156,000 | 2022-12-31 | 15 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 18,481,000 | 2025-12-31 | 39 | USD |
ContractWithCustomerLiabilityNoncurrent | 17,971,000 | 2025-12-31 | 23 | USD |
SalesRevenueGoodsNet | 17,934,000 | 2017-12-31 | 3 | USD |
IncreaseDecreaseInAccruedLiabilitiesAndOtherOperatingLiabilities | -17,822,000 | 2025-12-31 | 13 | USD |
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest | -17,502,000 | 2025-12-31 | 48 | USD |
OperatingLeasesFutureMinimumPaymentsDueCurrent | 16,607,000 | 2018-12-31 | 3 | USD |
LeaseAndRentalExpense | 16,195,000 | 2018-12-31 | 3 | USD |
OperatingLeasesRentExpenseNet | 16,195,000 | 2018-12-31 | 2 | USD |
RepaymentsOfLongTermLinesOfCredit | 16,000,000 | 2025-12-31 | 13 | USD |
ProductWarrantyAccrual | 15,918,000 | 2025-12-31 | 20 | USD |
ProductWarrantyAccrualClassifiedCurrent | 15,918,000 | 2025-12-31 | 10 | USD |
OperatingLeasesFutureMinimumPaymentsDueInTwoYears | 15,075,000 | 2018-12-31 | 3 | USD |
IncreaseDecreaseInAccountsReceivable | -14,404,000 | 2025-12-31 | 34 | USD |
NoncurrentAssets | 13,840,000 | 2025-12-31 | 13 | USD |
DeferredIncomeTaxLiabilities | 13,704,000 | 2025-12-31 | 13 | USD |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -13,613,000 | 2025-12-31 | 30 | USD |
FranchiseRevenue | 13,537,000 | 2017-12-31 | 3 | USD |
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets | 13,420,000 | 2025-12-31 | 18 | USD |
OperatingLeasesFutureMinimumPaymentsDueInThreeYears | 13,155,000 | 2018-12-31 | 3 | USD |
ResearchAndDevelopmentExpense | 12,828,000 | 2025-12-31 | 13 | USD |
DeferredTaxAssetsLiabilitiesNetNoncurrent | 12,430,000 | 2017-12-31 | 2 | USD |
ContractWithCustomerLiabilityCurrent | 12,272,000 | 2025-12-31 | 23 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFourYears | 12,002,000 | 2018-12-31 | 3 | USD |
TreasuryStockValueAcquiredCostMethod | 12,000,000 | 2020-12-31 | 5 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAllowanceForDoubtfulAccounts | 11,980,000 | 2022-12-31 | 5 | USD |
CustomerAdvancesCurrent | 11,968,000 | 2017-12-31 | 2 | USD |
PropertyPlantAndEquipmentNet | 11,767,000 | 2025-12-31 | 25 | USD |
OperatingLeaseExpense | 11,760,000 | 2017-12-31 | 3 | USD |
LiabilitiesOfDisposalGroupIncludingDiscontinuedOperation | 11,713,000 | 2022-04-30 | 1 | USD |
ContractWithCustomerLiabilityRevenueRecognized | 11,281,000 | 2025-12-31 | 25 | USD |
OperatingLeasesFutureMinimumPaymentsDueInFiveYears | 10,913,000 | 2018-12-31 | 1 | USD |
DeferredRevenueNoncurrent | 10,396,000 | 2017-12-31 | 2 | USD |
ClassOfWarrantOrRightNumberOfSecuritiesCalledByWarrantsOrRights | 10,000,000 | 2025-12-31 | 1 | shares |
CostOfGoodsSold | 9,755,000 | 2017-12-31 | 3 | USD |
EmployeeRelatedLiabilitiesCurrent | 9,026,000 | 2025-12-31 | 25 | USD |
DeferredIncomeTaxLiabilitiesNet | 9,000,000 | 2025-12-31 | 22 | USD |
DepreciationDepletionAndAmortization | 8,995,000 | 2025-12-31 | 13 | USD |
DeferredTaxLiabilities | 8,913,000 | 2025-12-31 | 8 | USD |
CustomerAdvancesNoncurrent | 8,542,000 | 2017-12-31 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | -8,413,000 | 2025-12-31 | 33 | USD |
ProceedsFromLongTermLinesOfCredit | 8,000,000 | 2025-12-31 | 13 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 7,971,000 | 2025-12-31 | 25 | USD |
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfDomesticSubsidiaries | 7,675,000 | 2025-12-31 | 6 | USD |
ProductWarrantyAccrualPayments | 7,654,000 | 2025-12-31 | 13 | USD |
ProductWarrantyAccrualWarrantiesIssued | 7,579,000 | 2025-12-31 | 13 | USD |
AmountOfRestrictedNetAssetsForConsolidatedAndUnconsolidatedSubsidiaries | 7,440,000 | 2022-12-31 | 9 | USD |
AccruedEmployeeBenefitsCurrent | 7,352,000 | 2024-06-30 | 1 | USD |
RestructuringCharges | 6,823,000 | 2025-12-31 | 13 | USD |
DeferredTaxAssetsTaxDeferredExpense | 6,799,000 | 2025-12-31 | 6 | USD |
SeveranceCosts1 | 6,375,000 | 2025-12-31 | 9 | USD |
TaxesPayableCurrent | 6,277,000 | 2022-12-31 | 15 | USD |
StockRepurchasedDuringPeriodShares | 5,684,146 | 2015-09-30 | 1 | shares |
PaymentsToAcquireBusinessesGross | 5,515,000 | 2018-12-31 | 2 | USD |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 5,502,000 | 2025-12-31 | 29 | USD |
OtherLiabilitiesCurrent | 5,343,000 | 2025-12-31 | 6 | USD |
DerivativeUnderlyingInvestmentFairValue | 5,059,000 | 2024-06-30 | 4 | USD |
Dividends | 4,965,000 | 2022-12-31 | 1 | USD |
TemporaryEquityCarryingAmountIncludingPortionAttributableToNoncontrollingInterests | 4,942,000 | 2021-12-31 | 10 | USD |
DeferredTaxAssetsNet | 4,791,000 | 2025-12-31 | 24 | USD |
InterestExpense | 4,661,000 | 2023-12-31 | 3 | USD |
DiscontinuedOperationAmountOfContinuingCashFlowsAfterDisposal | 4,592,000 | 2022-04-30 | 1 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 4,520,000 | 2025-12-31 | 3 | USD |
OperatingLeaseRightOfUseAssetAmortizationExpense | 4,479,000 | 2022-12-31 | 9 | USD |
NonoperatingIncomeExpense | -4,359,000 | 2025-12-31 | 13 | USD |
IncreaseDecreaseInAccruedIncomeTaxesPayable | 4,338,000 | 2022-12-31 | 21 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -4,309,000 | 2025-12-31 | 34 | USD |
DeferredTaxAssetsDeferredIncome | 4,299,000 | 2025-12-31 | 6 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 4,273,549 | 2022-12-31 | 20 | shares |
PaymentsOfDividendsCommonStock | 4,203,000 | 2022-12-31 | 1 | USD |
OtherAccruedLiabilitiesCurrent | 4,194,000 | 2025-12-31 | 25 | USD |
GoodwillAcquiredDuringPeriod | 3,991,000 | 2023-12-31 | 12 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized | 3,973,000 | 2025-12-31 | 4 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | -3,879,000 | 2024-12-31 | 22 | USD |
ProceedsFromCollectionOfLongtermLoansToRelatedParties | 3,818,000 | 2017-12-31 | 4 | USD |
OtherLiabilitiesNoncurrent | 3,814,000 | 2024-06-30 | 19 | USD |
IncreaseDecreaseInAccountsPayable | -3,813,000 | 2025-12-31 | 13 | USD |
AdvertisingExpense | 3,682,000 | 2025-12-31 | 9 | USD |
TreasuryStockCommonShares | 3,676,320 | 2025-12-31 | 6 | shares |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | 3,648,000 | 2025-12-31 | 25 | USD |
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentAssets | 3,575,000 | 2019-12-31 | 2 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 3,537,509 | 2022-12-31 | 9 | shares |
ImpairmentOfIntangibleAssetsExcludingGoodwill | 3,505,000 | 2022-12-31 | 15 | USD |
InterestPaidNet | 3,458,000 | 2025-12-31 | 13 | USD |
NotesIssued1 | 3,458,000 | 2025-12-31 | 8 | USD |
DebtInstrumentPeriodicPaymentInterest | 3,458,000 | 2025-12-31 | 2 | USD |
TemporaryEquityAccretionToRedemptionValueAdjustment | -3,450,000 | 2021-12-31 | 8 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 3,376,000 | 2018-12-31 | 2 | USD |
OtherAssetsNoncurrent | 3,345,000 | 2025-12-31 | 25 | USD |
NetCashProvidedByUsedInFinancingActivitiesContinuingOperations | -3,241,000 | 2025-06-30 | 8 | USD |
IncreaseDecreaseInCustomerAdvances | -3,192,000 | 2017-12-31 | 3 | USD |
OtherAssetsCurrent | 3,184,000 | 2025-12-31 | 25 | USD |
DeferredTaxAssetsOther | 3,176,000 | 2025-12-31 | 6 | USD |
LeaseCost | 3,175,000 | 2024-06-30 | 5 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 3,148,000 | 2025-12-31 | 3 | USD |
EquityMethodInvestmentSummarizedFinancialInformationRevenue | 3,139,000 | 2019-12-31 | 3 | USD |
EquityMethodInvestmentSummarizedFinancialInformationNetIncomeLoss | -3,132,000 | 2019-12-31 | 3 | USD |
EquityMethodInvestmentSummarizedFinancialInformationIncomeLossFromContinuingOperationsBeforeExtraordinaryItems | -3,124,000 | 2019-12-31 | 3 | USD |
OtherReceivablesNetCurrent | 3,095,000 | 2025-12-31 | 10 | USD |
EquityMethodInvestmentSummarizedFinancialInformationCurrentAssets | 3,045,000 | 2019-12-31 | 2 | USD |
PurchaseObligation | 3,028,000 | 2022-12-31 | 6 | USD |
EquityMethodInvestmentSummarizedFinancialInformationCurrentLiabilities | 3,002,000 | 2019-12-31 | 2 | USD |
DeferredIncomeTaxesAndOtherAssetsCurrent | 2,925,000 | 2025-12-31 | 10 | USD |
LongTermDebtCurrent | 2,897,000 | 2025-12-31 | 15 | USD |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 2,883,000 | 2025-12-31 | 25 | USD |
AllocatedShareBasedCompensationExpense | 2,883,000 | 2025-12-31 | 11 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 2,838,000 | 2024-12-31 | 13 | USD |
DerivativeGainLossOnDerivativeNet | 2,777,000 | 2025-12-31 | 9 | USD |
GainLossOnDerivativeInstrumentsNetPretax | 2,777,000 | 2025-12-31 | 6 | USD |
DiscontinuedOperationIncomeLossFromDiscontinuedOperationDuringPhaseOutPeriodNetOfTax | 2,776,000 | 2022-12-31 | 3 | USD |
OperatingLeaseLiability | 2,762,000 | 2025-12-31 | 9 | USD |
IncreaseDecreaseInDeferredIncomeTaxes | 2,689,000 | 2019-12-31 | 12 | USD |
Depreciation | 2,634,000 | 2025-06-30 | 28 | USD |
NetCashProvidedByUsedInInvestingActivities | -2,605,000 | 2025-12-31 | 34 | USD |
NetCashProvidedByUsedInInvestingActivitiesContinuingOperations | -2,605,000 | 2025-12-31 | 11 | USD |
AllocatedShareBasedCompensationExpenseNetOfTax | 2,527,000 | 2025-12-31 | 3 | USD |
PaymentsToDevelopSoftware | 2,511,000 | 2025-12-31 | 13 | USD |
ImpairmentOfInvestments | 2,432,000 | 2020-12-31 | 6 | USD |
IncreaseInCarryingAmountOfRedeemablePreferredStock | 2,384,000 | 2015-12-31 | 1 | USD |
OperatingLeasePayments | 2,327,000 | 2023-12-31 | 11 | USD |
MinorityInterestDecreaseFromRedemptions | 2,192,000 | 2022-12-31 | 8 | USD |
DepositsAssetsNoncurrent | 2,146,000 | 2022-12-31 | 15 | USD |
EmbeddedDerivativeGainOnEmbeddedDerivative | 2,143,000 | 2025-06-30 | 5 | USD |
ImpairmentOfIntangibleAssetsIndefinitelivedExcludingGoodwill | 2,140,000 | 2022-12-31 | 8 | USD |
OtherNonoperatingIncomeExpense | 2,087,000 | 2025-12-31 | 13 | USD |
OperatingLeaseRightOfUseAsset | 2,073,000 | 2025-12-31 | 20 | USD |
AmortizationOfIntangibleAssets | 2,063,000 | 2025-06-30 | 28 | USD |
PaymentsToMinorityShareholders | 1,938,000 | 2022-12-31 | 8 | USD |
SellingExpense | 1,935,000 | 2022-12-31 | 21 | USD |
ReceivableFromShareholdersOrAffiliatesForIssuanceOfCapitalStock | 1,909,000 | 2020-08-31 | 3 | USD |
InterestPayableCurrent | 1,887,000 | 2025-12-31 | 10 | USD |
PrepaidExpenseCurrent | 1,862,000 | 2025-12-31 | 12 | USD |
AccountsAndOtherReceivablesNetCurrent | 1,847,000 | 2022-12-31 | 5 | USD |
AllowanceForDoubtfulAccountsPremiumsAndOtherReceivables | 1,847,000 | 2022-12-31 | 8 | USD |
ContractWithCustomerRefundLiabilityCurrent | 1,830,000 | 2022-12-31 | 11 | USD |
EscrowDepositDisbursementsRelatedToPropertyAcquisition1 | 1,828,000 | 2019-12-31 | 9 | USD |
OperatingLeaseLiabilityNoncurrent | 1,751,000 | 2025-12-31 | 20 | USD |
IncomeTaxReconciliationTaxExemptIncome | -1,750,000 | 2025-12-31 | 3 | USD |
AccountsReceivableGrossCurrent | 1,701,000 | 2022-12-31 | 15 | USD |
DefinedContributionPlanCostRecognized | 1,671,000 | 2025-12-31 | 29 | USD |
TreasuryStockSharesAcquired | 1,627,455 | 2020-12-31 | 5 | shares |
OtherSignificantNoncashTransactionValueOfConsiderationGiven1 | 1,569,000 | 2022-12-31 | 12 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive | 1,553,000 | 2023-12-31 | 6 | USD |
IncreaseDecreaseInDueFromRelatedParties | 1,534,000 | 2025-12-31 | 21 | USD |
OperatingLeaseCost | 1,509,000 | 2025-12-31 | 24 | USD |
DeferredTaxAssetsGoodwillAndIntangibleAssets | 1,466,000 | 2025-12-31 | 6 | USD |
FiniteLivedIntangibleAssetsNet | 1,462,000 | 2025-06-30 | 13 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseRemainderOfFiscalYear | 1,462,000 | 2025-06-30 | 1 | USD |
GoodwillWrittenOffRelatedToSaleOfBusinessUnit | 1,447,000 | 2024-12-31 | 2 | USD |
LoansAndLeasesReceivableAllowance | 1,441,000 | 2021-12-31 | 9 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour | 1,439,000 | 2023-12-31 | 7 | USD |
IncreaseDecreaseInOperatingLeaseLiability | -1,399,000 | 2025-12-31 | 21 | USD |
PaymentsOfStockIssuanceCosts | 1,377,000 | 2018-12-31 | 8 | USD |
IncreaseDecreaseInDeferredRevenue | 1,371,000 | 2017-12-31 | 3 | USD |
IncomeTaxesPaidNet | 1,357,000 | 2025-12-31 | 33 | USD |
ProceedsFromIncomeTaxRefunds | 1,357,000 | 2025-12-31 | 3 | USD |
IncomeTaxReconciliationOtherReconcilingItems | 1,208,000 | 2025-12-31 | 3 | USD |
NoncontrollingInterestIncreaseFromSubsidiaryEquityIssuance | 1,206,000 | 2021-12-31 | 7 | USD |
IncomeTaxReconciliationOtherAdjustments | 1,203,000 | 2024-12-31 | 6 | USD |
AccrualForTaxesOtherThanIncomeTaxesCurrent | 1,189,000 | 2022-12-31 | 15 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 1,186,000 | 2025-12-31 | 8 | USD |
IncreaseDecreaseInAccountsReceivableRelatedParties | 1,168,000 | 2022-12-31 | 4 | USD |
AccountsReceivableRelatedParties | 1,144,000 | 2022-12-31 | 1 | USD |
AccountsReceivableRelatedPartiesCurrent | 1,144,000 | 2022-12-31 | 1 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodTotalFairValue | 1,012,000 | 2022-12-31 | 14 | USD |
OperatingLeaseLiabilityCurrent | 1,011,000 | 2025-12-31 | 20 | USD |
PaymentsToFundLongtermLoansToRelatedParties | 1,010,000 | 2017-12-31 | 4 | USD |
PrepaidExpenseNoncurrent | 1,009,000 | 2022-12-31 | 2 | USD |
IncomeTaxReconciliationTaxCreditsResearch | 1,000,000 | 2024-12-31 | 6 | USD |
RestrictedCashAndCashEquivalents | 993,000 | 2021-12-31 | 4 | USD |
RestrictedCashNoncurrent | 993,000 | 2021-12-31 | 10 | USD |
IncreaseDecreaseInInventories | 924,000 | 2025-12-31 | 34 | USD |
AccruedRoyaltiesCurrent | 914,000 | 2025-12-31 | 10 | USD |
EquityMethodInvestmentSummarizedFinancialInformationNoncurrentLiabilities | 886,000 | 2019-12-31 | 1 | USD |
RoyaltyRevenue | 884,000 | 2017-12-31 | 1 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 876,000 | 2025-12-31 | 6 | USD |
ContractWithCustomerRefundLiabilityNoncurrent | 871,000 | 2022-12-31 | 10 | USD |
GoodwillForeignCurrencyTranslationGainLoss | 831,000 | 2025-12-31 | 23 | USD |
InterestIncomeOther | 827,000 | 2025-12-31 | 6 | USD |
InventoryWriteDown | 825,000 | 2025-12-31 | 14 | USD |
ProvisionForDoubtfulAccounts | 808,000 | 2025-12-31 | 13 | USD |
DeferredIncomeTaxExpenseBenefit | -807,000 | 2025-12-31 | 33 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 803,000 | 2025-12-31 | 8 | USD |
TemporaryEquityDividendsAdjustment | 763,000 | 2015-12-31 | 2 | USD |
PaymentsForRepurchaseOfEquity | 762,000 | 2022-12-31 | 4 | USD |
PaymentsOfDividendsMinorityInterest | 762,000 | 2022-12-31 | 1 | USD |
IncreaseDecreaseInDueToRelatedParties | 722,000 | 2025-12-31 | 14 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities | 720,000 | 2022-12-31 | 15 | USD |
AmortizationOfFinancingCostsAndDiscounts | 719,000 | 2024-06-30 | 3 | USD |
InterestIncomeOperating | 637,000 | 2025-06-30 | 4 | USD |
RelatedPartyTransactionExpensesFromTransactionsWithRelatedParty | 627,000 | 2021-12-31 | 15 | USD |
StockIssuedDuringPeriodSharesTreasuryStockReissued | 614,409 | 2022-12-31 | 8 | shares |
AllowanceForDoubtfulAccountsReceivableCurrent | 614,000 | 2025-12-31 | 31 | USD |
AllowanceForDoubtfulAccountsReceivable | 614,000 | 2025-12-31 | 20 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 610,000 | 2025-12-31 | 8 | USD |
IncreaseDecreaseInOtherNoncurrentAssets | -602,000 | 2022-12-31 | 21 | USD |
PaymentsToAcquireShortTermInvestments | 598,000 | 2022-12-31 | 11 | USD |
ProceedsFromStockOptionsExercised | 595,000 | 2017-12-31 | 3 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 595,000 | 2017-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 594,366 | 2022-12-31 | 13 | shares |
NotesAndLoansReceivableNetNoncurrent | 582,000 | 2018-12-31 | 2 | USD |
Supplies | 582,000 | 2022-12-31 | 12 | USD |
AccountsPayableTradeCurrent | 573,000 | 2022-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 571,000 | 2022-12-31 | 19 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 571,000 | 2022-12-31 | 9 | USD |
ProceedsFromSaleOfPropertyPlantAndEquipment | 554,000 | 2020-12-31 | 15 | USD |
StockIssuedDuringPeriodSharesStockOptionsExercised | 550,000 | 2017-12-31 | 2 | shares |
PaymentsForAdvanceToAffiliate | 536,000 | 2020-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 530,757 | 2022-12-31 | 8 | shares |
DueFromRelatedPartiesCurrent | 504,000 | 2022-12-31 | 8 | USD |
AllowanceForDoubtfulAccountsReceivablePeriodIncreaseDecrease | 479,000 | 2025-06-30 | 13 | USD |
CapitalExpendituresIncurredButNotYetPaid | 478,000 | 2019-12-31 | 6 | USD |
IncreaseDecreaseInOtherNoncurrentLiabilities | 478,000 | 2022-12-31 | 20 | USD |
CommonStockValue | 465,000 | 2025-12-31 | 25 | USD |
EquityMethodInvestmentSummarizedFinancialInformationGrossProfitLoss | 460,000 | 2019-12-31 | 3 | USD |
TreasuryStockValue | 454,000 | 2025-12-31 | 16 | USD |
OtherRestructuringCosts | 448,000 | 2025-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive | 439,000 | 2023-12-31 | 7 | USD |
GainOrLossOnSaleOfStockInSubsidiary | 439,000 | 2021-12-31 | 15 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 438,000 | 2025-12-31 | 8 | USD |
AllowanceForDoubtfulAccountsReceivableWriteOffs | 427,000 | 2025-12-31 | 10 | USD |
CurrentIncomeTaxExpenseBenefit | 423,000 | 2025-12-31 | 30 | USD |
ProceedsFromCollectionOfLoansReceivable | 401,000 | 2021-12-31 | 9 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 386,000 | 2025-12-31 | 6 | USD |
IncomeTaxExpenseBenefit | -384,000 | 2025-12-31 | 34 | USD |
BusinessAcquisitionsProFormaNetIncomeLoss | 380,000 | 2018-12-31 | 2 | USD |
ProceedsFromDivestitureOfInterestInConsolidatedSubsidiaries | 374,000 | 2020-12-31 | 7 | USD |
DeferredTaxAssetsInventory | 369,000 | 2025-12-31 | 11 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 356,000 | 2025-12-31 | 4 | USD |
EmployeeServiceShareBasedCompensationTaxBenefitFromCompensationExpense | 356,000 | 2025-12-31 | 3 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 355,000 | 2022-12-31 | 21 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod | 333,750 | 2020-12-31 | 1 | shares |
NetIncomeLossAttributableToRedeemableNoncontrollingInterest | -326,000 | 2021-12-31 | 9 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations | -315,000 | 2025-12-31 | 13 | USD |
BusinessCombinationAcquisitionRelatedCosts | 304,000 | 2025-12-31 | 13 | USD |
DeferredTaxLiabilitiesOther | 284,000 | 2025-12-31 | 6 | USD |
DueFromEmployeesCurrent | 278,000 | 2022-12-31 | 12 | USD |
GainLossOnDispositionOfAssets | -260,000 | 2025-12-31 | 3 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | 256,000 | 2025-06-30 | 28 | USD |
LongTermInvestments | 246,000 | 2022-12-31 | 12 | USD |
StandardAndExtendedProductWarrantyAccrualForeignCurrencyTranslationGainLoss | 244,000 | 2025-12-31 | 13 | USD |
ShortTermLeaseCost | 230,000 | 2025-12-31 | 24 | USD |
PaymentsRelatedToTaxWithholdingForShareBasedCompensation | 221,000 | 2025-12-31 | 5 | USD |
StockholdersEquityOther | 220,000 | 2024-06-30 | 1 | USD |
OperatingLeaseImpairmentLoss | 216,000 | 2025-12-31 | 8 | USD |
DepositsAssetsCurrent | 215,000 | 2021-12-31 | 4 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationGainLossArisingDuringPeriodNetOfTax | 212,000 | 2025-12-31 | 27 | USD |
StockIssuedDuringPeriodValueShareBasedCompensation | -212,000 | 2025-12-31 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalWarrantIssued | 212,000 | 2025-12-31 | 1 | USD |
FairValueOfAssetsAcquired | 212,000 | 2025-12-31 | 3 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber | 194,875 | 2022-12-31 | 4 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExpirationsInPeriod | 193,000 | 2022-12-31 | 2 | shares |
InterestReceivable | 176,000 | 2019-12-31 | 4 | USD |
ProceedsFromMinorityShareholders | 165,000 | 2021-12-31 | 17 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriod | 164,821 | 2022-12-31 | 3 | shares |
PrepaidRent | 163,000 | 2022-12-31 | 12 | USD |
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsImpairmentLosses | 157,000 | 2021-12-31 | 3 | USD |
PurchaseObligationDueInFifthYear | 157,000 | 2022-12-31 | 4 | USD |
PurchaseObligationDueInFourthYear | 142,000 | 2022-12-31 | 6 | USD |
IncomeTaxReconciliationNondeductibleExpenseDepreciation | 137,000 | 2022-12-31 | 3 | USD |
DueToRelatedPartiesCurrent | 124,000 | 2019-12-31 | 2 | USD |
DueToRelatedPartiesNoncurrent | 124,000 | 2019-12-31 | 2 | USD |
PurchaseObligationDueInThirdYear | 122,000 | 2022-12-31 | 6 | USD |
NoncontrollingInterestIncreaseFromSaleOfParentEquityInterest | 121,000 | 2018-12-31 | 4 | USD |
DeferredFinanceCostsNet | 116,000 | 2023-12-13 | 1 | USD |
PaymentsToAcquireLongtermInvestments | 113,000 | 2022-12-31 | 13 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 111,000 | 2025-12-31 | 7 | USD |
RedeemableNoncontrollingInterestEquityCarryingAmount | 111,000 | 2022-12-31 | 9 | USD |
StockRepurchasedDuringPeriodValue | 110,000 | 2025-12-31 | 8 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueNonvested | 110,000 | 2022-12-31 | 4 | USD |
ProceedsFromRepurchaseOfEquity | -110,000 | 2025-12-31 | 8 | USD |
DeferredFinanceCostsCurrentNet | 103,000 | 2025-12-31 | 10 | USD |
PurchaseObligationDueInSecondYear | 102,000 | 2022-12-31 | 6 | USD |
PurchaseObligationDueInNextTwelveMonths | 100,000 | 2022-12-31 | 6 | USD |
IncreaseDecreaseInPrepaidExpense | 99,000 | 2022-12-31 | 2 | USD |
OtherOperatingActivitiesCashFlowStatement | 93,000 | 2025-12-31 | 8 | USD |
DeferredIncomeTaxAssetsNet | 87,000 | 2025-12-31 | 23 | USD |
RepaymentsOfOtherLongTermDebt | 82,000 | 2025-12-31 | 13 | USD |
InventoryValuationReserves | 79,000 | 2022-12-31 | 16 | USD |
IncomeTaxReconciliationDeductionsOther | 78,000 | 2022-12-31 | 3 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths | 71,000 | 2025-12-31 | 9 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo | 71,000 | 2025-12-31 | 8 | USD |
DeferredFinanceCostsNoncurrentNet | 67,000 | 2025-12-31 | 10 | USD |
IncomeTaxPaidFederalAfterRefundReceived | -64,000 | 2025-12-31 | 3 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedInPeriodFairValue1 | 62,000 | 2022-12-31 | 15 | USD |
InvestmentIncomeInterest | 49,000 | 2022-12-31 | 21 | USD |
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree | 46,000 | 2025-12-31 | 8 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -44,000 | 2024-06-30 | 26 | USD |
PaymentsToAcquireLoansReceivable | 30,000 | 2022-12-31 | 7 | USD |
RelatedPartyDepositLiabilities | 25,000 | 2022-12-31 | 1 | USD |
SalesAndExciseTaxPayableCurrent | 23,000 | 2025-12-31 | 10 | USD |
IncomeLossFromEquityMethodInvestments | -8,000 | 2022-12-31 | 18 | USD |
RepaymentsOfLongTermDebt | 7,000 | 2021-12-31 | 8 | USD |
PaymentsToAcquireIntangibleAssets | 7,000 | 2022-12-31 | 1 | USD |
CurrentFederalTaxExpenseBenefit | 7,000 | 2025-12-31 | 9 | USD |
IncreaseDecreaseInContractWithCustomerLiability | 4,000 | 2025-12-31 | 31 | USD |
AdjustmentsToAdditionalPaidInCapitalOther | 2,000 | 2025-12-31 | 5 | USD |
SharePrice | 17 | 2018-12-31 | 9 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 7 | 2022-12-31 | 9 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsVestedInPeriodWeightedAverageGrantDateFairValue | 6 | 2022-12-31 | 3 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 6 | 2022-12-31 | 20 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 5 | 2022-12-31 | 13 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue | 4 | 2022-12-31 | 4 | USD/shares |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsNonvestedWeightedAverageGrantDateFairValue | 3 | 2022-12-31 | 20 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 3 | 2020-12-31 | 1 | USD/shares |
NumberOfReportingUnits | 3 | 2022-12-31 | 7 | segment |
NumberOfOperatingSegments | 2 | 2024-10-02 | 21 | segment |
NumberOfReportableSegments | 2 | 2024-10-02 | 8 | segment |
NumberOfReportingUnits | 2 | 2023-12-31 | 1 | unit |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 2 | 2022-12-31 | 17 | USD/shares |
EarningsPerShareBasicAndDiluted | -1 | 2020-12-31 | 3 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 1 | 2017-12-31 | 2 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExpirationsInPeriodWeightedAverageExercisePrice | 1 | 2022-12-31 | 2 | USD/shares |
PreferredStockSharesAuthorized | 1 | 2017-12-31 | 2 | shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate | 0 | 2020-12-31 | 13 | pure |
What to be careful about
What this model itself distrusts about MYND's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- the market value here was 121.1M: 462.2M shares from the filing at the quoted price. The price feed reports 47.1M shares, and that count at this same price gives 12.4M, which is the value the feed itself reports. So the two counts are of different things — a depositary receipt against the ordinary shares behind it, or a count filed in thousands — and the count the price belongs to is used
- there is no operating profit to value; valuation rests on EV/revenue (0.4x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless