MindWalk Holdings Corp.
NASDAQ:HYFT · NASDAQ Global Market
-$0.08 today
Vol 0.32M · Avg 0.33M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:HYFT · Revenue to Net Income
Key Ratios
Analysis
$18.4M of revenue converted into -$12.2M of net income for the selected period. Gross margin is 59.0% and net margin is -74.1%, showing how much revenue survives after costs and taxes. EPS is $-0.29, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $24.5M +0.0% | $24.5M +18.6% | $20.7M +6.7% | $19.4M +8.1% | $17.9M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $11.0M -12.0% | $12.5M +36.9% | $9.1M +8.6% | $8.4M +31.5% | $6.4M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $13.5M +12.4% | $12.1M +4.2% | $11.6M +5.3% | $11.0M -4.8% | $11.5M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 55.3% +6.1pp | 49.2% -6.8pp | 56.0% -0.8pp | 56.7% -7.7pp | 64.4% | 9.8% | 28.9% | 38.3% |
| Research & Development | $4.9M +22.3% | $4.0M -71.3% | $14.1M +84.0% | $7.7M +288.2% | $2.0M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $19.0M -0.5% | $19.1M +0.8% | $19.0M +5.2% | $18.1M +36.1% | $13.3M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $25.7M -0.3% | $25.8M -30.6% | $37.2M +34.4% | $27.7M +76.0% | $15.7M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $5.1M -10.7% | $5.7M -14.2% | $6.7M +77.4% | $3.8M +1.5% | $3.7M | $374.2M | $1.2B | $631.8M |
| EBITDA | -$28.9M -25.7% | -$22.9M -9.1% | -$21.0M -75.4% | -$12.0M -745.2% | -$1.4M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -117.7% -24.1pp | -93.6% +8.2pp | -101.8% -39.9pp | -61.9% -54.0pp | -7.9% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$12.2M +11.4% | -$13.8M +46.3% | -$25.6M -53.6% | -$16.7M -299.3% | -$4.2M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -49.7% +6.4pp | -56.1% +67.8pp | -123.9% -37.8pp | -86.1% -62.8pp | -23.3% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 -100.0% | $23.0K -81.1% | $122.0K -56.3% | $279.0K +5.3% | $265.0K | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $9.9K -47.8% | $19.0K -36.7% | $30.0K -64.7% | $85.0K -85.9% | $602.4K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$22.1M -47.7% | -$14.9M -597.9% | -$2.1M -359.5% | $825.0K +145.4% | -$1.8M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$34.3M -19.4% | -$28.7M -3.4% | -$27.8M -75.1% | -$15.8M -164.4% | -$6.0M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -139.8% -22.7pp | -117.1% +17.2pp | -134.3% -52.5pp | -81.8% -48.4pp | -33.5% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | -$4.0M -55.8% | -$2.6M -117.1% | -$1.2M -238.4% | $861.0K -36.0% | $1.3M | $1.3B | -$1.6B | $745.2M |
| Net Income | -$30.2M -15.8% | -$26.1M +1.7% | -$26.6M -59.0% | -$16.7M -127.6% | -$7.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | -123.3% -16.8pp | -106.5% +22.0pp | -128.5% -42.2pp | -86.3% -45.3pp | -41.0% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +12.6% | -$1 +3.7% | -$1 -23.0% | -$1 -93.3% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +12.6% | -$1 +3.7% | -$1 -23.0% | -$1 -93.3% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $33.4M +30.2% | $25.6M +3.0% | $24.9M +26.5% | $19.7M +19.5% | $16.5M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $33.4M +30.2% | $25.6M +3.0% | $24.9M +26.5% | $19.7M +19.5% | $16.5M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
ALX Oncology Holdings Inc.
NASDAQ:ALXO
$212.61M
Unicycive Therapeutics, Inc.
NASDAQ:UNCY
$155.81M
Repare Therapeutics Inc.
RPTX
$114.24M
Fortress Biotech, Inc.
NASDAQ:FBIO
$92.02M
CAMP4 Therapeutics Corporation
NASDAQ:CAMP
$89.00M
BeyondSpring Inc.
NASDAQ:BYSI
$64.56M
Fractyl Health, Inc. Common Stock
NASDAQ:GUTS
$61.36M
Clene Inc.
NASDAQ:CLNN
$60.20M
aTyr Pharma, Inc.
ATYR
$43.18M
Quince Therapeutics, Inc.
QNCX
$5.20M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does HYFT generate?
MindWalk Holdings Corp. (HYFT) reported $24.52M of revenue in fiscal 2025.
Is HYFT profitable?
MindWalk Holdings Corp. (HYFT) reported -$30,234,000.00 of net income, with a net margin of -123.3%.
Explore More
Continue the stock analysis
Jump to another research area for this company.