MIND Technology, Inc. (MINDP) Balance Sheet Annual - Discounting Cash Flows
MINDP
MIND Technology, Inc.
MINDP (NASDAQ)
Period Ending: 2025
01-31
2024
01-31
2023
01-31
2022
01-31
2021
01-31
2020
01-31
2019
01-31
2018
01-31
2017
01-31
2016
01-31
2015
01-31
2014
01-31
2013
01-31
2012
01-31
2011
01-31
2010
01-31
2009
01-31
2008
01-31
2007
01-31
2006
01-31
2005
01-31
2004
01-31
2003
01-31
2002
01-31
2001
01-31
2000
01-31
1999
01-31
1998
01-31
1997
01-31
1996
01-31
1995
01-31
Report Filing: 2025-04-25 2024-04-30 2023-05-01 2022-04-29 2021-04-16 2020-04-28 2019-04-05 2018-04-13 2017-04-07 2016-04-07 2015-04-08 2014-04-03 2013-04-04 2012-04-04 2011-04-06 2010-04-09 2009-04-15 2008-04-14 2007-04-16 2006-05-10 2005-05-02 2004-05-28 2003-05-01 2002-05-01 2001-05-01 2000-05-01 1999-05-03 1998-05-15 1997-04-30 1996-01-31 1995-01-31
Total Current Assets 32.12 28.34 22.23 29.25 26.79 30.63 36.34 33.05 35.06 42.88 54.15 62.16 57.88 65.28 44.75 34.67 29.06 38.74 35.99 29.74 21.45 14.88 9.35 12.93 21.93 28.83 29.5 48.4 5.6 3.6 3.1
Cash and Short Term Investments 5.34 5.29 0.778 5.11 4.61 3.09 9.39 9.9 2.9 3.77 5.17 15.16 15.15 15.29 14.65 6.13 5.06 13.88 12.58 18.98 13.14 6.83 5.17 8.24 11.4 17.4 19.8 7.5 0.3 0.6 0.9
Cash & Equivalents 5.34 5.29 0.778 5.11 4.61 3.09 9.39 9.9 2.9 3.77 5.17 15.16 15.15 15.29 14.65 6.13 5.06 13.88 12.58 16.43 13.14 6.83 5.17 8.24 4.32 3.59 2.5 7.5 0.3 0.6 0.9
Short Term Investments 0 0 0 0 0 0 0 0 0 0 0 0 0 15.29 0 6.13 5.06 0 0 2.55 0 0 0 0 7.08 13.81 17.3 0 0 0 0
Receivables 11.82 6.57 3.99 8.13 4.75 6.62 12.08 10.49 15.83 21.96 27.33 30.52 25.23 38.06 21.74 18.95 14.25 15.78 13.61 8.88 7.21 6.45 2.92 4.28 8 5.69 7.9 14.7 4.7 2.5 2.1
Inventory 13.74 13.37 15.32 14.01 11.45 13.26 10.77 10.86 11.96 12.94 11.45 8.34 6.19 6.71 4.81 5.2 3.77 6.35 7.31 1.16 0.705 0.7 0 0 0 2.56 7.9 0.9 0.5 0.2 0.1
Other Current Assets 1.22 3.11 2.14 2 5.98 7.65 4.1 1.79 4.37 4.21 10.19 8.14 11.31 5.22 3.56 4.39 5.97 2.72 2.49 0.729 0.393 0.898 1.26 0.407 2.52 3.19 -6.1 25.3 0.1 0.3 0
Total Assets 36.72 33.49 32.86 42.02 39.76 58.23 65.3 73.68 94.71 134.8 179.6 205.4 190.4 198.2 138 115.4 104.2 103.9 83.3 57.62 41.4 40.73 44.34 58.8 72.56 67.7 67.2 91.6 24.3 12.2 8.2
Total Non-Current Assets 4.61 5.15 10.62 12.78 12.97 27.6 28.96 40.63 59.66 91.88 125.5 143.3 132.5 133 93.22 80.72 75.17 65.16 47.32 27.88 19.95 25.85 34.99 45.86 50.63 38.87 37.7 43.2 18.7 8.6 5.1
Property, Plant and Equipment 2.21 2.14 2.7 6.11 6.22 16.08 14.15 22.9 43.84 73.52 100.1 129.6 119.6 120.4 79.09 66.48 64.25 53.18 35.43 19.92 19.73 25.36 33.15 45.57 49.05 35.28 33.6 43.1 0.6 0.5 0.1
Goodwill and Intangible Assets 2.31 2.89 3.63 6.02 6.75 10.69 13.03 10.55 13.01 14.62 16.43 7.52 8.31 9.02 9.68 7 7.06 8.05 5.49 4.94 0 0 0 0 0 0 0 0 0 0 0
Goodwill 0 0 0 0 0 2.53 2.53 2.53 4 4.16 5.59 4.32 4.32 4.32 4.32 4.32 4.32 4.36 3.36 2.36 0 0 0 0 0 0 0 0 0 0 0
Intangible Assets 2.31 2.89 4.93 6.02 6.75 8.16 10.49 8.02 9.01 10.47 10.83 3.2 3.99 4.7 5.36 2.68 2.74 3.69 2.13 2.58 0 0 0 0 0 0 0 0 0 0 0
Long Term Investments 0 0 0 0.65 0 0 0.84 4.65 2.78 4.97 0 0 0 0.925 2.98 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Deferred Tax Assets 0.087 0.122 0 -0.65 0 0 0.068 -4.65 -2.78 0.586 8.92 6.13 4.3 2.59 1.43 0.088 1.68 1.5 5.09 3 0 0 0 0 0 0 0 0 0 0 0
Other Long Term Assets 0 0 4.29 0.65 0 0.832 0.87 7.19 2.81 -1.82 0.028 0.032 0.316 0.039 0.036 7.16 2.17 2.43 1.3 0.013 0.221 0.493 1.83 0.295 1.58 3.59 4.1 0.1 18.1 8.1 5
Total Current Liabilities 8.64 10.28 8.66 10.7 7.84 8.45 7.43 7.52 13.46 12.46 10 12.44 9.48 23.98 15.6 11.45 17.86 24.74 22.3 7.17 7.52 7.51 6.06 12.11 13.13 7.43 2.4 15 5.7 2.7 1.7
Accounts Payable 2.56 1.62 2.49 2.05 1.7 1.77 1.53 1.27 1.93 3.54 2.4 10.74 6.92 13.04 5.2 6.49 13.56 16.73 16.34 4.44 4.89 1.53 2.42 8.66 8.26 5.93 0.7 8.4 1.9 0.5 0.6
Notes Payable/Short Term Debt 0.577 1.5 1.81 1.74 2.02 2.68 0 0 6.37 3.22 3.22 0.075 0.145 1.4 3.18 0.093 0 1.5 1.5 0 0.918 3.5 2.09 2.52 1.86 0 0 0 1.9 0.8 0.4
Tax Payables 2.47 2.11 1.25 0.837 0.562 0.242 0.224 0.258 1.56 2.52 1.02 2.18 5.59 2.42 1.28 1.34 3.26 1.97 0.328 286 284 0 0 0 0 0 0 0 0 0 0
Deferred Revenue 0.189 0.203 0.144 0.232 0.208 0.765 1.04 0.741 0.651 0.326 0.71 0.035 0.539 0.543 0.778 0.854 0.424 0.872 0.948 0.381 0.652 0.345 0.216 0.314 0 0 0 0 0 0 0
Other Current Liabilities 2.85 4.83 2.97 5.85 3.35 3 4.63 5.25 2.95 2.85 2.65 -0.594 -3.72 6.58 5.17 2.67 0.617 3.67 3.18 -283.6 -282.9 2.14 1.33 0.625 3.01 1.5 1.7 6.6 1.9 1.4 0.7
Total Liabilities 9.39 10.85 9.81 11.76 9.35 10.58 8.62 7.83 13.78 29.72 33.14 34.97 14.09 42.8 43.26 30.44 27.1 28.13 23.8 10.17 7.52 9.93 10.68 16.19 18.57 7.43 2.4 17.4 9.1 4.2 2
Total Non-Current Liabilities 0.743 0.573 0.875 1.06 1.51 2.13 1.2 0.307 0.317 17.27 23.14 22.53 4.61 18.81 27.66 18.99 9.24 3.39 1.5 3 0 2.42 4.62 4.08 5.44 0 0 2.4 3.4 1.5 0.3
Total Long Term Debt 0.743 1.15 1.42 1.93 1.31 1.42 0 0 0 17.27 23.14 22.12 4.24 12.78 23.34 15.73 5.95 0 1.5 3 0 2.42 4.62 4.08 5.44 0 0 0 2.7 1.2 0.3
Deferred Tax Liabilities Non-Current 0 0 0.029 0.092 0.198 0.2 0 0.307 0.317 0.232 0 0 0 0.595 0.832 3.26 0.032 0 0 0 0 0 0 0 0 0 0 2.3 0.6 0.4 0.1
Deferred Revenue Non-Current 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 -3.26 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Capital Lease Obligations 0.743 1.32 1.48 1.83 1.47 1.8 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Other Long Term Liabilities -0.743 -1.9 -2.05 -2.8 -1.47 -1.3 1.2 0 0 -0.232 0 0.408 0.376 5.43 3.48 3.26 3.26 3.39 0 0 0 0 0 0 0 0 0 0.1 0.1 -0.1 -0.1
Total Equity 27.33 22.64 23.05 30.26 30.42 47.65 56.68 65.85 80.93 105 146.5 170.4 176.3 155.4 94.72 84.95 77.12 75.77 59.51 47.45 33.88 30.8 33.66 42.6 53.99 60.27 64.8 74.2 15.2 8 6.2
Non-Controlling Interest 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Total Stockholders' Equity 27.33 22.64 23.05 30.26 30.42 47.65 56.68 65.85 80.93 105 146.5 170.4 176.3 155.4 94.72 84.95 77.12 75.77 59.51 47.45 33.88 30.8 33.66 42.6 53.99 60.27 64.8 74.2 15.2 8 6.2
Retained Earnings -108.4 -128.3 -127.6 -117.9 -99.87 -77.31 -63.97 -42.42 -20.45 13.19 51.92 61.12 56.35 39.3 14.98 10.25 9.73 0.662 -6.14 -15.43 -26.28 -28,411 -22.12 -12.02 -3.57 -0.62 4.2 12.8 6.4 3.7 2
Accumulated Other Earnings 0 0.034 0.034 -1.88 -4.36 -4.39 -4.04 -8.85 -10.59 -12.1 -8.53 -1.89 8.18 7.2 7.05 3.7 -2.28 7.88 2.94 3.06 2.04 1.88 -1.45 -2.61 -0.948 -0.66 -1 -7.9 -0.2 0 0
Common Stock 0.08 0.014 0.157 0.157 0.157 0.141 0.14 0.14 0.14 0.14 0.14 0.139 0.138 0.136 0.109 0.107 0.107 0.107 0.106 0.104 0.099 0.097 0.097 0.097 0.096 0.096 0.1 0 0 0 0
Preferred Stock 0 37.78 37.78 37.78 23.1 22.1 18.33 11.54 7.29 0.101 0 0 0 0 0 0.302 0.281 0.125 0.062 0 0 0 0 0 0 0 0 0 0 0 0
Additional Paid in Capital 135.7 113.1 112.9 112.1 111.4 107.1 106.2 105.4 104.5 103.8 102.9 111.1 111.6 108.8 72.58 70.9 69.57 67.12 62.6 59.71 58.02 57,201 57.13 57.14 58.41 61.46 61.5 69.3 9 4.3 4.2
Total Liabilities & Total Equity 36.72 33.49 32.86 42.02 39.76 58.23 65.3 73.68 94.71 134.8 179.6 205.4 190.4 198.2 138 115.4 104.2 103.9 83.3 57.62 41.4 40.73 44.34 58.8 72.56 67.7 67.2 91.6 24.3 12.2 8.2
Total Liabilities & Shareholders' Equity 36.72 33.49 32.86 42.02 39.76 58.23 65.3 73.68 94.71 134.8 179.6 205.4 190.4 198.2 138 115.4 104.2 103.9 83.3 57.62 41.4 40.73 44.34 58.8 72.56 67.7 67.2 91.6 24.3 12.2 8.2
Total Investments 0 0 0 0.65 0 0 0.84 4.65 2.78 4.97 0 0 0 0.925 2.98 7.11 -1.68 0 0 2.55 0 0 0 0 7.08 13.81 17.3 0 0 0 0
Total Debt 1.32 1.32 1.75 1.83 2.32 2.3 0 0 6.37 20.48 26.36 22.2 4.38 14.18 26.52 15.73 5.95 1.5 3 3 0.918 5.92 6.71 6.59 7.3 0 0 0 4.6 2 0.7
Net Debt -4.02 -3.96 0.971 -3.28 -2.29 -0.79 -9.39 -9.9 3.47 16.71 21.18 7.04 -10.77 -1.1 11.87 9.61 0.887 -12.38 -9.58 -13.44 -12.22 -0.917 1.54 -1.65 2.98 -3.59 -2.5 -7.5 4.3 1.4 -0.2
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us