MindForge Inc - MF - Fundamentals - Financial Statements

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	TTM
REVENUE	3,547	6,001	6,130	6,952	2,761	6,952	📊
Revenue Growth (1Y)	--	+69.21%	+2.15%	+13.39%	-60.28%	--	📊
Revenue Growth (5Y)	--	--	--	--	-22.14%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	📊
Cost of Revenue	3,243	5,480	4,940	6,131	2,181	6,131	📊
Cost of Revenue Growth (1Y)	--	+69.01%	-9.86%	+24.11%	-64.43%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-32.75%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	📊
Gross Profit	304	521	1,190	820	580	820	📊
Gross Profit Growth (1Y)	--	+71.34%	+128.53%	-31.08%	-29.26%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+90.92%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	📊
Operating Expenses	2,553	3,420	2,834	4,682	1,887	4,682	📊
Operating Expenses Growth (1Y)	--	+33.96%	-17.13%	+65.18%	-59.69%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	-26.07%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	📊
Sell General Administrative	2,553	3,420	2,834	4,682	980	4,682	📊
Research and Development	0	0	0	0	0	--	📊
Other Income Expenses	3	-3	23	1	908	1	📊
EBITDA	-2,209	-2,799	-1,510	-3,814	-1,203	-3,924	📊
EBITDA Growth (1Y)	--	-26.71%	+46.07%	-152.64%	+68.46%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+45.54%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	📊
Depreciation and Amortization	40	100	134	47	102	-63	📊
Operating Income	-2,249	-2,899	-1,644	-3,861	-1,307	-3,861	📊
Operating Income Growth (1Y)	--	-28.91%	+43.30%	-134.88%	+66.15%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+41.89%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	📊
Interest Expense	16	0	0	0	0	25	📊
Pre Tax Income	-2,232	-2,909	-1,649	-3,850	-1,523	-3,850	📊
Tax Provision	33	-28	28	0	0	--	📊
NET INCOME	-2,232	-2,881	-1,677	-3,850	-1,511	-3,850	📊
Net Income Growth (1Y)	--	-29.11%	+41.79%	-129.56%	+60.75%	--	📊
Net Income Growth (5Y)	--	--	--	--	+32.29%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	📊
Basic EPS	-284.33	-367.09	-213.68	-847.98	-197.7	-1,222.13	📊
Diluted EPS	-284.33	-367.09	-213.68	-847.98	-197.7	-1,222.13	📊
Basic Average Shares	8	8	8	5	8	6	📊
Diluted Average Shares	8	8	8	5	8	6	📊

Breakdown

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

TTM

REVENUE

3,547

6,001

6,130

6,952

2,761

6,952

📊

Revenue Growth (1Y)

+69.21%

+2.15%

+13.39%

-60.28%

📊

Revenue Growth (5Y)

-22.14%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

3,243

5,480

4,940

6,131

2,181

6,131

📊

Cost of Revenue Growth (1Y)

+69.01%

-9.86%

+24.11%

-64.43%

📊

Cost of Revenue Growth (5Y)

-32.75%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

304

521

1,190

820

580

820

📊

Gross Profit Growth (1Y)

+71.34%

+128.53%

-31.08%

-29.26%

📊

Gross Profit Growth (5Y)

+90.92%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

2,553

3,420

2,834

4,682

1,887

4,682

📊

Operating Expenses Growth (1Y)

+33.96%

-17.13%

+65.18%

-59.69%

📊

Operating Expenses Growth (5Y)

-26.07%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

2,553

3,420

2,834

4,682

980

4,682

📊

Research and Development

📊

Other Income Expenses

-3

908

📊

EBITDA

-2,209

-2,799

-1,510

-3,814

-1,203

-3,924

📊

EBITDA Growth (1Y)

-26.71%

+46.07%

-152.64%

+68.46%

📊

EBITDA Growth (5Y)

+45.54%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

100

134

102

-63

📊

Operating Income

-2,249

-2,899

-1,644

-3,861

-1,307

-3,861

📊

Operating Income Growth (1Y)

-28.91%

+43.30%

-134.88%

+66.15%

📊

Operating Income Growth (5Y)

+41.89%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-2,232

-2,909

-1,649

-3,850

-1,523

-3,850

📊

Tax Provision

-28

📊

NET INCOME

-2,232

-2,881

-1,677

-3,850

-1,511

-3,850

📊

Net Income Growth (1Y)

-29.11%

+41.79%

-129.56%

+60.75%

📊

Net Income Growth (5Y)

+32.29%

📊

Net Income Growth (10Y)

📊

Basic EPS

-284.33

-367.09

-213.68

-847.98

-197.7

-1,222.13

📊

Diluted EPS

-284.33

-367.09

-213.68

-847.98

-197.7

-1,222.13

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Breakdown	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	TTM
REVENUE	3,547	6,001	6,130	6,952	2,761	6,952	📊
Revenue Growth (1Y)	--	+69.21%	+2.15%	+13.39%	-60.28%	--	📊
Revenue Growth (5Y)	--	--	--	--	-22.14%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	📊
Cost of Revenue	3,243	5,480	4,940	6,131	2,181	6,131	📊
Cost of Revenue Growth (1Y)	--	+69.01%	-9.86%	+24.11%	-64.43%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-32.75%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	📊
Gross Profit	304	521	1,190	820	580	820	📊
Gross Profit Growth (1Y)	--	+71.34%	+128.53%	-31.08%	-29.26%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	+90.92%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	📊
Operating Expenses	2,553	3,420	2,834	4,682	1,887	4,682	📊
Operating Expenses Growth (1Y)	--	+33.96%	-17.13%	+65.18%	-59.69%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	-26.07%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	📊
Sell General Administrative	2,553	3,420	2,834	4,682	980	4,682	📊
Research and Development	0	0	0	0	0	--	📊
Other Income Expenses	3	-3	23	1	908	1	📊
EBITDA	-2,209	-2,799	-1,510	-3,814	-1,203	-3,924	📊
EBITDA Growth (1Y)	--	-26.71%	+46.07%	-152.64%	+68.46%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+45.54%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	📊
Depreciation and Amortization	40	100	134	47	102	-63	📊
Operating Income	-2,249	-2,899	-1,644	-3,861	-1,307	-3,861	📊
Operating Income Growth (1Y)	--	-28.91%	+43.30%	-134.88%	+66.15%	--	📊
Operating Income Growth (5Y)	--	--	--	--	+41.89%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	📊
Interest Expense	16	0	0	0	0	25	📊
Pre Tax Income	-2,232	-2,909	-1,649	-3,850	-1,523	-3,850	📊
Tax Provision	33	-28	28	0	0	--	📊
NET INCOME	-2,232	-2,881	-1,677	-3,850	-1,511	-3,850	📊
Net Income Growth (1Y)	--	-29.11%	+41.79%	-129.56%	+60.75%	--	📊
Net Income Growth (5Y)	--	--	--	--	+32.29%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	📊
Basic EPS	-284.33	-367.09	-213.68	-847.98	-197.7	-1,222.13	📊
Diluted EPS	-284.33	-367.09	-213.68	-847.98	-197.7	-1,222.13	📊
Basic Average Shares	8	8	8	5	8	6	📊
Diluted Average Shares	8	8	8	5	8	6	📊

Breakdown

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

TTM

REVENUE

3,547

6,001

6,130

6,952

2,761

6,952

📊

Revenue Growth (1Y)

+69.21%

+2.15%

+13.39%

-60.28%

📊

Revenue Growth (5Y)

-22.14%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

3,243

5,480

4,940

6,131

2,181

6,131

📊

Cost of Revenue Growth (1Y)

+69.01%

-9.86%

+24.11%

-64.43%

📊

Cost of Revenue Growth (5Y)

-32.75%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

304

521

1,190

820

580

820

📊

Gross Profit Growth (1Y)

+71.34%

+128.53%

-31.08%

-29.26%

📊

Gross Profit Growth (5Y)

+90.92%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

2,553

3,420

2,834

4,682

1,887

4,682

📊

Operating Expenses Growth (1Y)

+33.96%

-17.13%

+65.18%

-59.69%

📊

Operating Expenses Growth (5Y)

-26.07%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

2,553

3,420

2,834

4,682

980

4,682

📊

Research and Development

📊

Other Income Expenses

-3

908

📊

EBITDA

-2,209

-2,799

-1,510

-3,814

-1,203

-3,924

📊

EBITDA Growth (1Y)

-26.71%

+46.07%

-152.64%

+68.46%

📊

EBITDA Growth (5Y)

+45.54%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

100

134

102

-63

📊

Operating Income

-2,249

-2,899

-1,644

-3,861

-1,307

-3,861

📊

Operating Income Growth (1Y)

-28.91%

+43.30%

-134.88%

+66.15%

📊

Operating Income Growth (5Y)

+41.89%

📊

Operating Income Growth (10Y)

📊

Interest Expense

📊

Pre Tax Income

-2,232

-2,909

-1,649

-3,850

-1,523

-3,850

📊

Tax Provision

-28

📊

NET INCOME

-2,232

-2,881

-1,677

-3,850

-1,511

-3,850

📊

Net Income Growth (1Y)

-29.11%

+41.79%

-129.56%

+60.75%

📊

Net Income Growth (5Y)

+32.29%

📊

Net Income Growth (10Y)

📊

Basic EPS

-284.33

-367.09

-213.68

-847.98

-197.7

-1,222.13

📊

Diluted EPS

-284.33

-367.09

-213.68

-847.98

-197.7

-1,222.13

📊

Basic Average Shares

📊

Diluted Average Shares

📊

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	12069.16%
Next Earnings	--
Market cap	103.05M (USD)
EPS (TTM)	-197.70 ($)
P/E (TTM)	-0.07 ($)
Last Close	13.13

Next Earnings	--
Market cap	103.05M (USD)
EPS (TTM)	-197.70 ($)
P/E (TTM)	-0.07 ($)
Last Close	13.13 ($)

Ex-Dividend date	--
Payment date	--
Annual Dividend	--
Dividend Yield	--
Shareholders Yield	12069.16%
Next Earnings	--
Market cap	103.05M (USD)
EPS (TTM)	-197.70 ($)
P/E (TTM)	-0.07 ($)
Last Close	13.13

Next Earnings	--
Market cap	103.05M (USD)
EPS (TTM)	-197.70 ($)
P/E (TTM)	-0.07 ($)
Last Close	13.13 ($)