Mind Medicine (MindMed) Inc
F:MMQ
Income Statement
Earnings Waterfall
Mind Medicine (MindMed) Inc
Income Statement
Mind Medicine (MindMed) Inc
| Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(4)
|
(9)
|
(16)
|
(33)
|
(41)
|
(81)
|
(92)
|
(94)
|
(99)
|
(70)
|
(70)
|
(66)
|
(69)
|
(81)
|
(86)
|
(94)
|
(95)
|
(90)
|
(94)
|
(104)
|
(111)
|
(130)
|
(151)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(2)
|
(4)
|
(5)
|
(14)
|
(20)
|
(55)
|
(61)
|
(59)
|
(60)
|
(31)
|
(32)
|
(30)
|
(30)
|
(37)
|
(41)
|
(42)
|
(39)
|
(35)
|
(39)
|
(39)
|
(31)
|
(32)
|
(46)
|
|
| Research & Development |
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
|
0
|
0
|
0
|
(2)
|
(5)
|
(10)
|
(19)
|
(23)
|
(28)
|
(31)
|
(35)
|
(38)
|
(39)
|
(38)
|
(33)
|
(35)
|
(41)
|
(41)
|
(49)
|
(53)
|
(54)
|
(54)
|
(65)
|
(83)
|
(98)
|
(105)
|
|
| Depreciation & Amortization |
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)
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
|
| Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
|
| Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
+40%
|
(0)
-67%
|
(0)
-60%
|
(0)
-25%
|
(0)
-20%
|
(0)
-17%
|
(0)
+21%
|
(0)
N/A
|
(0)
+27%
|
(0)
+38%
|
(0)
-40%
|
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(0)
+29%
|
(0)
+20%
|
(0)
-25%
|
(0)
-80%
|
(0)
-67%
|
(0)
-193%
|
(1)
-59%
|
(1)
-51%
|
(1)
-16%
|
(1)
+12%
|
(1)
+26%
|
(1)
-8%
|
(1)
N/A
|
(1)
+5%
|
(1)
-16%
|
(1)
+32%
|
(0)
+28%
|
(1)
-126%
|
(4)
-287%
|
(9)
-111%
|
(16)
-81%
|
(33)
-111%
|
(41)
-24%
|
(81)
-99%
|
(92)
-12%
|
(94)
-2%
|
(99)
-5%
|
(70)
+29%
|
(70)
+0%
|
(66)
+5%
|
(69)
-4%
|
(81)
-18%
|
(86)
-6%
|
(94)
-10%
|
(95)
-1%
|
(90)
+5%
|
(94)
-4%
|
(104)
-11%
|
(111)
-7%
|
(130)
-17%
|
(151)
-16%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
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
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
(1)
|
(0)
|
(1)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
2
|
3
|
4
|
5
|
5
|
4
|
5
|
7
|
9
|
10
|
8
|
6
|
|
| Non-Reccuring Items |
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)
|
(0)
|
(1)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
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 Other Income |
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
|
0
|
0
|
0
|
(0)
|
(2)
|
(2)
|
0
|
1
|
2
|
3
|
0
|
(0)
|
(0)
|
(0)
|
8
|
3
|
1
|
4
|
(7)
|
(34)
|
(19)
|
(14)
|
(16)
|
24
|
8
|
(23)
|
|
| Pre-Tax Income |
(0)
N/A
|
(0)
+20%
|
(0)
+50%
|
(0)
-100%
|
(0)
-100%
|
(0)
-25%
|
(0)
-20%
|
(0)
-17%
|
(0)
+21%
|
(0)
N/A
|
(0)
+27%
|
(0)
+38%
|
(0)
-20%
|
(0)
-67%
|
(0)
N/A
|
(0)
N/A
|
(0)
+10%
|
(0)
+11%
|
(0)
-13%
|
(0)
N/A
|
(0)
-100%
|
(0)
-161%
|
(1)
-55%
|
(1)
-55%
|
(1)
-9%
|
(1)
+12%
|
(1)
+26%
|
(1)
-8%
|
(1)
N/A
|
(1)
+5%
|
(1)
-21%
|
(1)
+30%
|
(1)
-62%
|
(1)
+6%
|
(8)
-653%
|
(13)
-70%
|
(21)
-60%
|
(34)
-58%
|
(41)
-20%
|
(80)
-97%
|
(89)
-11%
|
(94)
-6%
|
(99)
-5%
|
(71)
+29%
|
(70)
+1%
|
(57)
+19%
|
(63)
-11%
|
(75)
-19%
|
(77)
-2%
|
(96)
-25%
|
(125)
-31%
|
(102)
+19%
|
(98)
+4%
|
(109)
-11%
|
(78)
+29%
|
(115)
-48%
|
(168)
-47%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(8)
|
(13)
|
(21)
|
(34)
|
(41)
|
(80)
|
(89)
|
(93)
|
(98)
|
(69)
|
(69)
|
(57)
|
(63)
|
(75)
|
(77)
|
(96)
|
(125)
|
(102)
|
(98)
|
(109)
|
(78)
|
(115)
|
(168)
|
|
| Net Income (Common) |
(0)
N/A
|
(0)
+20%
|
(0)
+50%
|
(0)
-100%
|
(0)
-100%
|
(0)
-25%
|
(0)
-20%
|
(0)
-17%
|
(0)
+21%
|
(0)
N/A
|
(0)
+27%
|
(0)
+38%
|
(0)
-20%
|
(0)
-67%
|
(0)
N/A
|
(0)
N/A
|
(0)
+10%
|
(0)
+11%
|
(0)
-13%
|
(0)
N/A
|
(0)
-100%
|
(0)
-161%
|
(1)
-55%
|
(1)
-55%
|
(1)
-9%
|
(1)
+12%
|
(1)
+26%
|
(1)
-8%
|
(1)
N/A
|
(1)
+5%
|
(1)
-21%
|
(1)
+30%
|
(1)
-62%
|
(1)
+6%
|
(8)
-653%
|
(13)
-70%
|
(21)
-60%
|
(34)
-58%
|
(41)
-20%
|
(80)
-97%
|
(89)
-11%
|
(93)
-5%
|
(98)
-5%
|
(69)
+29%
|
(69)
+1%
|
(57)
+17%
|
(63)
-11%
|
(75)
-19%
|
(77)
-2%
|
(96)
-25%
|
(125)
-31%
|
(102)
+19%
|
(98)
+4%
|
(109)
-11%
|
(78)
+29%
|
(115)
-48%
|
(168)
-47%
|
|
| EPS (Diluted) |
-1.66
N/A
|
-1.33
+20%
|
-0.66
+50%
|
-1.33
-102%
|
-2.66
-100%
|
-3.33
-25%
|
-4
-20%
|
-2.33
+42%
|
-2.19
+6%
|
-1.37
+37%
|
-1
+27%
|
-0.62
+38%
|
-0.75
-21%
|
-1.24
-65%
|
-1.24
N/A
|
-1.25
-1%
|
-1.12
+10%
|
-1
+11%
|
-1.13
-13%
|
-1.12
+1%
|
-2.24
-100%
|
-2.93
-31%
|
-3.47
-18%
|
-4.91
-41%
|
-4.92
0%
|
-3.48
+29%
|
-2.5
+28%
|
-2.77
-11%
|
-2.77
N/A
|
-2.34
+16%
|
-2.82
-21%
|
-1.68
+40%
|
-2.94
-75%
|
-2.56
+13%
|
-0.58
+77%
|
-0.76
-31%
|
-1.14
-50%
|
-1.91
-68%
|
-1.56
+18%
|
-2.92
-87%
|
-3.16
-8%
|
-3.4
-8%
|
-3.47
-2%
|
-2.47
+29%
|
-2.34
+5%
|
-1.84
+21%
|
-1.65
+10%
|
-1.95
-18%
|
-1.93
+1%
|
-2.44
-26%
|
-2.61
-7%
|
-1.41
+46%
|
-1.25
+11%
|
-1.54
-23%
|
-0.91
+41%
|
-1.34
-47%
|
-1.97
-47%
|
|