KNIGHTSCOPE, INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 0.3429 USD | +2.79% |
|
-9.33% | -42.85% |
| May. 15 | Knightscope Signs 7 Expansion Contracts, 2 Renewal Deals | MT |
| May. 02 | Knightscope, Inc. Deploys K5 GOV with U.S. Department of Veterans Affairs | CI |
Valuation
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Capitalization 1 | 70.93 | 50.84 | 35.36 | - |
| Enterprise Value (EV) 1 | 70.93 | 50.84 | 35.36 | 35.36 |
| P/E ratio | -2.63 x | -1.76 x | -1.8 x | -1.63 x |
| Yield | - | - | - | - |
| Capitalization / Revenue | - | 3.97 x | 2.22 x | 1.85 x |
| EV / Revenue | - | 3.97 x | 2.22 x | 1.85 x |
| EV / EBITDA | - | -2.13 x | -2.53 x | -2.04 x |
| EV / FCF | - | - | - | - |
| FCF Yield | - | - | - | - |
| Price to Book | - | - | 17.1 x | - |
| Nbr of stocks (in thousands) | 37,531 | 84,735 | 103,106 | - |
| Reference price 2 | 1.890 | 0.6000 | 0.3429 | 0.3429 |
| Announcement Date | 3/31/23 | 4/1/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net sales 1 | - | 12.8 | 15.9 | 19.1 |
| EBITDA 1 | - | -23.92 | -14 | -17.3 |
| EBIT 1 | - | -26.29 | -17.6 | -20.9 |
| Operating Margin | - | -205.42% | -110.69% | -109.42% |
| Earnings before Tax (EBT) 1 | - | -22.12 | -17.8 | -21.1 |
| Net income 1 | -25.64 | -22.12 | -17.8 | -21.1 |
| Net margin | - | -172.84% | -111.95% | -110.47% |
| EPS 2 | -0.7200 | -0.3400 | -0.1900 | -0.2100 |
| Free Cash Flow | - | - | - | - |
| FCF margin | - | - | - | - |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share | - | - | - | - |
| Announcement Date | 3/31/23 | 4/1/24 | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 | 2025 Q1 | 2025 Q2 |
|---|---|---|---|---|---|---|---|---|---|
| Net sales 1 | 3.563 | 3.324 | 3.013 | 2.254 | 3.8 | 3.9 | 4.9 | 3.9 | 4.4 |
| EBITDA 1 | -5.347 | -5.877 | -6.736 | -7.651 | -4.2 | -3.5 | -2.1 | -4.6 | -4.9 |
| EBIT 1 | -5.945 | -6.483 | -7.339 | -8.28 | -5.1 | -4.5 | -3 | -5.5 | -5.8 |
| Operating Margin | -166.85% | -195.04% | -243.58% | -367.35% | -134.21% | -115.38% | -61.22% | -141.03% | -131.82% |
| Earnings before Tax (EBT) 1 | - | -8.342 | -6.534 | -7.592 | -5.1 | -4.5 | -3.1 | -5.5 | -5.9 |
| Net income 1 | - | -8.342 | -6.534 | -7.592 | -5.1 | -4.5 | -3.1 | -5.5 | -5.9 |
| Net margin | - | -250.96% | -216.86% | -336.82% | -134.21% | -115.38% | -63.27% | -141.03% | -134.09% |
| EPS 2 | - | -0.1100 | -0.0800 | -0.0800 | -0.0500 | -0.0500 | -0.0300 | -0.0600 | -0.0600 |
| Dividend per Share | - | - | - | - | - | - | - | - | - |
| Announcement Date | 8/14/23 | 11/13/23 | 4/1/24 | 5/16/24 | - | - | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow | - | - | - | - |
| ROE (net income / shareholders' equity) | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets 1 | - | - | - | - |
| Book Value Per Share 2 | - | - | 0.0200 | - |
| Cash Flow per Share | - | - | - | - |
| Capex 1 | - | 0.46 | - | - |
| Capex / Sales | - | 3.57% | - | - |
| Announcement Date | 3/31/23 | 4/1/24 | - | - |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
Trading Rating
Investor Rating
ESG Refinitiv
Sell
Buy
Mean consensus
BUY
Number of Analysts
1
Last Close Price
0.3429
USD
Average target price
4.25
USD
Spread / Average Target
+1,139.43%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -42.85% | 35.36M | |
| -6.45% | 41.85B | |
| -3.23% | 10.72B | |
| -9.16% | 7.58B | |
| +5.87% | 6.51B | |
| +15.57% | 3.18B | |
| +10.13% | 2.29B | |
| +46.74% | 1.85B | |
| +9.83% | 1.77B | |
| +3.17% | 1.53B |
- Stock Market
- Equities
- KSCP Stock
- Financials Knightscope, Inc.
