Knightscope has raised $47.29 m in total funding. Knightscope valuation is $262.8 m, and annual revenue was $2.94 m in FY 2018

Knightscope Gross profit (H1, 2019)-820.7 K

Knightscope Gross profit margin (H1, 2019), %(50.1%)

Knightscope Net income (H1, 2019)-7 M

Knightscope EBIT (H1, 2019)-5.1 M

Knightscope Cash, 30-Jun-2019360 K

Knightscope EV268.1 M

Knightscope revenue was $2.94 m in FY, 2018 which is a 86.9% year over year increase from the previous period.

## Founding Date | 2013 |

## Knightscope total Funding | $47.3 m |

## Knightscope latest funding size | $3.75 m |

## Time since last funding | a year ago |

## Knightscope investors | SeedInvest, Plug & Play Ventures, QueensBridge Venture Partners, Wilson Sonsini Goodrich & Rosati, NTT DOCOMO Ventures, Sood Ventures, NetPosa Technologies, Flex Lab IX, Bright Success Capital, F50, Konica Minolta Inc, James Sowers |

Knightscope's latest funding round in July 2019 was reported to be $3.8 m. In total, Knightscope has raised $47.3 m. Knightscope's latest valuation is reported to be $262.8 m.

Date | Shares Issued | Share Price | Amount Raised | Post-money Valuation | Valuation Step-up | |
---|---|---|---|---|---|---|

## Series A | Dec 2014 | 8,936,015 | $0.89 | $8.0 m | $17.0 m | |

## Series B | Nov 2015 | 4,653,583 | $2.04 | $9.5 m | $50.3 m | 3.0 |

## Unattributed | Jun 2017 | 5,339,215 | $3.0 | $16.0 m | ||

## Unattributed | Aug 2017 | 1,660,756 | $3.0 | $5.0 m | ||

## Unattributed | Sept 2017 | 16,757 | $3.5 | $58.6 k | ||

## Unattributed | Jan 2018 | 1,432,786 | $3.5 | $5.0 m | $115.9 m | |

## Unattributed | Jul 2019 | 469,140 | $8.0 | $3.8 m | $262.8 m |

USD | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|

## Revenue | 399.5k | 1.6m | 2.9m |

| 293% | 87% | |

## Cost of goods sold | 2.0m | 4.6m | 6.2m |

## Gross profit | (1.6m) | (3.1m) | (3.3m) |

| (390%) | (195%) | (113%) |

## Sales and marketing expense | 1.2m | 5.5m | 5.1m |

## R&D expense | 1.6m | 1.9m | 3.5m |

## General and administrative expense | 1.3m | 1.8m | 2.4m |

## Operating expense total | 4.1m | 9.1m | 11.1m |

## EBIT | (5.7m) | (12.2m) | (14.4m) |

| (1423%) | (777%) | (489%) |

## Interest expense | 147.0k | 184.4k | 188.3k |

## Pre tax profit | (5.8m) | (12.4m) | (13.4m) |

## Income tax expense | 800.0 | 800.0 | |

## Net Income | (5.8m) | (12.4m) | (13.4m) |

USD | H1, 2018 | H1, 2019 |
---|---|---|

## Revenue | 1.3m | 1.6m |

## Cost of goods sold | 3.5m | 2.5m |

## Gross profit | (2.2m) | (820.7k) |

| (177%) | (50%) |

## Sales and marketing expense | 1.6m | 1.4m |

## R&D expense | 1.1m | 1.9m |

## General and administrative expense | 1.2m | 1.0m |

## Operating expense total | 3.9m | 4.3m |

## EBIT | (6.1m) | (5.1m) |

| (489%) | (312%) |

## Interest expense | 147.7k | 1.3m |

## Pre tax profit | (5.8m) | (7.0m) |

## Income tax expense | 1.6k | |

## Net Income | (5.8m) | (7.0m) |

USD | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|

## Cash | 2.7m | 11.6m | 1.4m |

## Accounts Receivable | 13.7k | 345.3k | 1.2m |

## Prepaid Expenses | 163.0k | 435.3k | 755.4k |

## Current Assets | 3.4m | 12.3m | 3.5m |

## PP&E | 222.5k | 140.4k | 106.3k |

## Total Assets | 6.0m | 15.9m | 7.0m |

## Accounts Payable | 942.1k | 424.8k | 751.5k |

## Short-term debt | 197.5k | 396.4k | 198.4k |

## Current Liabilities | 1.4m | 2.1m | 2.8m |

## Long-term debt | 799.4k | 403.3k | |

## Non-Current Liabilities | 899.1k | 1.7m | 306.1k |

## Total Debt | 997.0k | 799.7k | 198.4k |

## Total Liabilities | 2.3m | 3.9m | 3.1m |

## Common Stock | 10.2k | 10.2k | 10.2k |

## Preferred Stock | 13.3m | 33.9m | 38.8m |

## Additional Paid-in Capital | 1.6m | 1.6m | 2.1m |

## Retained Earnings | (11.2m) | (23.6m) | (37.0m) |

## Total Equity | (9.6m) | 15.9m | 7.0m |

## Debt to Equity Ratio | -0.1 x | 0.1 x | 0 x |

## Debt to Assets Ratio | 0.2 x | 0.1 x | 0 x |

## Financial Leverage | -0.6 x | 1 x | 1 x |

USD | H1, 2019 |
---|---|

## Cash | 360.0k |

## Accounts Receivable | 453.4k |

## Prepaid Expenses | 769.8k |

## Current Assets | 1.8m |

## PP&E | 90.3k |

## Total Assets | 8.1m |

## Accounts Payable | 1.1m |

## Short-term debt | 1.8m |

## Current Liabilities | 4.2m |

## Long-term debt | 3.9m |

## Non-Current Liabilities | 5.1m |

## Total Debt | 5.7m |

## Total Liabilities | 9.4m |

## Common Stock | 10.2k |

## Preferred Stock | 40.5m |

## Additional Paid-in Capital | 2.3m |

## Retained Earnings | (44.0m) |

## Total Equity | (41.7m) |

## Debt to Equity Ratio | -0.1 x |

## Debt to Assets Ratio | 0.7 x |

## Financial Leverage | -0.2 x |

USD | FY, 2016 | FY, 2017 | FY, 2018 |
---|---|---|---|

## Net Income | (5.8m) | (12.4m) | (13.4m) |

## Depreciation and Amortization | 495.7k | 966.7k | 1.2m |

## Accounts Receivable | (3.7k) | (331.6k) | (833.3k) |

## Accounts Payable | 106.1k | 290.2k | 96.1k |

## Cash From Operating Activities | (5.0m) | (10.7m) | (13.2m) |

## Purchases of PP&E | (102.1k) | (3.1k) | (41.7k) |

## Cash From Investing Activities | (1.8m) | (2.0m) | (1.2m) |

## Long-term Borrowings | 29.3k | (245.6k) | (1.1m) |

## Cash From Financing Activities | 3.4m | 21.5m | 4.4m |

## Net Change in Cash | (3.4m) | 8.8m | (10.0m) |

## Interest Paid | 27.8k | 134.2k | 57.5k |

## Income Taxes Paid | 800.0 | 800.0 |

USD | H1, 2018 | H1, 2019 |
---|---|---|

## Net Income | (5.8m) | (7.0m) |

## Depreciation and Amortization | 637.5k | 761.6k |

## Accounts Receivable | 118.1k | 725.2k |

## Accounts Payable | (342.1k) | 345.0k |

## Cash From Operating Activities | (6.0m) | (4.1m) |

## Purchases of PP&E | (32.9k) | (16.8k) |

## Cash From Investing Activities | (633.1k) | (1.0m) |

## Long-term Borrowings | (907.1k) | (571.0k) |

## Cash From Financing Activities | 1.9m | 4.1m |

## Net Change in Cash | (4.7m) | (998.4k) |

## Interest Paid | 45.3k | 300.5k |

## Income Taxes Paid | 1.6k |

USD | Y, 2019 |
---|---|

## EV/EBIT | -52.4 x |

## EV/CFO | -65.3 x |

## Debt/Equity | -0.1 x |

## Debt/Assets | 0.7 x |

## Financial Leverage | -0.2 x |