Knightscope stock price, funding rounds, valuation and financials

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

$262.8 M

Knightscope Mkt valuation

$1.6 M

Knightscope Revenue H1, 2019
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

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

Embed Graph

Knightscope Funding

Summary Metrics

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

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.

Knightscope Capital Raised

Embed Graph

Knightscope Valuation

Embed Graph

Knightscope Funding Rounds

DateShares IssuedShare PriceAmount RaisedPost-money ValuationValuation Step-up

Series A

Dec 20148,936,015$0.89 $8.0 m$17.0 m

Series B

Nov 20154,653,583$2.04 $9.5 m$50.3 m3.0

Unattributed

Jun 20175,339,215$3.0 $16.0 m

Unattributed

Aug 20171,660,756$3.0 $5.0 m

Unattributed

Sept 201716,757$3.5 $58.6 k

Unattributed

Jan 20181,432,786$3.5 $5.0 m$115.9 m

Unattributed

Jul 2019469,140$8.0 $3.8 m$262.8 m

Knightscope Income Statement

Annual

USDFY, 2016FY, 2017FY, 2018

Revenue

399.5k1.6m2.9m

Revenue growth, %

293%87%

Cost of goods sold

2.0m4.6m6.2m

Gross profit

(1.6m)(3.1m)(3.3m)

Gross profit Margin, %

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

Sales and marketing expense

1.2m5.5m5.1m

R&D expense

1.6m1.9m3.5m

General and administrative expense

1.3m1.8m2.4m

Operating expense total

4.1m9.1m11.1m

EBIT

(5.7m)(12.2m)(14.4m)

EBIT margin, %

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

Interest expense

147.0k184.4k188.3k

Pre tax profit

(5.8m)(12.4m)(13.4m)

Income tax expense

800.0800.0

Net Income

(5.8m)(12.4m)(13.4m)

Half Year

USDH1, 2018H1, 2019

Revenue

1.3m1.6m

Cost of goods sold

3.5m2.5m

Gross profit

(2.2m)(820.7k)

Gross profit Margin, %

(177%)(50%)

Sales and marketing expense

1.6m1.4m

R&D expense

1.1m1.9m

General and administrative expense

1.2m1.0m

Operating expense total

3.9m4.3m

EBIT

(6.1m)(5.1m)

EBIT margin, %

(489%)(312%)

Interest expense

147.7k1.3m

Pre tax profit

(5.8m)(7.0m)

Income tax expense

1.6k

Net Income

(5.8m)(7.0m)

Knightscope Balance Sheet

Annual

USDFY, 2016FY, 2017FY, 2018

Cash

2.7m11.6m1.4m

Accounts Receivable

13.7k345.3k1.2m

Prepaid Expenses

163.0k435.3k755.4k

Current Assets

3.4m12.3m3.5m

PP&E

222.5k140.4k106.3k

Total Assets

6.0m15.9m7.0m

Accounts Payable

942.1k424.8k751.5k

Short-term debt

197.5k396.4k198.4k

Current Liabilities

1.4m2.1m2.8m

Long-term debt

799.4k403.3k

Non-Current Liabilities

899.1k1.7m306.1k

Total Debt

997.0k799.7k198.4k

Total Liabilities

2.3m3.9m3.1m

Common Stock

10.2k10.2k10.2k

Preferred Stock

13.3m33.9m38.8m

Additional Paid-in Capital

1.6m1.6m2.1m

Retained Earnings

(11.2m)(23.6m)(37.0m)

Total Equity

(9.6m)15.9m7.0m

Debt to Equity Ratio

-0.1 x0.1 x0 x

Debt to Assets Ratio

0.2 x0.1 x0 x

Financial Leverage

-0.6 x1 x1 x

Half Year

USDH1, 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

Knightscope Cash Flow

Annual

USDFY, 2016FY, 2017FY, 2018

Net Income

(5.8m)(12.4m)(13.4m)

Depreciation and Amortization

495.7k966.7k1.2m

Accounts Receivable

(3.7k)(331.6k)(833.3k)

Accounts Payable

106.1k290.2k96.1k

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

3.4m21.5m4.4m

Net Change in Cash

(3.4m)8.8m(10.0m)

Interest Paid

27.8k134.2k57.5k

Income Taxes Paid

800.0800.0

Half Year

USDH1, 2018H1, 2019

Net Income

(5.8m)(7.0m)

Depreciation and Amortization

637.5k761.6k

Accounts Receivable

118.1k725.2k

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

1.9m4.1m

Net Change in Cash

(4.7m)(998.4k)

Interest Paid

45.3k300.5k

Income Taxes Paid

1.6k

Knightscope Ratios

USDY, 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

Knightscope Operating Metrics

FY, 2017FY, 2019

Autonomous Data Machines

3 3

Autonomous Data Machines in Development

1 1

Hours Operated

342 k

Patent Applications

1 1

Patents Issued

4 4

Suppliers

20 20

Total Distance Covered, miles

166 k

Knightscope Employee Rating

2.312 votes
Culture & Values
2.0
Work/Life Balance
1.6
Senior Management
1.5
Salary & Benefits
1.9
Career Opportunities
2.2
Source