Income statement, balance sheet and cash flow statement for the last 9 fiscal years, taken from the XBRL data Datavault AI Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2018
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
1.11
1.37
1.67
2.4
6.54
3.37
2.08
2.67
39.1
Cost of revenue
1.27
1.61
1.74
1.98
4.68
2.97
5.54
2.3
8.69
Gross profit
-0.16
-0.24
-0.07
0.43
1.86
0.4
-3.46
0.38
30.4
Research and development
3.66
4.87
5.43
4.57
5.24
7.14
7.46
7.82
16.5
Selling and marketing
1.59
2.8
2.83
2.97
4.12
6.14
5.18
3.97
11.3
General and administrative
1.43
3.66
2.83
4.17
4.02
5.16
5.37
9.72
35.1
Operating expenses
6.68
11.3
11.1
11.7
13.4
18.4
18
21.5
62.9
Operating income
-6.84
-11.6
-11.2
-11.3
-11.5
-18
-21.5
-21.1
-32.5
Interest expense
14.7
33.5
1.4
0.01
0.9
0.93
1.27
20
Interest income
0.01
0.01
Other non-operating income
-0
0.07
-0.9
-0.03
-0.01
-0.01
-0
0.12
-0.24
Pre-tax income
-25.6
-67.3
-12
-12.7
-11.8
-16.1
-18.7
-51.4
-79
Income tax
0.01
0.01
0.01
0
0
0
0
0
0.01
Net income
-25.7
-67.4
-12
-12.7
-11.8
-16.2
-18.7
-51.4
-79
EBITDA
-6.78
-11.5
-11.1
-11.2
-11.4
-17.9
-21.4
-21.1
-22.1
EPS, basic
-22,688,378.00
-2,977,681.00
-191,337.00
-37,067.00
-15,757.00
-12,416.00
-476.31
-16.14
-0.52
EPS, diluted
-22,688,395.00
-2,977,684.00
-191,337.00
-37,067.00
-15,757.00
-12,416.00
-476.31
-16.14
-0.52
Shares, basic (weighted)
0
0
0
0
0
0
0.05
4.2
153
Shares, diluted (weighted)
0
0
0
0
0
0
0.05
4.2
153
Balance sheet
FY2018
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.25
3.22
0.3
7.42
13.1
2.9
0.41
3.33
2
Receivables
0.05
0.11
0.11
0.09
0.21
0.27
0.29
0.35
0.89
Inventory
0.69
1.38
2.67
2.71
4.78
7.07
2.74
1.62
0.64
Other current assets
0.2
0.43
0.94
0.91
1.09
0.89
0.64
1.03
2.16
Total current assets
1.2
5.14
4.02
11.1
19.2
11.1
4.08
6.44
143
Property, plant and equipment
0.06
0.11
0.08
0.14
0.16
0.17
0.09
0.06
0.61
Lease right-of-use assets
0
0.12
0.62
0.54
4.66
Goodwill
19.1
Intangible assets
0.09
0.06
0.03
92.6
94.8
Other non-current assets
0.1
0.09
0.09
0.04
0.04
0.15
0.65
0.55
5.02
Total assets
1.46
5.41
4.22
11.3
19.4
11.5
4.82
101
275
Accounts payable
1.33
0.53
1.55
0.67
1.55
2.04
2.32
2.78
10.8
Accrued liabilities
0.72
0.85
1.15
1.43
1.42
1.63
1.32
1.33
11
Short-term debt
0
0.18
Total current liabilities
9.16
1.38
2.7
2.28
2.97
3.67
3.64
4.11
26.9
Lease liabilities
0.04
0.64
0.55
3.81
Other non-current liabilities
0.04
0.04
0.04
0.64
0.55
3.93
Total liabilities
31.2
1.59
3.11
3.39
3.01
13.4
9.73
14.9
36.7
Total debt
0
0.67
Paid-in capital
13.8
180
188
208
229
226
242
384
615
Retained earnings
-108
-176
-188
-200
-212
-228
-247
-298
-377
Other comprehensive income
-0.04
-0.05
-0.05
Shareholders' equity
-94.5
3.82
0.59
7.32
16.4
-2
-5.16
85.7
238
Total equity
-94.5
3.82
0.59
7.32
16.4
-2
-5.16
85.7
238
Total liabilities and equity
1.46
5.41
4.22
11.3
19.4
11.5
4.82
101
275
Shares outstanding
0
0
0
0
0
0
0.22
52
573
Cash flow statement
FY2018
FY2018
FY2019
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-25.7
-67.4
-12
-12.7
-11.8
-16.2
-18.7
-51.4
-79
Depreciation and amortization
0.06
0.04
0.06
0.07
0.08
0.12
0.1
0.07
10.3
Stock-based compensation
0
2.83
0.11
0.96
1.35
2.03
2.06
2.98
6.26
Deferred income tax
0
0
0
0
0
0
0
0
Change in receivables
-0.05
-0.06
0
0.02
-0.13
-0.06
-0.02
-0.06
-0.54
Change in inventory
-0.38
-0.69
-1.28
-0.04
-2.07
-2.29
4.33
1.12
1.15
Change in payables
0.3
-0.75
1.02
-0.88
0.88
0.49
0.28
-0.23
Cash from operations
-10.4
-9.95
-11
-9.86
-11.5
-17.5
-14.8
-17.5
-23.6
Capital expenditures
-0.07
-0.09
-0.04
-0.05
-0.1
-0.04
-0.05
-0.04
-0.38
Acquisitions
-6.5
Cash from investing
-0.17
-0.09
-0.03
-0.05
-0.1
-0.04
-0.05
-1.56
-7.88
Stock issued
0
10.3
6.15
0
8.3
4.76
Share buybacks
-0.03
0
Cash from financing
10.7
13
8.15
17
17.3
7.35
12.4
22
30.2
Exchange rate effect
-0
-0
-0
0
Net change in cash
0.16
2.97
-2.92
7.12
5.69
-10.2
-2.49
2.92
-1.33
Free cash flow
-10.5
-10
-11.1
-9.91
-11.6
-17.6
-14.9
-17.6
-24
Interest paid
0
0.35
0
0.23
0.26
0.27
0.87
Income taxes paid
0
0.01
0.01
0
0
0
0
0
0
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $0.15 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
71.0%
Gross profit / revenue.
Operating margin
-145.1%
Operating income / revenue.
EBITDA margin
-125.4%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-370.2%
Pre-tax income / revenue.
Net margin
-370.2%
Net income / revenue.
FCF margin
-195.6%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-193.7%
Cash from operations / revenue.
Return on equity (ROE)
-70.5%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-62.7%
Net income / average total assets.
Return on invested capital (ROIC)
-22.0%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue
48.8%
Research and development expense / revenue.
Stock-based pay / revenue
32.8%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
1.9%
Capital expenditures / revenue.
D&A / revenue
19.7%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
1,362.0%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
126.5%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
74.7%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y
7,985.0%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
325.4%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y
134.7%
Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y
177.6%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 5y
100.7%
Compound annual growth of book value over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Total assets growth, 1y
173.0%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
188.4%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
89.3%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
3,535.0%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
4,795.0%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
1,243.0%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
4.95x
Current assets / current liabilities.
Quick ratio
0.18x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.05x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$0.24
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$0.06
Revenue / diluted weighted shares.
FCF per share
-$0.13
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.12
Cash from operations / diluted weighted shares.
Book value per share
$0.29
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
2.78x
Market cap / revenue.
P/B
0.53x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
1.10x
Market cap / tangible book value, when positive.
EV/Sales
2.75x
Enterprise value / revenue.
FCF yield
-70.3%
Free cash flow / market cap.
Earnings yield
-133.0%
Net income / market cap (the inverse of P/E).
What was Datavault AI Inc.'s revenue in fiscal 2025?
Datavault AI Inc. reported revenue of $39.1M for fiscal 2025, 1,361.8% higher than the year before.
Was Datavault AI Inc. profitable in fiscal 2025?
No. It reported a net loss of $79.0M.
How much free cash flow did Datavault AI Inc. generate in fiscal 2025?
Cash from operations of $23.6M minus capital expenditures of $380.0K left free cash flow of -$24.0M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.