Knightscope, Inc.

KSCP

KSCPKnightscope, Inc. US flag

NASDAQ Global Market

2.72

USD

-0.13

- -

23.01MMarket Cap

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-187.05	-287.27	-129.31	-98.18	-124.06	-97.39
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-53.14	-38.95	-60.38	-58.94	-15.82	-34.23	-42.13
EBITDA Margin (%)	-284.47	-398.44	-675.17	-537.35	-185.79	-245.73	-276.31
Operating Margin (%)	-332.86	-439.04	-720.72	-567.71	-204.26	-269.95	-298.9
Incremental Operating Margin (%)	- -	- -	- -	- -	-567.71	- -	- -
Pretax Margin (%)	-395.23	-579.82	-1,286.85	-455.39	-172.84	-293.7	-298.32
Profit Margin (%)	-395.26	-579.94	-1,286.85	-455.39	-172.84	-293.7	-298.32
Net Income to Common Margin (%)	-406.46	-599.67	-1,304.7	-455.39	-172.84	-293.7	-298.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	2.76	3.29	1.37	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	6	6	8	11	3	6	8
ST Debt	2	1	8	3	1	2	1
LT Debt	5	6	- -	8	2	4	7
Total Debt/EBITDA	-0.75	-0.47	-0.36	-0.35	-0.11	-0.22	-0.25
Net Debt/EBITDA	-0.43	0.19	0.16	-0.13	0.04	0.22	0.52
Total Debt/EBIT	-0.64	-0.43	-0.34	-0.34	-0.1	-0.2	-0.23
Net Debt/EBIT	-0.37	0.17	0.15	-0.12	0.04	0.2	0.48
EBITDA to Interest Expense	-4.09	-5.88	-5.31	-3.28	-43.15	-62.77	-803.08
EBITDA-CapEx/Interest Expense	-4.1	-5.88	-5.34	-3.29	-43.98	-62.87	-819.85
EBIT to Interest Expense	-4.79	-6.48	-5.67	-3.46	-47.44	-68.96	-868.72
Interest Expense	2	2	4	9	1	- -	- -
Common Equity/Total Assets	-636.45	-534.89	-646.63	-630.84	-702.78	-685.43	-550.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	25.8	25.04	24.56
Long-Term Debt/Capital (%)	2,375.02	259.87	-1.01	-8.47	-1.57	-2.11	-3.11
Long-Term Debt/Total Assets (%)	64.07	44.13	2.76	35.61	8.5	14.02	16.53
Total Debt/Equity (%)	-173.28	-613.1	-32.05	-137.61	35.49	36.3	28.02
Total Debt/Capital (%)	3,101.83	285.35	-17.09	-11.57	-2.16	-3.06	-3.55
Total Debt/Total Assets (%)	83.67	48.45	46.88	48.63	11.69	20.32	18.86
Net Debt to Equity	-98.74	242.23	14.16	-49.83	-13.74	-36.8	-58.15
Net Debt/Capital (%)	-922.19	51	6.17	-3.98	0.82	2.92	6.73
EBITDA	-9	-13	-23	-30	-24	-27	-31
EBITDA-CapEx	-9	-13	-23	-30	-24	-27	-32
Operating Income (Loss)	-10	-15	-25	-32	-26	-29	-34

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.14	2.68	0.88	0.46	0.33	1.35	3.11
Current Ratio	0.52	3.33	1.09	0.96	1.18	1.83	3.99
Quick Ratio	0.3	3.1	1.01	0.62	0.74	1.57	3.45
CFO/Avg Current Liab	- -	-4.39	-2.7	-2.12	-2.77	-2.95	-4.08
Common Equity/Total Assets	-636.45	-534.89	-646.63	-630.84	-702.78	-685.43	-550.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	25.8	25.04	24.56
Long-Term Debt/Capital (%)	2,375.02	259.87	-1.01	-8.47	-1.57	-2.11	-3.11
Long-Term Debt/Total Assets (%)	64.07	44.13	2.76	35.61	8.5	14.02	16.53
Total Debt/Equity (%)	-173.28	-613.1	-32.05	-137.61	35.49	36.3	28.02
Total Debt/Capital (%)	3,101.83	285.35	-17.09	-11.57	-2.16	-3.06	-3.55
Total Debt/Total Assets (%)	83.67	48.45	46.88	48.63	11.69	20.32	18.86
CFO/Total Liabilities	-74.28	-108.61	-46.44	-80.52	-156.8	-181.01	-224.91
CFO/CapEx	-506.57	- -	-171.85	-216.79	-52.86	-522.16	-46.4
Altman's Z-Score	-13.14	-10.39	-13.4	-14.47	-13.74	-12.13	-10.27

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	4.36	3.3	4.4	7.4	5.66	5.85
Days Sales Outstanding	- -	83.71	110.51	82.94	49.34	64.54	62.36
Inventory Turnover	- -	- -	- -	6.99	6.07	7.05	7.83
Days Inventory Outstanding	- -	- -	- -	52.2	60.09	51.8	46.63
Accounts Payable Turnover	- -	7.73	6.26	5.8	6.76	5.99	6.22
Accounts Payable Turnover Days	- -	47.25	58.32	62.96	54.01	60.96	58.7
Cash Conversion Cycle	- -	36.46	52.19	72.17	55.43	55.38	50.28
Inventory to Cash Days	- -	83.71	110.51	30.74	-10.75	12.73	15.73
Inventories	- -	- -	- -	3	2	2	2
Raw Materials	- -	- -	- -	2	2	2	2
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	67	40	37	- -
- Cash & Cash Equivalents	1	7	11	5	2	11	21
+ Preferred Equity and Hybrid Capital	43	65	57	36	34	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	6	8	11	3	6	8
Enterprise Value	49	64	55	109	74	31	-13
Total Capital	- -	2	-48	-93	-125	-187	-219
Total Debt/Capital (%)	3,101.83	285.35	-17.09	-11.57	-2.16	-3.06	-3.55
Total Debt / EV	0.13	0.1	0.15	0.1	0.04	0.18	-0.61
EV/Sales	16.14	19.3	16.06	19.34	5.8	2.88	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	67	40	37	- -
Diluted Enterprise Value	49	64	55	109	74	31	-13
EV per Share	172.09	315.91	192.79	153.16	56.24	10.76	- -
TTM Sales	3	3	3	6	13	11	11
TTM EBITDA	-9	-13	-23	-30	-24	-27	-31
TTM Operating Income	-10	-15	-25	-32	-26	-29	-34
TTM Cash Flow to Firm	-6	-13	-16	-15	-24	-22	-30
TTM Free Cash Flow to Firm	-6	-13	-16	-15	-23	-22	-30

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	-2.81	-1.67	-1.63	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	49	64	55	109	74	31	-13
Low Price	- -	- -	- -	67.5	18	4.89	2.45
EV/Sales	16.14	19.3	16.06	19.34	5.8	2.88	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-5.33	-2.76	-1.62	- -
Price/Earnings High	- -	- -	- -	-38.13	-6.68	-3.26	- -
Price/Earnings Low	- -	- -	- -	-1.87	-1.07	-0.45	- -
Price/Book Value	- -	- -	- -	-0.48	-0.25	-0.19	- -
Price/Book Value Average	- -	- -	- -	-0.98	-0.38	-0.27	- -
Price/Book Value High	- -	- -	- -	-7.02	-0.91	-0.54	- -
Price/Book Value Low	- -	- -	- -	-0.34	-0.15	-0.07	- -
Price/Tangible Book Value	- -	- -	- -	-1.43	-1.31	2.89	- -
Price/Tangible Book Value Average	- -	- -	- -	-2.91	-2.03	4.08	- -
Price/Tangible Book Value High	- -	- -	- -	-20.81	-4.9	8.2	- -
Price/Tangible Book Value Low	- -	- -	- -	-1.02	-0.79	1.12	- -
Price/Sales	- -	- -	- -	11.93	3.09	3.38	- -
Price/Sales Average	- -	- -	- -	24.28	4.77	4.77	- -
Price/Sales High	- -	- -	- -	173.62	11.54	9.58	- -
Price/Sales Low	- -	- -	- -	8.52	1.85	1.31	- -
Price/Cash Flow	- -	- -	- -	-2.79	-1.64	-1.63	- -
Price/Cash Flow Average	- -	- -	- -	-5.68	-2.53	-2.29	- -
Price/Cash Flow High	- -	- -	- -	-40.63	-6.11	-4.61	- -
Price/Cash Flow Low	- -	- -	- -	-1.99	-0.98	-0.63	- -
Price/Free Cash Flow Average	- -	- -	- -	-5.71	-2.58	-2.3	- -
Price/Free Cash Flow High	- -	- -	- -	-40.82	-6.23	-4.62	- -
Price/Free Cash Flow Low	- -	- -	- -	-2	-1	-0.63	- -
EV/Sales Average	16.14	19.3	16.06	31.69	7.48	4.27	- -
EV/Sales High	16.14	19.3	16.06	181.03	14.25	9.08	- -
EV/Sales Low	16.14	19.3	16.06	15.93	4.56	0.81	- -
EV/EBITDA Average	-5.67	-4.84	-2.38	-5.9	-4.02	-1.74	0.41
EV/EBITDA High	-5.67	-4.84	-2.38	-33.69	-7.67	-3.7	0.41
EV/EBITDA Low	-5.67	-4.84	-2.38	-2.96	-2.45	-0.33	0.41
EV/EBIT Average	-4.85	-4.4	-2.23	-5.58	-3.66	-1.58	0.38
EV/EBIT High	-4.85	-4.4	-2.23	-31.89	-6.97	-3.36	0.38
EV/EBIT Low	-4.85	-4.4	-2.23	-2.81	-2.23	-0.3	0.38
Last Price	- -	- -	- -	94.5	30	12.62	3.71
High Price	- -	- -	- -	1,375	112	35.77	17.79
Enterprise Value Average	49	64	55	178	96	46	-13
Enterprise Value High	49	64	55	1,019	182	98	-13
Enterprise Value Low	49	64	55	90	58	9	-13

Profitability (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Return on Common Equity (%)	- -	- -	- -	- -	- -	- -	- -
Return on Assets (%)	- -	-187.05	-287.27	-129.31	-98.18	-124.06	-97.39
Return on Capital (%)	- -	- -	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	-53.14	-38.95	-60.38	-58.94	-15.82	-34.23	-42.13
EBITDA Margin (%)	-284.47	-398.44	-675.17	-537.35	-185.79	-245.73	-276.31
Operating Margin (%)	-332.86	-439.04	-720.72	-567.71	-204.26	-269.95	-298.9
Incremental Operating Margin (%)	- -	- -	- -	- -	-567.71	- -	- -
Pretax Margin (%)	-395.23	-579.82	-1,286.85	-455.39	-172.84	-293.7	-298.32
Profit Margin (%)	-395.26	-579.94	-1,286.85	-455.39	-172.84	-293.7	-298.32
Net Income to Common Margin (%)	-406.46	-599.67	-1,304.7	-455.39	-172.84	-293.7	-298.32
Effective Tax Rate (%)	- -	- -	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	2.76	3.29	1.37	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	- -	- -	- -	- -

Credit (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Total Debt	6	6	8	11	3	6	8
ST Debt	2	1	8	3	1	2	1
LT Debt	5	6	- -	8	2	4	7
Total Debt/EBITDA	-0.75	-0.47	-0.36	-0.35	-0.11	-0.22	-0.25
Net Debt/EBITDA	-0.43	0.19	0.16	-0.13	0.04	0.22	0.52
Total Debt/EBIT	-0.64	-0.43	-0.34	-0.34	-0.1	-0.2	-0.23
Net Debt/EBIT	-0.37	0.17	0.15	-0.12	0.04	0.2	0.48
EBITDA to Interest Expense	-4.09	-5.88	-5.31	-3.28	-43.15	-62.77	-803.08
EBITDA-CapEx/Interest Expense	-4.1	-5.88	-5.34	-3.29	-43.98	-62.87	-819.85
EBIT to Interest Expense	-4.79	-6.48	-5.67	-3.46	-47.44	-68.96	-868.72
Interest Expense	2	2	4	9	1	- -	- -
Common Equity/Total Assets	-636.45	-534.89	-646.63	-630.84	-702.78	-685.43	-550.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	25.8	25.04	24.56
Long-Term Debt/Capital (%)	2,375.02	259.87	-1.01	-8.47	-1.57	-2.11	-3.11
Long-Term Debt/Total Assets (%)	64.07	44.13	2.76	35.61	8.5	14.02	16.53
Total Debt/Equity (%)	-173.28	-613.1	-32.05	-137.61	35.49	36.3	28.02
Total Debt/Capital (%)	3,101.83	285.35	-17.09	-11.57	-2.16	-3.06	-3.55
Total Debt/Total Assets (%)	83.67	48.45	46.88	48.63	11.69	20.32	18.86
Net Debt to Equity	-98.74	242.23	14.16	-49.83	-13.74	-36.8	-58.15
Net Debt/Capital (%)	-922.19	51	6.17	-3.98	0.82	2.92	6.73
EBITDA	-9	-13	-23	-30	-24	-27	-31
EBITDA-CapEx	-9	-13	-23	-30	-24	-27	-32
Operating Income (Loss)	-10	-15	-25	-32	-26	-29	-34

Liquidity (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Cash Ratio	0.14	2.68	0.88	0.46	0.33	1.35	3.11
Current Ratio	0.52	3.33	1.09	0.96	1.18	1.83	3.99
Quick Ratio	0.3	3.1	1.01	0.62	0.74	1.57	3.45
CFO/Avg Current Liab	- -	-4.39	-2.7	-2.12	-2.77	-2.95	-4.08
Common Equity/Total Assets	-636.45	-534.89	-646.63	-630.84	-702.78	-685.43	-550.18
Long-Term Debt/Equity (%)	- -	- -	- -	- -	25.8	25.04	24.56
Long-Term Debt/Capital (%)	2,375.02	259.87	-1.01	-8.47	-1.57	-2.11	-3.11
Long-Term Debt/Total Assets (%)	64.07	44.13	2.76	35.61	8.5	14.02	16.53
Total Debt/Equity (%)	-173.28	-613.1	-32.05	-137.61	35.49	36.3	28.02
Total Debt/Capital (%)	3,101.83	285.35	-17.09	-11.57	-2.16	-3.06	-3.55
Total Debt/Total Assets (%)	83.67	48.45	46.88	48.63	11.69	20.32	18.86
CFO/Total Liabilities	-74.28	-108.61	-46.44	-80.52	-156.8	-181.01	-224.91
CFO/CapEx	-506.57	- -	-171.85	-216.79	-52.86	-522.16	-46.4
Altman's Z-Score	-13.14	-10.39	-13.4	-14.47	-13.74	-12.13	-10.27

Working Capital (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Accounts Receivable Turnover	- -	4.36	3.3	4.4	7.4	5.66	5.85
Days Sales Outstanding	- -	83.71	110.51	82.94	49.34	64.54	62.36
Inventory Turnover	- -	- -	- -	6.99	6.07	7.05	7.83
Days Inventory Outstanding	- -	- -	- -	52.2	60.09	51.8	46.63
Accounts Payable Turnover	- -	7.73	6.26	5.8	6.76	5.99	6.22
Accounts Payable Turnover Days	- -	47.25	58.32	62.96	54.01	60.96	58.7
Cash Conversion Cycle	- -	36.46	52.19	72.17	55.43	55.38	50.28
Inventory to Cash Days	- -	83.71	110.51	30.74	-10.75	12.73	15.73
Inventories	- -	- -	- -	3	2	2	2
Raw Materials	- -	- -	- -	2	2	2	2
Work In Process	- -	- -	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	1	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -	- -	- -

Enterprise Value (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Market Capitalization	- -	- -	- -	67	40	37	- -
- Cash & Cash Equivalents	1	7	11	5	2	11	21
+ Preferred Equity and Hybrid Capital	43	65	57	36	34	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	6	6	8	11	3	6	8
Enterprise Value	49	64	55	109	74	31	-13
Total Capital	- -	2	-48	-93	-125	-187	-219
Total Debt/Capital (%)	3,101.83	285.35	-17.09	-11.57	-2.16	-3.06	-3.55
Total Debt / EV	0.13	0.1	0.15	0.1	0.04	0.18	-0.61
EV/Sales	16.14	19.3	16.06	19.34	5.8	2.88	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	- -	67	40	37	- -
Diluted Enterprise Value	49	64	55	109	74	31	-13
EV per Share	172.09	315.91	192.79	153.16	56.24	10.76	- -
TTM Sales	3	3	3	6	13	11	11
TTM EBITDA	-9	-13	-23	-30	-24	-27	-31
TTM Operating Income	-10	-15	-25	-32	-26	-29	-34
TTM Cash Flow to Firm	-6	-13	-16	-15	-24	-22	-30
TTM Free Cash Flow to Firm	-6	-13	-16	-15	-23	-22	-30

Multiples (USD)

API Chat

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Price/Free Cash Flow	- -	- -	- -	-2.81	-1.67	-1.63	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	49	64	55	109	74	31	-13
Low Price	- -	- -	- -	67.5	18	4.89	2.45
EV/Sales	16.14	19.3	16.06	19.34	5.8	2.88	- -
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	- -	-5.33	-2.76	-1.62	- -
Price/Earnings High	- -	- -	- -	-38.13	-6.68	-3.26	- -
Price/Earnings Low	- -	- -	- -	-1.87	-1.07	-0.45	- -
Price/Book Value	- -	- -	- -	-0.48	-0.25	-0.19	- -
Price/Book Value Average	- -	- -	- -	-0.98	-0.38	-0.27	- -
Price/Book Value High	- -	- -	- -	-7.02	-0.91	-0.54	- -
Price/Book Value Low	- -	- -	- -	-0.34	-0.15	-0.07	- -
Price/Tangible Book Value	- -	- -	- -	-1.43	-1.31	2.89	- -
Price/Tangible Book Value Average	- -	- -	- -	-2.91	-2.03	4.08	- -
Price/Tangible Book Value High	- -	- -	- -	-20.81	-4.9	8.2	- -
Price/Tangible Book Value Low	- -	- -	- -	-1.02	-0.79	1.12	- -
Price/Sales	- -	- -	- -	11.93	3.09	3.38	- -
Price/Sales Average	- -	- -	- -	24.28	4.77	4.77	- -
Price/Sales High	- -	- -	- -	173.62	11.54	9.58	- -
Price/Sales Low	- -	- -	- -	8.52	1.85	1.31	- -
Price/Cash Flow	- -	- -	- -	-2.79	-1.64	-1.63	- -
Price/Cash Flow Average	- -	- -	- -	-5.68	-2.53	-2.29	- -
Price/Cash Flow High	- -	- -	- -	-40.63	-6.11	-4.61	- -
Price/Cash Flow Low	- -	- -	- -	-1.99	-0.98	-0.63	- -
Price/Free Cash Flow Average	- -	- -	- -	-5.71	-2.58	-2.3	- -
Price/Free Cash Flow High	- -	- -	- -	-40.82	-6.23	-4.62	- -
Price/Free Cash Flow Low	- -	- -	- -	-2	-1	-0.63	- -
EV/Sales Average	16.14	19.3	16.06	31.69	7.48	4.27	- -
EV/Sales High	16.14	19.3	16.06	181.03	14.25	9.08	- -
EV/Sales Low	16.14	19.3	16.06	15.93	4.56	0.81	- -
EV/EBITDA Average	-5.67	-4.84	-2.38	-5.9	-4.02	-1.74	0.41
EV/EBITDA High	-5.67	-4.84	-2.38	-33.69	-7.67	-3.7	0.41
EV/EBITDA Low	-5.67	-4.84	-2.38	-2.96	-2.45	-0.33	0.41
EV/EBIT Average	-4.85	-4.4	-2.23	-5.58	-3.66	-1.58	0.38
EV/EBIT High	-4.85	-4.4	-2.23	-31.89	-6.97	-3.36	0.38
EV/EBIT Low	-4.85	-4.4	-2.23	-2.81	-2.23	-0.3	0.38
Last Price	- -	- -	- -	94.5	30	12.62	3.71
High Price	- -	- -	- -	1,375	112	35.77	17.79
Enterprise Value Average	49	64	55	178	96	46	-13
Enterprise Value High	49	64	55	1,019	182	98	-13
Enterprise Value Low	49	64	55	90	58	9	-13

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
Shares Outstanding	- -	- -	- -	1	2	4	13
Diluted Weighted Avg Shares	- -	- -	- -	1	1	3	- -
Basic Weighted Avg Shares	- -	- -	- -	1	1	3	- -
Revenue per Share	10.66	16.37	12.01	7.92	9.7	3.73	- -
EBITDA per Share	-30.33	-65.21	-81.06	-42.56	-18.03	-9.18	- -
Operating Income per Share	-35.49	-71.85	-86.53	-44.96	-19.82	-10.08	- -
Basic EPS, GAAP	-43.33	-98.14	-156.64	-36.06	-16.77	-10.97	- -
Basic EPS from Cont Ops	-42.14	-94.91	-154.5	-36.06	-16.77	-10.97	- -
Diluted EPS, GAAP	-43.33	-98.14	-156.64	-36.06	-16.77	-10.97	- -
Diluted EPS from Cont Ops	-42.14	-94.91	-154.5	-36.06	-16.77	-10.97	- -
Dividend per Share	- -	- -	- -	- -	- -	- -	- -
Cash Flow per Share	-30.03	-74.44	-70.85	-33.84	-18.32	-7.76	- -
Free Cash Flow per Basic Share	-30.09	-74.44	-71.26	-34	-18.66	-7.77	- -
Cash & Equivalents per Share	2.14	34.63	37.88	6.76	1.73	3.84	- -
Book Value per Share	-173.5	-339.76	-400.58	-195.92	-122.44	-66.76	- -
Tangible Book Value per Share	-164.59	-324.79	-292.24	-66.08	-22.84	4.36	- -

Knightscope, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)