image
Technology - Software - Application - NASDAQ - US
$ 2.16
-1.82 %
$ 5.36 M
Market Cap
-0.26
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one IDAI stock under the worst case scenario is HIDDEN Compared to the current market price of 2.16 USD, T Stamp Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one IDAI stock under the base case scenario is HIDDEN Compared to the current market price of 2.16 USD, T Stamp Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one IDAI stock under the best case scenario is HIDDEN Compared to the current market price of 2.16 USD, T Stamp Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart IDAI

image
$18.0$18.0$16.0$16.0$14.0$14.0$12.0$12.0$10.0$10.0$8.0$8.0$6.0$6.0$4.0$4.0$2.0$2.0$0.0$0.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
3.08 M REVENUE
-32.41%
-9.37 M OPERATING INCOME
-18.73%
-10.6 M NET INCOME
-38.85%
-8.92 M OPERATING CASH FLOW
-13.59%
-907 K INVESTING CASH FLOW
-125.72%
9.49 M FINANCING CASH FLOW
-7.06%
545 K REVENUE
-63.57%
-2.16 M OPERATING INCOME
-77.86%
-2.16 M NET INCOME
64.11%
-1.54 M OPERATING CASH FLOW
43.70%
-230 K INVESTING CASH FLOW
-4.70%
126 K FINANCING CASH FLOW
-97.54%
Balance Sheet T Stamp Inc.
image
Current Assets 4.67 M
Cash & Short-Term Investments 2.78 M
Receivables 1.44 M
Other Current Assets 444 K
Non-Current Assets 3.93 M
Long-Term Investments 719 K
PP&E 1.73 M
Other Non-Current Assets 1.48 M
32.36 %16.75 %5.16 %8.36 %20.16 %17.21 %Total Assets$8.6m
Current Liabilities 4.17 M
Accounts Payable 298 K
Short-Term Debt 3.14 M
Other Current Liabilities 727 K
Non-Current Liabilities 1.25 M
Long-Term Debt 990 K
Other Non-Current Liabilities 255 K
5.51 %58.05 %13.43 %18.30 %4.71 %Total Liabilities$5.4m
EFFICIENCY
Earnings Waterfall T Stamp Inc.
image
Revenue 3.08 M
Cost Of Revenue 1.07 M
Gross Profit 2.01 M
Operating Expenses 11.4 M
Operating Income -9.37 M
Other Expenses 1.24 M
Net Income -10.6 M
4m4m2m2m00(2m)(2m)(4m)(4m)(6m)(6m)(8m)(8m)(10m)(10m)(12m)(12m)3m(1m)2m(11m)(9m)(1m)(11m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
65.37% GROSS MARGIN
65.37%
-303.91% OPERATING MARGIN
-303.91%
-344.06% NET MARGIN
-344.06%
-350.31% ROE
-350.31%
-123.32% ROA
-123.32%
-123.75% ROIC
-123.75%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis T Stamp Inc.
image
00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)(6m)(6m)(7m)(7m)(8m)(8m)(9m)(9m)(10m)(10m)2018201820192019202020202021202120222022202320232024202420252025
Net Income -10.6 M
Depreciation & Amortization 729 K
Capital Expenditures -807 K
Stock-Based Compensation 1.32 M
Change in Working Capital -1.78 M
Others 1.2 M
Free Cash Flow -9.73 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets T Stamp Inc.
image
IDAI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership T Stamp Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
300 K USD 1
6-9 MONTHS
856 K USD 1
9-12 MONTHS
7. News
Trust Stamp's new tech secures decentralized IDs – ICYMI T Stamp Inc (NASDAQ:IDAI, EURONEXT:AIID) earlier this week highlighted a new partnership with Partisia to advance decentralized identity verification through biometric holder binding. The company said the combined solution allows for the verification of individuals rather than just their devices in decentralized ecosystems. proactiveinvestors.com - 3 weeks ago
Trust Stamp grows orchestration platform, projects 2025 revenue over $5M T Stamp Inc (NASDAQ:IDAI, EURONEXT:AIID), doing business as Trust Stamp, announced that it expects more than $5 million in revenue from existing contracted customers for fiscal year 2025, it said in its forward-looking guidance issued alongside its first quarter filing.  The company highlighted that this estimate excludes potential revenue from contracted customers that have yet to start generating income, suggesting additional upside. proactiveinvestors.com - 1 month ago
Trust Stamp files its 2025 Q1 10-Q and provides forward-looking estimates Trust Stamp announced that it filed its 2025 Q1 10-Q after the Nasdaq market closed on May 15th, 2025, and gave estimated guidance for 2025, together with announcing strong growth in customer enrollment on its SaaS Orchestration Layer Trust Stamp announced that it filed its 2025 Q1 10-Q after the Nasdaq market closed on May 15th, 2025, and gave estimated guidance for 2025, together with announcing strong growth in customer enrollment on its SaaS Orchestration Layer globenewswire.com - 1 month ago
Trust Stamp and Partisia partner on privacy-first biometric identity solution T Stamp Inc (NASDAQ:IDAI, EURONEXT:AIID) dba Trust Stamp said it has formed a strategic partnership with cryptographic tech firm Partisia to jointly develop a secure and decentralized biometric identity solution. The collaboration will combine Trust Stamp's biometric verification system with Partisia's Multi-Party Computation (MPC) technology to create a privacy-centric method for binding digital credentials to an individual's biometric data, the companies said in a statement. proactiveinvestors.com - 1 month ago
Partisia and Trust Stamp partner to make digital IDs safer and more private by securely linking them to unique biometrics Copenhagen, Denmark, May 15, 2025 (GLOBE NEWSWIRE) -- Trust Stamp (Nasdaq: IDAI), the Privacy-First Identity Company™ today announced a strategic partnership with fellow deep tech innovator Partisia. In a major step toward strengthening digital security and privacy, the two companies will collaborate to develop a more accessible and resilient solution for biometric holder binding. This partnership aims to deliver a foundational technology for reliably and securely verifying identity across a broad range of digital platforms. globenewswire.com - 1 month ago
Trust Stamp joins CyberBoost Catalyse program to expand global cybersecurity reach T Stamp Inc (NASDAQ:IDAI, EURONEXT:AIID) (dba Trust Stamp) said it has been selected to participate in the CyberBoost Catalyse program, an initiative supporting high-growth cybersecurity companies in expanding across Singapore, the Asia-Pacific (APAC) region, the UK, and other global markets. The program, led by the CyberSG Talent, Innovation and Growth (TIG) Collaboration Centre and powered by UK-based innovation firm Plexal, is backed by the Cyber Security Agency of Singapore (CSA) and the National University of Singapore (NUS). proactiveinvestors.com - 2 months ago
Trust Stamp Selected for CyberBoost Catalyse Program to Accelerate Global Growth in Cybersecurity in Singapore and APAC SINGAPORE, April 03, 2025 (GLOBE NEWSWIRE) -- Trust Stamp (Nasdaq: IDAI), the Privacy-First Identity Company™, has been selected to participate in the prestigious CyberBoost Catalyse program, an initiative led by the CyberSG Talent, Innovation and Growth (TIG) Collaboration Centre, powered by Plexal, and supported by the Cyber Security Agency of Singapore (CSA) and the National University of Singapore (NUS). This competitive international program supports high-growth cybersecurity companies looking to expand their impact across Singapore, APAC the UK, and key global markets. globenewswire.com - 2 months ago
Trust Stamp joins Mastercard Lighthouse MASSIV Program to expand privacy-first identity solutions T Stamp Inc (NASDAQ:IDAI, EURONEXT:AIID) (dba Trust Stamp) said it has been selected as one of five companies to join the Mastercard Lighthouse MASSIV 2025 program. The Mastercard Lighthouse MASSIV initiative supports technology firms developing scalable solutions for global challenges through strategic partnerships. proactiveinvestors.com - 2 months ago
Trust Stamp Denmark Joins Mastercard Lighthouse MASSIV Program COPENHAGEN, April 02, 2025 (GLOBE NEWSWIRE) -- Trust Stamp (Nasdaq: IDAI), the Privacy-First Identity Company™ has been selected as one of the five companies to join the competitive Mastercard Lighthouse MASSIV 2025 program. The initiative supports impact-driven technology companies addressing critical global challenges through strategic partnerships, and Trust Stamp's selection for the program underscores its innovative, privacy-first identity solutions and its potential to drive meaningful social impact on a global scale. globenewswire.com - 2 months ago
Trust Stamp sees strong Q4 growth, projects $5M in revenue for FY 2025 T Stamp Inc (NASDAQ:IDAI, EURONEXT:AIID), dba Trust Stamp, known for its AI-driven identity services, reported a significant revenue jump in the fourth quarter. For Q4 2024, Trust Stamp brought in $1.5 million in revenue, a notable increase from $510,000 in Q3 and $580,000 during the same period last year. proactiveinvestors.com - 2 months ago
Trust Stamp projects over $5M in 2025 revenue, reports strong Q4 growth T Stamp Inc (NASDAQ:IDAI, EURONEXT:AIID) (dba Trust Stamp) said Thursday it expects revenue from existing customers to exceed $5 million in 2025. The company announced the revenue figures alongside strong fourth-quarter results for 2024. proactiveinvestors.com - 2 months ago
Trust Stamp announces timing for filing its 2024 10K and gives historic and forward-looking revenue guidance Trust Stamp announces that it will file its 2024 FY 10K on March 31st, 2025, flags Q4 2024 Revenue as exceeding recent analysts' forecasts, and gives estimated revenue guidance for 2025 based on existing contracted revenue Trust Stamp announces that it will file its 2024 FY 10K on March 31st, 2025, flags Q4 2024 Revenue as exceeding recent analysts' forecasts, and gives estimated revenue guidance for 2025 based on existing contracted revenue globenewswire.com - 2 months ago
8. Profile Summary

T Stamp Inc. IDAI

image
COUNTRY US
INDUSTRY Software - Application
MARKET CAP $ 5.36 M
Dividend Yield 0.00%
Description T Stamp Inc. develops and markets identity authentication software solutions for government, enterprise partners, and peer-to-peer markets in the United States, the United Kingdom, and Malta. The company's artificial intelligence powered solutions include researching and leveraging biometric science, cryptography, and data mining to deliver insightful identity & trust predictions while identifying and defending against fraudulent identity attacks. Its solution converts biometric and other identifying data into an Irreversibly Transformed Identity Token that serves as a secure tokenized identity. The company also offers solutions for privacy and data protection, document validation, identity verification, duplicate detection, and biometric capture. It serves banking/fintech; humanitarian and development services; biometrically secured email; KYC/AML compliance; government and law enforcement; P2P transactions, social media, and sharing economy; and real estate, travel, and healthcare industries. The company was incorporated in 2016 and is headquartered in Atlanta, Georgia.
Contact 3017 Bolling Way NE, Atlanta, GA, 30305 https://truststamp.ai
IPO Date Feb. 24, 2021
Employees 72
Officers Mr. Gareth N. Genner Co-Founder, Chief Executive Officer & Executive Director Dr. Thian Poh Hoon Chief Science Officer Mr. John Wesley Bridge Executive Vice President & President of GovTech Mr. Lance Wilson Chief Financial Officer Amberly Mangion Compliance & Data Protection Manager Prof. Reuben Farrugia Senior Vice President of Research & Development Mr. Andrew Carl Gowasack Co-Founder, President, Secretary & Director Mr. Andrew Scott Francis Chief Technology Officer & Executive Director Mr. Sandeep Virk Executive Vice President of Banking & Financial Services Rebecca McCarthy Legal Counsel