image
Industrials - Security & Protection Services - NASDAQ - US
$ 10.33
0.194 %
$ 43.5 M
Market Cap
-0.73
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 30, 2025.

The intrinsic value of one KSCP stock under the worst case scenario is HIDDEN Compared to the current market price of 10.3 USD, Knightscope, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 30, 2025.

The intrinsic value of one KSCP stock under the base case scenario is HIDDEN Compared to the current market price of 10.3 USD, Knightscope, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 30, 2025.

The intrinsic value of one KSCP stock under the best case scenario is HIDDEN Compared to the current market price of 10.3 USD, Knightscope, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
12.8 M REVENUE
127.26%
-26.1 M OPERATING INCOME
18.23%
-22.1 M NET INCOME
13.75%
-24.2 M OPERATING CASH FLOW
-0.38%
-5.12 M INVESTING CASH FLOW
48.42%
26.8 M FINANCING CASH FLOW
-3.96%
2.54 M REVENUE
-20.86%
-7.74 M OPERATING INCOME
-19.72%
-10.9 M NET INCOME
-73.88%
-4.74 M OPERATING CASH FLOW
-17.46%
-717 K INVESTING CASH FLOW
17.49%
8.03 M FINANCING CASH FLOW
59.30%
Balance Sheet Knightscope, Inc.
image
Current Assets 8.21 M
Cash & Short-Term Investments 2.38 M
Receivables 2.45 M
Other Current Assets 3.38 M
Non-Current Assets 14.8 M
Long-Term Investments -200 K
PP&E 11.2 M
Other Non-Current Assets 3.8 M
Current Liabilities 6.95 M
Accounts Payable 1.86 M
Short-Term Debt 129 K
Other Current Liabilities 4.96 M
Non-Current Liabilities 8.46 M
Long-Term Debt 1.95 M
Other Non-Current Liabilities 6.51 M
EFFICIENCY
Earnings Waterfall Knightscope, Inc.
image
Revenue 12.8 M
Cost Of Revenue 15.1 M
Gross Profit -2.35 M
Operating Expenses 24.1 M
Operating Income -26.1 M
Other Expenses -4.02 M
Net Income -22.1 M
RATIOS
-18.35% GROSS MARGIN
-18.35%
-204.26% OPERATING MARGIN
-204.26%
-172.84% NET MARGIN
-172.84%
-292.22% ROE
-292.22%
-96.27% ROA
-96.27%
-161.78% ROIC
-161.78%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Knightscope, Inc.
image
Net Income -22.1 M
Depreciation & Amortization 2.36 M
Capital Expenditures -5.12 M
Stock-Based Compensation 2.73 M
Change in Working Capital -3.08 M
Others -6.05 M
Free Cash Flow -29.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Knightscope, Inc.
image
KSCP has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Knightscope, 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
26.3 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
7 months ago
Jun 05, 2024
Bought 26.3 K USD
Santana Li William
Chairman, CEO & President
+ 83333
0.3162 USD
1 year ago
Jun 02, 2023
Sell 98.6 K USD
Lehnhardt Aaron J
Chief Design Officer
- 238000
0.4143 USD
7. News
10 New Sales in First 10 Days of 2025 MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--10 New Sales in First 10 Days of 2025. businesswire.com - 2 weeks ago
7 Clients Renew Contracts for Knightscope Technologies MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--7 Clients Renew Contracts for Knightscope Technologies, and 5 More Upgraded to 5th Generation Security Robot. businesswire.com - 1 month ago
Knightscope K7 Alpha Testing Underway and 2024 Recap MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope K7 Alpha Testing Underway and 2024 Recap. businesswire.com - 1 month ago
Growth in Knightscope Emergency Communications Continues with 12 New Contracts MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Growth in Knightscope Emergency Communications Continues with 12 New Contracts. businesswire.com - 1 month ago
The Car Park Selected for Knightscope Authorized Partner Program MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--The Car Park Selected for Knightscope Authorized Partner Program. businesswire.com - 1 month ago
Knightscope Closes Contracts in 12 States MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope Closes Contracts in 12 States. businesswire.com - 2 months ago
Knightscope Announces Pricing of $12.1 Million Public Offering MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope Announces Pricing of $12.1 Million Public Offering. businesswire.com - 2 months ago
Knightscope Announces Proposed Public Offering MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope Announces Proposed Public Offering. businesswire.com - 2 months ago
Verizon partners with Knightscope to power connectivity for advanced public safety tech Knightscope's K5 GOV Autonomous Security Robot has received FedRAMP Approval to serve the U.S. Department of Veterans Affairs Knightscope's K5 GOV Autonomous Security Robot has received FedRAMP Approval to serve the U.S. Department of Veterans Affairs globenewswire.com - 2 months ago
14 Sales, 10 Renewals and 4 New Deployments MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope announces 14 contracts, 10 renewals and 4 new deployments. businesswire.com - 2 months ago
Knightscope Healthcare Clients Add Service Contracts for E-Phones MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope Healthcare Clients Add Service Contracts for E-Phones. businesswire.com - 3 months ago
Three Universities Scale Up Emergency Communications Contracts MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Three Universities Scale Up Emergency Communications Contracts. businesswire.com - 3 months ago
8. Profile Summary

Knightscope, Inc. KSCP

image
COUNTRY US
INDUSTRY Security & Protection Services
MARKET CAP $ 43.5 M
Dividend Yield 0.00%
Description Knightscope, Inc. designs, develops, builds, deploys, and supports physical security technologies in the United States. The company's solutions combine the physical presence of autonomous security robots (ASR) with real-time on-site data collection and analysis, and a human-machine interface to reduce crime. Its products include K3 and K5 ASRs designed to roam a geo-fenced area autonomously by utilizing numerous sensors and lasers, either on a random basis or based on a particular patrolling algorithm to navigate around people, vehicles, and objects in dynamic indoor or outdoor environments; K1, an ASR for used in indoors or outdoors and at ingress/egress points for both people and vehicles; and K7, a multi-terrain ASR. The company also develops and operates the Knightscope security operations center (KSOC), a browser-based interface, which allows real-time data access service to its clients for alert of an abnormal event; and Knightscope network operations center (KNOC), a custom set of tools that enables it to manage and monitor the network of ASRs with alerts related to critical indicators and statistics, including charging, software, navigation, and temperatures, as well as to execute over-the-air software upgrades, patches, and other related items. In addition, it offers Knightscope+ remote monitoring, an optional service for clients that operate without a fully staffed 24/7 security operations center. The company serves law enforcement agencies, hospitals, and security teams. Knightscope, Inc. was incorporated in 2013 and is headquartered in Mountain View, California.
Contact 1070 Terra Bella Avenue, Mountain View, CA, 94043 https://www.knightscope.com
IPO Date Jan. 27, 2022
Employees 95
Officers Ms. Mercedes Soria Executive Vice President, Chief Information Security Officer & Chief Intelligence Officer Mr. William Santana Li President, Chief Executive Officer & Chairman Mr. Jason M. Gonzalez Senior Vice President of Client Development Mr. Ronald J. Gallegos Senior Vice President of Client Experience Mr. Apoorv S. Dwivedi Executive Vice President, Secretary & Chief Financial Officer Mr. Aaron J. Lehnhardt Executive Vice President & Chief Design Officer Mr. Stacy Dean Stephens Executive Vice President & Chief Client Officer