image
Knightscope, Inc. KSCP
Industrials - Security & Protection Services - NASDAQ - US
Watchlist
$ 2.705
-7.99 %
$ 11.4 M
Market Cap
-0.19
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one KSCP stock under the worst case scenario is HIDDEN Compared to the current market price of 2.71 USD, Knightscope, Inc. is HIDDEN

KSCP Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one KSCP stock under the base case scenario is HIDDEN Compared to the current market price of 2.71 USD, Knightscope, Inc. is HIDDEN

KSCP Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one KSCP stock under the best case scenario is HIDDEN Compared to the current market price of 2.71 USD, Knightscope, Inc. is HIDDEN

KSCP Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart KSCP

image
1M -111.0%
6M -172%
1Y -926%
3Y -8828%
5Y --%
All
$30.0$30.0$25.0$25.0$20.0$20.0$15.0$15.0$10.0$10.0$5.0$5.0$0.0$0.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 Mar
FINANCIALS
12.8 M REVENUE
127.26%
Growth Rates
1Year 127.26%
3Years 56.56%
5Years 34.21%
7Years 0.00%
10Years 0.00%
-26.1 M OPERATING INCOME
18.23%
Growth Rates
1Year 18.23%
3Years -21.31%
5Years -12.71%
7Years 0.00%
10Years 0.00%
-22.1 M NET INCOME
13.75%
Growth Rates
1Year 13.75%
3Years -4.57%
5Years -10.56%
7Years 0.00%
10Years 0.00%
-24.2 M OPERATING CASH FLOW
-0.38%
Growth Rates
1Year -0.38%
3Years -16.78%
5Years -12.90%
7Years 0.00%
10Years 0.00%
-5.12 M INVESTING CASH FLOW
48.42%
Growth Rates
1Year 48.42%
3Years -100.82%
5Years -33.19%
7Years 0.00%
10Years 0.00%
26.8 M FINANCING CASH FLOW
-3.96%
Growth Rates
1Year -3.96%
3Years 6.46%
5Years 43.68%
7Years 0.00%
10Years 0.00%
2.54 M REVENUE
-20.86%
Growth Rates
1Year 127.26%
3Years 56.56%
5Years 34.21%
7Years 0.00%
10Years 0.00%
-7.74 M OPERATING INCOME
-19.72%
Growth Rates
1Year 18.23%
3Years -21.31%
5Years -12.71%
7Years 0.00%
10Years 0.00%
-10.9 M NET INCOME
-73.88%
Growth Rates
1Year 13.75%
3Years -4.57%
5Years -10.56%
7Years 0.00%
10Years 0.00%
-4.74 M OPERATING CASH FLOW
-17.46%
Growth Rates
1Year -0.38%
3Years -16.78%
5Years -12.90%
7Years 0.00%
10Years 0.00%
-717 K INVESTING CASH FLOW
17.49%
Growth Rates
1Year 48.42%
3Years -100.82%
5Years -33.19%
7Years 0.00%
10Years 0.00%
8.03 M FINANCING CASH FLOW
59.30%
Growth Rates
1Year -3.96%
3Years 6.46%
5Years 43.68%
7Years 0.00%
10Years 0.00%
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
10.37 %10.67 %14.71 %48.58 %16.54 %Total Assets$23.0m
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
12.06 %32.19 %12.68 %42.23 %Total Liabilities$15.4m
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
15m15m10m10m5m5m00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)13m(15m)(2m)(24m)(26m)4m(22m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-18.35% GROSS MARGIN
-18.35%
Averages
1Year -18.35%
3Years -45.89%
5Years -45.95%
7Years 0.00%
10Years 0.00%
-204.26% OPERATING MARGIN
-204.26%
Averages
1Year -204.26%
3Years -497.57%
5Years -452.93%
7Years 0.00%
10Years 0.00%
-172.84% NET MARGIN
-172.84%
Averages
1Year -172.84%
3Years -564.75%
5Years -533.90%
7Years 0.00%
10Years 0.00%
-292.22% ROE
-292.22%
Averages
1Year -292.22%
3Years -13.52%
5Years 433.76%
7Years 0.00%
10Years 0.00%
-96.27% ROA
-96.27%
Averages
1Year -96.27%
3Years -132.11%
5Years -140.06%
7Years 0.00%
10Years 0.00%
-161.78% ROIC
-161.78%
Averages
1Year -161.78%
3Years -137.47%
5Years -149.85%
7Years 0.00%
10Years 0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Knightscope, Inc.
image
00(5m)(5m)(10m)(10m)(15m)(15m)(20m)(20m)(25m)(25m)(30m)(30m)201920192020202020212021202220222023202320242024
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
Wall Street analysts predict an average 1-year price target for KSCP of $24 , with forecasts ranging from a low of $16 to a high of $32 .
KSCP Lowest Price Target Wall Street Target
16 USD 491.50%
KSCP Average Price Target Wall Street Target
24 USD 787.25%
KSCP Highest Price Target Wall Street Target
32 USD 1082.99%
Price
Max Price Target
Min Price Target
Average Price Target
3535303025252020151510105500May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 10
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
0 USD 0
6-9 MONTHS
26.3 K USD 1
9-12 MONTHS
7. News
Knightscope Submits AI Recommendations to White House MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)--Knightscope, Inc. (NASDAQ: KSCP), a leader in developing autonomous security robots and artificial intelligence technologies, today announced it has formally submitted public comment to the White House's “Development of an Artificial Intelligence (AI) Action Plan” emphasizing the urgent need for AI-driven security solutions to safeguard federal facilities and critical infrastructure, while also fostering safer environments for government employees, visito. businesswire.com - 2 weeks ago
On the Move: 107 Knightscope Machines & Devices MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)--Knightscope, Inc. (NASDAQ: KSCP), an innovator in robotics and artificial intelligence technologies focused on public safety, announced today the renewal of 4 Autonomous Security Robot (ASR) subscription agreements, 7 successful new deployments of ASRs, as well as new sales contracts for 96 Emergency Communication Devices (ECDs) totaling 107 Knightscope machines and devices in motion. Knightscope's ASR renewals span clients in the Healthcare, Automotive L. businesswire.com - 3 weeks ago
Knightscope Expands Presence in Healthcare and Launches Robot Quiz MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)--Knightscope, Inc. (NASDAQ: KSCP), an innovator in robotics and artificial intelligence technologies focused on public safety, announced today that three healthcare organizations have expanded their security and public safety infrastructure with Knightscope's cutting-edge solutions. These latest deployments include a Texas hospital modernizing its emergency communication system, a hospital enhancing parking area security with a K5 Autonomous Security Robot. businesswire.com - 1 month ago
Knightscope Establishes Federal Presence, Robots Headed to Washington D.C. MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)--Knightscope, Inc. (Nasdaq: KSCP) a leader in developing autonomous security robots and artificial intelligence technologies, announced today on the heels of deploying at the U.S. Department of Veterans Affairs, securing a Phase 1 contract with the U.S. Air Force, and achieving full FedRAMP® authorization enabling broader federal growth, the establishment of operations in the Nation's Capital. Through government relations firm Washington Office, a strategy. businesswire.com - 1 month ago
H.C. Wainwright Initiates Coverage on Knightscope (NASDAQ: KSCP) with a Buy Rating and $16 Price Target MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--H.C. Wainwright Initiates Coverage on Knightscope (NASDAQ: KSCP) with a Buy Rating and $16 Price Target. businesswire.com - 2 months ago
Knightscope Partners with U.S. Air Force on Autonomous Security Robots MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope Partners with U.S. Air Force on Autonomous Security Robots. businesswire.com - 2 months ago
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 months 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 - 3 months 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 - 3 months 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 - 3 months 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 - 3 months ago
Knightscope Closes Contracts in 12 States MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)---- $KSCP #SecurityRobot--Knightscope Closes Contracts in 12 States. businesswire.com - 4 months ago
8. Profile Summary

Knightscope, Inc. KSCP

image
COUNTRY US
INDUSTRY Security & Protection Services
MARKET CAP $ 11.4 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 Mr. Jason M. Gonzalez Senior Vice President of Client Development Mr. Apoorv S. Dwivedi Executive Vice President, Secretary & Chief Financial Officer Mr. Aaron J. Lehnhardt Executive Vice President & Chief Design Officer Mr. William Santana Li President, Chief Executive Officer & Chairman Ms. Mercedes Soria Executive Vice President, Chief Information Security Officer & Chief Intelligence Officer Mr. Ronald J. Gallegos Senior Vice President of Client Experience