Datavault AI Inc.
NASDAQ:DVLT · NASDAQ Global Market
-$0.00 today
Vol 22.08M · Avg 48.87M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Stock Ticker Earnings Waterfall
NASDAQ:DVLT · Revenue to Net Income
Key Ratios
Analysis
$39.4M of revenue converted into -$122.6M of net income for the selected period. Gross margin is 15.8% and net margin is -2266.7%, showing how much revenue survives after costs and taxes. EPS is $-0.96, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $39.1M +1361.8% | $2.7M +28.4% | $2.1M -38.1% | $3.4M -48.6% | $6.5M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $23.4M +916.4% | $2.3M -58.5% | $5.5M +86.5% | $3.0M -36.5% | $4.7M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $15.7M +4083.8% | $376.0K +110.9% | -$3.5M -975.2% | $395.0K -78.8% | $1.9M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 40.2% +26.2pp | 14.1% +180.0pp | -166.0% -177.7pp | 11.7% -16.8pp | 28.5% | 9.8% | 28.9% | 38.3% |
| Research & Development | $16.5M +111.0% | $7.8M +4.9% | $7.5M +4.4% | $7.1M +36.4% | $5.2M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $46.4M +238.6% | $13.7M +29.9% | $10.5M -6.6% | $11.3M +38.8% | $8.1M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $48.2M +124.1% | $21.5M +19.5% | $18.0M -2.4% | $18.4M +37.9% | $13.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $19.8M +28240.0% | $70.0K -28.6% | $98.0K -19.7% | $122.0K +54.4% | $79.0K | $374.2M | $1.2B | $631.8M |
| EBITDA | -$39.2M +21.8% | -$50.1M -183.1% | -$17.7M -16.9% | -$15.1M -29.0% | -$11.7M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | -100.2% +1772.2pp | -1872.4% -1023.3pp | -849.1% -399.5pp | -449.6% -270.3pp | -179.3% | 5.6% | 46.3% | 42.0% |
| Operating Income | -$32.5M -53.6% | -$21.1M +1.5% | -$21.5M -18.9% | -$18.0M -56.8% | -$11.5M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | -83.1% +707.4pp | -790.5% +239.6pp | -1030.1% -493.9pp | -536.2% -360.2pp | -176.0% | 16.6% | 24.1% | 22.0% |
| Interest Income | $0 | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $20.0M +1470.9% | $1.3M +36.5% | $932.0K +3.8% | $898.0K +9877.8% | $9.0K | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | -$46.5M -53.7% | -$30.3M -1204.8% | $2.7M +44.6% | $1.9M +717.3% | -$307.0K | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | -$79.0M -53.6% | -$51.4M -174.7% | -$18.7M -15.9% | -$16.1M -36.6% | -$11.8M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | -202.1% +1720.5pp | -1922.6% -1024.0pp | -898.6% -418.6pp | -479.9% -299.2pp | -180.7% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $5.0K | $0 -100.0% | $4.0K +100.0% | $2.0K +0.0% | $2.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | -$79.0M -53.7% | -$51.4M -174.6% | -$18.7M -15.9% | -$16.2M -36.6% | -$11.8M | $4.9B | $4.8B | $4.7B |
| Net Margin | -202.1% +1720.5pp | -1922.6% -1023.8pp | -898.8% -418.8pp | -480.0% -299.3pp | -180.7% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | -$1 +96.8% | -$16 +96.6% | -$476 +96.2% | -$12.4K -0.4% | -$12.4K | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | -$1 +96.8% | -$16 +96.6% | -$476 +96.2% | -$12.4K +21.2% | -$15.8K | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $152.6M +3535.2% | $4.2M +20.8% | $3.5M +56.8% | $2.2M +3475.2% | $62.0K | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $152.6M +3535.2% | $4.2M +20.8% | $3.5M +56.8% | $2.2M +3475.2% | $62.0K | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
AXT, Inc.
NASDAQ:AXTI
$3.80B
Lantronix, Inc.
NASDAQ:LTRX
$285.49M
Unisys Corporation
NYSE:UIS
$259.91M
Digimarc Corporation
NASDAQ:DMRC
$209.88M
Perfect Corp.
NYSE:PERF
$170.52M
Tucows Inc.
NASDAQ:TCX
$149.23M
TTEC Holdings, Inc.
NASDAQ:TTEC
$105.35M
Zepp Health Corporation
NYSE:ZEPP
$72.90M
Sequans Communications S.A.
NYSE:SQNS
$48.31M
Arrive AI Inc.
ARAI
$14.99M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does DVLT generate?
Datavault AI Inc. (DVLT) reported $39.09M of revenue in fiscal 2025.
Is DVLT profitable?
Datavault AI Inc. (DVLT) reported -$78,994,000.00 of net income, with a net margin of -202.1%.
Explore More
Continue the stock analysis
Jump to another research area for this company.