DVLT
Datavault AI Inc.
$0.39
0.00 (-0.62%)
At close · Jul 15
Market Cap
$331.62M
Shares
855,561,995
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$39.09M
+1361.8%
FY2025
Net Income
-$78.99M
-53.7%
FY2025
Gross Margin
77.77%
+63.7pp
FY2025
Operating Margin
-83.08%
+707.4pp
FY2025
Diluted EPS
-$0.52
+96.8%
FY2025
Operating Cash Flow
-$23.61M
-34.7%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| at least $200M | $41.88M | $39.09M | $2.67M | $2.08M | $3.37M | $6.54M | $2.4M | $1.67M | $1.37M | $1.11M | |
| — | $11.43M | $8.69M | $2.3M | $5.54M | $2.97M | $4.68M | $1.98M | $1.74M | $1.61M | $1.27M | |
| — | $30.44M | $30.4M | $376K | -$3.46M | $395K | $1.86M | $427K | -$71K | -$238K | -$158.81K | |
| — | — | 77.77% | 14.06% | -165.96% | 11.74% | 28.5% | 17.76% | -4.26% | -17.32% | -14.27% | |
| — | $19.87M | $16.5M | $7.82M | $7.46M | $7.14M | $5.24M | $4.57M | $5.43M | $4.87M | $3.66M | |
| — | $16.42M | $11.28M | $3.97M | $5.18M | $6.14M | $4.12M | $2.97M | $2.83M | $2.8M | $1.59M | |
| — | $48.15M | $35.1M | $9.72M | $5.37M | $5.16M | $4.02M | $4.17M | $2.83M | $3.66M | $1.43M | |
| — | — | — | — | — | — | — | $28K | $33K | $33K | $5555 | |
| — | $11.18M | $10.34M | $70K | $98K | $122K | $79K | $66K | $58K | $42K | $59.62K | |
| — | $84.44M | $62.88M | $21.51M | $18M | $18.44M | $13.38M | $11.71M | $11.09M | $11.33M | $6.68M | |
| — | -$53.99M | -$32.48M | -$21.14M | -$21.46M | -$18.04M | -$11.51M | -$11.29M | -$11.16M | -$11.57M | -$6.84M | |
| — | — | -83.08% | -790.5% | -1030.1% | -536.23% | -175.98% | -469.51% | -669.93% | -842.14% | -614.84% | |
| — | -$42.82M | -$22.14M | -$21.07M | -$21.36M | -$17.92M | -$11.43M | -$11.22M | -$11.1M | -$11.53M | -$6.78M | |
| — | $20.98M | $19.98M | $1.27M | $932K | $898K | $9000 | $1.4M | — | $33.5M | $14.7M | |
| — | — | $5000 | $7000 | — | — | — | — | — | — | — | |
| — | -$17.01M | -$239K | $121K | -$1000 | -$12K | -$11K | -$34K | -$902K | $69.89K | -$258 | |
| — | -$122.56M | -$78.99M | -$51.41M | -$18.72M | -$16.15M | -$11.82M | -$12.7M | -$12.03M | -$67.35M | -$25.65M | |
| — | — | $5000 | $0 | $4000 | $2000 | $2000 | $3000 | $8000 | $8000 | $5610 | |
| — | -$122.56M | -$78.99M | -$51.41M | -$18.72M | -$16.15M | -$11.82M | -$12.71M | -$12.04M | -$67.36M | -$25.65M | |
| — | — | -202.09% | -1922.55% | -898.75% | -479.97% | -180.71% | -528.49% | -722.57% | -4902.26% | -2305.35% | |
| — | -$122.56M | -$78.99M | -$67.73M | -$25.08M | -$16.15M | -$13.05M | -$12.92M | -$12.09M | -$67.36M | — | |
| — | — | — | — | — | — | — | -$12.71M | -$12.04M | -$67.36M | -$25.66M | |
| USD/shares | — | — | -$0.52 | -$16.14 | -$476.31 | -$12,433.50 | -$15,780.00 | -$37,050.00 | — | — | — |
| USD/shares | — | — | -$0.52 | -$16.14 | -$476.31 | -$12,433.50 | -$15,780.00 | -$37,050.00 | — | — | — |
| shares | — | — | 152.58M | 4.2M | 52.66K | 1299.0133 | 826.7733 | 349.0175 | 63.2325 | 22.5375 | 1.1267 |
| shares | — | — | 152.58M | 4.2M | 52.66K | 1299.0133 | 826.7733 | 349.0175 | 63.2325 | 22.5375 | 1.1267 |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2017–FY2018: $25K in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Software - Infrastructure median 2.57×
EV/EBIT
—
Software - Infrastructure median 20.21×
P/E (TTM)
—
Software - Infrastructure median 28.62×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 |
|---|---|---|---|
| Single Reportable Segment | $39,089,000 | $2,674,000 | $2,083,000 |
By Geography (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|---|
| North America | $36,450,000 | $523,000 | $1,045,000 | $515,000 | $1,157,000 | $240,000 |
| Asia Pacific | $2,144,000 | $1,469,000 | $971,000 | $1,762,000 | $4,829,000 | $1,850,000 |
| Europe | $495,000 | $683,000 | $60,000 | $1,088,000 | $555,000 | $314,000 |
| Non Us | — | — | $7,000 | — | — | — |
By Product & Service (USD)
| Component | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 |
|---|---|---|---|---|---|---|
| License | $30,000,000 | — | — | — | — | — |
| Live Events | $5,906,000 | — | — | — | — | — |
| Consumer Audio Products Components and Other Revenue Net | $3,183,000 | — | — | — | — | — |
| Components | $2,622,000 | $2,112,000 | $1,046,000 | — | — | — |
| Software And Software Development Costs | $291,000 | — | — | — | — | — |
| Consumer Audio Products | $270,000 | $562,000 | $1,037,000 | — | — | — |
| Components | — | — | — | $2,315,000 | $5,504,000 | $2,263,000 |
| Consumer Audio Products | — | — | — | $1,050,000 | $1,037,000 | $141,000 |