stockrow
Friday 6 November 2026
Export DVLT’s income statement to Excel — free account
Datavault AI Inc.
DVLT Technology Software Infrastructure
Datavault AI Inc.’s revenue for fiscal 2025 (year ended December 2025) was $39.1 million, up 1,361.8% from fiscal 2024.
- Revenue
- +287.2%
- EPS
- +77.8%
- Free cash flow
- −956.8%
- Total debt
- −84.3%
Quarter to June 2026, against a year earlier
0.07
0.01
+16.67%
Follow DVLT
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | 1 | 1 | 1 | 2 | 2 | 7 | 3 | 2 | 3 | 39 | 47 | +46.3% | 146 | 282 | — | +168.6% | |
| Gross margin, % | (20.48) | (14.27) | (17.32) | (4.26) | 17.76 | 28.50 | 11.74 | (165.96) | 14.06 | 77.77 | 71.03 | +98.3 pt | ||||||
| EBT | (10) | (26) | (67) | (12) | (13) | (12) | (16) | (19) | (51) | (79) | (173) | +26.2% | ||||||
| EBT margin, % | (761.83) | (2,304.90) | (4,901.67) | (722.09) | (528.37) | (180.68) | (479.91) | (898.56) | (1,922.55) | (202.07) | (370.21) | +559.8 pt | ||||||
| Net income | (10) | (26) | (67) | (12) | (13) | (12) | (16) | (19) | (51) | (79) | (173) | +26.2% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | 0.97 | 3.29 | 0.20 | 26,360.76 | 6,888.25 | 8,176.25 | 2,588.46 | 39.53 | 0.64 | 0.26 | 0.06 | (13.7%) | |||||
| Earnings | (7.36) | (75.89) | (9.96) | (191,044.80) | (36,865.68) | (15,671.64) | (12,371.43) | (474.63) | (16.14) | (0.52) | (0.01) | (25.5%) | ||||||
| Cash flow | (4.89) | (30.74) | (1.47) | (174,556.96) | (28,249.28) | (14,385.00) | (13,472.31) | (281.33) | (4.18) | (0.15) | (0.12) | (31.9%) | ||||||
| Capex | 0.00 | (0.49) | (0.01) | (537.97) | (149.00) | (123.75) | (33.08) | (0.95) | (0.03) | 0.00 | 0.00 | n/m | ||||||
| Free cash flow | (4.89) | (31.23) | (1.48) | (175,094.94) | (28,398.28) | (14,508.75) | (13,505.38) | (282.28) | (4.21) | (0.16) | (0.13) | (31.7%) | ||||||
| Book value | (6.08) | (88.04) | 0.56 | 17,579.11 | 22,673.35 | 20,471.25 | (1,535.38) | (93.17) | 20.43 | 1.56 | 0.34 | n/m | ||||||
| Shares, m | 1 | 0 | 7 | 0 | 0 | 0 | 0 | 0 | 4 | 153 | 389 | +69.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | 415,495.51 | 415,495.51 | 5,048,606.99 | 10.98 | 8.83 | 2.55 | 0.57 | 0.45 | 3.22 | 2.54 | 1.09 | 587,962.7 | ||||||
| P/B | 0.00 | 0.00 | 1,816,863.80 | 30.81 | 2.90 | 1.02 | 0.00 | 0.00 | 0.10 | 0.42 | 0.21 | 181,689.9 | ||||||
| EV/Sales | 415,511.14 | 415,511.14 | 5,048,617.50 | 21.41 | 6.10 | 0.55 | (0.10) | 0.86 | 5.79 | 2.77 | 1.26 | 587,967.7 | ||||||
| EV/FCF | (50,863.76) | (50,863.76) | (690,985.20) | (3.22) | (1.48) | (0.31) | 0.02 | (0.12) | (0.88) | (4.51) | (0.64) | (79,272.3) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | (6) | (10) | (10) | (11) | (10) | (12) | (18) | (15) | (18) | (24) | (91) | +15.5% | |||||
| Capex | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | (1) | +10.9% | ||||||
| Free cash flow | (6) | (11) | (10) | (11) | (10) | (12) | (18) | (15) | (18) | (24) | (92) | +15.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | (7) | (8) | 4 | 1 | 9 | 16 | 7 | 0 | 2 | 116 | 108 | n/m | |||||
| Net debt | 4 | 5 | (3) | 0 | (7) | (13) | (2) | 0 | 6 | 9 | 5 | +10.5% | ||||||
| Shareholders’ equity | (8) | (30) | 4 | 1 | 8 | 16 | (2) | (5) | 86 | 238 | 246 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | (809.19) | (2,138.13) | (1,962.93) | (251.23) | (166.47) | (85.02) | (104.73) | (308.22) | (128.45) | (42.09) | (87.32) | +767.1 pt | |||||
| ROIC | 0.00 | 0.00 | (1,205.31) | (858.01) | (524.49) | (217.35) | 0.00 | 0.00 | (14.37) | (8.22) | (16.96) | (8.2) pt | ||||||
| ROE | 11.61 | 30.68 | 148.57 | (548.23) | (326.65) | (110.13) | (224.62) | 701.27 | (168.12) | (48.81) | (108.43) | (60.4) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | 49 | 45 | 45 | 40 | 46 | 49 | 46 | 66 | 194 | — | +18.8% | |||||
| Revenue/emp, $m | 0.00 | 0.02 | 0.03 | 0.04 | 0.06 | 0.14 | 0.07 | 0.05 | 0.04 | 0.20 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 26 Oct 2026
Datavault AI Inc. vs peers in Software Infrastructure (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| DAVA Endava PLC Sponsored ADR | $71.7M | — (loss-making) | — (loss-making) | +17.21% (above 0%: growing) | n/m | −136.07% (below 0%: shrinking) | 18.60% | (207.59%) | Compare |
| AGPU Axe Compute Inc. | $70.1M | — (loss-making) | — (loss-making) | +118,974.07% (above 0%: growing) | n/m | +221.90% (above 0%: growing) | 6.27% | (538.97%) | Compare |
| FATN FatPipe, Inc. | $64.6M | 9.2× | 12.4× | +22.10% (above 0%: growing) | n/m | −371.94% (below 0%: shrinking) | 89.97% | 17.47% | Compare |
| AISP Airship AI Holdings, Inc. | $59.9M | 2.0× | — (loss-making) | +429.18% (above 0%: growing) | +40.00% (above 0%: growing) | +165.77% (above 0%: growing) | 56.22% | (9.00%) | Compare |
| VIVO Vivopower International Plc | $58.6M | — (loss-making) | — (loss-making) | −64.36% (below 0%: shrinking) | −30.77% (below 0%: shrinking) | −632.75% (below 0%: shrinking) | 7.63% | 0.00% | Compare |
| VERI Veritone, Inc. | $58.1M | — (loss-making) | — (loss-making) | +4.61% (above 0%: growing) | n/m | −31.94% (below 0%: shrinking) | 63.70% | (91.23%) | Compare |
| DVLT Datavault AI Inc. | $56.2M | — (loss-making) | — (loss-making) | +287.15% (above 0%: growing) | n/m | −956.82% (below 0%: shrinking) | 42.85% | (393.87%) | |
| HOST Healthy Choice Wellness Corp. | $50.6M | — (loss-making) | — (loss-making) | −17.77% (below 0%: shrinking) | n/m | −215.75% (below 0%: shrinking) | 38.60% | (15.90%) | Compare |
| AIB AIB Data Centers Inc. | $50.0M | — (loss-making) | — | −35.21% (below 0%: shrinking) | n/m | −410.39% (below 0%: shrinking) | (17.74%) | (122.79%) | Compare |
| Median of peers | $59.2M | — | — | +10.91% | — | −175.91% | 28.60% | (53.56%) |
Pay and ownership Proxy statement filed 27 October 2025
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2024 | 1.02m | 892.13k | — |
| 2023 | 495.03k | 365.88k | — |
| 2022 | 777.00k | 114.70k | — |
Ownership
Directors and executive officers, together
7.70%
Nathaniel Bradley
7.00%
Scilex Holding Company
5.40%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement