Pricing Log in Create free account
Saturday 17 October 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. In the quarter to June 2026, revenue grew 287.2%, EPS grew 77.8%, free cash flow fell 956.8% and total debt fell 84.3%, each against the same quarter a year earlier.

0.13 0.01 −7.14%
Market cap
$133.8M
P/E
0.0×
Fwd P/E
−4.8×
Dividend yield
—
F-score
6/9
Altman Z
−0.04
Beneish M
13.22
Dividend safety
n/a
Overview Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total sells 56.87
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy — — — — — — — — — — — —
Sell 4 5 2 — 3 — 1 2 — — — —
Insider Ownership 5.89%

Capital & Financial Ratios $m

Market Cap 133.82
Revenue 46.86
Net Income (173.47)
Free Cash Flow (92.21)
Net Debt 4.61
Current Ratio 4.95 (at or above 1.5: strong)
Debt/Equity 0.02 (at or below 0.5: strong)
P/E ratio 0.00
Fwd P/E (4.77) (negative: loss-making)
P/S ratio 2.02
P/B ratio 0.38
Past 5Y EPS Growth —
This Y EPS Growth 82.69% (at or above 15%: strong)
Next Y EPS Growth 255.56% (at or above 15%: strong)
Next Y revenue growth 401.68% (at or above 10%: strong)
Next 5Y EPS Growth 85.20% (at or above 15%: strong)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 2.2×, against a ten-year median of 4.3×; over the ten years it ranged from −1.3× in 2020 to 13,623,286× in 2018.
P/S against its own 10 years 26.46%
10-year low 10-year high
P/B against its own 10 years 9.47%
10-year low 10-year high
EV/Sales against its own 10 years 30.25%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2023 Powerpack
2022 Powerpack
2021 Powerpack
2020 Powerpack
2019 Powerpack
2017 Powerpack
special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 0 3 2 1
Receivables 0 0 33 28
Inventory 3 2 1 1
Other — — 92 49
4 6 143 135
2023 2024 2025 Q'26
Payables 2 3 11 10
ST’ Debt — — 5 6
Other — — — —
4 4 27 27

Compound Annual Growth %

10y 5y 3y
Sales — 74.67% 126.48%
Cash Flow — 0.00% 0.00%
Earnings — 0.00% 0.00%
Book Value — 97.53% 0.00%

Revenue $m

Mar Jun Sep Dec Year
’26 3 7 — — —
’25 1 2 3 34 39
’24 0 0 1 1 3
’23 0 0 1 0 2
’22 1 1 1 1 3
’21 1 2 2 2 7
’20 0 0 1 1 2
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (9) (71) — — —
’25 (6) (7) (10) 0 (24)
’24 (4) (6) (4) (4) (18)
’23 (5) (5) (3) (3) (15)
’22 (4) (4) (5) (5) (18)
’21 (3) (3) (3) (3) (12)
’20 (2) (3) (3) (2) (10)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (9) (72) — — —
’25 (6) (7) (10) (1) (24)
’24 (4) (6) (4) (4) (18)
’23 (5) (5) (3) (3) (15)
’22 (4) (4) (5) (5) (18)
’21 (3) (3) (3) (3) (12)
’20 (2) (3) (3) (2) (10)
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 (0.09) (0.12) — — —
’25 (0.18) (0.54) (0.33) 0.53 (0.52)
’24 (5.35) (11.89) (1.39) (4.01) (16.14)
’23 (79.10) (179.10) (144.78) 49.46 (474.63)
’22 (3.88k) (4.03k) (4.63k) 243.43 (12.37k)
’21 (4.93k) (6.27k) (2.24k) (2.84k) (15.67k)
’20 (32.69k) (13.43k) (5.82k) (4.78k) (36.87k)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low — — 900,000.00 156,000.00 25,800.00 18,900.00 1,350.00 16.50 1.15 0.25

Analyst estimates 2026–2028

Powerpack
High — — 1,683,000.00 1,218,000.00 216,000.00 105,900.00 22,350.00 3,450.00 18.00 4.10
People
People Employees — 49 45 45 40 46 49 46 66 194
Revenue/emp, $m 0.00 0.02 0.03 0.04 0.06 0.14 0.07 0.05 0.04 0.20
Income, $m
Income, $m Revenue 1 1 1 2 2 7 3 2 3 39
Gross margin, % (20.48) (14.27) (17.32) (4.26) 17.76 28.50 11.74 (165.96) 14.06 77.77
EBT (10) (26) (67) (12) (13) (12) (16) (19) (51) (79)
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)
Net income (10) (26) (67) (12) (13) (12) (16) (19) (51) (79)
Depreciation 1 11 27 0 1 0 1 1 1 12
Per share, $
Per share, $ Revenue 0.97 3.29 0.20 16,660.00 6,010.00 8,176.25 2,588.46 39.53 0.64 0.26
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)
Cash flow (4.89) (30.74) (1.47) (110,320.00) (24,647.50) (14,385.00) (13,472.31) (281.33) (4.18) (0.15)
Capex 0.00 (0.49) (0.01) (340.00) (130.00) (123.75) (33.08) (0.95) (0.03) 0.00
Free cash flow (4.89) (31.23) (1.48) (110,660.00) (24,777.50) (14,508.75) (13,505.38) (282.28) (4.21) (0.16)
Book value (6.08) (88.04) 0.56 11,110.00 19,782.50 20,471.25 (1,535.38) (93.17) 20.43 1.56
Shares, m 1 0 7 0 0 0 0 0 4 153
Valuation, ×
Valuation, × P/E 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
P/S 415,495.51 415,495.51 5,048,606.99 10.98 8.84 2.55 0.58 0.46 3.22 2.54
P/B 0.00 0.00 1,816,863.80 30.81 2.90 1.02 0.00 0.00 0.10 0.42
EV/Sales 415,511.14 415,511.14 5,048,617.50 21.41 6.10 0.56 (0.10) 0.86 5.79 2.77
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)
Cash, $m
Cash, $m Operating cash flow (6) (10) (10) (11) (10) (12) (18) (15) (18) (24)
Capex — 0 0 0 0 0 0 0 0 0
Free cash flow (6) (11) (10) (11) (10) (12) (18) (15) (18) (24)
Balance, $m
Balance, $m Working capital (7) (8) 4 1 9 16 7 0 2 116
Total debt 4 5 — — 1 0 1 — 10 11
Net debt 4 5 (3) 0 (7) (13) (2) 0 6 9
Shareholders’ equity (8) (30) 4 1 8 16 (2) (5) 86 238
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)
ROIC 0.00 0.00 (1,205.31) (858.01) (524.49) (217.35) 0.00 0.00 (14.37) (8.22)
ROE 11.61 30.68 148.57 (548.23) (326.65) (110.13) (224.62) 701.27 (168.12) (48.81)
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

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
PDYN Palladyne AI Corp. $200.8M — (loss-making) — (loss-making) +469.75% (above 0%: growing) n/m −106.98% (below 0%: shrinking) 29.07% (231.94%) Compare
EXOD Exodus Movement, Inc. $182.4M — (loss-making) — (loss-making) +1.55% (above 0%: growing) n/m −825.45% (below 0%: shrinking) 100.00% (174.61%) Compare
SANG Sangoma Technologies Corporation $160.2M — (loss-making) — −21.16% (below 0%: shrinking) n/m −61.34% (below 0%: shrinking) 62.50% (17.39%) Compare
AMBR Amber International Holding Limited - Sponsored ADR $156.5M 298× — (loss-making) −26.53% (below 0%: shrinking) +57.00% (above 0%: growing) +274.25% (above 0%: growing) 79.48% 7.43% Compare
DVLT Datavault AI Inc. $133.8M — (loss-making) — (loss-making) +287.15% (above 0%: growing) n/m −956.82% (below 0%: shrinking) 42.85% (393.87%)
SKYA SkyAI, Inc. $118.5M — (loss-making) — — n/m +106.15% (above 0%: growing) 0.00% 0.00% Compare
TCX Tucows Inc. $117.4M — (loss-making) — (loss-making) +2.13% (above 0%: growing) n/m −112.80% (below 0%: shrinking) 25.64% (5.43%) Compare
AGPU Axe Compute Inc. $97.5M — (loss-making) 13.9× +118,974.07% (above 0%: growing) n/m +221.90% (above 0%: growing) 6.27% (538.97%) Compare
DAVA Endava PLC Sponsored ADR $87.9M — (loss-making) — (loss-making) +17.21% (above 0%: growing) n/m −136.07% (below 0%: shrinking) 18.60% (207.59%) Compare
Median of peers $137.5M — — +2.13% — −84.16% 27.36% (96.00%)

All 173 Software Infrastructure stocks →

Datavault AI Inc. (DVLT) key facts

  • Strength: Datavault AI Inc.’s revenue for fiscal 2025 (year ended December 2025) was $39.1 million, up 1,361.8% from fiscal 2024.
  • Datavault AI Inc. (DVLT) is a Software Infrastructure company in the Technology sector, listed on Nasdaq.
  • As of October 16, 2026, DVLT traded at $0.13, a market capitalization of $133.8 million.
  • Return on equity was −48.8% and debt-to-equity 0.02.
  • Its Piotroski F-score is 6 out of 9 and its Altman Z-score is −0.04 (distress zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Datavault AI Inc. (DVLT) Latest News

20 Aug

Impact 5 ·

1 Jun

Impact 5 ·

27 Apr

Impact 5 ·
Impact 5 ·

16 Apr

Impact 5 ·

8 Apr

Impact 5 ·
Impact 5 ·

26 Mar

Impact 5 ·

19 Mar

Impact 5 ·
Impact 5 ·

13 Mar

Impact 5 ·
stockrow.com/DVLT · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com