Datavault AI Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	39.09	2.67	2.08	3.37	6.54
Revenue Growth (YoY)	1361.82%	28.37%	-38.10%	-48.55%	172.09%
Cost of Revenue	8.69	2.3	5.54	2.97	4.68
Gross Profit	30.4	0.38	-3.46	0.4	1.86
Selling, General & Admin	46.38	13.7	10.54	11.3	8.14
Research & Development	16.5	7.82	7.46	7.14	5.24
Total Operating Expenses	62.88	21.51	18	18.44	13.38
Operating Income	-32.48	-21.14	-21.46	-18.04	-11.51
Interest Expense	-19.98	-1.27	-0.93	-0.9	-0.01
Other Non-Operating Income (Expense)	-26.53	-29	3.67	2.79	-0.3
Total Non-Operating Income (Expense)	-46.51	-30.27	2.74	1.9	-0.31
Pretax Income	-78.99	-51.41	-18.72	-16.15	-11.82
Provision for Income Taxes	0.01	-	0	0	0
Net Income	-78.99	-67.73	-25.08	-16.15	-13.05
Net Income Attributable to Preferred Dividends	-	16.32	6.36	-	1.23
Net Income to Common	-78.99	-67.73	-25.08	-16.15	-13.05
Shares Outstanding (Basic)	153	4	0	0	0
Shares Outstanding (Diluted)	153	4	0	0	0
Shares Change (YoY)	3535.21%	7871.13%	3953.55%	57.12%	136.88%
EPS (Basic)	-0.52	-16.14	-476.31	-12433.50	-15780.00
EPS (Diluted)	-0.52	-16.14	-476.31	-12433.50	-15780.00
Shares Outstanding	573.44	-	-	-	-
Free Cash Flow	-23.99	-17.56	-14.93	-17.56	-11.61
Free Cash Flow Per Share	-0.16	-4.18	-283.44	-13515.60	-14038.90
Gross Margin	77.77%	14.06%	-165.96%	11.74%	28.50%
Operating Margin	-83.08%	-790.50%	-1030.10%	-536.23%	-175.98%
Profit Margin	-202.09%	-1922.55%	-898.75%	-479.97%	-180.71%
FCF Margin	-61.37%	-656.73%	-716.51%	-521.75%	-177.45%
EBITDA	-22.14	-21.07	-21.36	-17.92	-11.43
EBITDA Margin	-56.63%	-787.88%	-1025.40%	-532.60%	-174.77%
EBIT	-32.48	-21.14	-21.46	-18.04	-11.51
EBIT Margin	-83.08%	-790.50%	-1030.10%	-536.23%	-175.98%
Effective Tax Rate	-0.01%	0.00%	-0.02%	-0.01%	-0.02%

Updated Mar 18, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q