Knightscope, Inc. (KSCP) intrinsic value & 10-year financials
Knightscope, Inc. (KSCP) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 7 fiscal years revenue grew 27.7% a year to $11.3M, with an average return on invested capital of 44.8%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.54
- Market cap
- $4.6M
- Revenue (FY2025)
- $11.3M
- Revenue growth (7-yr CAGR)
- 27.7%
- ROIC (10-yr avg)
- 44.8%
- Free cash flow (FY2025)
- -$31.0M
KSCP 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $11.3M | -$33.8M | -$4.00 | -$31.0M | -299.0% | -277.8% |
| FY2024 | $10.8M | -$31.7M | -$3.66 | -$22.5M | -274.7% | 349.4% |
| FY2023 | $12.8M | -$22.1M | -$0.11 | -$24.6M | -205.4% | 77.9% |
| FY2022 | $5.6M | -$25.6M | -$0.24 | -$24.2M | -567.7% | 40.5% |
| FY2021 | $3.4M | -$43.8M | -$1.39 | -$20.2M | -720.7% | 57.1% |
| FY2020 | $3.3M | -$19.3M | -$0.65 | — | -439.0% | 21.7% |
| FY2019 | — | — | — | — | — | — |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Knightscope, Inc. revenue growth over the past decade is N/A; insufficient history prevents a reliable 10-year CAGR calculation.
Knightscope, Inc. has earned high returns on invested capital, averaging 33.0% ROIC over the available history. High ROIC is consistent with a durable franchise, but it is not by itself proof of an economic moat.
Knightscope, Inc. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Knightscope, Inc. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-132.86 per share.