XNAS
IDAI
Market cap7mUSD
Jul 09, Last price
3.11USD
1D
-1.89%
1Q
79.77%
IPO
-96.62%
Name
T Stamp Inc
Chart & Performance
P/E
—
P/S
2.51
EPS
—
Div Yield, %
—
Shrs. gr., 5y
-43.62%
Rev. gr., 5y
7.89%
Revenues
3m
-32.41%
Net income
-11m
L+38.85%
CFO
-9m
L+13.59%
Profile
T Stamp Inc. develops and markets identity authentication software solutions for government, enterprise partners, and peer-to-peer markets in the United States, the United Kingdom, and Malta. The company's artificial intelligence powered solutions include researching and leveraging biometric science, cryptography, and data mining to deliver insightful identity & trust predictions while identifying and defending against fraudulent identity attacks. Its solution converts biometric and other identifying data into an Irreversibly Transformed Identity Token that serves as a secure tokenized identity. The company also offers solutions for privacy and data protection, document validation, identity verification, duplicate detection, and biometric capture. It serves banking/fintech; humanitarian and development services; biometrically secured email; KYC/AML compliance; government and law enforcement; P2P transactions, social media, and sharing economy; and real estate, travel, and healthcare industries. The company was incorporated in 2016 and is headquartered in Atlanta, Georgia.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|---|---|---|
| 2024‑12 | 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | |
| Income | ||||||||
Revenues | 3,082 -32.41% | 4,560 -15.32% | 5,385 46.42% | |||||
Cost of revenue | 2,140 | 3,822 | 4,259 | |||||
Unusual Expense (Income) | ||||||||
NOPBT | 943 | 738 | 1,126 | |||||
NOPBT Margin | 30.58% | 16.19% | 20.90% | |||||
Operating Taxes | (8) | 13 | 21 | |||||
Tax Rate | 1.83% | 1.87% | ||||||
NOPAT | 950 | 725 | 1,105 | |||||
Net income | (10,605) 38.85% | (7,638) -36.83% | (12,092) 35.74% | |||||
Dividends | ||||||||
Dividend yield | ||||||||
Proceeds from repurchase of equity | 6,971 | (79) | 983 | |||||
BB yield | -714.75% | 0.81% | -8.64% | |||||
| Debt | ||||||||
Debt current | 3,141 | 245 | 178 | |||||
Long-term debt | 1,113 | 1,143 | 1,269 | |||||
Deferred revenue | ||||||||
Other long-term liabilities | 255 | 257 | 350 | |||||
Net debt | 1,471 | (1,753) | 192 | |||||
| Cash flow | ||||||||
Cash from operating activities | (8,919) | (7,853) | (6,337) | |||||
CAPEX | (15) | (5) | (982) | |||||
Cash from investing activities | (907) | (402) | (998) | |||||
Cash from financing activities | 9,492 | 10,213 | 5,101 | |||||
FCF | 435 | 829 | 1,737 | |||||
| Balance | ||||||||
Cash | 2,783 | 3,141 | 1,254 | |||||
Long term investments | ||||||||
Excess cash | 2,629 | 2,913 | 985 | |||||
Stockholders' equity | (61,096) | (50,461) | (38,852) | |||||
Invested Capital | 68,671 | 57,111 | 40,382 | |||||
ROIC | 1.51% | 1.49% | 3.03% | |||||
ROCE | 12.44% | 11.10% | 73.61% | |||||
| EV | ||||||||
Common stock shares outstanding | 1,104 | 7,128 | 4,733 | |||||
Price | 0.88 -35.53% | 1.37 -43.05% | 2.41 -87.97% | |||||
Market cap | 975 -90.01% | 9,765 -14.23% | 11,385 -85.90% | |||||
EV | 2,607 | 8,173 | 11,739 | |||||
EBITDA | 1,672 | 1,528 | 1,886 | |||||
EV/EBITDA | 1.56 | 5.35 | 6.22 | |||||
Interest | 510 | 73 | 9 | |||||
Interest/NOPBT | 54.08% | 9.92% | 0.79% | |||||