T Stamp Inc. (IDAI) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
T Stamp Inc. (IDAI) stock price & volume — 10-year historical chart
T Stamp Inc. (IDAI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
T Stamp Inc. (IDAI) competitors in Emerging tech platforms (AI, blockchain, identity) — business model, growth, and fundamentals comparison
T Stamp Inc. (IDAI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
T Stamp Inc. (IDAI) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 471.54K | 834.66K | 2.11M | 2.65M | 3.68M | 5.39M | 4.56M | 3.08M | 3.73M |
| Revenue Growth % | - | 77.01% | 152.66% | 25.58% | 38.88% | 46.42% | -15.32% | -32.41% | 72.57% |
| Cost of Goods Sold | 30.28K | 270.49K | 702.74K | 1.52M | 1.15M | 1.79M | 914.18K | 1.07M | 1.49M |
| COGS % of Revenue | 6.42% | 32.41% | 33.32% | 57.41% | 31.3% | 33.15% | 20.05% | 34.63% | - |
| Gross Profit | 441.27K▲ 0% | 564.17K▲ 27.9% | 1.41M▲ 149.2% | 1.13M▼ 19.8% | 2.53M▲ 124.0% | 3.6M▲ 42.5% | 3.65M▲ 1.3% | 2.01M▼ 44.7% | 2.24M▲ 0% |
| Gross Margin % | 93.58% | 67.59% | 66.68% | 42.59% | 68.7% | 66.85% | 79.95% | 65.37% | 59.96% |
| Gross Profit Growth % | - | 27.85% | 149.24% | -19.78% | 124.01% | 42.47% | 1.28% | -44.74% | - |
| Operating Expenses | 2.69M | 2.94M | 3.44M | 9.52M | 11.42M | 15.68M | 11.54M | 11.38M | 9.07M |
| OpEx % of Revenue | 569.74% | 352.54% | 163.23% | 359.63% | 310.44% | 291.15% | 252.97% | 369.27% | - |
| Selling, General & Admin | 1.49M | 2.21M | 2.28M | 6.38M | 8.31M | 12.44M | 8.38M | 8.51M | 6.44M |
| SG&A % of Revenue | 315.71% | 264.36% | 108.33% | 240.74% | 226.07% | 231.08% | 183.84% | 276.19% | - |
| Research & Development | 1.12M | 556.25K | 854.59K | 2.74M | 2.53M | 2.47M | 2.91M | 2.14M | 2.08M |
| R&D % of Revenue | 237.55% | 66.64% | 40.52% | 103.55% | 68.78% | 45.95% | 63.76% | 69.42% | - |
| Other Operating Expenses | 50.57K | -10.71K | 303.05K | 406.24K | 573.75K | 760.5K | 244.59K | 729.4K | 553.13K |
| Operating Income | -2.25M▲ 0% | -2.38M▼ 5.9% | -2.04M▲ 14.4% | -8.4M▼ 312.4% | -8.89M▼ 5.9% | -12.08M▼ 35.9% | -7.89M▲ 34.7% | -9.37M▼ 18.7% | -6.83M▲ 0% |
| Operating Margin % | -476.16% | -284.94% | -96.55% | -317.04% | -241.74% | -224.3% | -173.01% | -303.91% | -183.28% |
| Operating Income Growth % | - | -5.92% | 14.39% | -312.36% | -5.89% | -35.86% | 34.68% | -18.73% | - |
| EBITDA | -2.17M | -2.2M | -1.73M | -7.99M | -8.32M | -11.05M | -7.66M | -8.64M | -6.08M |
| EBITDA Margin % | -459.68% | -263.41% | -82.18% | -301.7% | -226.14% | -205.24% | -167.91% | -280.22% | -163.18% |
| EBITDA Growth % | - | -1.43% | 21.17% | -361.03% | -4.1% | -32.88% | 30.72% | -12.8% | 41.04% |
| D&A (Non-Cash Add-back) | 77.74K | 179.72K | 303.05K | 406.24K | 573.75K | 1.03M | 232.59K | 730K | 749.64K |
| EBIT | -2.19M | -2.39M | -2.04M | -10.5M | -9.02M | -12.06M | -7.86M | -10.09M | -11.24M |
| Net Interest Income | -176.91K | -228.22K | -98.54K | -182.79K | -39.97K | -8.89K | -73.27K | -509.78K | -509.07K |
| Interest Income | 3.25K | 2.45K | 70 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 180.17K | 230.67K | 98.61K | 182.79K | 39.97K | 8.89K | 73.27K | 509.78K | 509.07K |
| Other Income/Expense | -126.34K | -238.93K | -100.66K | -2.29M | -167.91K | 8.46K | 238.68K | -1.23M | -4.92M |
| Pretax Income | -2.37M▲ 0% | -2.62M▼ 10.4% | -2.14M▲ 18.4% | -10.68M▼ 400.0% | -9.06M▲ 15.2% | -12.07M▼ 33.2% | -7.65M▲ 36.6% | -10.6M▼ 38.5% | -11.75M▲ 0% |
| Pretax Margin % | -502.95% | -313.57% | -101.32% | -403.41% | -246.31% | -224.15% | -167.78% | -343.81% | -315.2% |
| Income Tax | 0 | 6.93K | 8.18K | 0 | 0 | 21.08K | -13.48K | 7.81K | 42.81K |
| Effective Tax Rate % | 0% | -0.26% | -0.38% | 0% | 0% | -0.17% | 0.18% | -0.07% | -0.36% |
| Net Income | -2.33M▲ 0% | -2.62M▼ 12.8% | -2.14M▲ 18.2% | -10.68M▼ 398.1% | -9.06M▲ 15.2% | -12.09M▼ 33.5% | -7.64M▲ 36.8% | -10.61M▼ 38.9% | -11.79M▲ 0% |
| Net Margin % | -493.17% | -314.32% | -101.71% | -403.41% | -246.26% | -224.54% | -167.48% | -344.06% | -316.35% |
| Net Income Growth % | - | -12.81% | 18.24% | -398.08% | 15.22% | -33.5% | 36.83% | -38.85% | -57.7% |
| Net Income (Continuing) | -2.37M | -2.62M | -2.14M | -10.68M | -9.06M | -12.09M | -7.64M | -10.61M | -11.79M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 165.36K | 164.7K | 163.25K | 163.18K | 161.44K | 161.44K | 161.44K | 161.44K | 161.44K |
| EPS (Diluted) | -28.28▲ 0% | -31.90▼ 12.8% | -18.93▲ 40.7% | -67.80▼ 258.2% | -36.06▲ 46.8% | -38.32▼ 6.3% | -16.07▲ 58.1% | -11.36▲ 29.3% | -4.44▲ 0% |
| EPS Growth % | - | -12.8% | 40.66% | -258.16% | 46.81% | -6.27% | 58.06% | 29.31% | 48.76% |
| EPS (Basic) | -28.28 | -31.90 | -18.93 | -67.80 | -36.06 | -38.32 | -16.07 | -11.36 | - |
| Diluted Shares Outstanding | 82.24K | 82.24K | 113.21K | 157.57K | 251.16K | 315.52K | 475.17K | 1.1M | 2.66M |
| Basic Shares Outstanding | 82.24K | 82.24K | 113.21K | 157.57K | 251.16K | 315.52K | 475.17K | 1.1M | 2.66M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
T Stamp Inc. (IDAI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.83M | 1.36M | 558.53K | 2.08M | 5.76M | 2.87M | 4.7M | 4.67M | 7.07M |
| Cash & Short-Term Investments | 1.63M | 167.7K | 331.76K | 1.47M | 3.48M | 1.25M | 3.14M | 2.78M | 5.37M |
| Cash Only | 1.63M | 167.7K | 331.76K | 1.47M | 3.48M | 1.25M | 3.14M | 2.78M | 5.37M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 105.22K | 1.15M | 87.76K | 195.11K | 1.77M | 1.34M | 686.33K | 1.44M | 1.4M |
| Days Sales Outstanding | 81.44 | 504.38 | 15.19 | 26.89 | 175.47 | 90.7 | 54.93 | 170.56 | 116.25 |
| Inventory | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 0 | 0 | 100.6K | 201K | 0 | 55.98K | 653.99K | 26.53K | 19.77K |
| Total Non-Current Assets | 1.97M | 2.26M | 3.43M | 2.73M | 2.9M | 3.54M | 3.2M | 3.93M | 4.12M |
| Property, Plant & Equipment | 420.17K | 903.76K | 1.17M | 1.26M | 1.27M | 2.04M | 221.18K | 1.73M | 1.84M |
| Fixed Asset Turnover | 1.12x | 0.92x | 1.81x | 2.10x | 2.89x | 2.65x | 20.62x | 1.78x | 2.06x |
| Goodwill | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M | 1.25M |
| Intangible Assets | 4.55K | 16.07K | 8.77K | 22.38K | 201.81K | 251.69K | 1.7M | 213.28K | 192.93K |
| Long-Term Investments | 0 | 94.39K | 962K | 0 | 0 | 2.07K | 0 | 719.21K | 3.22M |
| Other Non-Current Assets | 296.99K | 94.39K | 47.01K | 197.96K | 178.14K | 0 | 29.47K | 17.79K | 108.58K |
| Total Assets | 3.8M▲ 0% | 3.62M▼ 4.6% | 3.99M▲ 10.2% | 4.81M▲ 20.6% | 8.66M▲ 80.0% | 6.41M▼ 26.0% | 7.89M▲ 23.1% | 8.6M▲ 9.0% | 11.19M▲ 0% |
| Asset Turnover | 0.12x | 0.23x | 0.53x | 0.55x | 0.42x | 0.84x | 0.58x | 0.36x | 0.46x |
| Asset Growth % | - | -4.6% | 10.17% | 20.56% | 80.03% | -26% | 23.1% | 8.95% | 41.95% |
| Total Current Liabilities | 910.84K | 330.26K | 659.12K | 2.45M | 2.4M | 4.45M | 2.71M | 4.17M | 3.57M |
| Accounts Payable | 100.33K | 34.34K | 150.54K | 380.52K | 304.14K | 945.16K | 1.23M | 298.21K | 130.35K |
| Days Payables Outstanding | 1.21K | 46.34 | 78.19 | 91.36 | 96.44 | 193.25 | 491.94 | 101.97 | 63.93 |
| Short-Term Debt | 0 | 0 | 115K | 344.22K | 0 | 296.65K | 0 | 3.06M | 2.19M |
| Deferred Revenue (Current) | 793.42K | 25K | 0 | 469.11K | 783.54K | 1.81M | 10.8K | 141.17K | 1.22M |
| Other Current Liabilities | 0 | 191.69K | 339.74K | 1.26M | 0 | 550.39K | 359.33K | 0 | 149.35K |
| Current Ratio | 2.01x | 4.12x | 0.85x | 0.85x | 2.40x | 0.65x | 1.73x | 1.12x | 1.12x |
| Quick Ratio | 2.01x | 4.12x | 0.85x | 0.85x | 2.40x | 0.65x | 1.73x | 1.12x | 1.12x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - | 52.32 |
| Total Non-Current Liabilities | 3.73M | 3.97M | 3.24M | 287.75K | 1.23M | 1.34M | 1.26M | 1.25M | 1.4M |
| Long-Term Debt | 2.6M | 2.82M | 717.25K | 0 | 856.26K | 886.47K | 953.88K | 951.73K | 1.12M |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 191.17K | 53.77K | 38.37K | 121.17K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 1.13M | 1.16M | 2.52M | 287.75K | 374.69K | 261.57K | 256.54K | 255.04K | 1.01M |
| Total Liabilities | 4.64M | 4.3M | 3.9M | 2.74M | 3.63M | 5.79M | 3.98M | 5.41M | 4.97M |
| Total Debt | 2.6M | 2.82M | 832.25K | 344.22K | 856.26K | 1.37M | 1.09M | 4.13M | 3.33M |
| Net Debt | 967.5K | 2.65M | 500.49K | -1.13M | -2.62M | 119.79K | -2.05M | 1.35M | -2.04M |
| Debt / Equity | - | - | 9.14x | 0.17x | 0.17x | 2.20x | 0.28x | 1.30x | 1.30x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | -0.55x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | 0.34x |
| Interest Coverage | -12.46x | -10.31x | -20.65x | -45.93x | -222.44x | -1358.71x | -107.68x | -18.38x | -22.08x |
| Total Equity | -845.03K▲ 0% | -678.34K▲ 19.7% | 91.05K▲ 113.4% | 2.07M▲ 2177.4% | 5.03M▲ 142.7% | 625.14K▼ 87.6% | 3.91M▲ 526.2% | 3.19M▼ 18.5% | 6.22M▲ 0% |
| Equity Growth % | - | 19.73% | 113.42% | 2177.39% | 142.75% | -87.58% | 526.24% | -18.55% | 354.15% |
| Book Value per Share | -10.27 | -8.25 | 0.80 | 13.16 | 20.04 | 1.98 | 8.24 | 2.89 | 2.34 |
| Total Shareholders' Equity | -1.01M | -843.03K | -72.19K | 1.91M | 4.87M | 463.7K | 3.75M | 3.03M | 6.06M |
| Common Stock | 8 | 9 | 19.25K | 176.97K | 40.95K | 48.54K | 91.43K | 20.23K | 39.6K |
| Retained Earnings | -2.7M | -5.32M | -7.47M | -18.15M | -27.21M | -39.3M | -50.85M | -61.46M | -67.24M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 0 | -2.38K | -225.03K | -421.96K | 183.9K | 218.71K | 139.67K | 181.15K | 4.1K |
| Minority Interest | 165.36K | 164.7K | 163.25K | 163.18K | 161.44K | 161.44K | 161.44K | 161.44K | 161.44K |
T Stamp Inc. (IDAI) cash flow — operating, investing & free cash flow history
| Line item | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -1.4M | -2.29M | -1.68M | -4.48M | -6.7M | -6.34M | -7.85M | -8.92M | -8.92M |
| Operating CF Margin % | -296.11% | -274.04% | -79.62% | -169.26% | -182.23% | -117.68% | -172.19% | -289.37% | - |
| Operating CF Growth % | - | -63.81% | 26.59% | -166.96% | -49.51% | 5.44% | -23.91% | -13.59% | 65.53% |
| Net Income | -2.33M | -2.62M | -2.14M | -10.68M | -9.06M | -12.09M | -7.64M | -10.61M | -11.79M |
| Depreciation & Amortization | 77.74K | 179.72K | 303.05K | 406.24K | 573.75K | 760.5K | 789K | 730K | 749.64K |
| Stock-Based Compensation | 51.43K | 293.25K | 40.22K | 2.52M | 2.78M | 2.4M | 763.29K | 1.32M | 627.66K |
| Deferred Taxes | 7.42K | 10.33K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 241.48K | 430.82K | -66.03K | 1.95M | 359.25K | 309.07K | 104.87K | 1.42M | 5.37M |
| Working Capital Changes | 551.14K | -577.88K | 187.12K | 1.32M | -1.36M | 2.29M | -1.87M | -1.78M | -1.81M |
| Change in Receivables | 100K | -17.97K | 11.78K | -51.28K | -1.14M | 269.91K | 309.41K | -624.45K | -1.07M |
| Change in Inventory | -180.73K | 209.98K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Payables | 5.62K | -1.47K | 50.58K | 985.35K | -73.56K | 630.49K | 260.52K | -933.91K | -987.22K |
| Cash from Investing | -778.77K | -674.83K | -559.15K | -512.16K | -768.35K | -998.19K | -401.68K | -906.67K | -896.96K |
| Capital Expenditures | -280.11K | -674.83K | -4.39K | -130.13K | -34.22K | -981.55K | -4.71K | -14.67K | -248.87K |
| CapEx % of Revenue | 59.4% | 80.85% | 0.21% | 4.91% | 0.93% | 18.23% | 0.1% | 0.48% | - |
| Acquisitions | -498.66K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -653.29K | -554.76K | -382.04K | -734.14K | 13.36K | -396.97K | -892K | -648.09K |
| Cash from Financing | 3.33M | 1.5M | 2.4M | 6.09M | 9.34M | 5.1M | 10.21M | 9.49M | 12.77M |
| Debt Issued (Net) | 2.1M | 0 | 700K | -262.18K | 574.79K | -28.17K | -29.71K | 2.63M | 952.2K |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | 983.2K | 1000K | 1000K | 3M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | -78.9K | -56.99K | -14.99K |
| Other Financing | 211.5K | 0 | 0 | -703.11K | 1.13M | 4.15M | 2.86M | -106.75K | 123.32K |
| Net Change in Cash | 1.16M▲ 0% | -1.46M▼ 226.6% | 164.06K▲ 111.2% | 1.14M▲ 593.8% | 2.01M▲ 76.2% | -2.22M▼ 210.7% | 1.89M▲ 184.9% | -357.43K▼ 118.9% | 4.77M▲ 0% |
| Free Cash Flow | -1.68M▲ 0% | -2.96M▼ 76.7% | -2.24M▲ 24.4% | -4.99M▼ 123.2% | -7.47M▼ 49.6% | -7.32M▲ 2.0% | -8.63M▼ 17.9% | -9.73M▼ 12.7% | -8.11M▲ 0% |
| FCF Margin % | -355.52% | -354.89% | -106.14% | -188.6% | -203.12% | -135.91% | -189.28% | -315.54% | -217.69% |
| FCF Growth % | - | -76.69% | 24.44% | -123.15% | -49.57% | 2.03% | -17.94% | -12.68% | 7.86% |
| FCF per Share | -20.38 | -36.02 | -19.77 | -31.70 | -29.74 | -23.20 | -18.17 | -8.81 | -8.81 |
| FCF Conversion (FCF/Net Income) | 0.60x | 0.87x | 0.78x | 0.42x | 0.74x | 0.52x | 1.03x | 0.84x | 0.69x |
| Interest Paid | 0 | 0 | 0 | 128 | 30.21K | 0 | 580 | 180.56K | 247.37K |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
T Stamp Inc. (IDAI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | -2355.7% | -987.06% | -254.87% | -427.35% | -336.46% | -298.58% | -189.51% |
| Return on Invested Capital (ROIC) | -170.49% | -119.23% | -818.09% | -396.66% | -573.51% | -453.79% | -219.56% | -219.56% |
| Gross Margin | 67.59% | 66.68% | 42.59% | 68.7% | 66.85% | 79.95% | 65.37% | 59.96% |
| Net Margin | -314.32% | -101.71% | -403.41% | -246.26% | -224.54% | -167.48% | -344.06% | -316.35% |
| Debt / Equity | - | 9.14x | 0.17x | 0.17x | 2.20x | 0.28x | 1.30x | 1.30x |
| Interest Coverage | -10.31x | -20.65x | -45.93x | -222.44x | -1358.71x | -107.68x | -18.38x | -22.08x |
| FCF Conversion | 0.87x | 0.78x | 0.42x | 0.74x | 0.52x | 1.03x | 0.84x | 0.69x |
| Revenue Growth | 77.01% | 152.66% | 25.58% | 38.88% | 46.42% | -15.32% | -32.41% | 72.57% |
T Stamp Inc. (IDAI) stock FAQ — growth, dividends, profitability & financials explained
T Stamp Inc. (IDAI) reported $3.7M in revenue for fiscal year 2024. This represents a 691% increase from $0.5M in 2017.
T Stamp Inc. (IDAI) saw revenue decline by 32.4% over the past year.
T Stamp Inc. (IDAI) reported a net loss of $11.8M for fiscal year 2024.
T Stamp Inc. (IDAI) has a return on equity (ROE) of -298.6%. Negative ROE indicates the company is unprofitable.
T Stamp Inc. (IDAI) had negative free cash flow of $8.1M in fiscal year 2024, likely due to heavy capital investments.
T Stamp Inc. (IDAI) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates