| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| MITKMitek Systems, Inc. | 461.54M | 10.09 | 146.02 | -0.27% | 8.71% | 6.53% | 6.55% | 0.70 |
| RDVTRed Violet, Inc. | 722.44M | 51.28 | 102.56 | 24.89% | 12.96% | 11.01% | 3.29% | 0.02 |
| YOUClear Secure, Inc. | 3.33B | 34.13 | 21.88 | 25.57% | 20.97% | 109.45% | 8.53% | 0.51 |
| IDAIT Stamp Inc. | 21.71M | 4.14 | -0.36 | -32.41% | -316.35% | -189.51% | 1.30 | |
| AWREAware, Inc. | 40.82M | 1.91 | -9.10 | -4.69% | -32.18% | -20.59% | 0.14 | |
| SSTISoundThinking, Inc. | 102.1M | 8.04 | -11.17 | 10.05% | -10.44% | -14.59% | 15.46% | 0.08 |
| RSKDRiskified Ltd. | 775.98M | 4.73 | -23.65 | 10.05% | -11.04% | -11.83% | 5.03% | 0.07 |
| IDNIntellicheck, Inc. | 122.24M | 6.05 | -127.37 | 5.77% | 0.95% | 1.11% |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 471.54K | 834.66K | 2.11M | 2.65M | 3.68M | 5.39M | 4.56M | 3.08M |
| Revenue Growth % | - | 0.77% | 1.53% | 0.26% | 0.39% | 0.46% | -0.15% | -0.32% |
| Cost of Goods Sold | 30.28K | 270.49K | 702.74K | 1.52M | 1.15M | 1.79M | 914.18K | 1.07M |
| COGS % of Revenue | 0.06% | 0.32% | 0.33% | 0.57% | 0.31% | 0.33% | 0.2% | 0.35% |
| Gross Profit | 441.27K | 564.17K | 1.41M | 1.13M | 2.53M | 3.6M | 3.65M | 2.01M |
| Gross Margin % | 0.94% | 0.68% | 0.67% | 0.43% | 0.69% | 0.67% | 0.8% | 0.65% |
| Gross Profit Growth % | - | 0.28% | 1.49% | -0.2% | 1.24% | 0.42% | 0.01% | -0.45% |
| Operating Expenses | 2.69M | 2.94M | 3.44M | 9.52M | 11.42M | 15.68M | 11.54M | 11.38M |
| OpEx % of Revenue | 5.7% | 3.53% | 1.63% | 3.6% | 3.1% | 2.91% | 2.53% | 3.69% |
| Selling, General & Admin | 1.49M | 2.21M | 2.28M | 6.38M | 8.31M | 12.44M | 8.38M | 8.51M |
| SG&A % of Revenue | 3.16% | 2.64% | 1.08% | 2.41% | 2.26% | 2.31% | 1.84% | 2.76% |
| Research & Development | 1.12M | 556.25K | 854.59K | 2.74M | 2.53M | 2.47M | 2.91M | 2.14M |
| R&D % of Revenue | 2.38% | 0.67% | 0.41% | 1.04% | 0.69% | 0.46% | 0.64% | 0.69% |
| Other Operating Expenses | 50.57K | -10.71K | 303.05K | 406.24K | 573.75K | 760.5K | 244.59K | 729.4K |
| Operating Income | -2.25M | -2.38M | -2.04M | -8.4M | -8.89M | -12.08M | -7.89M | -9.37M |
| Operating Margin % | -4.76% | -2.85% | -0.97% | -3.17% | -2.42% | -2.24% | -1.73% | -3.04% |
| Operating Income Growth % | - | -0.06% | 0.14% | -3.12% | -0.06% | -0.36% | 0.35% | -0.19% |
| EBITDA | -2.17M | -2.2M | -1.73M | -7.99M | -8.32M | -11.05M | -7.66M | -8.64M |
| EBITDA Margin % | -4.6% | -2.63% | -0.82% | -3.02% | -2.26% | -2.05% | -1.68% | -2.8% |
| EBITDA Growth % | - | -0.01% | 0.21% | -3.61% | -0.04% | -0.33% | 0.31% | -0.13% |
| D&A (Non-Cash Add-back) | 77.74K | 179.72K | 303.05K | 406.24K | 573.75K | 1.03M | 232.59K | 730K |
| EBIT | -2.19M | -2.39M | -2.04M | -10.5M | -9.02M | -12.06M | -7.86M | -10.09M |
| Net Interest Income | -176.91K | -228.22K | -98.54K | -182.79K | -39.97K | -8.89K | -73.27K | -509.78K |
| Interest Income | 3.25K | 2.45K | 70 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 180.17K | 230.67K | 98.61K | 182.79K | 39.97K | 8.89K | 73.27K | 509.78K |
| Other Income/Expense | -126.34K | -238.93K | -100.66K | -2.29M | -167.91K | 8.46K | 238.68K | -1.23M |
| Pretax Income | -2.37M | -2.62M | -2.14M | -10.68M | -9.06M | -12.07M | -7.65M | -10.6M |
| Pretax Margin % | -5.03% | -3.14% | -1.01% | -4.03% | -2.46% | -2.24% | -1.68% | -3.44% |
| Income Tax | 0 | 6.93K | 8.18K | 0 | 0 | 21.08K | -13.48K | 7.81K |
| Effective Tax Rate % | 0.98% | 1% | 1% | 1% | 1% | 1% | 1% | 1% |
| Net Income | -2.33M | -2.62M | -2.14M | -10.68M | -9.06M | -12.09M | -7.64M | -10.61M |
| Net Margin % | -4.93% | -3.14% | -1.02% | -4.03% | -2.46% | -2.25% | -1.67% | -3.44% |
| Net Income Growth % | - | -0.13% | 0.18% | -3.98% | 0.15% | -0.34% | 0.37% | -0.39% |
| Net Income (Continuing) | -2.37M | -2.62M | -2.14M | -10.68M | -9.06M | -12.09M | -7.64M | -10.61M |
| Discontinued Operations | 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 |
| EPS (Diluted) | -28.28 | -31.90 | -18.93 | -67.80 | -36.06 | -38.32 | -16.07 | -11.36 |
| EPS Growth % | - | -0.13% | 0.41% | -2.58% | 0.47% | -0.06% | 0.58% | 0.29% |
| 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 |
| Basic Shares Outstanding | 82.24K | 82.24K | 113.21K | 157.57K | 251.16K | 315.52K | 475.17K | 1.1M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 1.83M | 1.36M | 558.53K | 2.08M | 5.76M | 2.87M | 4.7M | 4.67M |
| Cash & Short-Term Investments | 1.63M | 167.7K | 331.76K | 1.47M | 3.48M | 1.25M | 3.14M | 2.78M |
| Cash Only | 1.63M | 167.7K | 331.76K | 1.47M | 3.48M | 1.25M | 3.14M | 2.78M |
| Short-Term Investments | 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 |
| Days Sales Outstanding | 81.44 | 504.38 | 15.19 | 26.89 | 175.47 | 90.7 | 54.93 | 170.56 |
| Inventory | 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 |
| Total Non-Current Assets | 1.97M | 2.26M | 3.43M | 2.73M | 2.9M | 3.54M | 3.2M | 3.93M |
| Property, Plant & Equipment | 420.17K | 903.76K | 1.17M | 1.26M | 1.27M | 2.04M | 221.18K | 1.73M |
| Fixed Asset Turnover | 1.12x | 0.92x | 1.81x | 2.10x | 2.89x | 2.65x | 20.62x | 1.78x |
| Goodwill | 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 |
| Long-Term Investments | 0 | 94.39K | 962K | 0 | 0 | 2.07K | 0 | 719.21K |
| Other Non-Current Assets | 296.99K | 94.39K | 47.01K | 197.96K | 178.14K | 0 | 29.47K | 17.79K |
| Total Assets | 3.8M | 3.62M | 3.99M | 4.81M | 8.66M | 6.41M | 7.89M | 8.6M |
| Asset Turnover | 0.12x | 0.23x | 0.53x | 0.55x | 0.42x | 0.84x | 0.58x | 0.36x |
| Asset Growth % | - | -0.05% | 0.1% | 0.21% | 0.8% | -0.26% | 0.23% | 0.09% |
| Total Current Liabilities | 910.84K | 330.26K | 659.12K | 2.45M | 2.4M | 4.45M | 2.71M | 4.17M |
| Accounts Payable | 100.33K | 34.34K | 150.54K | 380.52K | 304.14K | 945.16K | 1.23M | 298.21K |
| Days Payables Outstanding | 1.21K | 46.34 | 78.19 | 91.36 | 96.44 | 193.25 | 491.94 | 101.97 |
| Short-Term Debt | 0 | 0 | 115K | 344.22K | 0 | 296.65K | 0 | 3.06M |
| Deferred Revenue (Current) | 793.42K | 25K | 0 | 469.11K | 783.54K | 1000K | 10.8K | 141.17K |
| Other Current Liabilities | 0 | 191.69K | 339.74K | 1.26M | 0 | 550.39K | 359.33K | 0 |
| Current Ratio | 2.01x | 4.12x | 0.85x | 0.85x | 2.40x | 0.65x | 1.73x | 1.12x |
| Quick Ratio | 2.01x | 4.12x | 0.85x | 0.85x | 2.40x | 0.65x | 1.73x | 1.12x |
| Cash Conversion Cycle | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 3.73M | 3.97M | 3.24M | 287.75K | 1.23M | 1.34M | 1.26M | 1.25M |
| Long-Term Debt | 2.6M | 2.82M | 717.25K | 0 | 856.26K | 886.47K | 953.88K | 951.73K |
| Capital Lease Obligations | 0 | 0 | 0 | 0 | 0 | 191.17K | 53.77K | 38.37K |
| Deferred Tax Liabilities | 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 |
| Total Liabilities | 4.64M | 4.3M | 3.9M | 2.74M | 3.63M | 5.79M | 3.98M | 5.41M |
| Total Debt | 2.6M | 2.82M | 832.25K | 344.22K | 856.26K | 1.37M | 1.09M | 4.13M |
| Net Debt | 967.5K | 2.65M | 500.49K | -1.13M | -2.62M | 119.79K | -2.05M | 1.35M |
| Debt / Equity | - | - | 9.14x | 0.17x | 0.17x | 2.20x | 0.28x | 1.30x |
| Debt / EBITDA | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - |
| Interest Coverage | -12.46x | -10.31x | -20.65x | -45.93x | -222.44x | -1358.71x | -107.68x | -18.38x |
| Total Equity | -845.03K | -678.34K | 91.05K | 2.07M | 5.03M | 625.14K | 3.91M | 3.19M |
| Equity Growth % | - | 0.2% | 1.13% | 21.77% | 1.43% | -0.88% | 5.26% | -0.19% |
| Book Value per Share | -10.27 | -8.25 | 0.80 | 13.16 | 20.04 | 1.98 | 8.24 | 2.89 |
| Total Shareholders' Equity | -1.01M | -843.03K | -72.19K | 1.91M | 4.87M | 463.7K | 3.75M | 3.03M |
| Common Stock | 8 | 9 | 19.25K | 176.97K | 40.95K | 48.54K | 91.43K | 20.23K |
| Retained Earnings | -2.7M | -5.32M | -7.47M | -18.15M | -27.21M | -39.3M | -50.85M | -61.46M |
| Treasury Stock | 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 |
| Minority Interest | 165.36K | 164.7K | 163.25K | 163.18K | 161.44K | 161.44K | 161.44K | 161.44K |
| Dec 2017 | Dec 2018 | Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -1.4M | -2.29M | -1.68M | -4.48M | -6.7M | -6.34M | -7.85M | -8.92M |
| Operating CF Margin % | -2.96% | -2.74% | -0.8% | -1.69% | -1.82% | -1.18% | -1.72% | -2.89% |
| Operating CF Growth % | - | -0.64% | 0.27% | -1.67% | -0.5% | 0.05% | -0.24% | -0.14% |
| Net Income | -2.33M | -2.62M | -2.14M | -10.68M | -9.06M | -12.09M | -7.64M | -10.61M |
| Depreciation & Amortization | 77.74K | 179.72K | 303.05K | 406.24K | 573.75K | 760.5K | 789K | 730K |
| Stock-Based Compensation | 51.43K | 293.25K | 40.22K | 2.52M | 2.78M | 2.4M | 763.29K | 1.32M |
| Deferred Taxes | 7.42K | 10.33K | 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 |
| Working Capital Changes | 551.14K | -577.88K | 187.12K | 1.32M | -1.36M | 2.29M | -1.87M | -1.78M |
| Change in Receivables | 100K | -17.97K | 11.78K | -51.28K | -1.14M | 269.91K | 309.41K | -624.45K |
| Change in Inventory | -180.73K | 209.98K | 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 |
| Cash from Investing | -778.77K | -674.83K | -559.15K | -512.16K | -768.35K | -998.19K | -401.68K | -906.67K |
| Capital Expenditures | -280.11K | -674.83K | -4.39K | -130.13K | -34.22K | -981.55K | -4.71K | -14.67K |
| CapEx % of Revenue | 0.59% | 0.81% | 0% | 0.05% | 0.01% | 0.18% | 0% | 0% |
| Acquisitions | - | - | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - | - | - |
| Other Investing | 0 | -653.29K | -554.76K | -382.04K | -734.14K | 13.36K | -396.97K | -892K |
| Cash from Financing | 3.33M | 1.5M | 2.4M | 6.09M | 9.34M | 5.1M | 10.21M | 9.49M |
| Debt Issued (Net) | - | - | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - | - | - |
| Other Financing | 211.5K | 0 | 0 | -703.11K | 1.13M | 4.15M | 2.86M | -106.75K |
| Net Change in Cash | - | - | - | - | - | - | - | - |
| Free Cash Flow | -1.68M | -2.96M | -2.24M | -4.99M | -7.47M | -7.32M | -8.63M | -9.73M |
| FCF Margin % | -3.56% | -3.55% | -1.06% | -1.89% | -2.03% | -1.36% | -1.89% | -3.16% |
| FCF Growth % | - | -0.77% | 0.24% | -1.23% | -0.5% | 0.02% | -0.18% | -0.13% |
| FCF per Share | -20.38 | -36.02 | -19.77 | -31.70 | -29.74 | -23.20 | -18.17 | -8.81 |
| FCF Conversion (FCF/Net Income) | 0.60x | 0.87x | 0.78x | 0.42x | 0.74x | 0.52x | 1.03x | 0.84x |
| Interest Paid | 0 | 0 | 0 | 128 | 30.21K | 0 | 580 | 180.56K |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | - | - | -2355.7% | -987.06% | -254.87% | -427.35% | -336.46% | -298.58% |
| Return on Invested Capital (ROIC) | - | -170.49% | -119.23% | -818.09% | -396.66% | -573.51% | -453.79% | -219.56% |
| Gross Margin | 93.58% | 67.59% | 66.68% | 42.59% | 68.7% | 66.85% | 79.95% | 65.37% |
| Net Margin | -493.17% | -314.32% | -101.71% | -403.41% | -246.26% | -224.54% | -167.48% | -344.06% |
| Debt / Equity | - | - | 9.14x | 0.17x | 0.17x | 2.20x | 0.28x | 1.30x |
| Interest Coverage | -12.46x | -10.31x | -20.65x | -45.93x | -222.44x | -1358.71x | -107.68x | -18.38x |
| FCF Conversion | 0.60x | 0.87x | 0.78x | 0.42x | 0.74x | 0.52x | 1.03x | 0.84x |
| Revenue Growth | - | 77.01% | 152.66% | 25.58% | 38.88% | 46.42% | -15.32% | -32.41% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Professional Services (Over Time) | - | - | 4.26M | 1.51M |
| Professional Services (Over Time) Growth | - | - | - | -64.57% |
| License Fees (Over Time) | - | - | 300K | 573K |
| License Fees (Over Time) Growth | - | - | - | 91.00% |
| Professional Services | - | 4.42M | - | - |
| Professional Services Growth | - | - | - | - |
| License Fees | - | 250K | - | - |
| License Fees Growth | - | - | - | - |
| Professional services (over time) | 3.48M | - | - | - |
| Professional services (over time) Growth | - | - | - | - |
| License fees (over time) | 200K | - | - | - |
| License fees (over time) Growth | - | - | - | - |
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.