Go Pro

Kodiak AI (KDK) Financials

Kodiak AI logo
$4.46 -0.02 (-0.45%)
As of 10:29 AM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Kodiak AI

Annual Income Statements for Kodiak AI

This table shows Kodiak AI's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Income / (Loss) Attributable to Common Shareholders
-0.00 17 26
Consolidated Net Income / (Loss)
-0.00 17 26
Net Income / (Loss) Continuing Operations
-0.00 17 26
Total Pre-Tax Income
-0.00 17 26
Total Operating Income
-0.00 -1.12 -1.78
Total Gross Profit
0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00
Total Operating Expenses
0.00 1.12 1.78
Selling, General & Admin Expense
0.00 1.12 1.78
Total Other Income / (Expense), net
0.00 18 28
Interest & Investment Income
0.00 18 28
Basic Earnings per Share
$0.00 $0.72 $0.84
Weighted Average Basic Shares Outstanding
12.50M 46.88M 62.50M
Diluted Earnings per Share
$0.00 $0.72 $0.84
Weighted Average Diluted Shares Outstanding
12.50M 46.88M 62.50M
Weighted Average Basic & Diluted Shares Outstanding
- 62.50M 62.50M

Quarterly Income Statements for Kodiak AI

This table shows Kodiak AI's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
6.40 6.95 6.39 6.59 -19 6.04 -128 -114 -270 26 -38
Consolidated Net Income / (Loss)
6.40 6.95 6.39 6.59 -19 6.04 -128 -114 -270 26 12
Net Income / (Loss) Continuing Operations
6.40 6.95 6.39 6.59 -19 6.04 -128 -114 -270 26 12
Total Pre-Tax Income
6.40 6.95 6.39 6.59 -19 6.04 -128 -114 -270 26 12
Total Operating Income
-0.38 -0.43 -0.46 -0.37 -18 -0.50 -19 -25 -30 -38 -44
Total Gross Profit
0.00 - 0.00 0.00 0.40 - 1.47 0.50 0.77 1.83 3.50
Total Revenue
0.00 - 0.00 0.00 0.40 - 1.47 0.50 0.77 1.83 3.50
Operating Revenue
- - - - 0.40 - 1.47 0.50 0.77 1.83 3.50
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
0.38 0.43 0.46 0.37 19 0.50 20 26 31 40 47
Selling, General & Admin Expense
0.38 0.43 0.46 0.37 5.15 0.50 5.13 7.16 9.18 12 12
Marketing Expense
- - - - 0.93 - 0.81 1.00 1.48 1.41 1.39
Research & Development Expense
- - - - 10 - 10 12 13 18 23
Other Operating Expenses / (Income)
- - - - 2.09 - 4.01 5.47 6.63 8.31 11
Total Other Income / (Expense), net
6.78 7.38 6.85 6.96 -0.94 6.55 -110 -88 -240 64 56
Interest Expense
- - - - 1.22 - 1.26 1.16 0.94 0.90 0.91
Other Income / (Expense), net
- - - - 0.28 - -108 -87 -239 65 57
Income Tax Expense
- - - - 0.00 - 0.00 0.00 0.00 -0.00 0.01
Preferred Stock Dividends Declared
- - - - - - - 0.00 - - 50
Basic Earnings per Share
$0.20 $0.38 $0.20 $0.22 ($0.33) $0.20 ($2.16) ($1.89) ($3.89) $0.12 ($0.20)
Weighted Average Basic Shares Outstanding
62.50M 46.88M 62.50M 62.50M 58.40M 62.50M 59.26M 60.20M 69.41M 176.35M 187.24M
Diluted Earnings per Share
$0.20 $0.38 $0.20 $0.22 ($0.33) $0.20 ($2.16) ($1.89) ($3.89) $0.10 ($0.50)
Weighted Average Diluted Shares Outstanding
62.50M 46.88M 62.50M 62.50M 58.40M 62.50M 59.26M 60.20M 69.41M 216.17M 193.20M
Weighted Average Basic & Diluted Shares Outstanding
62.50M 62.50M 62.50M 62.50M 62.50M 62.50M 61.86M 61.86M 181.21M 183.85M 200.62M

Annual Cash Flow Statements for Kodiak AI

This table details how cash moves in and out of Kodiak AI's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Net Change in Cash & Equivalents
0.00 1.91 -0.93
Net Cash From Operating Activities
0.00 -1.35 -0.93
Net Cash From Continuing Operating Activities
0.00 -1.35 -0.93
Net Income / (Loss) Continuing Operations
-0.00 17 26
Consolidated Net Income / (Loss)
-0.00 17 26
Non-Cash Adjustments To Reconcile Net Income
0.00 -18 -28
Changes in Operating Assets and Liabilities, net
0.00 -0.23 0.85
Net Cash From Investing Activities
0.00 -505 0.00
Net Cash From Continuing Investing Activities
0.00 -505 0.00
Other Investing Activities, net
0.00 -505 0.00
Net Cash From Financing Activities
0.00 508 0.00
Net Cash From Continuing Financing Activities
0.00 508 0.00
Repayment of Debt
0.00 -0.37 0.00
Issuance of Debt
0.00 5.00 0.00
Issuance of Common Equity
0.00 514 0.00
Other Financing Activities, net
0.00 -11 0.00

Quarterly Cash Flow Statements for Kodiak AI

This table details how cash moves in and out of Kodiak AI's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-0.27 -0.35 -0.26 -0.25 -0.21 -0.21 0.96 -0.52 130 14 -18
Net Cash From Operating Activities
-0.26 -0.26 -0.26 -0.25 -0.21 -0.21 -17 -1.75 -68 -29 -34
Net Cash From Continuing Operating Activities
-0.26 -0.26 -0.26 -0.25 -0.21 -0.21 -17 -1.75 -68 -29 -34
Net Income / (Loss) Continuing Operations
6.40 6.95 6.39 6.59 6.96 6.04 -128 0.33 -515 26 12
Consolidated Net Income / (Loss)
6.40 6.95 6.39 6.59 6.96 6.04 -128 0.33 -515 26 12
Depreciation Expense
- - - - - - 0.53 - - 1.41 1.65
Amortization Expense
- - - - - - 0.00 - - -0.36 -0.25
Non-Cash Adjustments To Reconcile Net Income
-6.78 -7.38 -6.85 -6.96 -7.41 -6.55 111 -5.83 458 -58 -49
Changes in Operating Assets and Liabilities, net
0.13 0.17 0.19 0.13 0.24 0.29 0.42 3.75 -13 0.94 1.41
Net Cash From Investing Activities
- - 0.00 - - - -2.32 5.66 -18 39 -82
Net Cash From Continuing Investing Activities
- - 0.00 - - - -2.32 5.66 -18 39 -82
Purchase of Property, Plant & Equipment
- - - - - - -2.32 - - -5.53 -3.93
Sale and/or Maturity of Investments
- - - - - - 0.00 - - 45 25
Net Cash From Financing Activities
-0.01 -0.09 0.00 - - - 20 -4.43 216 4.21 98
Net Cash From Continuing Financing Activities
-0.01 -0.09 0.00 - - - 20 -4.43 216 4.21 98
Repayment of Debt
- - - - - - -2.25 - - -0.36 -0.69
Repurchase of Common Equity
- - - - - - -0.01 - -9.47 0.00 -5.21
Other Financing Activities, net
-0.01 -0.09 - - - - 22 - - 4.58 4.03
Cash Interest Paid
- - - - - - 1.04 - - 0.80 0.80

Annual Balance Sheets for Kodiak AI

This table presents Kodiak AI's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2022 2023 2024 2025
Period end date 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.51 525 36 159
Total Current Assets
0.00 2.42 20 126
Cash & Equivalents
0.00 1.91 17 51
Short-Term Investments
- - - 70
Accounts Receivable
- - 1.28 0.88
Prepaid Expenses
0.00 0.51 2.26 4.46
Plant, Property, & Equipment, net
0.00 0.00 6.72 27
Total Noncurrent Assets
0.51 523 8.59 6.84
Other Noncurrent Operating Assets
0.51 523 8.59 6.84
Total Liabilities & Shareholders' Equity
0.51 525 36 159
Total Liabilities
0.50 23 116 219
Total Current Liabilities
0.50 0.28 31 27
Short-Term Debt
0.23 - 17 12
Accounts Payable
- - 1.37 1.46
Accrued Expenses
0.27 0.27 11 11
Other Current Liabilities
0.00 0.01 1.64 1.92
Total Noncurrent Liabilities
0.00 23 85 193
Long-Term Debt
0.00 5.00 18 30
Other Noncurrent Operating Liabilities
0.00 18 67 163
Commitments & Contingencies
0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
0.00 523 171 223
Total Equity & Noncontrolling Interests
0.01 -20 -251 -283
Total Preferred & Common Equity
0.01 -20 -251 -283
Total Common Equity
0.01 -20 -251 -283
Common Stock
0.03 0.00 17 571
Retained Earnings
-0.02 -20 -268 -854
Accumulated Other Comprehensive Income / (Loss)
- - - 0.02

Quarterly Balance Sheets for Kodiak AI

This table presents Kodiak AI's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
519 532 539 546 557 561 178 131 194
Total Current Assets
2.89 2.11 1.77 1.44 0.75 2.83 152 95 157
Cash & Equivalents
2.25 1.64 1.40 1.19 0.66 0.14 146 65 47
Short-Term Investments
- - - - - - - 25 104
Accounts Receivable
- - - - - 2.44 0.71 0.50 0.51
Prepaid Expenses
0.64 0.47 0.37 0.25 0.09 0.25 4.92 4.65 4.97
Plant, Property, & Equipment, net
0.00 0.00 0.00 0.00 0.00 0.00 19 30 31
Total Noncurrent Assets
516 530 537 544 556 558 7.22 5.74 6.55
Other Noncurrent Operating Assets
516 530 537 544 556 558 7.22 5.74 6.55
Total Liabilities & Shareholders' Equity
519 532 539 546 557 561 178 131 194
Total Liabilities
23 23 23 23 26 27 174 154 160
Total Current Liabilities
0.32 0.43 0.46 0.57 3.09 12 35 26 28
Short-Term Debt
0.00 - - - - 1.48 22 12 13
Accounts Payable
- - - - - - 3.28 1.03 1.01
Accrued Expenses
0.32 0.41 0.44 0.53 3.03 9.39 7.37 11 12
Other Current Liabilities
- 0.02 0.02 0.05 0.06 1.29 1.85 1.73 2.15
Total Noncurrent Liabilities
23 23 23 23 23 15 140 128 132
Long-Term Debt
5.00 5.00 5.00 5.00 5.00 5.00 12 30 29
Other Noncurrent Operating Liabilities
18 18 18 18 18 9.84 128 98 102
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
516 530 537 544 556 558 223 223 223
Total Equity & Noncontrolling Interests
-20 -21 -21 -22 -25 -24 -220 -246 -189
Total Preferred & Common Equity
-20 -21 -21 -22 -25 -24 -220 -246 -189
Total Common Equity
-20 -21 -21 -22 -25 -24 -220 -246 -189
Common Stock
0.00 0.00 0.00 0.00 0.00 0.00 560 581 626
Retained Earnings
-20 -21 -21 -22 -25 -24 -780 -827 -815
Accumulated Other Comprehensive Income / (Loss)
- - - - - - - -0.00 -0.12

Annual Metrics And Ratios for Kodiak AI

This table displays calculated financial ratios and metrics derived from Kodiak AI's official financial filings.

Metric 2022 2023 2024
Period end date 12/31/2022 12/31/2023 12/31/2024
Growth Metrics
- - -
Revenue Growth
0.00% 0.00% 0.00%
EBITDA Growth
0.00% -31,602.20% -58.12%
EBIT Growth
0.00% -31,602.20% -58.12%
NOPAT Growth
0.00% -45,188.86% -58.12%
Net Income Growth
0.00% 477,668.04% 53.62%
EPS Growth
0.00% 0.00% 16.67%
Operating Cash Flow Growth
0.00% 0.00% 31.25%
Free Cash Flow Firm Growth
0.00% 0.00% 94.34%
Invested Capital Growth
0.00% 208,719.49% 5.32%
Revenue Q/Q Growth
0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% 0.00% -4.24%
EBIT Q/Q Growth
0.00% 0.00% -4.24%
NOPAT Q/Q Growth
0.00% 0.00% -4.24%
Net Income Q/Q Growth
0.00% 0.00% -3.37%
EPS Q/Q Growth
0.00% 0.00% -17.65%
Operating Cash Flow Q/Q Growth
0.00% -24.30% 5.08%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 3.27%
Invested Capital Q/Q Growth
0.00% 1.46% 1.19%
Profitability Metrics
- - -
Gross Margin
0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00%
Tax Burden Percent
100.00% 100.00% 100.00%
Interest Burden Percent
100.00% -1,506.42% -1,463.57%
Effective Tax Rate
0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00%
Return on Equity (ROE)
-39.53% 6.73% 5.04%
Cash Return on Invested Capital (CROIC)
0.00% -200.25% -5.53%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-39.53% -0.27% -0.21%
Return on Equity Simple (ROE_SIMPLE)
-39.53% -83.48% -117.91%
Net Operating Profit after Tax (NOPAT)
-0.00 -1.12 -1.78
NOPAT Margin
0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
0.46% -1,084.00% -779.87%
Return On Investment Capital (ROIC_SIMPLE)
- 7.36% 10.42%
Cost of Revenue to Revenue
0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-0.00 -1.12 -1.78
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.00 -1.12 -1.78
Valuation Ratios
- - -
Price to Book Value (P/BV)
50,217.61 0.00 0.00
Price to Tangible Book Value (P/TBV)
50,217.61 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00
Price to Earnings (P/E)
0.00 38.57 26.41
Dividend Yield
0.00% 0.00% 0.00%
Earnings Yield
0.00% 2.59% 3.79%
Enterprise Value to Invested Capital (EV/IC)
1,858.90 2.33 2.33
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00
Leverage & Solvency
- - -
Debt to Equity
26.03 0.01 0.01
Long-Term Debt to Equity
0.00 0.01 0.01
Financial Leverage
26.03 0.01 0.01
Leverage Ratio
57.20 1.05 1.04
Compound Leverage Factor
57.20 -15.76 -15.29
Debt to Total Capital
96.30% 0.98% 0.94%
Short-Term Debt to Total Capital
96.30% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.98% 0.94%
Preferred Equity to Total Capital
0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 103.01% 103.19%
Common Equity to Total Capital
3.70% -3.99% -4.13%
Debt to EBITDA
-65.85 -4.45 -2.82
Net Debt to EBITDA
-65.85 -2.76 -2.27
Long-Term Debt to EBITDA
0.00 -4.45 -2.82
Debt to NOPAT
-94.07 -4.45 -2.82
Net Debt to NOPAT
-94.07 -2.76 -2.27
Long-Term Debt to NOPAT
0.00 -4.45 -2.82
Altman Z-Score
534.86 17.13 17.65
Noncontrolling Interest Sharing Ratio
0.00% 104.03% 104.10%
Liquidity Ratios
- - -
Current Ratio
0.00 8.65 1.49
Quick Ratio
0.00 6.83 1.32
Cash Flow Metrics
- - -
Free Cash Flow to Firm (FCFF)
0.00 -507 -29
Operating Cash Flow to CapEx
0.00% 0.00% 0.00%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00
Efficiency Ratios
- - -
Asset Turnover
0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00
Capital & Investment Metrics
- - -
Invested Capital
0.24 506 533
Invested Capital Turnover
0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 506 27
Enterprise Value (EV)
450 1,179 1,241
Market Capitalization
450 653 686
Book Value per Share
$0.00 ($0.32) ($0.35)
Tangible Book Value per Share
$0.00 ($0.32) ($0.35)
Total Capital
0.24 508 534
Total Debt
0.23 5.00 5.00
Total Long-Term Debt
0.00 5.00 5.00
Net Debt
0.23 3.09 4.02
Capital Expenditures (CapEx)
0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.27 0.23 -0.61
Debt-free Net Working Capital (DFNWC)
-0.27 2.14 0.36
Net Working Capital (NWC)
-0.50 2.14 0.36
Net Nonoperating Expense (NNE)
0.00 -18 -28
Net Nonoperating Obligations (NNO)
0.23 3.09 4.02
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00%
Earnings Adjustments
- - -
Adjusted Basic Earnings per Share
$0.00 $0.72 $0.84
Adjusted Weighted Average Basic Shares Outstanding
0.00 46.88M 62.50M
Adjusted Diluted Earnings per Share
$0.00 $0.72 $0.84
Adjusted Weighted Average Diluted Shares Outstanding
0.00 46.88M 62.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 62.50M 62.50M
Normalized Net Operating Profit after Tax (NOPAT)
-0.00 -0.79 -1.24
Normalized NOPAT Margin
0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00%
Debt Service Ratios
- - -
EBIT to Interest Expense
0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00
Payout Ratios
- - -
Dividend Payout Ratio
0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Kodiak AI

This table displays calculated financial ratios and metrics derived from Kodiak AI's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - 62,500,000.00 61,859,712.00 61,859,712.00 181,207,392.00 183,850,415.00
DEI Adjusted Shares Outstanding
- - - - - - 62,500,000.00 61,859,712.00 61,859,712.00 181,207,392.00 183,850,415.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - 0.05 0.01 -4.36 0.15 -0.20
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 92.50% 24.41% 595.63%
EBITDA Growth
-122,954.17% 0.00% -151,737.33% -21.52% -15.39% -16.74% -493.98% -1,374.56% -1,400.66% 122.50% 113.23%
EBIT Growth
-122,954.17% 0.00% -151,737.33% -21.52% -15.39% -16.74% -493.98% -1,374.56% -1,400.66% 121.57% 111.90%
NOPAT Growth
-175,691.67% 0.00% -216,810.48% -21.52% -15.39% -16.74% -493.98% -1,374.56% -64.59% -190.77% -145.89%
Net Income Growth
2,051,427.56% 0.00% 2,131,230.00% 84.67% 8.82% -13.05% -53.19% -95.04% -1,310.02% 120.67% 110.97%
EPS Growth
0.00% 0.00% 0.00% 57.14% 10.00% -47.37% -50.00% -90.91% -1,078.79% 104.63% 73.55%
Operating Cash Flow Growth
0.00% 0.00% 0.00% 70.34% 19.46% 18.84% -21.48% -610.63% -90.80% -78.69% -67.64%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 94.31% 94.58% 94.88% 94.89% 1,609.25% 1,655.11% 1,572.27%
Invested Capital Growth
0.00% 208,719.49% 0.00% 0.00% 5.61% 5.32% 4.60% 4.06% -120.68% -113.23% -113.82%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 91.20%
EBITDA Q/Q Growth
-24.94% -12.36% -5.60% 18.02% -18.63% -13.67% -437.28% -103.51% -4,785.16% 0.00% -47.98%
EBIT Q/Q Growth
-24.94% -12.36% -5.60% 18.02% -18.63% -13.67% -437.28% -103.51% -4,785.16% 0.00% -51.06%
NOPAT Q/Q Growth
-24.94% -12.36% -5.60% 18.02% -18.63% -13.67% -437.28% -103.51% -280.98% 0.00% -15.25%
Net Income Q/Q Growth
79.48% 8.59% -8.00% 3.00% 5.76% -13.24% -50.47% -89.09% -82,739.15% 0.00% -52.90%
EPS Q/Q Growth
42.86% 90.00% -47.37% 10.00% 0.00% -9.09% -50.00% -80.00% -19,550.00% 0.00% -600.00%
Operating Cash Flow Q/Q Growth
69.09% -2.91% 0.98% 5.81% 16.08% -3.70% -48.21% -450.97% -3,789.33% 0.00% -15.70%
Free Cash Flow Firm Q/Q Growth
0.00% -1.42% -1.37% -1.32% 94.53% 3.46% 4.17% -1.11% 2,412.06% 0.00% 0.41%
Invested Capital Q/Q Growth
0.00% 1.46% 1.32% 1.33% 1.38% 1.19% 0.62% 0.81% -120.15% 0.00% -5.30%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -34,934.29% 1,553.88% 422.75%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -3,892.08% -2,068.36% -1,248.27%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -34,934.29% 1,496.28% 382.97%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -35,056.49% 1,447.54% 356.59%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.02% 99.89%
Interest Burden Percent
-1,667.01% -1,611.05% -1,403.56% -1,763.52% -1,572.17% -1,199.91% -110.61% -5.93% 100.35% 96.73% 93.22%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -0.02% 0.11%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -4.83% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 453.07% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -93.61% 0.00% 0.00%
Return on Equity (ROE)
0.00% 6.73% 9.16% 10.21% 5.28% 5.04% 4.34% 3.11% -98.44% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
0.00% -200.25% -200.62% -200.63% -5.79% -5.53% -5.26% -5.70% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -35.73% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -35.85% 0.00% 0.00%
Return on Common Equity (ROCE)
0.00% -0.27% -0.37% -0.42% -0.21% -0.21% -0.19% -0.13% 45.08% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% -112.50% -124.82% -124.88% 0.00% -91.27% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.38 -0.43 -0.46 -0.37 -0.44 -0.50 -2.71 -5.51 -21 -38 -44
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2,724.45% -2,068.67% -1,246.87%
Net Nonoperating Expense Percent (NNEP)
-494.19% -443.56% -408.08% -386.25% -226.00% -183.89% -148.02% -117.29% -457.90% 293.72% 109.40%
Return On Investment Capital (ROIC_SIMPLE)
- 2.83% - - - 2.96% 13.70% 31.30% 11.29% 18.57% 29.72%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,191.82% 678.69% 355.50%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 1,747.01% 959.02% 648.81%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3,992.08% 2,168.36% 1,348.27%
Earnings before Interest and Taxes (EBIT)
-0.38 -0.43 -0.46 -0.37 -0.44 -0.50 -2.71 -5.51 -269 27 13
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.38 -0.43 -0.46 -0.37 -0.44 -0.50 -2.71 -5.51 -269 28 15
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,143.57 0.00 0.00
Price to Earnings (P/E)
0.00 38.57 28.34 25.33 25.17 26.41 30.85 42.93 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 2.59% 3.53% 3.95% 3.97% 3.79% 3.24% 2.33% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 2.33 2.33 2.32 2.33 2.33 2.35 2.34 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,442.58 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.86 2.36 1.70
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 9.14 -1.85 1.23
Long-Term Debt to Equity
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 3.12 -1.31 0.86
Financial Leverage
0.01 0.01 0.01 0.01 0.01 0.01 0.01 0.01 -0.21 -0.09 -0.18
Leverage Ratio
1.05 1.05 1.05 1.04 1.05 1.04 1.05 1.05 1.37 1.35 1.33
Compound Leverage Factor
-17.44 -16.86 -14.67 -18.42 -16.43 -12.53 -1.16 -0.06 1.38 1.31 1.24
Debt to Total Capital
1.00% 0.98% 0.97% 0.96% 0.95% 0.94% 0.93% 1.20% 90.14% 217.78% 55.15%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.27% 59.32% 63.63% 16.60%
Long-Term Debt to Total Capital
1.00% 0.98% 0.97% 0.96% 0.95% 0.94% 0.93% 0.93% 30.82% 154.15% 38.56%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
102.96% 103.01% 103.06% 103.09% 103.13% 103.19% 103.68% 103.26% 597.77% 1,156.34% 292.10%
Common Equity to Total Capital
-3.96% -3.99% -4.03% -4.05% -4.08% -4.13% -4.61% -4.45% -587.91% -1,274.12% -247.25%
Debt to EBITDA
0.00 -4.45 -3.17 -3.04 -2.94 -2.82 -1.24 -0.71 -1.61 0.00 0.00
Net Debt to EBITDA
0.00 -2.76 -2.13 -2.19 -2.24 -2.27 -1.08 -0.69 5.38 0.00 0.00
Long-Term Debt to EBITDA
0.00 -4.45 -3.17 -3.04 -2.94 -2.82 -1.24 -0.55 -0.55 0.00 0.00
Debt to NOPAT
0.00 -4.45 -3.17 -3.04 -2.94 -2.82 -1.24 -0.71 -2.30 0.00 0.00
Net Debt to NOPAT
0.00 -2.76 -2.13 -2.19 -2.24 -2.27 -1.08 -0.69 7.69 0.00 0.00
Long-Term Debt to NOPAT
0.00 -4.45 -3.17 -3.04 -2.94 -2.82 -1.24 -0.55 -0.79 0.00 0.00
Altman Z-Score
0.00 17.14 17.23 17.37 17.55 17.66 16.25 15.46 -8.88 -2.61 -1.35
Noncontrolling Interest Sharing Ratio
104.00% 104.03% 104.07% 104.09% 104.06% 104.10% 104.37% 104.30% 145.80% 153.18% 137.48%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
8.96 8.65 4.89 3.83 2.51 1.49 0.24 0.23 4.38 3.69 5.54
Quick Ratio
6.99 6.83 3.81 3.03 2.07 1.32 0.21 0.21 4.24 3.51 5.36
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-499 -506 -513 -520 -28 -27 -26 -27 614 569 571
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -533.25% -867.66%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 652.83 635.08 628.54
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -72.42 -32.92 -37.54
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -72.42 -39.09 -41.87
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
498 506 512 519 526 533 536 540 -109 -71 -75
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
498 506 512 519 28 27 24 21 -635 -607 -615
Enterprise Value (EV)
0.00 1,179 1,194 1,207 1,225 1,241 1,258 1,265 534 1,433 1,048
Market Capitalization
0.00 653 661 667 677 686 697 701 423 1,258 934
Book Value per Share
($0.32) ($0.32) ($0.33) ($0.34) ($0.34) ($0.35) ($0.40) ($0.39) ($3.55) ($1.39) ($1.03)
Tangible Book Value per Share
($0.32) ($0.32) ($0.33) ($0.34) ($0.34) ($0.35) ($0.40) ($0.39) ($3.55) ($1.39) ($1.03)
Total Capital
501 508 514 521 528 534 537 540 37 19 76
Total Debt
5.00 5.00 5.00 5.00 5.00 5.00 5.00 6.48 34 42 42
Total Long-Term Debt
5.00 5.00 5.00 5.00 5.00 5.00 5.00 5.00 12 30 29
Net Debt
2.75 3.09 3.36 3.60 3.81 4.02 4.34 6.34 -113 -48 -109
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.53 3.93
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.31 0.23 0.04 -0.09 -0.33 -0.61 -3.00 -7.99 -6.88 -8.44 -10
Debt-free Net Working Capital (DFNWC)
2.57 2.14 1.68 1.31 0.86 0.36 -2.35 -7.85 139 82 141
Net Working Capital (NWC)
2.57 2.14 1.68 1.31 0.86 0.36 -2.35 -9.33 117 69 128
Net Nonoperating Expense (NNE)
-6.78 -7.38 -6.85 -6.96 -7.41 -6.55 -5.70 -5.83 249 -64 -56
Net Nonoperating Obligations (NNO)
2.75 3.09 3.36 3.60 3.81 4.02 4.34 6.34 -113 -48 -109
Total Depreciation and Amortization (D&A)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.05 1.39
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -1,860.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 37,654.32% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 31,668.38% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.20 $0.38 $0.20 $0.22 $0.22 $0.20 $0.10 $0.02 ($3.89) $0.12 ($0.20)
Adjusted Weighted Average Basic Shares Outstanding
62.50M 46.88M 62.50M 62.50M 62.50M 62.50M 62.50M 62.01M 69.41M 176.35M 187.24M
Adjusted Diluted Earnings per Share
$0.20 $0.38 $0.20 $0.22 $0.22 $0.20 $0.10 $0.02 ($3.89) $0.10 ($0.50)
Adjusted Weighted Average Diluted Shares Outstanding
62.50M 46.88M 62.50M 62.50M 62.50M 62.50M 62.50M 62.01M 69.41M 216.17M 193.20M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
62.50M 62.50M 62.50M 62.50M 62.50M 62.50M 61.86M 61.86M 181.21M 183.85M 200.62M
Normalized Net Operating Profit after Tax (NOPAT)
-0.27 -0.30 -0.32 -0.26 -0.31 -0.35 -1.89 -3.85 -21 -26 -44
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2,724.45% -1,447.85% -1,246.87%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -35,056.49% 1,447.32% 356.99%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -285.86 30.56 14.74
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -22.29 -42.25 -48.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -285.86 24.39 10.41
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -22.29 -48.42 -52.32
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Data-quality note: The supplied statements identify the company as Ares Acquisition Corp. II (AACT), not Kodiak AI (NASDAQ: KDK). The following analysis therefore applies to the reported AACT data and should not be attributed to KDK without verification.

  • Revenue improved in the latest quarter. Q1 2026 revenue was $1.83 million, up from $770,000 in Q3 2025 and $1.47 million in Q1 2025. However, the history is uneven, with zero revenue reported in Q2 2025 and several earlier quarters.
  • The company generated substantial investing cash inflows in Q1 2026. Net investing cash flow was $39.5 million, primarily because of $45 million in investment sales or maturities, partially offset by $5.5 million of capital expenditures.
  • Q1 2026 reported net income was $26.5 million. This represented a sharp improvement from the $269.9 million net loss in Q3 2025 and the $128.2 million net loss in Q1 2025.
  • Gross margin data appear unusually favorable but may not be meaningful. Reported cost of revenue was zero in Q1 2026 and prior periods, resulting in a 100% gross margin. Investors should verify whether the company has meaningful operating revenue or whether the presentation reflects its prior special-purpose acquisition company structure.
  • Balance-sheet comparisons are difficult because the statements appear to reflect major corporate or accounting changes. Assets, liabilities, investments and share counts changed dramatically between quarters, while several historical periods were labeled restated or calculated.
  • Core operations remain deeply unprofitable. Q1 2026 operating expenses totaled $39.7 million against $1.8 million of revenue, producing a $37.9 million operating loss. The operating loss was worse than $30.0 million in Q3 2025 and $18.6 million in Q1 2025.
  • Reported earnings were driven by non-operating income rather than the business. Q1 2026 included $65.2 million of other income, which more than offset the operating loss. This contrasts with the $239.0 million other expense recorded in Q3 2025 and makes net income highly volatile and less useful as a measure of operating performance.
  • Operating cash flow has remained negative. Q1 2026 operating cash flow was negative $29.5 million, compared with negative $68.1 million in Q3 2025 and negative $16.5 million in Q1 2025. The business has not demonstrated sustained cash generation from operations.
  • Liquidity declined substantially from Q3 2025. Cash and equivalents fell from $146.2 million to $65.0 million by March 31, 2026, although the company also reported $25.2 million of short-term investments. Continued operating cash burn could pressure liquidity if investment assets are not readily available or sufficient.
  • Capital structure and shareholder dilution are significant risks. Total debt increased to approximately $42.0 million in Q1 2026 from about $33.7 million in Q3 2025. Basic weighted-average shares rose to 176.3 million from 69.4 million, while diluted shares reached 216.2 million. The balance sheet also showed negative common equity of $245.9 million and retained earnings of negative $827.2 million.

Overall, the latest quarter shows higher revenue and positive reported net income, but the improvement is overshadowed by worsening operating losses, persistent negative operating cash flow, volatile investment-related income, lower cash balances and substantial dilution. Because the company identifiers do not match Kodiak AI, investors should confirm the source statements before using these figures in an investment decision.

08/10/26 10:29 AM ETAI Generated. May Contain Errors.

Kodiak AI Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Kodiak AI's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

Kodiak AI's net income appears to be on an upward trend, with a most recent value of $25.99 million in 2024, falling from -$3.54 thousand in 2022. The previous period was $16.92 million in 2023. View Kodiak AI's forecast to see where analysts expect Kodiak AI to go next.

Kodiak AI's total operating income in 2024 was -$1.78 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $1.78 million

Over the last 2 years, Kodiak AI's total revenue changed from $0.00 in 2022 to $0.00 in 2024, a change of 0.0%.

Kodiak AI's total liabilities were at $219.27 million at the end of 2025, a 89.4% increase from 2024, and a 43,438.4% increase since 2022.

In the past 3 years, Kodiak AI's cash and equivalents has ranged from $0.00 in 2022 to $50.76 million in 2025, and is currently $50.76 million as of their latest financial filing in 2025.

Over the last 2 years, Kodiak AI's book value per share changed from 0.00 in 2022 to -0.35 in 2024, a change of -50,471.4%.



Financial statements for NASDAQ:KDK last updated on 8/7/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners