Financial Snapshot

Revenue
$16.47M
TTM
Gross Margin
4.75%
TTM
Net Earnings
-$38.31M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
142.53%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
$27.03M
Q4 2024
Cash
Q4 2024
P/E
-16.53
Dec 02, 2024 EST
Free Cash Flow
-$9.339M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2024 2023 2022 2021 2020 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Revenue $17.84M $9.912M $6.429M $5.000M $400.0K $110.0K $0.00 $200.0K $10.00K $40.00K $10.00K $0.00 $10.00K $10.00K $10.00K $50.00K $10.00K $10.00K $170.0K $190.0K $0.00 $10.00K $20.00K $770.0K $700.0K $610.0K $2.080M $3.370M $280.0K $320.0K
YoY Change 79.95% 54.17% 28.59% 1149.88% -100.0% 1900.0% -75.0% 300.0% -100.0% 0.0% 0.0% -80.0% 400.0% 0.0% -94.12% -10.53% -100.0% -50.0% -97.4% 10.0% 14.75% -70.67% -38.28% 1103.57% -12.5%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2024 2023 2022 2021 2020 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Revenue $17.84M $9.912M $6.429M $5.000M $400.0K $110.0K $0.00 $200.0K $10.00K $40.00K $10.00K $0.00 $10.00K $10.00K $10.00K $50.00K $10.00K $10.00K $170.0K $190.0K $0.00 $10.00K $20.00K $770.0K $700.0K $610.0K $2.080M $3.370M $280.0K $320.0K
Cost Of Revenue $14.16M $10.25M $5.503M $3.930M $330.0K $350.0K $0.00 $20.00K $0.00 $0.00 $590.0K $1.990M $2.990M $0.00 $0.00
Gross Profit $3.681M -$336.8K $925.5K $1.070M $80.00K -$250.0K $0.00 $20.00K $10.00K $700.0K $30.00K $90.00K $380.0K $280.0K $320.0K
Gross Profit Margin 20.64% -3.4% 14.4% 21.4% 20.0% -227.27% 50.0% 100.0% 100.0% 4.92% 4.33% 11.28% 100.0% 100.0%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2024 2023 2022 2021 2020 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Selling, General & Admin $15.25M $14.30M $9.968M $4.840M $1.250M $1.560M $1.070M $730.0K $10.00K $50.00K $30.00K $20.00K $30.00K $10.00K $10.00K $310.0K $360.0K $500.0K $930.0K $3.020M $4.370M $1.120M $1.250M $770.0K $640.0K $510.0K $440.0K
YoY Change 6.6% 43.5% 105.95% 287.19% 45.79% 46.58% 7200.0% 66.67% 50.0% -33.33% 200.0% 0.0% -96.77% -13.89% -28.0% -46.24% -69.21% -30.89% 290.18% -10.4% 62.34% 20.31% 25.49% 15.91%
% of Gross Profit 414.28% 1077.0% 452.46% 1562.5% 500.0% 160.0% 4166.67% 855.56% 168.42% 182.14% 137.5%
Research & Development $5.896M $5.248M $2.606M $516.1K $490.0K $0.00 $0.00 $860.0K $350.0K
YoY Change 12.34% 101.38% 404.98% 5.32% -100.0% 145.71%
% of Gross Profit 160.19% 281.59% 48.25% 612.5%
Depreciation & Amortization $568.8K $966.1K $40.17K $0.00 $150.0K $10.00K $10.00K $10.00K $20.00K $0.00 $0.00 $0.00 $0.00 $0.00 $10.00K $10.00K $40.00K $40.00K $40.00K $30.00K $40.00K $10.00K $390.0K $240.0K $310.0K
YoY Change -41.12% 2305.28% 1400.0% 0.0% 0.0% -50.0% -100.0% 0.0% -75.0% 0.0% 0.0% 33.33% -25.0% 300.0% -97.44% 62.5% -22.58%
% of Gross Profit 15.45% 4.34% 0.0% 100.0% 4.29% 133.33% 11.11% 102.63% 85.71% 96.88%
Operating Expenses $21.56M $23.96M $13.93M $5.946M $1.730M $1.830M $1.090M $1.660M $390.0K $420.0K $40.00K $140.0K $50.00K $30.00K $20.00K $30.00K $10.00K $10.00K $310.0K $370.0K $510.0K $960.0K $3.060M $4.400M $1.150M $1.290M $780.0K $650.0K $550.0K $470.0K
YoY Change -10.04% 72.05% 134.23% 243.72% 67.89% -34.34% 325.64% -7.14% 950.0% -71.43% 180.0% 66.67% 50.0% -33.33% 200.0% 0.0% -96.77% -16.22% -27.45% -46.88% -68.63% -30.45% 282.61% -10.85% 65.38% 20.0% 18.18% 17.02%
Operating Profit -$21.53M -$24.30M -$13.00M -$4.877M -$1.650M -$2.080M -$1.090M -$400.0K -$40.00K -$450.0K -$1.260M -$690.0K -$270.0K -$270.0K -$150.0K
YoY Change -11.41% 86.89% 166.63% 195.55% 90.83% -64.29% 82.61% 155.56% 0.0% 80.0%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Interest Expense $68.61K $1.035M $147.7K $1.224M -$560.0K $3.850M -$2.100M $0.00 $0.00 $10.00K -$10.00K -$40.00K -$80.00K -$80.00K -$30.00K -$50.00K -$50.00K -$380.0K -$230.0K -$50.00K -$300.0K -$140.0K -$400.0K -$210.0K -$140.0K -$170.0K -$170.0K -$20.00K -$50.00K
YoY Change -93.37% 600.69% -87.93% -114.55% -283.33% -100.0% -200.0% -75.0% -50.0% 0.0% 166.67% -40.0% 0.0% -86.84% 65.22% 360.0% -83.33% 114.29% -65.0% 90.48% 50.0% -17.65% 0.0% 750.0% -60.0%
% of Operating Profit
Other Income/Expense, Net -$3.650M -$995.8K $1.313M -$8.360M $60.00K -$100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $1.010M $660.0K -$390.0K -$620.0K $0.00 $0.00
YoY Change 266.61% -175.83% -115.71% -14032.61% -100.0% 53.03% -269.23% -37.1%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Pretax Income -$17.88M -$27.09M -$13.00M -$4.877M -$1.600M -$3.310M $2.760M -$3.380M -$380.0K -$7.360M $170.0K $930.0K -$80.00K -$70.00K -$80.00K $400.0K $100.0K $390.0K -$410.0K $510.0K $460.0K -$640.0K -$3.630M -$6.460M -$690.0K -$1.530M -$870.0K -$440.0K -$290.0K -$200.0K
YoY Change -34.01% 108.33% 166.63% 204.79% -219.93% -181.66% 789.47% -94.84% -4429.41% -81.72% -1262.5% 14.29% -12.5% -120.0% 300.0% -74.36% -195.12% -180.39% 10.87% -171.88% -82.37% -43.81% 836.23% -54.9% 75.86% 97.73% 51.72% 45.0%
Income Tax $0.00 $0.00 $0.00 $0.00 $10.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
% Of Pretax Income 5.88% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
Net Earnings -$24.05M -$27.09M -$11.69M -$13.24M -$1.600M -$2.640M $1.130M -$3.380M -$380.0K -$7.360M $160.0K $920.0K -$80.00K -$70.00K -$80.00K $400.0K $100.0K $390.0K -$410.0K $510.0K $420.0K -$650.0K -$3.660M -$8.620M -$690.0K -$1.530M $220.0K $140.0K -$550.0K -$320.0K
YoY Change -11.2% 131.73% -11.69% 727.26% -333.63% -133.43% 789.47% -94.84% -4700.0% -82.61% -1250.0% 14.29% -12.5% -120.0% 300.0% -74.36% -195.12% -180.39% 21.43% -164.62% -82.24% -57.54% 1149.28% -54.9% -795.45% 57.14% -125.45% 71.88%
Net Earnings / Revenue -134.85% -273.29% -181.82% -264.75% -400.0% -2400.0% -1690.0% -3800.0% -18400.0% 1600.0% -800.0% -700.0% -800.0% 800.0% 1000.0% 3900.0% -241.18% 268.42% -6500.0% -18300.0% -1119.48% -98.57% -250.82% 10.58% 4.15% -196.43% -100.0%
Basic Earnings Per Share
Diluted Earnings Per Share -$0.40 -$0.50 -$242.4K -$559.5K -$116.5K -$16.50M $18.83M -$112.7M -$12.67M -$77.48B $1.703B $10.23B -$1.064B -$912.2M -$1.084B $5.127B $1.278B $4.968B -$5.371B $9.110B $20.08B -$65.36B -$4991B -$23130B -$4110B -$18410B -$14020B -$101.1B -$16410B -$16720B

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Cash & Short-Term Investments $6.067M $3.260M $4.085M $277.4K $240.0K $40.00K $560.0K $230.0K $0.00 $0.00 $10.00K $90.00K $10.00K $40.00K $30.00K $30.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $190.0K $0.00 $20.00K $90.00K $270.0K
YoY Change 86.09% -20.18% 1372.8% 15.56% -92.86% 143.48% -100.0% -88.89% 800.0% -75.0% 33.33% 0.0% -100.0% -100.0% -77.78% -66.67%
Cash & Equivalents $0.00 $190.0K $0.00 $20.00K $90.00K $270.0K
Short-Term Investments $12.81M $44.79M $30.00K
Other Short-Term Assets $1.206M $13.57M $45.05M $678.9K $0.00 $20.00K $130.0K $270.0K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -91.11% -69.87% 6536.09% -84.62% -51.85%
Inventory $8.610M $14.41M $5.603M $362.1K $80.00K $0.00
Prepaid Expenses
Receivables $5.839M $932.6K $913.1K $321.7K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00K $0.00 $30.00K $110.0K $40.00K $0.00 $0.00 $10.00K $40.00K
Other Receivables $675.0K $0.00 $0.00 $0.00 $110.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $110.0K $250.0K $20.00K $0.00 $0.00 $0.00
Total Short-Term Assets $22.40M $32.18M $55.65M $1.640M $320.0K $170.0K $690.0K $500.0K $60.00K $0.00 $140.0K $90.00K $10.00K $40.00K $30.00K $30.00K $0.00 $0.00 $0.00 $0.00 $20.00K $0.00 $30.00K $230.0K $480.0K $20.00K $20.00K $100.0K $310.0K
YoY Change -30.39% -42.19% 3293.47% 412.5% -75.36% 38.0% 733.33% -100.0% 55.56% 800.0% -75.0% 33.33% 0.0% -100.0% -100.0% -86.96% -52.08% 2300.0% 0.0% -80.0% -67.74%
Property, Plant & Equipment $3.822M $3.355M $1.531M $90.00K $30.00K $40.00K $40.00K $230.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00K $20.00K $100.0K $190.0K $10.00K $370.0K $730.0K $860.0K $30.00K
YoY Change 13.9% 119.15% 200.0% -25.0% 0.0% -82.61% -100.0% -50.0% -80.0% -47.37% 1800.0% -97.3% -49.32% -15.12% 2766.67%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $9.143M $20.00K $40.00K $80.00K $120.0K $120.0K $140.0K $160.0K $780.0K $920.0K $940.0K $1.040M $1.530M $1.870M $1.420M $1.220M $1.220M $0.00
YoY Change -50.0% -50.0% -33.33% 0.0% -14.29% -12.5% -79.49% -15.22% -2.13% -9.62% -32.03% -18.18% 31.69% 16.39% 0.0%
Other Assets $293.1K $307.0K $57.03K $3.850K $0.00 $0.00 $30.00K $40.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00K $180.0K $10.00K $690.0K $1.920M
YoY Change -4.53% 438.37% 1381.3% -100.0% -25.0% -100.0% -94.44% 1700.0% -98.55% -64.06%
Total Long-Term Assets $26.14M $28.02M $29.43M $10.05M $2.490M $90.00K $60.00K $80.00K $40.00K $1.570M $170.0K $130.0K $30.00K $50.00K $80.00K $120.0K $120.0K $140.0K $160.0K $790.0K $930.0K $960.0K $1.140M $1.720M $3.100M $3.340M $3.640M $4.420M $3.240M
YoY Change -6.7% -4.78% 192.69% 303.75% 50.0% -25.0% 100.0% -97.45% 823.53% 30.77% 333.33% -40.0% -37.5% -33.33% 0.0% -14.29% -12.5% -79.75% -15.05% -3.13% -15.79% -33.72% -44.52% -7.19% -8.24% -17.65% 36.42%
Total Assets $48.54M $60.19M $85.08M $11.69M $2.810M $260.0K $750.0K $580.0K $100.0K $1.570M $310.0K $220.0K $40.00K $90.00K $110.0K $150.0K $120.0K $140.0K $160.0K $790.0K $950.0K $960.0K $1.170M $1.950M $3.580M $3.360M $3.660M $4.520M $3.550M
YoY Change
Accounts Payable $1.580M $1.999M $1.019M $541.9K $250.0K $140.0K $350.0K $30.00K $0.00 $60.00K $10.00K $50.00K $50.00K $50.00K $50.00K $40.00K $30.00K $140.0K $320.0K $420.0K $40.00K $120.0K $230.0K $0.00 $160.0K $230.0K $220.0K $300.0K $150.0K
YoY Change -20.96% 96.26% 88.0% 116.76% -60.0% 1066.67% -100.0% 500.0% -80.0% 0.0% 0.0% 0.0% 25.0% 33.33% -78.57% -56.25% -23.81% 950.0% -66.67% -47.83% -100.0% -30.43% 4.55% -26.67% 100.0%
Accrued Expenses $1.265M $850.2K $1.378M $614.1K $90.00K $490.0K $320.0K $0.00 $20.00K $330.0K $320.0K $330.0K $300.0K $270.0K $240.0K $220.0K $20.00K $620.0K $550.0K $360.0K $240.0K
YoY Change 48.82% -38.32% 124.46% 582.28% 53.13% -100.0% -93.94% 3.13% -3.03% 10.0% 11.11% 12.5% 9.09% 1000.0% -96.77% 12.73% 52.78% 50.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $40.06K $659.3K $450.0K $2.040M $1.620M $0.00 $0.00 $140.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $30.00K $70.00K $80.00K $100.0K $100.0K
YoY Change -100.0% -93.92% 46.5% 25.93% -100.0% -100.0% -57.14% -12.5% -20.0% 0.0%
Long-Term Debt Due $751.6K $922.1K $956.9K $0.00 $80.00K $10.00K $30.00K $660.0K $640.0K $640.0K $640.0K $1.050M $1.050M $1.290M $1.510M $520.0K $850.0K $860.0K $850.0K $620.0K $750.0K $1.150M $800.0K $120.0K
YoY Change -18.5% -3.63% -100.0% 700.0% -66.67% -95.45% 3.13% 0.0% 0.0% -39.05% 0.0% -18.6% -14.57% 190.38% -38.82% -1.16% 1.18% 37.1% -17.33% -34.78% 43.75% 566.67%
Total Short-Term Liabilities $3.651M $4.761M $5.439M $4.674M $830.0K $2.690M $2.410M $30.00K $320.0K $310.0K $30.00K $100.0K $1.080M $1.060M $1.070M $1.020M $1.390M $1.510M $1.910M $2.170M $2.260M $3.910M $4.030M $1.910M $980.0K $1.330M $1.630M $1.530M $600.0K
YoY Change -23.31% -12.48% 16.37% 463.14% 11.62% 7933.33% -90.63% 3.23% 933.33% -70.0% -90.74% 1.89% -0.93% 4.9% -26.62% -7.95% -20.94% -11.98% -3.98% -42.2% -2.98% 110.99% 94.9% -26.32% -18.4% 6.54% 155.0%
Long-Term Debt $0.00 $401.6K $973.7K $1.753M $450.0K $0.00 $0.00 $0.00 $30.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $530.0K $500.0K $500.0K $520.0K $500.0K $870.0K $520.0K $1.830M $1.840M
YoY Change -100.0% -58.76% -44.45% 289.56% -100.0% -100.0% 6.0% 0.0% -3.85% 4.0% -42.53% 67.31% -71.58% -0.54%
Other Long-Term Liabilities $1.322M $421.3K $749.8K $80.00K $200.0K $4.390M $0.00 $300.0K $310.0K
YoY Change 213.79% -43.82% -60.0% -95.44% -3.23%
Total Long-Term Liabilities $1.322M $822.9K $1.724M $1.753M $450.0K $80.00K $200.0K $4.390M $30.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $530.0K $500.0K $800.0K $830.0K $500.0K $870.0K $520.0K $1.830M $1.840M
YoY Change 60.66% -52.26% -1.68% 289.56% -60.0% -95.44% 14533.33% -100.0% 6.0% -37.5% -3.61% 66.0% -42.53% 67.31% -71.58% -0.54%
Total Liabilities $4.973M $5.583M $7.163M $6.427M $1.280M $2.770M $2.610M $4.430M $350.0K $310.0K $30.00K $100.0K $1.080M $1.060M $1.070M $1.020M $1.390M $1.510M $1.910M $2.170M $2.990M $4.410M $4.830M $2.740M $1.480M $2.200M $2.160M $3.360M $2.440M
YoY Change -10.93% -22.05% 11.45% 402.11% 6.13% -41.08% 1165.71% 12.9% 933.33% -70.0% -90.74% 1.89% -0.93% 4.9% -26.62% -7.95% -20.94% -11.98% -27.42% -32.2% -8.7% 76.28% 85.14% -32.73% 1.85% -35.71% 37.7%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2024 2023 2022 2021 2020 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995 1994
Basic Shares Outstanding
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $633.15 Million

About Red Cat Holdings, Inc.

Red Cat Holdings, Inc. provides products, services and solutions to the drone industry. The firm provides its services to the enterprise, military, and consumer markets. The company designs, develops, markets, and sells drone software and products. Red Cat's Golden Eagle drones are approved by the Department of Defense for reconnaissance, public safety, and inspection applications. The technology of Skypersonic Inc, a subsidiary of the Company enables drones to complete inspection services in locations where Global Positioning System (GPS) is not available, yet still record and transmit data even while being operated from thousands of miles away. The firm's offering also includes First Person View (FPV) video goggles that give pilots a better perspective to control their drone in flight. Red Cat Holdings Inc operates through several subsidiaries, including Teal Acquisition I Corp and Rotor Riot, LLC.

Industry: Services-Prepackaged Software Peers: Unusual Machines, Inc.