Draganfly Inc. logo

Draganfly Inc.

DPRO | NASDAQ
Chart Builder DCF Calculator
$5.56
-$0.11 (-1.94%)
Sep 22, 2026, 1:18 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-32.48M -25.2M -22.98M -18.08M -13.11M -15.44M -13.88M -13.34M -18.57M -18.39M -23.59M -35.99M -35.9M -28.52M -27.65M -803.5K 28.46M 20.29M -18.43M -32.19M -58.56M -51.84M
Depreciation & Amortization
460.65K 392.22K 346.52K 385.76K 439.75K 508.82K 577.09K 590.05K 594.74K 626.09K 546.64K 889.77K 833.83K 747.57K 772.76K 189.73K 277.98K 353.76K 311.06K 468.61K 326.32K 186.59K
Stock-Based Compensation
968.69K 1.34M 1.39M 1.42M 1.34M 1.27M 1.18M 1.12M 1.51M 1.68M 2.02M 2.67M 3.46M 3.21M 3.31M 3.26M 2.94M 3.55M 3.95M 3.72M 3.23M 3.2M
Other Working Capital
-3.14M -887.32K -2.59M -1.51M -465.12K 262.44K 773.27K -736.89K 707.45K 71.08K 356.03K 3.31M 1.45M 2.64M 4.28M 3.37M 4.02M 1.64M -496.17K -1.36M -1.1M 263.97K
Other Non-Cash Items
9.28M 4.44M 2.94M 3.71M -1.29M 1.58M 386.27K 2.98M 6.29M 3.45M 4.88M 9.79M 9.39M 3.17M 3.43M -21.2M -20.9M -9.98M -10.46M 4.56M 5.48M 313.84K
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -29.64M -29.64M 11.11M 11.92M 41.6M 41.6M
Change in Working Capital
-14.72M -9.18M -5.57M -3.81M -2.24M -1.18M -102.77K -605.57K 403.7K 566.81K 1.1M 3.23M 1.64M 2.91M 3.79M 2.26M -2.7M -5.37M -6.98M -6.72M -2.33M -866.28K
Operating Cash Flow
-36.49M -28.2M -23.88M -16.37M -14.86M -13.25M -11.83M -9.26M -9.77M -12.07M -15.04M -19.4M -20.58M -18.48M -16.35M -16.3M -21.56M -20.8M -20.5M -18.22M -10.25M -7.41M
Capital Expenditures
-1.37M -1.11M -923.04K -521K -172.71K -195.62K -167.26K -153.03K -330.9K -347.26K -417.61K -370.72K -185.5K -135.62K -84.4K -55.98K -284.98K -370.04K -450.12K -469.32K -222.52K -127.16K
Cash Acquisitions
-3.06M n/a n/a n/a n/a n/a n/a n/a 884.79 884.79 46.66K 46.66K 45.77K 45.77K n/a 6.11K -221.88K -221.88K -471.88K -477.98K -250K -707.41K
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -97.8K -97.8K -97.8K -597.8K -500K -500K -500K
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
35.46K 43.7K 69.65K 91.24K 93.9K 89.78K 143.94K 122.35K 94.19K 107.02K 60.27K 347.88K 437.92K 870.98K 848.37K 340.51K -1.03M -1.97M -1.98M -1.76M 510.81K 1M
Investing Cash Flow
-4.39M -1.07M -853.39K -429.76K -78.81K -105.84K -23.31K -30.68K -235.82K -239.36K -310.68K 28.5K 302.88K 785.83K 768.66K 381.62K -1.45M -2.43M -3.27M -3.17M -422.24K -333.24K
Debt Repayment
-119.95K -157.99K -154.15K -213.82K -264.2K -317.16K -442.84K -441.94K -354.25K -262.4K -131.73K -72.86K -72.87K -72.02K -78.16K -80.38K -116.49K -622.63K -117.74K -156.71K -54.45K 237.07K
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
-2.86M -5.13M -5.13M -5.63M -3.68M -1.4M -2.28M -1.73M -1.14M -1.64M -2.14M -2.07M -1.95M -1.46M 30.06K 25.94K -2.99M -2.5M 1.6M 3.2M 6.25M 5.86M
Financial Cash Flow
146.48M 172.34M 109.06M 81.65M 32.23M 11.16M 15.03M 10.83M 8.73M 3.44M 10.79M 10.41M 10.58M 11.07M -48.1K 217.06K 22.71M 22.69M 46.2M 49.02M 27.04M 27.36M
Net Cash Flow
105.19M 144.19M 83.9M 65.88M 17.28M -2.21M 3.16M 1.54M -428.29K -8.03M -3.8M -8.26M -9.5M -6.21M -15.18M -15.2M -23.61K -450.9K 22.13M 27.32M 15.79M 19.16M
Free Cash Flow
-37.86M -29.32M -24.8M -16.89M -15.04M -13.45M -12M -9.41M -9.12M -11.43M -14.48M -18.79M -20.77M -18.62M -16.43M -16.35M -21.84M -21.17M -20.95M -18.69M -10.47M -7.53M
Adj. Free Cash Flow
-38.83M -30.66M -26.19M -18.31M -16.38M -14.72M -13.18M -10.53M -10.63M -13.11M -16.5M -21.46M -24.23M -21.83M -19.74M -19.62M -24.79M -24.71M -24.9M -22.42M -13.71M -10.73M
Maintenance CapEx
-1.06M -913.19K -791.65K -343.35K -33.01K -76.84K -79.06K -153.03K -298.67K -315.03K -385.38K -338.49K -185.5K -125.31K -50.9K -17.79K -204.31K -204.31K -207.6K -207.6K -3.28K -3.28K
Growth CapEx
-313.98K -199.95K -131.39K -177.65K -139.7K -118.78K -88.2K n/a -32.23K -32.23K -32.23K -32.23K n/a -10.3K -33.5K -38.19K -80.68K -165.74K -242.52K -261.72K -219.24K -123.88K
Owner Earnings
-37.54M -29.12M -24.67M -16.71M -14.9M -13.33M -11.91M -9.41M -10.07M -12.38M -15.43M -19.74M -20.77M -18.61M -16.4M -16.32M -21.76M -21M -20.7M -18.43M -10.25M -7.41M

© 2026 bestshares.com. All rights reserved.