Financhill
Sell
32

UAVS Quote, Financials, Valuation and Earnings

Last price:
$1.15
Seasonality move :
-2.51%
Day range:
$1.05 - $1.27
52-week range:
$0.92 - $45.50
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.12x
P/B ratio:
0.85x
Volume:
597.9K
Avg. volume:
319.3K
1-year change:
-96.64%
Market cap:
$13M
Revenue:
$13.4M
EPS (TTM):
-$349.24
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3M $9.8M $19.1M $13.7M $13.4M
Revenue Growth (YoY) 333.26% 659.38% 95.62% -28.04% -2.54%
 
Cost of Revenues $711.7K $5.5M $10.9M $8.3M $7.1M
Gross Profit $573.7K $4.3M $8.2M $5.5M $6.3M
Gross Profit Margin 44.64% 43.61% 43.04% 39.76% 46.96%
 
R&D Expenses $29.4K $4.1M $8.1M $5.5M $4M
Selling, General & Admin $5.5M $18.1M $22.7M $17.3M $12M
Other Inc / (Exp) -$590 -$12.2M -$35.6M -$24.1M -$17M
Operating Expenses $5.5M $22.2M $30.8M $22.9M $16M
Operating Income -$4.9M -$17.9M -$22.6M -$17.4M -$9.7M
 
Net Interest Expenses $500 $7.9K $59.8K $948.6K $8.4M
EBT. Incl. Unusual Items -$4.9M -$30.1M -$58.3M -$42.4M -$35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.9M -$30.1M -$58.3M -$42.4M -$35M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$30.1M -$58.3M -$42.4M -$35M
 
Basic EPS (Cont. Ops) -$350.00 -$430.00 -$728.00 -$514.90 -$46.24
Diluted EPS (Cont. Ops) -$350.00 -$430.00 -$728.00 -$514.90 -$46.24
Weighted Average Basic Share $40.7K $70.1K $83.4K $105.6K $1.1M
Weighted Average Diluted Share $40.7K $70.1K $83.4K $105.6K $1.1M
 
EBITDA -$4.8M -$28.6M -$54.3M -$37.7M -$25.6M
EBIT -$4.9M -$30.1M -$58.2M -$41.5M -$26.7M
 
Revenue (Reported) $1.3M $9.8M $19.1M $13.7M $13.4M
Operating Income (Reported) -$4.9M -$17.9M -$22.6M -$17.4M -$9.7M
Operating Income (Adjusted) -$4.9M -$30.1M -$58.2M -$41.5M -$26.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $127.5K $4.1M $4.5M $2.9M $2.8M
Revenue Growth (YoY) -32.53% 3117.1% 9.11% -34.68% -3.47%
 
Cost of Revenues $91.5K $2.6M $2.3M $1.7M $1.7M
Gross Profit $36K $1.5M $2.2M $1.2M $1.1M
Gross Profit Margin 28.25% 36.11% 49.62% 42.4% 40.6%
 
R&D Expenses $29.4K $2M $1.9M $1.2M $787.9K
Selling, General & Admin $2.7M $5.9M $5M $4.3M $3.5M
Other Inc / (Exp) -- -$12.4M -$42.1M -$20.6M -$16.8M
Operating Expenses $2.7M $7.8M $6.8M $5.2M $4M
Operating Income -$2.7M -$6.4M -$4.6M -$4M -$2.9M
 
Net Interest Expenses $300 $20.7K $30K -- $2.7M
EBT. Incl. Unusual Items -$2.7M -$18.7M -$46.7M -$24.5M -$22.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$2.7M -$18.7M -$46.7M -$24.5M -$22.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$2.7M -$18.7M -$46.7M -$24.5M -$22.3M
 
Basic EPS (Cont. Ops) -$20.00 -$260.00 -$588.00 -$282.61 -$7.02
Diluted EPS (Cont. Ops) -$20.00 -$260.00 -$588.00 -$282.61 -$7.02
Weighted Average Basic Share $58.6K $75.5K $90.5K $125.4K $4.8M
Weighted Average Diluted Share $58.6K $75.5K $90.5K $125.4K $4.8M
 
EBITDA -$2.7M -$17.8M -$45.6M -$23.8M -$19.4M
EBIT -$2.7M -$18.5M -$46.7M -$24.6M -$19.6M
 
Revenue (Reported) $127.5K $4.1M $4.5M $2.9M $2.8M
Operating Income (Reported) -$2.7M -$6.4M -$4.6M -$4M -$2.9M
Operating Income (Adjusted) -$2.7M -$18.5M -$46.7M -$24.6M -$19.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $1.3M $9.8M $19.1M $13.7M $13.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $711.7K $5.4M $10.9M $8.3M $7.1M
Gross Profit $573.7K $4.3M $8.2M $5.5M $6.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $29.4K $3.9M $8.1M $5.5M $4M
Selling, General & Admin $5.5M $18.4M $22.8M $17.5M $12.2M
Other Inc / (Exp) -$600 -$12.2M -$35.6M -$24.1M -$17M
Operating Expenses $5.5M $22.3M $30.8M $22.9M $16M
Operating Income -$4.9M -$17.9M -$22.6M -$17.4M -$9.7M
 
Net Interest Expenses $500 $7.9K $59.8K $948.6K $8.4M
EBT. Incl. Unusual Items -$4.9M -$30.1M -$58.3M -$42.4M -$35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.9M -$30.1M -$58.3M -$42.4M -$35M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.9M -$30.1M -$58.3M -$42.4M -$35M
 
Basic EPS (Cont. Ops) -$370.00 -$430.00 -$738.00 -$461.75 -$73.55
Diluted EPS (Cont. Ops) -$370.00 -$430.00 -$748.00 -$461.75 -$73.55
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$4.8M -$28.6M -$54.3M -$37.7M -$25.6M
EBIT -$4.9M -$30.1M -$58.2M -$41.5M -$26.7M
 
Revenue (Reported) $1.3M $9.8M $19.1M $13.7M $13.4M
Operating Income (Reported) -$4.9M -$17.9M -$22.6M -$17.4M -$9.7M
Operating Income (Adjusted) -$4.9M -$30.1M -$58.2M -$41.5M -$26.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $9.8M $19.1M $13.7M $13.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $5.4M $10.9M $8.3M $7.1M --
Gross Profit $4.3M $8.2M $5.5M $6.3M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $8.1M $5.5M $4M --
Selling, General & Admin $18.4M $22.8M $17.5M $12.2M --
Other Inc / (Exp) -$12.2M -$35.6M -$24.1M -$17M --
Operating Expenses $22.3M $30.8M $22.9M $16M --
Operating Income -$17.9M -$22.6M -$17.4M -$9.7M --
 
Net Interest Expenses $20.7K $59.7K $994.8K $8.4M --
EBT. Incl. Unusual Items -$30.1M -$58.3M -$42.4M -$35M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$30.1M -$58.3M -$42.4M -$35M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$30.1M -$58.3M -$42.4M -$35M --
 
Basic EPS (Cont. Ops) -$430.00 -$738.00 -$461.75 -$73.55 --
Diluted EPS (Cont. Ops) -$430.00 -$748.00 -$461.75 -$73.55 --
Weighted Average Basic Share $280.3K $336K $422.4K $5.5M --
Weighted Average Diluted Share $280.3K $363.7K $422.4K $5.5M --
 
EBITDA -$28.6M -$54.3M -$37.7M -$25.6M --
EBIT -$30.1M -$58.2M -$41.5M -$26.7M --
 
Revenue (Reported) $9.8M $19.1M $13.7M $13.4M --
Operating Income (Reported) -$17.9M -$22.6M -$17.4M -$9.7M --
Operating Income (Adjusted) -$30.1M -$58.2M -$41.5M -$26.7M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $23.9M $14.6M $4.3M $819K $3.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.9M $2.2M $2.1M $1.4M
Inventory $135.7K $4M $6.7M $6.9M $5.5M
Prepaid Expenses -- -- $968K $476.2K --
Other Current Assets $122K $1.3M $61.6K $548.6K $425.2K
Total Current Assets $24.8M $23M $14.5M $10.5M $10.9M
 
Property Plant And Equipment $380K $3M $4.7M $4.3M $3M
Long-Term Investments -- -- -- -- --
Goodwill $3.1M $64.9M $23.2M $7.4M $4.5M
Other Intangibles $440.5K $13.6M $11.5M $2.6M $2M
Other Long-Term Assets -- $282.9K $291.1K $265.6K $250.9K
Total Assets $28.7M $104.7M $54.2M $25.2M $20.6M
 
Accounts Payable $159.8K $2.5M $1.8M $3.1M $2.8M
Accrued Expenses $1.7M $575.6K $444.4K $850.1K $786.9K
Current Portion Of Long-Term Debt $89.5K $451.9K $446.5K $4.9M $1.7M
Current Portion Of Capital Lease Obligations $85.9K $1.2M $628.1K $901.9K $921K
Other Current Liabilities -- $10.1M -- -- --
Total Current Liabilities $2.2M $17.1M $5.4M $11M $7.9M
 
Long-Term Debt $17.9K $808K $2.3M $489K $274.4K
Capital Leases -- -- -- -- --
Total Liabilities $2.4M $28.1M $11M $14.5M $26.3M
 
Common Stock $58.6K $75.3K $88.5K $150 $9.7K
Other Common Equity Adj -- -$70.6K $10.1K $106.3K -$86.4K
Common Equity $26.4M $76.6M $43.2M $10.7M -$5.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $26.4M $76.6M $43.2M $10.7M -$5.7M
 
Total Liabilities and Equity $28.7M $104.7M $54.2M $25.2M $20.6M
Cash and Short Terms $23.9M $14.6M $4.3M $819K $3.6M
Total Debt $107.4K $1.3M $3M $5.4M $1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $23.9M $14.6M $4.3M $819K $3.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- $2.9M $2.2M $2.1M $1.4M
Inventory $135.7K $4M $6.7M $6.9M $5.5M
Prepaid Expenses -- -- $968K -- --
Other Current Assets $122K $1.3M $61.6K $548.6K $425.2K
Total Current Assets $24.8M $23M $14.5M $10.5M $10.9M
 
Property Plant And Equipment $380K $3M $4.7M $4.3M $3M
Long-Term Investments -- -- -- -- --
Goodwill $3.1M $64.9M $23.2M $7.4M $4.5M
Other Intangibles $440.5K $13.6M $11.5M $2.6M $2M
Other Long-Term Assets -- $282.9K $291.1K $265.6K $250.9K
Total Assets $28.7M $104.7M $54.2M $25.2M $20.6M
 
Accounts Payable $159.8K $2.5M $1.8M $3.1M $2.8M
Accrued Expenses $1.7M $575.6K $444.4K $850.1K $786.9K
Current Portion Of Long-Term Debt $89.5K $451.9K $446.5K $4.9M $1.7M
Current Portion Of Capital Lease Obligations $85.9K $1.2M $628.1K $901.9K $921K
Other Current Liabilities -- $10.1M -- -- --
Total Current Liabilities $2.2M $17.1M $5.4M $11M $7.9M
 
Long-Term Debt $17.9K $808K $2.3M $489K $274.4K
Capital Leases -- -- -- -- --
Total Liabilities $2.4M $28.1M $11M $14.5M $26.3M
 
Common Stock $58.6K $75.3K $88.5K $150 $9.7K
Other Common Equity Adj -- -$70.6K $10.1K $106.3K -$86.4K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- $1.7M $1.1M
Minority Interest, Total -- -- -- -- --
Total Equity $26.4M $76.6M $43.2M $10.7M -$5.7M
 
Total Liabilities and Equity $28.7M $104.7M $54.2M $25.2M $20.6M
Cash and Short Terms $23.9M $14.6M $4.3M $819K $3.6M
Total Debt $107.4K $1.3M $3M $5.4M $1.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.9M -$30.1M -$58.3M -$42.4M -$35M
Depreciation & Amoritzation $173.7K $1.5M $3.9M $3.8M $1.1M
Stock-Based Compensation $402K $4.5M $3.4M $1.3M $80.6K
Change in Accounts Receivable $65.8K $514.3K $637.2K $223.5K $593K
Change in Inventories $85.5K -$2M -$2.6M $53.2K $1.2M
Cash From Operations -$2.3M -$12.5M -$19.8M -$11M -$6.6M
 
Capital Expenditures $179K $1.9M $1.7M $777K $121.6K
Cash Acquisitions -- -$40.9M -- -- --
Cash From Investing -$779K -$42.5M -$8.4M -$777K -$94.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $3.3M -- --
Long-Term Debt Repaid -- -- -$345.5K -$91.9K -$5.6M
Repurchase of Common Stock -$1.1M -- -- -- --
Other Financing Activities -- -- -- -- -$615.1K
Cash From Financing $26.3M $45.6M $17.5M $8.6M $9.5M
 
Beginning Cash (CF) $718K $23.9M $14.6M $4.3M $819K
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.2M -$9.3M -$10.6M -$3.2M $2.9M
Ending Cash (CF) $23.9M $14.6M $4.3M $819K $3.6M
 
Levered Free Cash Flow -$2.4M -$14.4M -$21.5M -$11.7M -$6.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$2.7M -$18.7M -$46.7M -$24.5M -$22.3M
Depreciation & Amoritzation $45.3K $717.1K $1.1M $784.1K $260.8K
Stock-Based Compensation $137.6K $1.2M $361.9K $180.1K $16.8K
Change in Accounts Receivable -- $707.6K $1M $250 $634.4K
Change in Inventories $22.7K -$1.1M -$383.5K -$607K $212.9K
Cash From Operations -$813.7K -$5.8M -$4.6M -$2.1M -$2.5M
 
Capital Expenditures $108.9K $912.9K $297K $212.9K $14.5K
Cash Acquisitions -- -$11.5M -- -- --
Cash From Investing -$708.9K -$11.9M -$297K -$212.9K $2K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -$107.4K -- -- -- --
Long-Term Debt Repaid -- -- -$172.2K -$4.8K -$5M
Repurchase of Common Stock -- -- -- -- $373.2K
Other Financing Activities -- -- -- -- --
Cash From Financing $769.5K $9.8K $3.1M $1.8M $5.9M
 
Beginning Cash (CF) $24.7M $32.2M $5.3M $1.6M $265.1K
Foreign Exchange Rate Adjustment -- -- $825K -$261.8K -$71.8K
Additions / Reductions -$753.1K -$17.6M -$1.8M -$519.4K $3.4M
Ending Cash (CF) $23.9M $14.6M $4.3M $819K $3.6M
 
Levered Free Cash Flow -$922.6K -$6.7M -$4.9M -$2.3M -$2.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.9M -$30.1M -$58.3M -$42.4M -$35M
Depreciation & Amoritzation $173.7K $1.5M $3.9M $3.8M $1.1M
Stock-Based Compensation $402K $4.5M $3.4M $1.3M $80.6K
Change in Accounts Receivable $65.8K $514.3K $637.2K $223.5K $593K
Change in Inventories $85.5K -$2M -$2.6M $53.2K $1.2M
Cash From Operations -$2.3M -$12.5M -$19.8M -$11M -$6.6M
 
Capital Expenditures $179K $1.9M $1.7M $777K $121.6K
Cash Acquisitions -- -$40.9M -- -- --
Cash From Investing -$779K -$42.5M -$8.4M -$777K -$94.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$91.9K -$5.6M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $26.3M $45.6M $17.5M $8.6M $9.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.2M -$9.3M -$10.6M -$3.2M $2.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$2.4M -$14.4M -$21.5M -$11.7M -$6.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$30.1M -$58.3M -$42.4M -$35M --
Depreciation & Amoritzation $1.5M $3.9M $3.8M $1.1M --
Stock-Based Compensation $4.5M $3.4M $1.3M $80.6K --
Change in Accounts Receivable $514.3K $637.2K $223.5K $593.1K --
Change in Inventories -$2M -$2.6M $53.2K $1.2M --
Cash From Operations -$12.5M -$19.8M -$11M -$6.6M --
 
Capital Expenditures $1.9M $1.7M $777.1K $121.6K --
Cash Acquisitions -$40.9M -- -- -- --
Cash From Investing -$42.5M -$8.4M -$777K -$94.1K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$345.5K -$91.9K -$5.6M --
Repurchase of Common Stock -- -- -- $10 --
Other Financing Activities -- -- -- -- --
Cash From Financing $45.6M $17.5M $8.6M $9.5M --
 
Beginning Cash (CF) $119.6M $42.6M $13M $2.9M --
Foreign Exchange Rate Adjustment -- $364K -$348K -$80.4K --
Additions / Reductions -$9.3M -$10.6M -$3.2M $2.9M --
Ending Cash (CF) $110.2M $32.3M $9.5M $5.7M --
 
Levered Free Cash Flow -$14.4M -$21.5M -$11.7M -$6.7M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will NVIDIA Return to Its 52-Week High?
Will NVIDIA Return to Its 52-Week High?

NVIDIA (NASDAQ:NVDA) has been among the best-performing investments of the…

Will JP Morgan’s AI Advisor Be a Winner?
Will JP Morgan’s AI Advisor Be a Winner?

JPMorgan Chase is rolling out “JPM WealthAI for high-net-worth clients.…

Is Revolve Group Stock a Buy, Sell or Hold?
Is Revolve Group Stock a Buy, Sell or Hold?

Recently, Revolve Group (NYSE:RVLV) management delivered some fairly positive business…

Stock Ideas

Sell
45
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Sell
50
Is NVDA Stock a Buy?

Market Cap: $2.7T
P/E Ratio: 38x

Alerts

Buy
52
RGC alert for Apr 12

Regencell Bioscience Holdings [RGC] is up 29.14% over the past day.

Buy
52
SLP alert for Apr 12

Simulations Plus [SLP] is up 26.73% over the past day.

Buy
89
GDXU alert for Apr 12

MicroSectors Gold Miners 3X Leveraged ETN [GDXU] is up 15.9% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock