DroneShield Limited
DRSHF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Operating Activities | – | – | – | – |
| Net Income | $0 | $9 | -$1 | -$5 |
| Dep. & Amort. | $0 | $2 | $1 | $1 |
| Deferred Tax | $0 | -$5 | -$8 | -$5 |
| Stock-Based Comp. | $0 | $0 | $1 | $1 |
| Change in WC | -$65 | -$7 | -$3 | -$3 |
| Other Non-Cash | $3 | $11 | $8 | $6 |
| Operating Cash Flow | -$62 | $9 | -$2 | -$6 |
| Investing Activities | – | – | – | – |
| PP&E Inv. | -$6 | -$2 | -$1 | -$0 |
| Net Acquisitions | $0 | $0 | $0 | $0 |
| Inv. Purchases | -$422 | $0 | $0 | $0 |
| Inv. Sales/Matur. | $265 | $0 | $0 | $0 |
| Other Inv. Act. | -$2 | -$0 | $0 | $0 |
| Investing Cash Flow | -$165 | -$2 | -$1 | -$0 |
| Financing Activities | – | – | – | – |
| Debt Repay. | -$0 | -$1 | -$1 | -$0 |
| Stock Issued | $245 | $42 | $4 | $0 |
| Stock Repurch. | -$12 | -$2 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 |
| Other Fin. Act. | -$0 | -$0 | $0 | $0 |
| Financing Cash Flow | $232 | $39 | $3 | -$0 |
| Forex Effect | $1 | -$0 | $0 | $0 |
| Net Chg. in Cash | $6 | $47 | $1 | -$7 |
| Supplemental Information | – | – | – | – |
| Beg. Cash | $57 | $10 | $9 | $8 |
| End Cash | $63 | $57 | $10 | $9 |
| Free Cash Flow | -$69 | $7 | -$3 | -$7 |