Draganfly Inc. (DPRO)

Draganfly Balance Sheet

Financials in millions CAD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	4	3.09	7.89	23.08	1.98	2.43
Short-Term Investments	-	0.36	0.38	0.77	0.14	0.01
Cash & Short-Term Investments	4	3.46	8.28	23.84	2.12	2.44
Cash Growth	41.39%	-58.26%	-65.29%	1025.19%	-13.02%	2087.79%
Accounts Receivable	0.85	0.61	1.34	0.95	0.78	0.15
Other Receivables	-	0.04	0.75	0.46	0.03	0.08
Receivables	0.85	0.65	2.26	1.6	0.81	0.22
Inventory	1.51	1.6	1.06	3.39	1.23	0.05
Prepaid Expenses	0.97	0.98	1.93	4.73	0.2	0.27
Total Current Assets	7.33	6.68	13.52	33.56	4.36	2.98
Property, Plant & Equipment	0.98	1.4	0.75	0.76	0.29	0.23
Long-Term Investments	0.01	0.19	0.19	0.29	-	-
Goodwill	-	-	-	5.94	2.17	-
Other Intangible Assets	0.05	0.06	0.18	0.6	0.28	0.01
Other Long-Term Assets	0.16	-	-	-	-	-
Total Assets	8.53	8.33	14.64	42.11	7.1	3.22
Accounts Payable	2.21	1.26	0.75	0.36	0.81	0.69
Accrued Expenses	-	1.35	2.03	0.4	1.01	0.17
Current Portion of Long-Term Debt	-	0.09	0.08	0.01	0.06	-
Current Portion of Leases	0.21	0.36	0.13	0.11	0.09	0.04
Current Unearned Revenue	0.01	0.12	0.26	0.25	0.39	-
Other Current Liabilities	1.35	4.23	0.09	5.59	0.78	0.03
Total Current Liabilities	3.79	7.4	3.35	6.72	3.15	0.94
Long-Term Debt	-	-	0.01	0.09	0.03	-
Long-Term Leases	0.31	0.43	0.24	0.38	0.06	0.09
Long-Term Unearned Revenue	0.07	0.1	-	-	0.01	-
Total Liabilities	4.17	7.92	3.6	7.19	3.25	1.03
Common Stock	106.19	97.07	83.6	81.04	36.94	27.79
Retained Earnings	-112.74	-103.59	-79.98	-52.32	-36.12	-28.1
Comprehensive Income & Other	10.91	6.93	7.42	6.21	3.02	2.51
Shareholders' Equity	4.36	0.41	11.04	34.93	3.85	2.19
Total Liabilities & Equity	8.53	8.33	14.64	42.11	7.1	3.22
Total Debt	0.52	0.88	0.47	0.58	0.26	0.14
Net Cash (Debt)	3.47	2.58	7.81	23.26	1.86	2.3
Net Cash Growth	87.57%	-66.97%	-66.42%	1148.56%	-19.01%	-
Net Cash Per Share	1.35	1.53	5.82	20.93	2.81	6.03
Filing Date Shares Outstanding	3.35	1.97	1.4	1.33	0.69	0.56
Total Common Shares Outstanding	3.35	1.97	1.37	1.33	0.69	0.56
Working Capital	3.55	-0.72	10.17	26.84	1.21	2.04
Book Value Per Share	1.30	0.21	8.05	26.32	5.59	3.93
Tangible Book Value	4.31	0.35	10.86	28.39	1.4	2.18
Tangible Book Value Per Share	1.29	0.18	7.92	21.40	2.03	3.91
Machinery	-	1.23	0.97	0.43	0.22	0.15
Leasehold Improvements	-	0.09	-	0	0	-

Source: S&P Capital IQ. Standard template. Financial Sources.