DFSCW
DFSCW
DEFSEC Technologies Inc. WarrantIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2026 | $1.31M ▼ | $2.47M ▼ | $-2.08M ▲ | -159.28% ▲ | $-1.39 ▲ | $-1.89M ▲ |
| Q4-2025 | $1.37M ▼ | $3.23M ▲ | $-2.41M ▼ | -175.42% ▼ | $-2 ▲ | $-2.16M ▼ |
| Q3-2025 | $1.42M ▲ | $2.22M ▲ | $-2.31M ▼ | -162.81% ▼ | $-3.69 ▲ | $-1.93M ▼ |
| Q2-2025 | $1.26M ▲ | $2.05M ▼ | $-1.46M ▲ | -115.45% ▲ | $-6.16 ▲ | $-1.13M ▲ |
| Q1-2025 | $887.66K | $3.32M | $-3.46M | -389.45% | $-23.94 | $-3.08M |
What's going well?
The company managed to cut its losses this quarter, with operating and net losses both improving. EPS loss per share also narrowed, showing some progress on cost control.
What's concerning?
Revenue is falling, gross margins are getting squeezed, and the company is still losing far more than it brings in. The jump in share count means existing shareholders now own a smaller piece of a still-unprofitable business.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $5.04M ▼ | $11.36M ▼ | $4.09M ▼ | $7.27M ▼ |
| Q4-2025 | $6.69M ▲ | $12.92M ▲ | $5.12M ▼ | $7.8M ▲ |
| Q3-2025 | $2.54M ▼ | $10.11M ▲ | $5.52M ▲ | $4.58M ▼ |
| Q2-2025 | $4.41M ▲ | $9.59M ▲ | $2.8M ▼ | $6.78M ▲ |
| Q1-2025 | $2.85M | $8.07M | $3.06M | $5.01M |
What's financially strong about this company?
The company has much more cash than debt, a high current ratio, and most assets are liquid. Debt is low and spread out over time, and there are no hidden liabilities or goodwill risks.
What are the financial risks or weaknesses?
Cash and equity are both declining, and retained earnings are deeply negative, showing a history of losses. Inventory is rising, which could become a problem if sales slow further.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $-2.08M ▲ | $-3.12M ▼ | $-17.98K ▲ | $1.48M ▼ | $-1.65M ▼ | $-3.14M ▼ |
| Q4-2025 | $-2.41M ▼ | $-1.37M ▲ | $-33.56K ▲ | $5.59M ▲ | $4.14M ▲ | $-1.39M ▲ |
| Q3-2025 | $-2.3M ▼ | $-1.73M ▼ | $-88.14K ▼ | $-46.38K ▼ | $-1.87M ▼ | $-1.82M ▼ |
| Q2-2025 | $-1.46M ▲ | $-1.61M ▲ | $-6.82K ▲ | $3.17M ▼ | $1.55M ▼ | $-1.61M ▲ |
| Q1-2025 | $-3.46M | $-3.24M | $-51.9K | $5.89M | $2.6M | $-3.3M |
What's strong about this company's cash flow?
The company is not increasing its debt and has some cash left in the bank. Capital spending is low, so future funding needs may be modest if operations improve.
What are the cash flow concerns?
Cash burn is accelerating and the company is no longer raising money from stock sales. With only $5 million left, the runway is short and more funding will be needed soon.
5-Year Trend Analysis
A comprehensive look at DEFSEC Technologies Inc. Warrant's financial evolution and strategic trajectory over the past five years.
Key positives include rapid revenue growth from a low base, notably improving gross margins, and a much stronger liquidity position after recent capital infusions. On the strategic side, DEFSEC has a differentiated position in defense and public safety technology, with proprietary non-lethal systems, a modern situational-awareness platform, and growing involvement in government modernization programs. Low and declining debt reduces financial strain, allowing management to focus on execution and product rollout.
Main risks stem from persistent and sizable losses, structurally negative free cash flow, and a long history of accumulating deficits. The business is highly dependent on continued access to equity financing until it can reach scale, which exposes shareholders to dilution. Operationally, success hinges on winning and executing a limited number of key contracts in a complex, regulated, and competitive defense market, where delays, cancellations, or budget changes are common. As DFSCW is a warrant, outcomes for holders also depend on the future performance and volatility of the underlying equity and the specific warrant terms, which are not reflected in these financials.
Looking ahead, the trajectory appears directionally improving but still uncertain. If DEFSEC can convert its innovation pipeline and pilot programs into larger, recurring contracts—especially for Lightning and its non-lethal platforms—then revenue scale and margin expansion could gradually narrow losses and improve cash sustainability. Until then, the story remains that of an early-stage defense tech company: strategically interesting, increasingly well-capitalized in the short term, but reliant on strong execution and ongoing external funding to bridge the gap to durable profitability.
About DEFSEC Technologies Inc. Warrant
https://defsectech.comDEFSEC Technologies Inc. is a leader in advanced tactical systems for defense and public security markets. The company develops digitization technologies for situational awareness, countermeasures against electronic detection and laser threats, and non-lethal products.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q1-2026 | $1.31M ▼ | $2.47M ▼ | $-2.08M ▲ | -159.28% ▲ | $-1.39 ▲ | $-1.89M ▲ |
| Q4-2025 | $1.37M ▼ | $3.23M ▲ | $-2.41M ▼ | -175.42% ▼ | $-2 ▲ | $-2.16M ▼ |
| Q3-2025 | $1.42M ▲ | $2.22M ▲ | $-2.31M ▼ | -162.81% ▼ | $-3.69 ▲ | $-1.93M ▼ |
| Q2-2025 | $1.26M ▲ | $2.05M ▼ | $-1.46M ▲ | -115.45% ▲ | $-6.16 ▲ | $-1.13M ▲ |
| Q1-2025 | $887.66K | $3.32M | $-3.46M | -389.45% | $-23.94 | $-3.08M |
What's going well?
The company managed to cut its losses this quarter, with operating and net losses both improving. EPS loss per share also narrowed, showing some progress on cost control.
What's concerning?
Revenue is falling, gross margins are getting squeezed, and the company is still losing far more than it brings in. The jump in share count means existing shareholders now own a smaller piece of a still-unprofitable business.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q1-2026 | $5.04M ▼ | $11.36M ▼ | $4.09M ▼ | $7.27M ▼ |
| Q4-2025 | $6.69M ▲ | $12.92M ▲ | $5.12M ▼ | $7.8M ▲ |
| Q3-2025 | $2.54M ▼ | $10.11M ▲ | $5.52M ▲ | $4.58M ▼ |
| Q2-2025 | $4.41M ▲ | $9.59M ▲ | $2.8M ▼ | $6.78M ▲ |
| Q1-2025 | $2.85M | $8.07M | $3.06M | $5.01M |
What's financially strong about this company?
The company has much more cash than debt, a high current ratio, and most assets are liquid. Debt is low and spread out over time, and there are no hidden liabilities or goodwill risks.
What are the financial risks or weaknesses?
Cash and equity are both declining, and retained earnings are deeply negative, showing a history of losses. Inventory is rising, which could become a problem if sales slow further.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q1-2026 | $-2.08M ▲ | $-3.12M ▼ | $-17.98K ▲ | $1.48M ▼ | $-1.65M ▼ | $-3.14M ▼ |
| Q4-2025 | $-2.41M ▼ | $-1.37M ▲ | $-33.56K ▲ | $5.59M ▲ | $4.14M ▲ | $-1.39M ▲ |
| Q3-2025 | $-2.3M ▼ | $-1.73M ▼ | $-88.14K ▼ | $-46.38K ▼ | $-1.87M ▼ | $-1.82M ▼ |
| Q2-2025 | $-1.46M ▲ | $-1.61M ▲ | $-6.82K ▲ | $3.17M ▼ | $1.55M ▼ | $-1.61M ▲ |
| Q1-2025 | $-3.46M | $-3.24M | $-51.9K | $5.89M | $2.6M | $-3.3M |
What's strong about this company's cash flow?
The company is not increasing its debt and has some cash left in the bank. Capital spending is low, so future funding needs may be modest if operations improve.
What are the cash flow concerns?
Cash burn is accelerating and the company is no longer raising money from stock sales. With only $5 million left, the runway is short and more funding will be needed soon.
5-Year Trend Analysis
A comprehensive look at DEFSEC Technologies Inc. Warrant's financial evolution and strategic trajectory over the past five years.
Key positives include rapid revenue growth from a low base, notably improving gross margins, and a much stronger liquidity position after recent capital infusions. On the strategic side, DEFSEC has a differentiated position in defense and public safety technology, with proprietary non-lethal systems, a modern situational-awareness platform, and growing involvement in government modernization programs. Low and declining debt reduces financial strain, allowing management to focus on execution and product rollout.
Main risks stem from persistent and sizable losses, structurally negative free cash flow, and a long history of accumulating deficits. The business is highly dependent on continued access to equity financing until it can reach scale, which exposes shareholders to dilution. Operationally, success hinges on winning and executing a limited number of key contracts in a complex, regulated, and competitive defense market, where delays, cancellations, or budget changes are common. As DFSCW is a warrant, outcomes for holders also depend on the future performance and volatility of the underlying equity and the specific warrant terms, which are not reflected in these financials.
Looking ahead, the trajectory appears directionally improving but still uncertain. If DEFSEC can convert its innovation pipeline and pilot programs into larger, recurring contracts—especially for Lightning and its non-lethal platforms—then revenue scale and margin expansion could gradually narrow losses and improve cash sustainability. Until then, the story remains that of an early-stage defense tech company: strategically interesting, increasingly well-capitalized in the short term, but reliant on strong execution and ongoing external funding to bridge the gap to durable profitability.

CEO
Sean Homuth
Compensation Summary
(Year )
Upcoming Earnings

