Homepage
Industrials · Aerospace & Defense · Canada · Updated May 11, 1:49pm
$4.13
Price
$5.8M
Market Cap
29
Employees
0.74
Beta
Sean Homuth
CEO
Business Description
Develops and commercializes next-gen tactical systems—non-lethal, digitization, and counter-threat—for military, public safety, and defense markets
Business History
Price Overview
Last updated: May 11, 2026 1:49pm (just now)$4.13
+0.11 (+2.71%)
Day Range
$4.08 – $4.46
52-Week Range
$1.62 – $15.37
50-Day MA
$2.40
200-Day MA
$2.95
Volume
13,508.00
Share Structure
Outstanding
1,396,205.00
Float
1,244,527.00
Free Float
89.1%
High free float
— 89.1% of shares trade freely, ~10.9% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Small absolute float (1.2M shares) — even with a decent free float %, volume can be thin. Check average daily volume before sizing a position.
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
API Direct from provider
CALC Derived from statements
P/E Ratio (Price per dollar of earnings)
CALCStock Price / EPS (Diluted)
-0.26
Stock Price: $4.13
EPS (Diluted): -15.78
EPS (Diluted): -15.78
P/B Ratio (Price vs net asset value)
APIStock Price / Book Value Per Share
0.39
Stock Price: $4.13
Total Equity: $7.80M
Shares: 610,169
Total Equity: $7.80M
Shares: 610,169
EV/EBITDA (Total value vs operating profit)
APIEnterprise Value / EBITDA
-0.58
Market Cap: $5.77M
Total Debt: $0.00
Cash: $6.69M
EBITDA: -$8.29M
Total Debt: $0.00
Cash: $6.69M
EBITDA: -$8.29M
Enterprise Value (Takeover price (cap + debt - cash))
APIMarket Cap + Total Debt - Cash
-$2.4M
Market Cap: $5.77M
Total Debt: $0.00
Cash: $6.69M
Total Debt: $0.00
Cash: $6.69M
Gross Margin (Revenue left after direct costs)
APIGross Profit / Revenue
35.2%
Gross Profit: $1.74M
Revenue: $4.94M
Revenue: $4.94M
Operating Margin (Revenue left after all operations)
APIOperating Income / Revenue
-183.7%
Operating Income: -$9.08M
Revenue: $4.94M
Revenue: $4.94M
Net Margin (Revenue left as actual profit)
APINet Income / Revenue
-194.8%
Net Income: -$9.63M
Revenue: $4.94M
Revenue: $4.94M
ROE (Profit from shareholder equity)
APINet Income / Total Equity
-125.0%
Net Income: -$9.63M
Total Equity: $7.80M
Total Equity: $7.80M
ROIC (Profit from all invested capital)
APINOPAT / Invested Capital
-84.9%
Operating Income: -$9.08M
Tax Rate: 0.0%
Equity: $7.80M
Total Debt: $0.00
Cash: $6.69M
Tax Rate: 0.0%
Equity: $7.80M
Total Debt: $0.00
Cash: $6.69M
Zero debt — invested capital = equity minus cash (very efficient)
Current Ratio (Can it pay short-term bills)
APICurrent Assets / Current Liabilities
3.07
Current Assets: $8.95M
Current Liabilities: $2.92M
Current Liabilities: $2.92M
Debt/Equity (Leverage — debt vs equity)
CALCTotal Debt / Total Equity
0.00
Short-Term Debt: $0.00
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $7.80M
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $7.80M
Zero debt — this company carries no debt obligations. Strongest possible score.
Rev/Share (Top-line per share)
CALCRevenue / Shares Outstanding
$8.10
Revenue: $4.94M
Shares: 610,169
Shares: 610,169
Book Value/Share (Net assets per share)
CALC(Total Assets - Total Liabilities) / Shares
$12.79
Total Equity: $7.80M
Shares: 610,169
Shares: 610,169
FCF/Share (Real cash generated per share)
CALC(Operating Cash Flow + CapEx) / Shares
$-13.32
Operating CF: -$7.96M
CapEx: -$167,295
Shares: 610,169
CapEx: -$167,295
Shares: 610,169
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
APILast Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $4.13
Stock Price: $4.13
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
—
Dividends Paid: N/A
Net Income: -$9.63M
Net Income: -$9.63M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares DFSC against LLM-researched typical ranges for its
industry. One research call per industry, cached indefinitely — every stock in the same industry
reuses the same baseline.
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
0
Company Classification
— What type of company is this?
1
Industry Landscape
— Where is the industry headed?
2
Company Momentum
— Where is this company trending?
3
Forward Projection
— 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a
DCF Valuation
— Present value of future cash flows
4b
Earnings Power Value
— Floor value — worth with zero growth
4c
Anchored PE
— Industry PE adjusted for growth differential
4d
Reverse DCF
— What growth is the market pricing in?
4e
Revenue-Based DCF
— For growth/narrative companies (skip if mature earner)
4f
Anchored P/S
— Price-to-Sales peer comparison (skip if mature earner)
4g
Scenario Analysis
— Bull / Base / Bear (skip if mature earner)
4h
Dividend Discount Model
— For dividend/income stocks only
4i
Book Value Analysis
— For deep value / turnaround stocks only
4j
Insider Activity
— Are insiders buying or selling?
4f
Cash Flow Quality
— How trustworthy is the FCF?
4g
Debt Maturity Risk
— Can it handle its debt?
4h
Macro Environment
— Rates, market valuation, volatility
4i
Sector Intelligence
— How does this company compare within its sector?
4j
Revenue Confidence
— How reliable is the growth projection?
4k
Sensitivity Analysis
— How fragile is the fair value estimate?
4l
Sector Demand Cycle
— Is the sector in a boom, steady state, or contraction?
5
AI Investigation
— Adaptive research engine (Claude)
5b
Thesis Evaluation
— What does the market believe? (narrative/platform stocks only)
6
Valuation Synthesis
— Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.3M | $721,519 | $1.2M | $1.5M | $4.9M |
| Cost of Revenue | $798,888 | $536,735 | $1.4M | $1.0M | $3.2M |
| Gross Profit | $476,916 | $184,784 | $-191,378 | $486,502 | $1.7M |
| Operating Expenses | $9.7M | $10.3M | $11.9M | $10.3M | $10.8M |
| Operating Income | -$9.2M | -$10.1M | -$12.1M | -$9.8M | -$9.1M |
| Net Income | -$9.3M | -$10.5M | -$9.3M | -$7.4M | -$9.6M |
| EBITDA | -$9.1M | -$9.7M | -$7.6M | -$5.9M | -$8.3M |
| EPS | $-3,091.20 | $-3,025.05 | $-478.80 | $-188.79 | $-15.78 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $2.7M | $170,545 | $5.4M | $256,828 | $6.7M |
| Total Current Assets | $4.1M | $1.5M | $6.8M | $1.8M | $8.9M |
| Total Assets | $8.7M | $7.3M | $11.8M | $5.6M | $12.9M |
| Current Liabilities | $1.2M | $6.9M | $6.4M | $3.0M | $2.9M |
| Long-Term Debt | $53,251 | $78,796 | $0 | $0 | $0 |
| Total Liabilities | $2.6M | $8.3M | $7.8M | $4.2M | $5.1M |
| Total Equity | $6.1M | -$1.0M | $3.9M | $1.4M | $7.8M |
| Retained Earnings | -$15.4M | -$25.9M | -$35.2M | -$42.7M | -$52.3M |
Cash Flow (Annual)
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | -$6.3M | -$4.3M | -$14.1M | -$9.1M | -$8.0M |
| Capital Expenditure | $-893,192 | -$1.4M | -$1.3M | $-111,153 | $-167,295 |
| Free Cash Flow | -$7.1M | -$5.6M | -$15.4M | -$9.2M | -$8.1M |
| Acquisitions (net) | $0 | $250,349 | $7,811 | $0 | $4,387 |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | $0 | $0 | $0 | $0 | $0 |
| Net Change in Cash | $-385,655 | -$2.5M | $5.2M | -$5.2M | $6.4M |
Analyst Estimates (Annual)
| Metric | 2023 | 2024 | 2025 | 2027 |
|---|---|---|---|---|
| Revenue |
$1.0M $1.0M – $1.0M
|
$11.0M $11.0M – $11.0M
|
$4.9M $4.9M – $4.9M
|
$9.3M $9.3M – $9.3M
|
| EBITDA |
-$1.0M -$1.0M – -$1.0M
|
-$11.0M -$11.0M – -$11.0M
|
-$4.9M -$4.9M – -$4.9M
|
-$9.3M -$9.3M – -$9.3M
|
| Net Income |
-$352.5M -$352.5M – -$352.5M
|
-$227.7M -$227.7M – -$227.7M
|
-$64.2M -$64.2M – -$64.2M
|
$26.1M $26.1M – $26.1M
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | -43.4% | +71.1% | +21.9% | +228.6% |
| Gross Profit Growth | -61.3% | -203.6% | +354.2% | +257.3% |
| Operating Income Growth | -9.7% | -20.0% | +19.0% | +7.3% |
| Net Income Growth | -12.9% | +11.5% | +20.1% | -29.4% |
| EBITDA Growth | -7.4% | +21.6% | +22.6% | -40.3% |
No community reviews yet for DFSC.
Be the first — export the analysis to your AI and contribute back.
My Notes
personal — only you see this
Sign in to save personal notes and rate your interest in this stock.
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.193 · 1946f027 · 2026-05-08 18:57:27