Dragonfly Energy Holdings Corp. financial statements
Income statement, balance sheet and cash flow statement for the last 5 fiscal years, taken from the XBRL data Dragonfly Energy Holdings Corp. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
78
86.3
64.4
50.6
58.6
Cost of revenue
48.4
62.6
48.9
39
43
Gross profit
29.6
23.6
15.4
11.6
15.6
Research and development
2.69
2.76
3.86
5.45
2.98
Selling and marketing
9.85
13.7
12.6
10
10.2
General and administrative
10.6
41.6
26.4
21.9
23
Operating expenses
23.2
58
42.9
37.4
38.8
Operating income
6.47
-34.4
-27.4
-25.8
-23.2
Interest expense
0.52
6.98
16
21.5
20.3
Interest income
0.02
Other non-operating income
-0.52
-6.32
13.6
-14.9
-46.9
Pre-tax income
5.95
-40.7
-13.8
-40.6
-70
Income tax
1.61
-0.71
-0.03
-0.09
Net income
4.34
-40
-13.8
-40.6
-69.9
EBITDA
7.08
-33.5
-26.2
-24.4
-20.9
EPS, basic
10.90
-94.48
-23.62
-59.15
-14.80
EPS, diluted
9.99
-94.48
-23.62
-59.15
-14.80
Shares, basic (weighted)
0.39
0.42
0.59
0.69
4.78
Shares, diluted (weighted)
0.42
0.42
0.59
0.69
4.78
Balance sheet
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
25.6
17.8
12.7
4.85
18.3
Receivables
0.78
1.44
1.64
2.42
4.22
Inventory
27.1
50.2
38.8
21.7
24.2
Other current assets
1.79
0.27
0.12
0.83
1.08
Total current assets
66.1
73.8
55.9
32.9
50.2
Property, plant and equipment
4.46
10.8
16
22.1
20.7
Lease right-of-use assets
5.71
4.51
3.32
19.7
15.2
Other non-current assets
0.45
0.39
Total assets
76.3
89.1
75.2
75.2
86.5
Accounts payable
11.4
13.5
10.3
10.7
10.3
Accrued liabilities
0.03
6.25
7.11
4.13
4.05
Deferred revenue
0.43
0.24
0.2
0.32
0.12
Short-term debt
19.2
19.7
0.43
Total current liabilities
18
41.5
40.4
21.9
19.8
Long-term debt
37.1
29.6
9.21
Lease liabilities
4.69
3.54
2.23
22.6
20.5
Total liabilities
60.2
78.4
47.3
84.6
52.8
Total debt
76.2
75.9
85.9
19.3
Paid-in capital
3.62
38.5
69.5
72.8
164
Retained earnings
12.4
-27.7
-41.5
-82.2
-152
Shareholders' equity
15.9
10.7
27.9
-9.4
11.5
Total equity
15.9
10.7
27.9
-9.4
11.5
Total liabilities and equity
76.3
89.1
75.2
75.2
86.5
Shares outstanding
0.4
0.48
0.67
0.72
12.1
Cash flow statement
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
1.91
-40
-13.8
-40.6
-69.9
Depreciation and amortization
0.62
0.89
1.24
1.37
2.24
Stock-based compensation
0.73
2.47
6.71
1.02
0.71
Deferred income tax
0.12
-0.45
Change in receivables
1.01
-0.77
-0.31
-0.78
-1.94
Change in inventory
-21.2
-22.7
11.4
17.1
-2.52
Change in payables
0.02
4.43
-3.53
-4.03
1.15
Cash from operations
-13.6
-45.7
-17.7
-7.19
-26
Capital expenditures
-2.97
-6.86
-6.89
-2.68
-1.95
Cash from investing
-2.91
-6.83
-6.89
-2.68
-1.95
Debt repaid
-67.6
Stock issued
0.18
15
0.59
0
Cash from financing
38.9
41.7
19.5
2
41.3
Net change in cash
22.4
-10.8
-5.07
-7.86
13.4
Free cash flow
-16.5
-52.6
-24.6
-9.87
-27.9
Interest paid
0
2.25
9.1
6.29
0.01
Income taxes paid
0
0.77
0.24
0.01
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $0.91 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
25.4%
Gross profit / revenue.
Operating margin
-43.6%
Operating income / revenue.
EBITDA margin
-39.5%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-129.5%
Pre-tax income / revenue.
Net margin
-129.4%
Net income / revenue.
FCF margin
-57.3%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-55.4%
Cash from operations / revenue.
Return on assets (ROA)
-95.5%
Net income / average total assets.
Return on invested capital (ROIC)
-144.0%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue
5.6%
Research and development expense / revenue.
Stock-based pay / revenue
1.7%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
1.9%
Capital expenditures / revenue.
D&A / revenue
4.1%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
15.8%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-12.1%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit growth, 1y
34.6%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
-12.8%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Book value CAGR, 3y
2.4%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
15.1%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-1.0%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Share count change, 1y
596.6%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
124.2%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
2.34x
Current assets / current liabilities.
Quick ratio
0.66x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.42x
(Cash + short-term investments) / current liabilities.
Debt / assets
26.8%
Total debt / total assets.
Liabilities / assets
66.9%
Total liabilities / total assets.
Net debt
$12.6M
Total debt - cash - short-term investments. Negative means more cash than debt.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$5.29
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$4.09
Revenue / diluted weighted shares.
FCF per share
-$2.34
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$2.27
Cash from operations / diluted weighted shares.
Book value per share
-$0.01
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.26x
Market cap / revenue.
EV/Sales
0.51x
Enterprise value / revenue.
FCF yield
-217.1%
Free cash flow / market cap.
Earnings yield
-490.5%
Net income / market cap (the inverse of P/E).
What was Dragonfly Energy Holdings Corp.'s revenue in fiscal 2025?
Dragonfly Energy Holdings Corp. reported revenue of $58.6M for fiscal 2025, 15.8% higher than the year before.
Was Dragonfly Energy Holdings Corp. profitable in fiscal 2025?
No. It reported a net loss of $69.9M.
How much free cash flow did Dragonfly Energy Holdings Corp. generate in fiscal 2025?
Cash from operations of $26.0M minus capital expenditures of $1.9M left free cash flow of -$27.9M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.