VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
RCATRed Cat Holdings, Inc.
$9.28$1.0B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksRCATCash Flow

Red Cat Holdings, Inc. (RCAT) Cash Flow Statement

23Y historyFree accessUpdated daily

Free cash flow burn has accelerated to $38.7M in 2027Q1, driven by a high capital expenditure-to-revenue ratio of 43.8% required for manufacturing expansion.

RCAT Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Mar'25Apr'24Apr'23Apr'22Apr'21Apr'20Apr'19Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03
Cash from Operations-105.17M-89.13M-20.54M-18.56M-29.78M-16.02M-1.4M-811.58K-753.39K-1.52M-1.59M-271.02K-216.67K105.04K-269.19K-59.52K-40.86K2.96K28.27K-1.42K-65-140.91K-391.2K-221.36K
Operating CF Margin %--218.85%-282.26%-104.07%-644.5%-249.17%-27.98%-200.92%-716.63%-162690.89%-781.76%-4169.49%-514.72%1240.53%-847.99%-783.2%-537.66%-4.39%62.13%-18.74%-0.93%-81.04%-44.2%-22.87%
Operating CF Growth %-770.7%-334.04%-10.63%37.67%-85.91%-1045.06%-72.38%-7.72%50.37%4.65%-487.41%-25.09%-306.28%139.02%-352.24%-45.67%-1478.61%-89.51%2085.04%-2090.77%99.95%63.98%-76.72%-
Net Income-71.86M-72.08M-65.42M-24.05M-28.11M-11.69M-13.24M-1.6M-751.33K1.13M-3.38M-3.55M-7.36M158.39K851.93K-84.74K-70.38K-84.04K397.37K99.07K385.06K-408.96K514.53K458.97K
Depreciation & Amortization2.49M2.27M2.12M1.42M966.07K264.8K36.83K0154.71K12.61K12.3K5.11K20.6K00000000010.04K9.98K
Stock-Based Compensation8.44M10.56M6.15M3.61M3.7M3.29M3.39M269.89K70K000119.53K00000000000
Deferred Taxes443K-539K000000-70K000000000000000
Other Non-Cash Items2.43M8.23M36.17M5.13M-614.21K-791.73K8.22M204K-84.71K-3.45M1.88M3.17M6.96M0-1.02M20.02K37.68K38.48K-406.36K-126.35K-410.43K133.9K-457.51K-872.74K
Working Capital Changes-43.47M-37.58M444.21K-4.67M-5.72M-7.09M188.94K316.45K-72.06K790.43K-103.01K101.27K42.55K-53.36K-97.56K5.2K-8.16K48.52K37.25K25.86K25.31K134.15K-458.25K182.42K
Change in Receivables-9.02M-25.67M3.87M-3.64M-288.99K-74.32K-72.53K161.2K-938-3800-62400000000012.75K0
Change in Inventory-36.68M-10.5M-4.65M913.34K-5.71M-2.23M-60.04K48.76K-623.65K389.97K006240-37.9K0000000-377.18K0
Change in Payables7.72M1.57M467.92K187.87K434.8K-1.17M13.82K68.07K20.89K314.12K-13.21K2.62K43.17K-36.87K-60.57K-5K011.94K10.37K10.37K-547-92.89K-95.05K70.69K
Cash from Investing-13.16M-6.65M4.24M13.57M29.59M-46.6M-48.37K46.33K-849.81K86.38K-8.32K-22.78K00952.28K000000439.13K120.13K211.44K
Capital Expenditures-13.16M-6.65M-245.33K-259.14K-2.45M-363.69K00-974.3K0-8.74K-22.78K000000000000
CapEx % of Revenue34.64%16.32%3.37%1.45%53.03%5.66%-0%926.77%-4.29%350.48%------------
Acquisitions0001M024.87K-48.37K46.33K99.5K04200000000000000
Investments------------------------
Other Investing004.48M00000125K86.38K00000000000439.13K29.18K334.18K
Cash from Financing242.53M254.49M19.39M7.8M-633.55K66.43M1.49M498.49K686.5K1.69M1.82M211.8K210.54K-192.63K-587.43K30K51K0000-300.57K271.95K12.25K
Debt Issued (Net)11.7M13.35M13.06M-572.14K-606.9K-929.95K1.29M346.25K1.24M1.69M-2.5K186.8K205.54K-17.63K-587.43K20K00000-136.5K261.45K-7.5K
Equity Issued (Net)256.64M256.62M6.33M-33.25K070.07M201.25K152.24K684.7K01.5M25K00010K51K0000000
Dividends Paid000000000000000000000000
Share Repurchases-239K00-33.25K00000000000000000000
Other Financing-25.81M-15.48M08.41M-26.65K-2.7M00-1.24M0325K05K-175K0000000-164.07K10.5K19.75K
Net Change in Cash124.2M158.71M5.89M2.81M-824.51K3.81M40.68K-266.77K-66.89K253.5K222.21K2.24K-6.12K-87.6K95.67K-29.52K10.14K2.96K28.27K-1.42K-65-2.36K8822.33K
Free Cash Flow-100.97M-95.78M-20.7M-18.82M-32.23M-16.38M-1.4M-811.58K-1.73M-1.35M-1.6M-135.32K-216.67K105.04K-269.19K-59.52K-40.86K2.96K28.27K-1.42K-65-140.91K-391.2K-221.36K
FCF Margin %-265.85%-235.17%-284.51%-105.52%-697.52%-254.83%-27.98%-200.92%-1643.4%-144874.06%-786.05%-2081.91%-514.72%1240.53%-847.99%-783.2%-537.66%-4.39%62.13%-18.74%-0.93%-81.04%-44.2%-22.87%
FCF Growth %-81.19%-362.72%-9.98%41.61%-96.74%-1071.05%-72.38%53.02%-27.82%15.56%-1082.87%37.54%-306.28%139.02%-352.24%-45.67%-1478.61%-89.51%2085.04%-2090.77%99.95%63.98%-76.72%-
FCF per Share-0.84-0.80-0.27-0.31-0.60-0.34-0.06-0.06-6.05-23.27-45.77-3.92-213.041141.70-2925.92-744.04-517.2438.00362.40-18.26-0.83-1806.60-6112.44-3458.78
FCF Conversion (FCF/Net Income)1.41x1.24x0.31x0.77x1.06x1.37x0.11x0.51x1.00x-1.34x0.47x0.71x0.03x0.66x-0.32x0.70x0.58x-0.04x0.07x-0.01x-0.00x0.34x-0.76x-0.53x
Interest Paid8.27K021.95K70.18K122.1K164.57K000000000000000000
Taxes Paid000000000000000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityNegative
Balance SheetHealthy
Cash FlowBurning
Top Statement Risk

Persistent negative operating cash

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2027Q1)

Earnings Quality and Cash Disconnect

As reported in recent financial filings, RCAT's operating cash flow consistently trails net income, with the 2027Q1 OCF/NI ratio of 1.20 highlighting a significant divergence between accounting losses and the actual cash required to sustain the company's current manufacturing and operational scaling efforts.

The persistent gap between net income and operating cash flow suggests that the company's accounting losses are being exacerbated by cash-intensive working capital requirements. Investors should monitor whether this trend reflects a structural inability to convert revenue into cash or merely the temporary costs associated with ramping up government-mandated production.

Free Cash Flow Burn Acceleration

Based on the provided cash flow statements, RCAT's free cash flow trajectory has deteriorated significantly, with quarterly burn reaching $38.7M in 2027Q1, a trend that underscores the high capital intensity required to maintain its position as a finalist in federal drone procurement programs.

The widening FCF deficit indicates that the company is currently in a high-burn phase, likely driven by aggressive investment in inventory and production capacity. This trajectory suggests that the company remains entirely dependent on its existing cash reserves to fund operations until it achieves meaningful scale.

Rising Capital Intensity of Manufacturing

According to historical data, RCAT's capital expenditure has surged to $6.8M in 2027Q1, representing a 43.8% ratio relative to revenue, which indicates that the company is heavily investing in the physical infrastructure necessary to meet the stringent domestic manufacturing requirements of its government contracts.

This elevated capital intensity suggests that the company is transitioning from a light-asset model to a more capital-heavy manufacturing operation. Analysts should evaluate whether these investments are yielding the expected production throughput or if they represent a recurring burden that will continue to suppress free cash flow.

Working Capital Drag on Liquidity

As indicated by the financial statements, RCAT has experienced consistent working capital outflows, including an $11.6M drain in 2027Q1, which suggests that the company is struggling to balance inventory procurement with the delayed payment cycles typical of large-scale federal government defense contracts.

The persistent negative working capital changes imply that the company is effectively financing its customers' procurement cycles through its own cash reserves. This dynamic warrants further investigation into the company's ability to negotiate more favorable payment terms as its government programs mature.

RCAT — Frequently Asked Questions

Quick answers to the most common questions about buying RCAT stock.

How much cash does Red Cat Holdings, Inc. (RCAT) generate from operations?

Red Cat Holdings, Inc. (RCAT) generated $-89.1M in net cash from operating activities in 2026. This reflects the cash generated directly from core business operations.

What is Red Cat Holdings, Inc.'s free cash flow?

Red Cat Holdings, Inc. (RCAT) reported negative free cash flow of $95.8M in 2026, indicating capital requirements exceeded cash from operations.

What is Red Cat Holdings, Inc.'s capital expenditure (CapEx)?

Red Cat Holdings, Inc. (RCAT) spent $6.6M on capital expenditures in 2026. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.