Free cash flow remains deeply negative with quarterly outflows frequently exceeding $2M, indicating that the company's current liquidity buffer of $26.9M is primarily supported by external capital raises rather than internal cash generation.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Mar'10 | Mar'09 | Mar'08 | Mar'07 | Mar'06 | Mar'05 | Mar'04 |
|---|
| Cash from Operations | -11.02M | -9.96M | -6.57M | -10.96M | -19.76M | -12.46M | -2.26M | -1.82M | -1.78M | -1.24M | -2.1M | -148.68K | 2.64M | 3.11M | 2.28M | -761.49K | 1.17M | 3.69M | -408.49K | -1.44M | -140K | -10K | -30K |
| Operating CF Margin % | - | -77.73% | -49.07% | -79.73% | -103.5% | -127.68% | -175.56% | -612.89% | -1649.28% | -93.41% | -85.25% | -3.05% | 18.48% | 28.45% | 26.89% | -12.12% | 24.04% | 57.27% | -11.34% | -1581.01% | - | -4% | -300% |
| Operating CF Growth % | -385.58% | -51.53% | 40.02% | 44.56% | -58.57% | -452.3% | -24.1% | -2.26% | -43.23% | 40.84% | -1311.57% | -105.63% | -15.13% | 36.24% | 400.03% | -165.23% | -68.33% | 1002.48% | 71.54% | -925.4% | -1300% | 66.67% | - |
| Net Income | -20.08M | -5.28M | -35.04M | -42.42M | -58.25M | -30.11M | -4.93M | -2.52M | -2.08M | 8.28M | -13.18M | -51.92M | 4.57M | 1.29M | 741.12K | -2.02M | -4.95M | -5.31M | -4.83M | -2M | -50K | -10K | -30K |
| Depreciation & Amortization | 639.1K | 809.73K | 1.08M | 3.81M | 3.94M | 1.5M | 173.66K | 171.59K | 65.36K | 234.13M | 413.97M | 1.31B | 3.55B | 1.86B | 1.63M | 0 | 915.18K | 1.11M | 935.33K | 208.92K | 0 | 0 | 0 |
| Stock-Based Compensation | 442.48K | 417.75K | 80.61K | 1.31M | 3.42M | 4.51M | 402K | 260.31K | 110.59K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 274.33K | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 12.68M | 0 | 162.98K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3.14M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | -59.52K | -2.71M | 25.26M | 24.4M | 35.08M | 2.76M | 298.09K | 190.5K | 400.6K | -244.98M | -402.54M | -1.26B | -3.55B | -1.85B | -549.21K | 1.11M | 1.37M | 7.73M | 3.27M | 279.68K | -542.41K | 60K | 760K |
| Working Capital Changes | 253.59K | -3.19M | 2.06M | 1.95M | -3.95M | -3.81M | 1.8M | -80.98K | -275.01K | 1.33M | -354.73K | -1.35M | -208.58K | 49.82K | 459.37K | 140.84K | 419.58K | 153.97K | 218.77K | 78.94K | 452.42K | -60K | -760K |
| Change in Receivables | 552.19K | -1.83M | 593.04K | 223.46K | 637.16K | 514.26K | 65.83K | -65.74K | 163 | 105.77K | 377.23K | 301.02K | 1.18M | -361.31K | 232.44K | -1.1M | 131.94K | -234.99K | -222.92K | -1.59K | 0 | 0 | 0 |
| Change in Inventory | -182.93K | -160.73K | 1.25M | 53.18K | -2.61M | -1.98M | 85.52K | -71.69K | 12.84K | -15.94K | -41.41K | 103.89K | -9.42K | 34.34K | 0 | 0 | 0 | 41.57K | -151.62K | 8.34K | 0 | 0 | 0 |
| Change in Payables | -496.47K | -1.33M | -281.37K | 1.11M | -681.56K | 552.74K | 102.38K | -140.4K | -228.33K | -94.78K | -848.6K | -1.9M | 618.83K | -545.11K | 28.4K | 1.25M | -138.66K | 599.33K | 374.54K | -6.75K | 90K | -10K | 0 |
| Cash from Investing | -3.42M | -74.66K | -94.08K | -776.97K | -8.36M | -42.5M | -779.02K | -24.45K | -1.56M | -4.63K | -308.77K | 4M | -6.41M | -6.75M | -10.58M | -2.74M | -253.06K | -3.03M | -9.36M | -151.18K | 0 | 0 | 0 |
| Capital Expenditures | -421.22K | -74.66K | -49.48K | -215.36K | -313.77K | -1.9M | -106.12K | -24.45K | 0 | -4.63K | -258.77K | -259.7K | -7.39M | -7.86M | -10.36M | -6.56M | -301.56K | -3.33M | -9.68M | -139.58K | 0 | 0 | 0 |
| CapEx % of Revenue | 3.99% | 0.58% | 0.37% | 1.57% | 1.64% | 19.48% | 8.26% | 8.24% | - | 0.35% | 10.51% | 5.32% | 51.74% | 71.81% | 121.97% | 104.45% | 6.21% | 51.69% | 268.68% | 153.72% | - | - | - |
| Acquisitions | 0 | 0 | 0 | 0 | -6.61M | -40.91M | 0 | 0 | -925K | 0 | 0 | 0 | 0 | 656.69K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | -44.59K | -561.61K | -1.44M | 315K | -672.9K | 0 | -635.22K | 0 | -50K | 4.26M | 989.19K | 448.82K | 11.24K | 2.42M | 48.5K | 300K | 323.1K | -11.6K | 0 | 0 | 0 |
| Cash from Financing | 37.46M | 36.2M | 9.54M | 8.55M | 17.52M | 45.61M | 26.26M | -41K | 5.9M | 436.06K | -566.23K | -1.56M | 3.26M | 4.18M | 6.29M | 3.31M | -872.73K | -1.48M | 10.62M | 1.1M | 120K | 30K | 30K |
| Debt Issued (Net) | -157.19K | -393.12K | -5.57M | -91.86K | 2.94M | 0 | 107.44K | -41K | -84.56K | 436.06K | -686.66K | -4.44M | -8.54M | 5.17M | 4.67M | -2.32M | 0 | -872.73K | -1.48M | 6.3M | 375K | 0 | 0 |
| Equity Issued (Net) | 37.15M | 36.85M | 10.46M | 8.64M | 14.5M | 37.18M | 22.7M | 0 | 5.99M | 0 | 0 | 4.6M | 13.35M | 0 | 0 | 3.44M | 0 | 0 | 0 | 4.31M | 720.8K | 1.42M | 0 |
| Dividends Paid | -853.68K | 0 | -234.44K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -3.01B | -1.8M | -1.39M | -757.99K | -433.7K | -56.26K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -210.64K | 0 | 0 | 0 | 0 | 0 | 0 | -1.5M | 0 | 0 | 0 | 0 | 0 | 0 | 10K |
| Other Financing | 1.32M | -250.58K | 4.88M | 0 | 74.35K | 8.43M | 3.45M | 0 | 0 | 0 | 120.43K | 73.97K | -159.03K | -228.26K | 2.06M | 2.25M | -872.73K | 0 | 0 | 0 | 0 | 0 | 30K |
| Net Change in Cash | 23.13M | 26.24M | 2.79M | -3.53M | -10.24M | -9.35M | 23.22M | -1.88M | 2.57M | 549.9K | -2.97M | 2.3M | -502.67K | 540.7K | -2M | -191.38K | 41.58K | -823.42K | 851.51K | -490.94K | -20K | 20K | 0 |
| Free Cash Flow | -11.45M | -10.03M | -6.62M | -11.73M | -21.51M | -14.36M | -2.44M | -1.84M | -1.78M | -1.25M | -2.36M | -408.37K | -4.75M | -4.74M | -8.08M | -7.33M | 865.81K | 359.38K | -10.09M | -1.58M | -140K | -10K | -30K |
| FCF Margin % | -108.36% | -78.32% | -49.44% | -85.39% | -112.66% | -147.16% | -189.48% | -621.13% | -1649.28% | -93.76% | -95.76% | -8.37% | -33.25% | -43.36% | -95.08% | -116.56% | 17.83% | 5.58% | -280.02% | -1734.73% | - | -4% | -300% |
| FCF Growth % | -78.76% | -51.52% | 43.57% | 45.45% | -49.75% | -489.77% | -32.17% | -3.63% | -42.69% | 47.14% | -477.27% | 91.41% | -0.18% | 41.27% | -10.26% | -946.2% | 140.92% | 103.56% | -540.49% | -1025.1% | -1300% | 66.67% | - |
| FCF per Share | -0.21 | -0.40 | -5.77 | -2.22 | -258.02 | -4.10 | -1.20 | -2.50 | -0.22 | -0.30 | -7.00 | -1.24 | -15.86 | -21.20 | -43.45 | -39.80 | 68.44 | 30.33 | -883.11 | -241.29 | -7.00 | -0.50 | -1.50 |
| FCF Conversion (FCF/Net Income) | 0.57x | 0.76x | 0.19x | 0.26x | 0.34x | 0.41x | 0.46x | 0.72x | 0.86x | -0.15x | 0.16x | 0.00x | 0.58x | 2.41x | 6.60x | 0.37x | -0.24x | -0.69x | 0.08x | 0.72x | 1.56x | 0.20x | 0.43x |
| Interest Paid | 0 | 0 | 0 | 0 | 7.59K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Persistent negative cash burn
According to the provided financial data, the relationship between net income and operating cash flow is highly erratic, with the OCF/NI ratio frequently oscillating between extreme positive and negative values, suggesting that reported earnings are not currently a reliable proxy for the company's actual cash-generating capabilities.
The significant divergence between net income and operating cash flow indicates that non-cash items and working capital fluctuations are heavily distorting the bottom line. Investors should monitor this disconnect, as it implies that the company's accounting profitability is not translating into the liquidity required to sustain its high-cost operational model.
As reported in recent financial statements, AgEagle's free cash flow trajectory remains consistently negative, with quarterly outflows frequently exceeding $2M, which highlights a structural inability to fund operations through internal cash generation despite the company's attempts to pivot toward higher-margin sensor and software revenue streams.
The persistent negative FCF margins, which reached -193.9% in 2026Q1, underscore the severity of the company's cash burn. This trend suggests that the current business model requires external capital infusions to survive, as the operational scale remains insufficient to cover the fixed costs inherent in its specialized hardware and software ecosystem.
Based on the reported figures, working capital changes have been highly volatile, swinging from a $2.5M inflow in 2026Q1 to significant outflows in prior periods, which suggests that management is relying on aggressive inventory or receivables management to temporarily mitigate the underlying cash burn of the business.
The reliance on working capital shifts to manage liquidity warrants further investigation, as these are often temporary measures that do not address the core issue of negative operating cash flow. Such fluctuations may indicate lumpy revenue recognition or challenges in managing the supply chain for its specialized drone components.
Analysis of the provided data indicates that capital expenditures remain relatively modest, with CapEx/Revenue ratios often staying below 1% in recent quarters, suggesting that the company's primary cash drain is operational overhead rather than the heavy investment in physical manufacturing infrastructure or asset replacement.
While the low capital intensity might appear positive, it may also imply that the company is under-investing in the R&D or manufacturing upgrades necessary to maintain its competitive edge in the 'Blue UAS' market. This strategy appears to prioritize short-term cash preservation over the long-term asset development required to scale effectively.
Quick answers to the most common questions about buying UAVS stock.
AgEagle Aerial Systems, Inc. (UAVS) generated $-10.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
AgEagle Aerial Systems, Inc. (UAVS) reported negative free cash flow of $10.0M in 2025, indicating capital requirements exceeded cash from operations.
AgEagle Aerial Systems, Inc. (UAVS) spent $0.1M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.