SDR Drone, Inc.

SDCOdata completeness 63%5 fiscal years on file

Data notes: no data for concept 'capex'; no data for concept 'totalDebt'; no data for concept 'investmentsAtFairValue'; no data for concept 'netInvestmentIncome'; no data for concept 'depreciationAmortization'; no data for concept 'gainsOnRealEstateSales'; no data for concept 'realEstateImpairment'; no data for concept 'dividendsPaid'; no data for concept 'incomeTaxExpense'

i. The business — what you’d actually own

Figure	FY 2021	FY 2022	FY 2023	FY 2024	FY 2025
Revenue	—	—	—	$609,549¹	—
Net income	−$147,709²	−$288,546³	−$195,084⁴	−$672,060⁵	−$1.7M⁵
Operating cash flow	−$59,543⁶	−$64,474⁷	−$41,935⁸	−$252,273⁹	−$150,524⁹
Capital expenditure	—	—	—	—	—
Free cash flow (derived)	—	—	—	—	—
Total debt	—	—	—	—	—
Cash & equivalents	—	—	—	$0¹⁰	$0¹⁰
Diluted shares	168.6M	205.2M	840.4M	1.2M	39.0M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal

If you owned

Net assets behind them

−$0.1

your share of equity

Profit it earned you last year

−$0.44

Free cash flow it threw off

—

Debt you’d be carrying

—

10 shares is a claim on −$0.1 of net worth that earned you −$0.44 last year.

iii. Is this a good business?

Moat signal · return on equity

— avg · 5y

Not enough data in the filings for a return-on-capital reading.

seeing a moat in the numbers →

Management signal · capital allocation

−77% shares · 5y

Share count is down 77% over 5 years — management has been buying back stock, quietly handing owners a bigger slice.

reading capital allocation →

Signals, not verdicts — read from the filings above. Numbers don’t prove a moat; they show its footprint. You decide.

iv. What it’s worth — engine v0.5.0

DCF · Growth Exit 10Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

DCF · Growth Exit 5Y

not applicable

only 0 years of FCF (need ≥3) — model not applicable

Earnings Power Value

not applicable

normalized (5y-median) earnings non-positive — EPV undefined

Graham Number

not applicable

diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts

10-K · period ending 2024-12-31 · accession 0001641172-25-000860 (Revenues)
10-K · period ending 2021-12-31 · accession 0001493152-23-012130 (NetIncomeLoss)
10-K/A · period ending 2022-12-31 · accession 0001493152-24-023466 (NetIncomeLoss)
10-K · period ending 2023-12-31 · accession 0001641172-25-000860 (NetIncomeLoss)
10-K/A · period ending 2024-12-31 · accession 0001493152-26-025572 (NetIncomeLoss)
10-K · period ending 2021-12-31 · accession 0001493152-23-012130 (NetCashProvidedByUsedInOperatingActivities)
10-K/A · period ending 2022-12-31 · accession 0001493152-24-023466 (NetCashProvidedByUsedInOperatingActivities)
10-K · period ending 2023-12-31 · accession 0001641172-25-000860 (NetCashProvidedByUsedInOperatingActivities)
10-K/A · period ending 2024-12-31 · accession 0001493152-26-025572 (NetCashProvidedByUsedInOperatingActivities)
10-K/A · period ending 2024-12-31 · accession 0001493152-26-025572 (CashAndCashEquivalentsAtCarryingValue)