Defsec Technologies Inc. is a US-listed company in the aerospace & defense industry. Its financial year ends in September.
Loading chart…
Third-party market data · may be delayed
Under review: every model's value for Defsec Technologies Inc. is far from the share price, which usually points to a data problem (a merger, a share-count change, a one-off) rather than a bargain or a bubble.
Under review: data-quality checks not passed. We'll show the comparison once resolved.
Defsec Technologies Inc. valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Defsec Technologies has little or no product revenue yet; it used $6m of cash in the twelve months. The diluted share count is up 1449.4% on a year earlier, which dilutes existing holders. It passes 2 of our 3 financial-health checks.
Our model value for Defsec Technologies is under review, so past values are not shown until it is resolved.
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Defsec Technologies Inc.'s trailing-twelve-month revenue grew 219.7% year on year, with a free-cash-flow margin of -163.8%.
Current signal Revenue growth accelerating: TTM revenue growth rose to 219.7% (+199.0pp vs the prior quarter).
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
No recent updates are available for DFSC from the sources we follow. See filings →
The inputs used by the models below have passed source checks. Individual model values are available below and in the interactive valuator. Their differences are shown explicitly; the platform combined value and recommendation remain withheld.
We value Defsec Technologies Inc. as an operating company, with every model that fits that kind of business. Cost of equity 10.2%: the 10-year Treasury yield (4.9%) plus a beta of 1.16 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Revenue-to-maturity model Revenue grown to maturity with the cash margin moving to the industry's; for companies not yet profitable. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Price-to-earnings vs peers Earnings per share times peers' typical (harmonic-mean) price-to-earnings. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | — | Does not apply: This model is withheld pending its input or assumption review. |
| Price-to-sales vs peers Sales per share times peers' typical price-to-sales; used only when earnings are negative. | ~$4.9 ~$4.6–$13 | Left out: out of range vs price (8.38x) |
| Combined value Individual source-checked model scenarios are available. The platform combined value and recommendation remain withheld. | — | Combined value withheld. Review the individual models and their assumptions. |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Defsec Technologies Inc. with Aerospace & Defense in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
Not assessed: fewer than five years of comparable figures in the filings. AI disruption exposure for this industry: Low.
Next results: December 29, 2026, after the close.
No analyst estimates are published for Defsec Technologies Inc.: too few analysts cover it.
| Quarter to | Estimate | Actual | Surprise |
|---|---|---|---|
| Dec 2023 | −$130.20 | −$14.70 | +88.7% |
| Sept 2023 | −$151.20 | −$5.04 | +96.7% |
| Jun 2023 | −$155.40 | −$170.10 | −9.5% |
Adjusted EPS as companies report it, against the average analyst estimate.
Source: SEC EDGAR filings. Retrieved November 1, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY20 Q1 | $383.7K |
| FY21 Q4 | $1M |
| FY22 Q4 | $565K |
| FY23 Q4 | $915.5K |
| FY24 Q4 | $1.1M |
| FY25 Q4 | $3.5M |
Source: SEC EDGAR filings. Retrieved November 1, 2026.
| Period | Revenue growth, TTM YoY |
|---|---|
| FY22 Q4 | -44.1% |
| FY23 Q4 | 62.0% |
| FY24 Q4 | 20.8% |
| FY25 Q4 | 219.7% |
Source: SEC EDGAR filings. Retrieved November 1, 2026.
| Period | Operating margin (TTM) |
|---|---|
| FY20 Q1 | -199.2% |
| FY21 Q4 | -721.3% |
| FY22 Q4 | -1398.6% |
| FY23 Q4 | -980.6% |
| FY24 Q4 | -651.4% |
| FY25 Q4 | -183.7% |
Source: SEC EDGAR filings. Retrieved November 1, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY20 Q1 | -218.7% |
| FY21 Q4 | -553.8% |
| FY22 Q4 | -615.9% |
| FY23 Q4 | -1154.8% |
| FY24 Q4 | -609.0% |
| FY25 Q4 | -163.8% |
| Fiscal year | 2020 Dec 2019 | 2021 Sept 2021 | 2022 Sept 2022 | 2023 Sept 2023 | 2024 Sept 2024 | 2025 Sept 2025 |
|---|---|---|---|---|---|---|
| Income | ||||||
| Revenue | 0 | 1 | 1 | 1 | 1 | 4 |
| Gross profit | 0 | 0 | 0 | −0 | 0 | 1 |
| EBITDA | — | −7 | −8 | −8 | −6 | −6 |
| Operating income | −1 | −7 | −8 | −9 | −7 | −6 |
| Net income | −1 | −7 | −8 | −7 | −5 | −7 |
| Diluted EPS | −$1.16 | −$3.89 | −$3.76 | −$11.84 | −$9.25 | −$11.29 |
| Growth (year on year) | ||||||
| Revenue | — | +163.3% | −44.1% | +62.0% | +20.8% | +219.7% |
| Margins | ||||||
| Gross margin | 83.3% | 37.4% | 25.6% | −15.5% | 32.3% | 35.2% |
| EBITDA margin | — | −710.3% | <−999% | −903.4% | −566.5% | −162.0% |
| Operating margin | −199.2% | −721.3% | <−999% | −980.6% | −651.4% | −183.7% |
| Net margin | −225.3% | −730.2% | <−999% | −753.9% | −494.4% | −194.8% |
| Free-cash-flow margin | −218.7% | −553.8% | −615.9% | <−999% | −609.0% | −163.8% |
| Cash flow | ||||||
| Cash from operations | −1 | −5 | −3 | −10 | −7 | −6 |
| Capital spending | 0 | 1 | 0 | 0 | 0 | 0 |
| Free cash flow | −1 | −6 | −3 | −11 | −7 | −6 |
| Stock-based pay | 0 | 2 | 2 | 0 | 0 | 0 |
| Free cash flow after stock pay | −1 | −8 | −5 | −11 | −7 | −6 |
| Balance sheet | ||||||
| Cash | — | 2 | 0 | 4 | 0 | 5 |
| Total debt | 0 | 0 | 2 | 0 | 0 | 0 |
| Net debt (negative = net cash) | — | −2 | 2 | −4 | −0 | −5 |
| Diluted shares | — | 2m | 2m | — | — | — |
| Last 12 months unless stated | DFSC | MOB | DPRO | VJET | UAVS | PRZO | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $4m | $3m | $6m | $2m | $9m | $1m | $727m |
| Revenue growth, last 12 months | 219.7% | 5.8% | 15.5% | 219.2% | −35.1% | 12.3% | 15.6% |
| Revenue growth, 3-year average | — | — | — | 119.5% | −19.4% | — | 12.6% |
| Revenue growth, latest quarter | — | — | — | 380.7% | −36.0% | — | 15.8% |
| Gross margin | 35.2% | 53.2% | 17.1% | 47.7% | 45.4% | 4.8% | 28.2% |
| Operating margin | −183.7% | — | — | <−999% | −247.1% | −721.1% | 8.5% |
| Operating margin, 3-year average | — | — | — | <−999% | −193.4% | — | 6.0% |
| Net margin | −194.8% | −705.4% | −297.3% | −679.1% | −276.5% | −517.1% | 5.5% |
| Cash from operations / revenue | −161.0% | −56.6% | −308.8% | −488.4% | −157.9% | −554.5% | 5.1% |
| Free-cash-flow margin | −163.8% | −57.7% | −320.8% | −489.5% | −164.6% | −557.2% | 3.3% |
| Free-cash-flow margin, 3-year average | — | — | — | <−999% | −91.1% | — | 3.0% |
| Stock pay / revenue | 2.3% | 174.3% | 18.0% | 25.0% | 5.2% | 117.8% | 1.5% |
| Change in share count | >999% | 45.7% | 397.8% | — | 69.0% | 57.0% | 4.5% |
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| Armistice Capital, LLC | $551,540 | 218K | 87.0% | New |
| Jane Street Group, LLC | $38,157 | 15K | 6.0% | New |
| UBS Group AG | $36,495 | 14K | 5.8% | ▲ 2276.4% |
| National Bank Of Canada | $6,744 | 3K | 1.1% | New |
| Harbour Investments, Inc. | $759 | 0K | 0.1% | 0.0% |
| Osaic Holdings, Inc. | $506 | 0K | 0.1% | 0.0% |
| Caitong International Asset Management Co., Ltd | $5 | 0K | 0.0% | New |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not Defsec Technologies Inc.'s complete shareholder register. Values are as reported by the filers .
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
