balance equationreview2023-09-30
Difference 4606808 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
Revenue
$4.00M
Fiscal year ended 2026-06-30Operating income
-$3.38M
Fiscal year ended 2026-06-30Free cash flow
-$4.89M
Fiscal year ended 2026-06-30T3 Defense Inc. (DFNS) reported revenue of $4.00M and net income of -$81.43M for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from T3 Defense Inc.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Services-Management Consulting Services.
Income
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $4.00M | $3.65M | $0 | $236.10K | $175.21K | $259.76K | $5.24M | $5.08M | $5.21M | $5.63M |
| Cost of revenue | $2.98M | $3.28M | $0 | $18.32K | $49.74K | $63.20K | $4.78M | $5.35M | $5.37M | $5.49M |
| Gross profit | $1.01M | $371.00K | $0 | $217.78K | $125.48K | $196.56K | $458.70K | -$278.21K | -$158.02K | $147.96K |
| Operating income | -$3.38M | -$3.81M | -$1.05M | -$1.19M | -$1.03M | -$2.09M | -$8.95M | -$116.67K | -$1.21M | -$806.36K |
| Net income | -$81.43M | -$27.15M | $3.02M | $4.46M | -$1.62M | -$2.43M | -$8.93M | -$126.06K | -$1.21M | -$805.65K |
| Research & development | $348.00K | $274.00K | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | Unavailable | shares 30.87M | Unavailable | shares 2.04M | shares 1.79M | shares 14.04M | shares 10.56M | shares 1.91M | shares 10.07M | shares 10.07M |
| Pretax income | -$85.88M | -$26.21M | $3.24M | -$1.22M | -$1.26M | -$2.10M | -$8.93M | -$14.28M | -$1.21M | -$805.65K |
| Income tax expense | -$190.00K | $38.00K | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Diluted EPS | $-173.80 | $-1.14 | $67.50 | $2.18 | $-0.90 | $-0.17 | $-0.85 | $-0.07 | $-0.12 | $-0.08 |
| Selling, general & administrative | $3.78M | $3.68M | $1.05M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| General & administrative | $3.59M | $3.53M | $1.05M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Selling & marketing | $184.00K | $157.00K | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $4.08M | $6.43M | $1.52M | $3.68K | $6.14K | $305.59K | $204.15K | $19.32K | $142.34K | $246.65K |
| Total assets | $316.00M | $315.49M | $7.15M | $985.00K | $1.12M | $1.23M | $2.38M | $3.35M | $4.60M | $4.46M |
| Current assets | $21.24M | $22.81M | $6.96M | $965.71K | $706.45K | $808.25K | $1.96M | $2.93M | $4.60M | $4.46M |
| Total liabilities | $159.77M | $98.40M | $60.53M | $8.08M | $13.35M | $12.75M | $12.33M | $9.55M | $4.51M | $4.11M |
| Current liabilities | $153.19M | $91.62M | $60.42M | $7.07M | $12.13M | $11.79M | $11.62M | $9.12M | $4.50M | $4.10M |
| Total equity incl. NCI | -$19.66M | $42.52M | -$53.38M | -$7.10M | -$12.23M | -$11.52M | -$9.95M | -$6.19M | $7.99M | $9.14M |
| Temporary (mezzanine) equity | $175.89M | $174.57M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $4.61M | $4.53M | $4.44M |
| Inventory | $4.74M | $3.50M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts receivable | $3.58M | $3.64M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Goodwill | $99.05M | $100.15M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | $3.08M | $1.57M | $3.31M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | $4.04M | $2.48M | $97.16K | $448.31K | $343.54K | $310.45K | $296.16K | $138.67K | Unavailable | $286.23K |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$4.86M | -$4.93M | Unavailable | -$1.20M | -$740.51K | -$1.12M | -$737.83K | -$605.67K | $1.26M | -$107.17K |
| Capital expenditures | $26.00K | $154.00K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Investing cash flow | -$620.00K | -$3.82M | Unavailable | $1.26K | $248 | $1.36K | $130.14K | -$914.08K | -$461 | -$127.60K |
| Financing cash flow | $2.88M | $12.48M | Unavailable | $703.18K | $630.72K | $920.73K | $746.17K | Unavailable | Unavailable | -$1.54M |
| Net change in cash | -$2.61M | $3.73M | Unavailable | -$502.95K | -$112.45K | -$212.39K | $171.79K | -$1.16M | $1.37M | -$8.05M |
| Stock-based compensation | $0 | $1.91M | Unavailable | -$2.76M | $74.67K | $74.67K | $2.09M | $74.67K | $74.67K | $74.67K |
| Common dividends paid | Unavailable | $297.00K | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-06-30 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$4.89M | -$5.08M | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Gross margin | 25.4% | 10.2% | Unavailable | 92.2% | 71.6% | 75.7% | 8.7% | -5.5% | -3.0% | 2.6% |
| Operating margin | -84.5% | -104.3% | Unavailable | Unavailable | Unavailable | Unavailable | -170.7% | Unavailable | -23.3% | -14.3% |
| FCF margin | -122.4% | -139.1% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| SBC / revenue | 0.0% | 52.2% | Unavailable | Unavailable | 42.6% | Unavailable | 39.9% | 1.5% | 1.4% | 1.3% |
| Current ratio | 0.14x | 0.25x | 0.12x | 0.14x | 0.06x | 0.07x | 0.17x | 0.32x | 1.02x | 1.09x |
| Revenue YoY growth | Unavailable | Unavailable | -100.0% | -95.3% | -96.6% | -95.4% | -2.5% | Unavailable | Unavailable | Unavailable |
| Net margin | -2037.8% | -743.1% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -23.2% | Unavailable |
| R&D / revenue | 8.7% | 7.5% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 0.7% | 4.2% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | 0.0% | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open DFNS in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-18View SEC filing
10-Q · Filed 2026-05-20View SEC filing
10-K · Filed 2026-04-09View SEC filing
10-Q · Filed 2025-11-14View SEC filing
10-Q · Filed 2025-08-14View SEC filing
10-Q · Filed 2025-05-23View SEC filing
Reconciliation checks needing review
6 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2023-06-30
Difference 12432442 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2023-03-31
Difference 13227468 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
cash flow reconciliationreview2023-03-31
Operating, investing and financing flows differ from the reported change in cash by 6069653, beyond tolerance 1000000.
balance equationreview2022-12-31
Difference 16554435 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2022-09-30
Difference 31168066 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.