Red Cat Holdings, Inc. (RCAT) Cash Flow Statement
Where RCAT’s cash came from and went, FY2026
April 30, 2026 · U.S. dollars- Cash from operations
- −$89.1M
- Capital expenditures
- $6.6M 16.3% of revenue
- Free cash flow
- −$95.8M −235.2% margin
- Returned to shareholders
- —
- Change in cash
- $158.7M cash at year-end $167.9M
Cash from operations
−$89.1M
Capital expenditures
−$6.6M
Net borrowing (repayment)
+$13.3M
Shares issued
+$249.2M
Other financing
−$8.1M
Change in cash
$158.7M
Drawn to scale: where the cash came from and how it was used. Hover for values.
RCAT operating cash flow, capex and free cash flow
Operating cash flowCapital expendituresFree cash flowFCF margin (right axis)
RCAT cash flow trends, FY2018–FY2026
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Operating cash flow | −$1.5MFY2018 | −$89.1MFY2026 | — | |
| Capital expenditures | $0FY2018 | $6.6MFY2026 | — | |
| Free cash flow | −$1.4MFY2018 | −$95.8MFY2026 | — | |
| Free cash flow margin | −144,874.1%FY2018 | −235.2%FY2026 | +144,638.9 pts | |
| Stock-based compensation | $70,000FY2019 | $10.6MFY2026 | +104.8%/yr | |
| Share buybacks (net) | $0FY2021 | $33,254FY2024 | — | |
| Capex / revenue | 0.0%FY2018 | 16.3%FY2026 | +16.3 pts |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
RCAT cash flow by activity
OperatingInvestingFinancingChange in cash
RCAT net income vs operating cash flow
Net incomeOperating cash flow
Operating cash flow above net income usually means earnings are backed by cash (depreciation and stock-based pay are non-cash expenses).
RCAT cash flow statement
| FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2018 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||
| Net income | −$72.1M | −$65.4M | −$24.1M | −$28.1M | −$11.7M | −$13.2M | −$1.7M | −$751,332 | −$2.6M | $1.1M |
| Depreciation & amortization | $2.3M | $2.1M | $1.4M | $966,072 | $264,803 | $36,831 | $36,831 | $154,712 | $154,712 | $12,607 |
| Stock-based compensation | $10.6M | $6.2M | $3.6M | $3.7M | $3.3M | $3.4M | $269,895 | $70,000 | — | — |
| Change in working capital | −$37.6M | $444,208 | −$4.7M | −$5.7M | −$7.1M | $188,945 | $316,452 | −$72,056 | — | $790,427 |
| Other non-cash items | $7.7M | $36.2M | $5.1M | −$614,205 | −$791,729 | $8.2M | $224,384 | −$154,712 | $1.5M | −$3.4M |
| Cash from operating activities | −$89.1M | −$20.5M | −$18.6M | −$29.8M | −$16.0M | −$1.4M | −$811,584 | −$753,388 | −$943,640 | −$1.5M |
| Investing activities | ||||||||||
| Capital expenditures | −$6.6M | −$163,553 | −$259,139 | −$2.5M | −$363,689 | −$1 | −$4 | −$974,305 | −$974,305 | $0 |
| Investments (net) | $0 | — | $13.6M | $29.6M | −$57.6M | −$48,368 | $46,327 | −$849,810 | −$849,810 | $0 |
| Acquisitions & other investing | $0 | $4.4M | $259,139 | $2.5M | $11.4M | $1 | $4 | $974,305 | — | $86,376 |
| Cash from investing activities | −$6.6M | $4.2M | $13.6M | $29.6M | −$46.6M | −$48,368 | $46,327 | −$849,810 | — | $86,376 |
| Financing activities | ||||||||||
| Share repurchases & issuance (net) | — | — | −$33,254 | −$581,775 | −$834,219 | $201,249 | — | — | — | — |
| Net borrowing (repayment) | $13.3M | — | −$572,137 | −$633,550 | −$2.9M | $1.3M | $346,248 | $346,248 | — | $346,248 |
| Shares issued | $249.2M | $0 | $8.4M | $0 | $70.1M | $0 | $0 | $684,700 | $0 | $0 |
| Other financing | −$8.1M | $19.4M | $2,655 | $581,775 | $99,999 | $0 | $152,239 | −$344,448 | $1.2M | $1.3M |
| Cash from financing activities | $254.5M | $19.4M | $7.8M | −$633,550 | $66.4M | $1.5M | $498,487 | $686,500 | $1.2M | $1.7M |
| Summary | ||||||||||
| Net change in cash | $158.7M | $5.9M | $2.8M | −$824,510 | $3.8M | $40,679 | $230,881 | −$66,888 | −$553,450 | $253,498 |
| Cash at end of period | $167.9M | $9.2M | $6.1M | $3.3M | $4.1M | $277,347 | $236,668 | $503,438 | $559,237 | $559,237 |
| Free cash flow | −$95.8M | −$20.7M | −$18.8M | −$32.2M | −$16.4M | −$1.4M | −$811,580 | −$1.7M | −$1.9M | −$1.4M |
| Free cash flow margin | −235.2% | −284.5% | −105.5% | −697.5% | −254.8% | −28.0% | −200.9% | −1,643.4% | −1,824.4% | −144,874.1% |
| Capex / revenue | 16.3% | 2.2% | 1.5% | 53.0% | 5.7% | 0.0% | 0.0% | 926.8% | 926.8% | 0.0% |
| Operating cash flow / net income | — | — | — | — | — | — | — | — | — | −1.34 |
| Jul '26 | Apr '26 | Jan '26 | Oct '25 | Jul '25 | Apr '25 | Jan '25 | Oct '24 | Jul '24 | Apr '24 | Jan '24 | Oct '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating activities | ||||||||||||
| Net income | −$61.8M | −$61.8M | −$26.6M | −$16.0M | −$13.3M | −$23.1M | −$23.1M | −$38.0M | −$8.2M | −$7.1M | −$4.2M | −$5.1M |
| Depreciation & amortization | $2.3M | $1.5M | $812,000 | $542,319 | $523,391 | $588,000 | $587,555 | $908,059 | $474,051 | $415,066 | $350,892 | $338,797 |
| Stock-based compensation | $9.9M | $9.9M | $4.8M | $3.6M | $2.0M | $1.6M | $1.6M | $3.1M | $958,406 | $915,565 | $585,771 | $1.2M |
| Change in working capital | −$28.5M | −$28.1M | −$11.6M | −$11.7M | −$3.0M | −$5.7M | −$5.7M | −$1.0M | $3.3M | $94,118 | −$953,772 | −$958,777 |
| Other non-cash items | −$588,000 | −$126,000 | $541,000 | −$301,770 | $788,187 | $10.7M | $10.7M | $19.0M | $1.2M | $3.3M | −$146,807 | −$10,601 |
| Cash from operating activities | −$78.7M | −$78.7M | −$31.9M | −$23.9M | −$12.9M | −$15.9M | −$15.9M | −$16.0M | −$2.2M | −$2.3M | −$4.4M | −$4.5M |
| Investing activities | ||||||||||||
| Capital expenditures | −$12.6M | −$12.6M | −$6.8M | −$669,591 | −$306,521 | −$273,000 | −$273,103 | −$96,314 | −$11,072 | −$74,607 | −$44,671 | −$134,806 |
| Investments (net) | — | — | — | — | −$669,591 | −$306,523 | −$273,103 | −$23,836 | $4.3M | $925,393 | $2.6M | $5.2M |
| Acquisitions & other investing | −$427,000 | −$427,000 | $0 | $0 | $669,589 | $306,523 | — | $1.2M | −$4.3M | — | $44,671 | $134,806 |
| Cash from investing activities | −$13.0M | −$13.0M | −$6.8M | −$669,591 | −$306,523 | −$273,000 | — | $1.1M | −$11,072 | — | $2.6M | $5.2M |
| Financing activities | ||||||||||||
| Share repurchases & issuance (net) | −$14.6M | $679,000 | $396,928 | — | −$396,928 | — | — | −$7,312 | −$7,772 | — | −$7,312 | −$7,772 |
| Net borrowing (repayment) | — | −$18,000 | $0 | $0 | $567,121 | −$1.6M | $14.4M | $7.4M | −$152,000 | — | — | — |
| Shares issued | $0 | $0 | $0 | $92 | $177.5M | $0 | $0 | $0 | $0 | $0 | $8.4M | $0 |
| Other financing | $267.9M | $248.8M | $2.4M | $165.0M | −$106.2M | $16.4M | $316,074 | $22.4M | $9,100 | −$158,015 | −$202,264 | −$186,729 |
| Cash from financing activities | $253.3M | $249.4M | $2.8M | $165.0M | $71.4M | $14.7M | $14.7M | $29.8M | −$150,672 | −$158,015 | $8.2M | −$194,501 |
| Summary | ||||||||||||
| Net change in cash | $157.7M | $157.7M | −$35.9M | $140.5M | $58.2M | −$1.4M | −$1.4M | $6.0M | −$2.4M | −$1.8M | $6.3M | $471,722 |
| Cash at end of period | $325.6M | $325.6M | $131.9M | $206.4M | $65.9M | $7.7M | $7.7M | $6.1M | $4.1M | $6.1M | $7.7M | $1.4M |
| Free cash flow | −$91.3M | −$91.3M | −$38.7M | −$24.5M | −$13.2M | −$16.2M | −$16.2M | −$16.1M | −$2.2M | −$2.4M | −$4.4M | −$4.7M |
| Free cash flow margin | −452.3% | −590.2% | −2,377.4% | −254.2% | −410.2% | −992.8% | −992.7% | −1,051.2% | −165.3% | −38.1% | −75.2% | −118.3% |
| Capex / revenue | 62.2% | 81.2% | 416.4% | 6.9% | 9.5% | 16.8% | 16.8% | 6.3% | 0.8% | 1.2% | 0.8% | 3.4% |
Negative numbers are cash paid out. Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported; data from EODHD.
RCAT cash generation
In fiscal 2026 (ended April 30, 2026), Red Cat generated -$89.1 million of cash from operations and spent $6.6 million on capital expenditures, leaving free cash flow of -$95.8 million, −235.2% of revenue. Cash and equivalents rose by $158.7 million over the year.
Related: RCAT income statement, RCAT balance sheet. See the RCAT stock overview for the latest quote and news.
RCAT cash flow FAQ
What is Red Cat's free cash flow?
Red Cat's free cash flow was -$95.8 million in fiscal 2026: -$89.1 million of operating cash flow minus $6.6 million of capital expenditures It was -$20.7 million a year earlier..
How much cash does Red Cat generate from operations?
Red Cat generated -$89.1 million of cash from operating activities in fiscal 2026.
How much does Red Cat spend on capital expenditures?
Red Cat spent $6.6 million on capital expenditures in fiscal 2026, 16.3% of revenue, compared with $0.2 million the year before.