NASDAQ : DUKR

DUKE Robotics Corp. — Financials

$5.44 USD

$0.22 (4.21%)

Volume
7.37K
Average Volume
38.39K
Market Capitalization
$11.99M
P/E Ratio
-6.48
Dividend Yield
0.00%
Price Target
$12.00
Year High
$14.20
Year Low
$0.18
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.62
DUKR Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
revenue 377K 108K 300K - 500K - 112K 450K 5000 220K
costOfRevenue 198K 71000 273K 2000 3000 5000 105K 5111 4741 262K
grossProfit 179K 37000 27000 -2000 500K -5000 7000 - 259 -42000
researchAndDevelopmentExpenses 104K 157K 3000 20000 14000 - 75000 133K 207K 167K
generalAndAdministrativeExpenses 1.28M 905K 826K 1.1M 1.02M 1.26M 135.54K 100.56K 109.85K 252.15K
sellingAndMarketingExpenses - - - 2000 1000 34000 - - - -
sellingGeneralAndAdministrativeExpenses 1.28M 905K 826K 1.1M 1.02M 1.29M 957K 100.56K 109.85K 252.15K
otherExpenses - - - 4000 -94000 11000 4000 1.02M -207K -43152
operatingExpenses 1.38M 1.06M 829K 1.12M 942K 1.3M 1.04M 1.25M 109.85K 376K
costAndExpenses 1.58M 1.13M 1.1M 1.12M 942K 1.3M 1.14M 1.58M 114.59K 638K
netInterestIncome -25000 40000 76000 23000 -446K -63000 -82000 -36653 -39462 -30906
interestIncome 103K 55000 76000 42000 - - - - - -
interestExpense 128K 15000 - 19000 446K 63000 82000 36653 39462 30906
depreciationAndAmortization 119K 29000 20000 2000 3000 5000 2000 5000 6000 6000
ebitda -1.09M -1.02M -782K -1.08M -439K -1.3M -1.03M -1.13M -109.59K -412K
ebit -1.21M -1.02M -802K -1.08M -442K -1.3M -1.03M -105.67K -109.59K -268.27K
nonOperatingIncomeExcludingInterest - - - -42000 - - - - - -
operatingIncome -1.21M -1.02M -802K -1.12M -442K -1.3M -1.03M -105.67K -109.59K -268.27K
totalOtherIncomeExpensesNet -35000 40000 76000 23000 -446K -63000 -82000 -36653 -39462 -30906
incomeBeforeTax -1.24M -985K -726K -1.1M -888K -1.37M -1.11M -142.32K -149.06K -299.17K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -1.24M -985K -726K -1.1M -888K -1.37M -1.11M -142.32K -149.06K -299.17K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - 19000 - -63000 - - - -
netIncome -1.24M -985K -726K -1.08M -888K -1.43M -1.11M -142.32K -149.06K -299.17K
netIncomeDeductions - - - 19000 - -63000 - - - -
bottomLineNetIncome -1.24M -985K -726K -1.1M -888K -1.37M -1.11M -142.32K -149.06K -299.17K
eps -0.57 -0.45 -0.33 -0.51 -0.45 -0.92 -1.11 -3 -3.25 -6.5
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
cashAndCashEquivalents 750K 1.26M 2.28M 2.85M 3.56M 105K 262 61 343 87000
shortTermInvestments - - - - 3000 3000 - - - -
cashAndShortTermInvestments 750K 1.26M 2.28M 2.85M 3.56M 108K 23000 61 343 87000
netReceivables 41000 - - - - - - - 20000 116K
accountsReceivables 41000 - - - - - - - 20000 116K
otherReceivables - - - - - - - - - -
inventory - - - - - - -21000 - 5111 9852
prepaids - - 24000 78000 23000 8000 - 26250 28824 26250
otherCurrentAssets 116K 99000 17000 8000 14000 8000 44000 - -20000 -203K
totalCurrentAssets 907K 1.36M 2.32M 2.94M 3.6M 124K 46000 26311 34278 36102
propertyPlantEquipmentNet 342K 272K 157K 57000 9000 12000 17000 19000 21000 25000
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets 342K 272K 157K 57000 9000 12000 17000 19000 21000 25000
otherAssets - - - - - - -17000 -19000 -21000 -25000
totalAssets 1.25M 1.63M 2.48M 2.99M 3.61M 136K 9034 26311 34278 36102
totalPayables 129K 92000 98000 85000 75000 109K 120K 29172 22586 15212
accountPayables 129K 92000 98000 85000 75000 109K 120K 29172 22586 15212
otherPayables - - - - - - - - - -
accruedExpenses - - 148K 160K 95000 213K - 122.82K 86824 51123
shortTermDebt 72000 60000 - - - 978K 1.21M 621.78K 530.01K 445.93K
capitalLeaseObligationsCurrent - - 52000 - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - -52000 - - - - - - -
otherCurrentLiabilities 555K 193K 65000 16000 41000 - 209K - - -
totalCurrentLiabilities 756K 345K 311K 261K 211K 1.3M 1.54M 773.78K 639.42K 512.27K
longTermDebt 63000 109K 314K 305K 297K 685K 285K 32000 87000 147K
capitalLeaseObligationsNonCurrent - - 46000 - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 330K 322K - - - - - - - -
totalNonCurrentLiabilities 393K 431K 360K 305K 297K 685K 285K 32000 87000 147K
otherLiabilities - - - - - - - -32000 -87000 -147K
capitalLeaseObligations - - 98000 - - - - - - -
totalLiabilities 1.15M 776K 671K 566K 508K 1.98M 929.45K 773.78K 639.42K 512.27K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock - 5000 5000 5000 5000 4000 2000 117 117 117
retainedEarnings -12.4M -11.16M -9.95M -9.02M -6.02M -5.13M -3.76M -890.63K -748.3K -599.25K
additionalPaidInCapital 12.5M 12.01M 11.75M 11.44M 9.12M 3.28M 2M 143.05K 143.05K 122.96K
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
netIncome -1.24M -985K -726K -1.1M -888K -1.37M -172.95K -142.32K -149.06K -299.17K
depreciationAndAmortization 68000 29000 20000 2000 3000 5000 2000 5000 6000 6000
deferredIncomeTax - - - - - - -540K - - -
stockBasedCompensation 224K 28000 108K 395K 416K 645K 540K 748K 477K 9000
changeInWorkingCapital 69000 -49000 32000 -7000 -165K -63000 117.13K 76771 45243 34989
accountsReceivables - - - - - - - -5111 - -
inventory - - - - - - - 5111 4741 4740
accountsPayables 35000 -6000 13000 10000 -34000 -52000 12072 6586 7374 2606
otherWorkingCapital 34000 -43000 19000 -17000 -131K -11000 283K 70185 33128 27643
otherNonCashItems 69000 59000 18000 39000 400K -68000 -2000 -747.89K -461.84K 69133
netCashProvidedByOperatingActivities -811K -918K -548K -672K -234K -849K -55815 -60442 -82657 -180.05K
investmentsInPropertyPlantAndEquipment -205K -77000 -18000 -35000 - - - -3000 -2000 -3000
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - -20000 -
netCashProvidedByInvestingActivities -205K -77000 -18000 -35000 - - - -3000 -22000 -3000
netDebtIssuance - - - - -960K 931K -29000 -26007 49992 100.02K
longTermNetDebtIssuance - - - - -960K 931K -29000 -86167 -33008 100.01K
shortTermNetDebtIssuance - - - - - - - 60160 83000 13
netStockIssuance 475K - - - 4.65M - - - - -
netCommonStockIssuance 475K - - - 4.65M - - - - -
commonStockIssuance 475K - - - 4.65M - - - 18402 20020
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - 85016 86167 33008 27188
netCashProvidedByFinancingActivities 475K - - - 3.69M 931K 56016 60160 83000 127.21K
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue - 18000 216K 143K - 36000 72000 - - 300K
costOfRevenue 33000 42000 93000 55000 8000 -5000 41000 17000 18000 296K
grossProfit -33000 -24000 123K 88000 -8000 41000 31000 -17000 -18000 4000
researchAndDevelopmentExpenses 29000 24000 34000 24000 22000 21000 20000 78000 38000 3000
generalAndAdministrativeExpenses 451K 407K 302K 314K 258K 269K 229K 215K 192K 625K
sellingAndMarketingExpenses - - - - - 18000 - - -18000 -403K
sellingGeneralAndAdministrativeExpenses 451K 407K 302K 314K 258K 287K 229K 215K 174K 222K
otherExpenses - - - - - 17000 - - - -
operatingExpenses 480K 431K 336K 338K 280K 325K 249K 293K 212K 225K
costAndExpenses 513K 473K 429K 393K 288K 320K 290K 293K 230K 521K
netInterestIncome -408K -8000 -17000 -9000 9000 -43000 7000 15000 21000 7000
interestIncome - -9000 - - 9000 -43000 7000 15000 21000 7000
interestExpense 408K -9000 - 9000 - - - - - -
depreciationAndAmortization 25000 16000 23000 16000 13000 12000 8000 4000 18000 23000
ebitda -488K -439K -207K -244K -266K -271K -210K -289K -212K -191K
ebit -513K -455K -230K -260K -279K -283K -218K -293K -230K -214K
nonOperatingIncomeExcludingInterest - - 17000 10000 -9000 - - - - -7000
operatingIncome -513K -455K -213K -250K -288K -284K -218K -293K -230K -221K
totalOtherIncomeExpensesNet -408K -8000 -17000 -19000 9000 -3000 7000 15000 21000 7000
incomeBeforeTax -921K -463K -230K -269K -279K -287K -211K -278K -209K -214K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -921K -463K -230K -269K -279K -287K -211K -278K -209K -214K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -921K -463K -230K -269K -279K -287K -211K -278K -209K -214K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -921K -463K -230K -269K -279K -287K -211K -278K -209K -214K
eps -0.41 -0.21 -0.1 -0.12 -0.13 -0.13 -0.1 -0.13 -0.1 -0.1
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 475K 750K 361K 581K 1.01M 1.26M 1.44M 1.77M 2.11M 2.28M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 475K 750K 361K 581K 1.01M 1.26M 1.44M 1.77M 2.11M 2.28M
netReceivables 16000 41000 - - - - 72000 - - -
accountsReceivables 16000 41000 - - - - 72000 - - -
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - - 24000
otherCurrentAssets 322K 116K 302K 247K 60000 99000 70000 62000 23000 17000
totalCurrentAssets 813K 907K 663K 828K 1.07M 1.36M 1.58M 1.83M 2.14M 2.32M
propertyPlantEquipmentNet 304K 342K 325K 309K 269K 272K 177K 122K 35000 40000
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - 104K 117K
totalNonCurrentAssets 304K 342K 325K 309K 269K 272K 177K 122K 139K 157K
otherAssets - - - - - - - - - -
totalAssets 1.12M 1.25M 988K 1.14M 1.34M 1.63M 1.76M 1.95M 2.27M 2.48M
totalPayables 206K 129K 109K 137K 111K 92000 115K 99000 109K 98000
accountPayables 206K 129K 109K 137K 111K 92000 115K 99000 109K 98000
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - 148K
shortTermDebt 73000 72000 68000 67000 60000 60000 - - - -
capitalLeaseObligationsCurrent - - - - - - 52000 51000 52000 52000
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 1.03M 555K 185K 140K 172K 193K 122K 113K 150K 13000
totalCurrentLiabilities 1.31M 756K 362K 344K 343K 345K 289K 263K 311K 311K
longTermDebt 47000 63000 76000 89000 94000 109K 320K 318K 316K 314K
capitalLeaseObligationsNonCurrent - - - - - - 8000 21000 33000 46000
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 332K 330K 328K 326K 324K 322K - - - -
totalNonCurrentLiabilities 379K 393K 404K 415K 418K 431K 328K 339K 349K 360K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - 60000 72000 85000 98000
totalLiabilities 1.69M 1.15M 766K 759K 761K 776K 617K 602K 660K 671K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock - - 5000 5000 5000 5000 5000 5000 5000 5000
retainedEarnings -17.26M -12.4M -11.94M -11.71M -11.44M -11.16M -10.88M -10.66M -10.16M -9.95M
additionalPaidInCapital 16.69M 12.5M 12.16M 12.08M 12.02M 12.01M 12.01M 12.01M 11.76M 11.75M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -921K -1.52M 279K -269K -279K -985K 487K -278K -209K -214K
depreciationAndAmortization 25000 16000 23000 16000 13000 12000 -5000 4000 18000 23000
deferredIncomeTax - - - - - - - - - -46000
stockBasedCompensation 95000 74000 73000 67000 10000 - 1000 12000 15000 16000
changeInWorkingCapital -141K 286K -40000 -202K 25000 82000 70000 -75000 7000 93000
accountsReceivables 25000 - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables 77000 21000 -25000 20000 19000 -23000 16000 -10000 11000 16000
otherWorkingCapital -243K 265K -15000 -222K 6000 105K 54000 -65000 -6000 77000
otherNonCashItems 425K 1.07M -498K -241K 13000 712K -778K -8000 15000 49000
netCashProvidedByOperatingActivities -517K -70000 -163K -360K -218K -179K -225K -345K -169K -79000
investmentsInPropertyPlantAndEquipment - -53000 -56000 -71000 -25000 -1000 -76000 - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - -53000 -56000 -71000 -25000 -1000 -76000 - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 275K - - - - - - - - -
netCommonStockIssuance 275K - - - - - - - - -
commonStockIssuance 275K - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - 475K - - - - - - - -
netCashProvidedByFinancingActivities 275K 475K - - - - - - - -