AlphaValue Corporate Services
This research has been commissioned and paid for by the company and does therefore not constitute an inducement caught by the prohibition under MiFID II

Drone Volt

CR
Bloomberg   ALDRV FP
Aerosp. & Defence Equipt.  /  France  Web Site   |   Investors Relation
Banking on services and European roots
Target
Upside 80.9%
Price (€) 0.51
Market Cap (€M) 27.7
Perf. 1W: 9.02%
Perf. 1M: -20.3%
Perf. 3M: 60.6%
Perf Ytd: 46.3%
10 day relative perf. to stoxx600: 6.62%
20 day relative perf. to stoxx600: -3.05%
Earnings/sales releases24/03/2025 13:52

A better-looking FY24 release than it seems

This release shows that the basis for EBITDA profitability has been laid and that the deterioration at the EBIT level was mostly related to non-recurring, non-operating, and non-cash impacts. The outlook for 2025 is unchanged, underpinned by the new orders from the US and more ambitious cost-cutting plans. Further orders for defence purposes, as well as for the Kobra drone, could help boost the ongoing re-rating of the stock, thus prompting us to reiterate our positive stance on the stock.


Fact

Sales were already announced at €32.662m (€-19k correction), a 36% increase compared to last year.
Gross margin was revised slightly upwards to €4.232m, increasing by 15% compared to last year and above the previous estimate of €4.0m.
However, EBIT decreased further from €-5.287m to €-7.143m due to fees related to the capital raising (-0.6m) and higher D&A linked to R&D (€1m impact), and thus came in lower than our estimate of €-6.018m as we forecasted lower depreciation levels notably.
Net result came in accordingly lower than our estimate at €-12.917m from €-6.042m (AlphaValue estimate €-6.087m), which is also due to a depreciation of the stake in Aquiline Drones (€-3.4m) and a higher tax charge than we expected (€1.6m higher).
Shareholders’ equity stood at €10.4m, half the level of 2023 as the capital raised was largely offset by negative earnings.
The outlook for 2025 is unchanged with the objective of turning EBITDA positive.


Analysis

Non-recurring, non-operating and non-cash impacts on profitability
The deterioration at the EBIT level was mostly related to non-operating (fees related to capital raising) and non-cash impacts (D&A). We can also notice that the EBIT margin slightly improved from -22% to -21.9% despite these effects, underlining the efforts made on regular operating costs despite the high growth rate.
Further down the P&L, the story is similar with a significant non-recurring non-cash impact with the depreciation of the Aquiline Drones stake, driving down its value in the books to 0 and thus closing this disappointing chapter of Drone Volt history.

Fresh injections maintain financial stability
Even though the net debt slightly deteriorated throughout 2024 (from €3.7m to €4.1m), the balance sheet has been strengthened since by the €2m capital raised early in 2025 and the €2m convertible bonds from Atlas Capital Markets, which should enable the company to meet its obligations over the next 12 months, especially given the announced efforts on costs. Moreover, the recent share price increase offers the company an opportunity to reimburse again in shares the convertible bonds with reduced dilution in March and April 2025. This could thus improve the operation benefits from a financing standpoint, even though the company stated that it intends to reimburse in cash up to now.

A more precise unchanged outlook
The outlook for 2025 is unchanged with the objective of turning EBITDA positive, notably thanks to the strong demand the company has enjoyed since the beginning of the year for its internal drones, which have higher margins, owing to its reinforced presence in the US (first market in the world) and the first defence orders. For instance, the French Marine is notably conducting tests with the Heliplane (VTOL drone) for its semaphores (more than 20 on French coasts), which offers an economic solution to better monitor maritime traffic. Drone Volt has the capabilities to win these types of contracts thanks to the recruitment of former military officers, such as the COO of Drone Volt Expert Fréderic Glorieux, who know perfectly the needs of the armies. Furthermore, the new European-produced Kobra drone should contribute in 2025 as it caters to European police and armies’ operational needs while meeting data security requirements.
The group also notably declared that it would implement a €1.1m cost-cutting programme (€400k higher than the last figure from January) to improve profitability. Finally, the group gave a figure on the reduction in R&D expected (€0.6m) in order to monetise past R&D efforts better, thus bringing total cost-cutting efforts to €1.7m. The monetisation of its R&D capabilities should also come from the new R&D service to cater to specific needs of rather big corporates, thus killing two birds with one stone. The decrease in R&D capex triggered in 2024 should improve EBIT margins in the coming years.


Impact

We will integrate these figures into our model, which should have a slight positive impact given the new cost-cutting efforts announced.


Updates

17 Apr 25 Earnings/sales releases
Q1 '25: A confirmed change in business model

24 Mar 25 Earnings/sales releases
A better-looking FY24 release than it seems

17 Jan 25 Target Change
Integrating the FY24 trading update

16 Jan 25 Earnings/sales releases
FY 24: A rapid strategic change undertaken

17 Oct 24 Earnings/sales releases
Decent Q3 results

24 Sep 24 Earnings/sales releases
Drone Volt unveiled promising H1 24 results

16 Jul 24 Target Change
Lower profitability incorporated

12 Jul 24 Earnings/sales releases
H1 24: Encouraging trajectory

.