0001786286 false Q1 2023-03-31 2023 --12-31 SK 0001786286 2023-01-01 2023-03-31 0001786286 2023-03-31 0001786286 2022-12-31 0001786286 2022-01-01 2022-03-31 0001786286 ifrs-full:IssuedCapitalMember 2021-12-31 0001786286 ifrs-full:ReserveOfSharebasedPaymentsMember 2021-12-31 0001786286 ifrs-full:RetainedEarningsMember 2021-12-31 0001786286 ifrs-full:ReserveOfGainsAndLossesFromInvestmentsInEquityInstrumentsMember 2021-12-31 0001786286 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 2021-12-31 0001786286 2021-12-31 0001786286 ifrs-full:IssuedCapitalMember 2022-03-31 0001786286 ifrs-full:ReserveOfSharebasedPaymentsMember 2022-03-31 0001786286 ifrs-full:RetainedEarningsMember 2022-03-31 0001786286 ifrs-full:ReserveOfGainsAndLossesFromInvestmentsInEquityInstrumentsMember 2022-03-31 0001786286 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 2022-03-31 0001786286 2022-03-31 0001786286 ifrs-full:IssuedCapitalMember 2022-12-31 0001786286 ifrs-full:ReserveOfSharebasedPaymentsMember 2022-12-31 0001786286 ifrs-full:RetainedEarningsMember 2022-12-31 0001786286 ifrs-full:ReserveOfGainsAndLossesFromInvestmentsInEquityInstrumentsMember 2022-12-31 0001786286 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 2022-12-31 0001786286 ifrs-full:IssuedCapitalMember 2022-01-01 2022-03-31 0001786286 ifrs-full:ReserveOfSharebasedPaymentsMember 2022-01-01 2022-03-31 0001786286 ifrs-full:RetainedEarningsMember 2022-01-01 2022-03-31 0001786286 ifrs-full:ReserveOfGainsAndLossesFromInvestmentsInEquityInstrumentsMember 2022-01-01 2022-03-31 0001786286 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 2022-01-01 2022-03-31 0001786286 ifrs-full:IssuedCapitalMember 2022-04-01 2022-12-31 0001786286 ifrs-full:ReserveOfSharebasedPaymentsMember 2022-04-01 2022-12-31 0001786286 ifrs-full:RetainedEarningsMember 2022-04-01 2022-12-31 0001786286 ifrs-full:ReserveOfGainsAndLossesFromInvestmentsInEquityInstrumentsMember 2022-04-01 2022-12-31 0001786286 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 2022-04-01 2022-12-31 0001786286 2022-04-01 2022-12-31 0001786286 ifrs-full:IssuedCapitalMember 2023-01-01 2023-03-31 0001786286 ifrs-full:ReserveOfSharebasedPaymentsMember 2023-01-01 2023-03-31 0001786286 ifrs-full:RetainedEarningsMember 2023-01-01 2023-03-31 0001786286 ifrs-full:ReserveOfGainsAndLossesFromInvestmentsInEquityInstrumentsMember 2023-01-01 2023-03-31 0001786286 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 2023-01-01 2023-03-31 0001786286 ifrs-full:IssuedCapitalMember 2023-03-31 0001786286 ifrs-full:ReserveOfSharebasedPaymentsMember 2023-03-31 0001786286 ifrs-full:RetainedEarningsMember 2023-03-31 0001786286 ifrs-full:ReserveOfGainsAndLossesFromInvestmentsInEquityInstrumentsMember 2023-03-31 0001786286 ifrs-full:ReserveOfExchangeDifferencesOnTranslationMember 2023-03-31 0001786286 DPRO:DragonflyInnovationsIncMember 2023-01-01 2023-03-31 0001786286 DPRO:DragonflyInnovationsUSAIncMember 2023-01-01 2023-03-31 0001786286 DPRO:DronelogicsSystemsIncMember 2023-01-01 2023-03-31 0001786286 DPRO:InventoryMember 2023-01-01 2023-03-31 0001786286 DPRO:InventoryMember 2022-01-01 2022-03-31 0001786286 DPRO:NoteOneMember 2023-01-01 2023-03-31 0001786286 2022-10-20 2022-10-21 0001786286 DPRO:NoteOneMember 2023-01-29 2023-01-30 0001786286 DPRO:NoteOneMember DPRO:NonadjustingEventsRelatedPartyPaymentMember 2023-04-27 2023-04-30 0001786286 DPRO:NoteOneMember DPRO:NonadjustingEventsRelatedPartyPaymentMember 2023-04-27 2023-04-28 0001786286 DPRO:PublicCompanySharesMember 2023-03-31 0001786286 DPRO:PrivateCompanySharesMember 2023-03-31 0001786286 2021-03-09 2021-03-10 0001786286 2021-03-10 0001786286 2021-10-25 2021-10-27 0001786286 DPRO:WarrantsMember 2022-01-01 2022-12-31 0001786286 ifrs-full:ComputerEquipmentMember 2021-12-31 0001786286 DPRO:FurnitureAndEquipmentMember 2021-12-31 0001786286 ifrs-full:LeaseholdImprovementsMember 2021-12-31 0001786286 ifrs-full:ComputerSoftwareMember 2021-12-31 0001786286 ifrs-full:VehiclesMember 2021-12-31 0001786286 ifrs-full:ComputerEquipmentMember 2022-01-01 2022-12-31 0001786286 DPRO:FurnitureAndEquipmentMember 2022-01-01 2022-12-31 0001786286 ifrs-full:LeaseholdImprovementsMember 2022-01-01 2022-12-31 0001786286 ifrs-full:ComputerSoftwareMember 2022-01-01 2022-12-31 0001786286 ifrs-full:VehiclesMember 2022-01-01 2022-12-31 0001786286 2022-01-01 2022-12-31 0001786286 ifrs-full:ComputerEquipmentMember 2022-12-31 0001786286 DPRO:FurnitureAndEquipmentMember 2022-12-31 0001786286 ifrs-full:LeaseholdImprovementsMember 2022-12-31 0001786286 ifrs-full:ComputerSoftwareMember 2022-12-31 0001786286 ifrs-full:VehiclesMember 2022-12-31 0001786286 ifrs-full:ComputerEquipmentMember 2023-01-01 2023-03-31 0001786286 DPRO:FurnitureAndEquipmentMember 2023-01-01 2023-03-31 0001786286 ifrs-full:LeaseholdImprovementsMember 2023-01-01 2023-03-31 0001786286 ifrs-full:ComputerSoftwareMember 2023-01-01 2023-03-31 0001786286 ifrs-full:VehiclesMember 2023-01-01 2023-03-31 0001786286 ifrs-full:ComputerEquipmentMember 2023-03-31 0001786286 DPRO:FurnitureAndEquipmentMember 2023-03-31 0001786286 ifrs-full:LeaseholdImprovementsMember 2023-03-31 0001786286 ifrs-full:ComputerSoftwareMember 2023-03-31 0001786286 ifrs-full:VehiclesMember 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember DPRO:PatentMember 2022-12-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2022-12-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:BrandNamesMember 2022-12-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:ComputerSoftwareMember 2022-12-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:GoodwillMember 2022-12-31 0001786286 ifrs-full:GrossCarryingAmountMember 2022-12-31 0001786286 ifrs-full:GrossCarryingAmountMember DPRO:PatentMember 2023-01-01 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2023-01-01 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:BrandNamesMember 2023-01-01 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:ComputerSoftwareMember 2023-01-01 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:GoodwillMember 2023-01-01 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember 2023-01-01 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember DPRO:PatentMember 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:BrandNamesMember 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:ComputerSoftwareMember 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember ifrs-full:GoodwillMember 2023-03-31 0001786286 ifrs-full:GrossCarryingAmountMember 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember DPRO:PatentMember 2021-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2021-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:BrandNamesMember 2021-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:ComputerSoftwareMember 2021-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:GoodwillMember 2021-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2021-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember DPRO:PatentMember 2022-01-01 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2022-01-01 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:BrandNamesMember 2022-01-01 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:ComputerSoftwareMember 2022-01-01 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:GoodwillMember 2022-01-01 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2022-01-01 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember DPRO:PatentMember 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:BrandNamesMember 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:ComputerSoftwareMember 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:GoodwillMember 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2022-12-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember DPRO:PatentMember 2023-01-01 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2023-01-01 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:BrandNamesMember 2023-01-01 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:ComputerSoftwareMember 2023-01-01 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:GoodwillMember 2023-01-01 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2023-01-01 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember DPRO:PatentMember 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:CustomerrelatedIntangibleAssetsMember 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:BrandNamesMember 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:ComputerSoftwareMember 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember ifrs-full:GoodwillMember 2023-03-31 0001786286 ifrs-full:AccumulatedDepreciationAndAmortisationMember 2023-03-31 0001786286 DPRO:PatentMember 2022-12-31 0001786286 ifrs-full:CustomerrelatedIntangibleAssetsMember 2022-12-31 0001786286 ifrs-full:BrandNamesMember 2022-12-31 0001786286 ifrs-full:GoodwillMember 2022-12-31 0001786286 DPRO:PatentMember 2023-03-31 0001786286 ifrs-full:CustomerrelatedIntangibleAssetsMember 2023-03-31 0001786286 ifrs-full:BrandNamesMember 2023-03-31 0001786286 ifrs-full:GoodwillMember 2023-03-31 0001786286 ifrs-full:NotLaterThanOneYearMember 2023-03-31 0001786286 ifrs-full:LaterThanOneYearAndNotLaterThanThreeYearsMember 2023-03-31 0001786286 ifrs-full:LaterThanFourYearsAndNotLaterThanFiveYearsMember 2023-03-31 0001786286 DPRO:CanadaEmergencyBusinessAccountMember 2023-03-31 0001786286 DPRO:CanadaEmergencyBusinessAccountMember 2022-12-31 0001786286 DPRO:CanadaEmergencyBusinessAccountMember 2023-01-01 2023-03-31 0001786286 DPRO:CanadaEmergencyBusinessAccountLoanMember 2023-03-31 0001786286 DPRO:CanadaEmergencyBusinessAccountLoanMember 2022-12-31 0001786286 DPRO:CanadaEmergencyBusinessAccountLoanMember 2023-01-01 2023-03-31 0001786286 DPRO:VehicleLoanMember 2023-03-31 0001786286 DPRO:VehicleLoanMember 2022-12-31 0001786286 DPRO:VehicleLoanMember 2023-01-01 2023-03-31 0001786286 DPRO:RestrictedStockUnitsMember 2023-01-01 2023-03-31 0001786286 DPRO:CommonSharesMember 2023-01-01 2023-03-31 0001786286 DPRO:CommonStock1Member 2022-01-01 2022-12-31 0001786286 DPRO:StockOptionsMember 2023-01-01 2023-03-31 0001786286 DPRO:StockOptionsMember 2022-01-01 2022-03-31 0001786286 DPRO:RestrictedStockUnitsMember 2022-01-01 2022-03-31 0001786286 2021-03-21 2021-03-22 0001786286 DPRO:ExercisePriceOneMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceOneMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceTwoMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceTwoMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceThreeMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceThreeMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceFourMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceFourMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceFiveMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceFiveMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceSixMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceSixMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceSevenMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceSevenMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceEightMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceEightMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceNineMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceNineMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:ExercisePriceTenMember DPRO:IncentiveShareCompensationPlanMember 2023-01-01 2023-03-31 0001786286 DPRO:ExercisePriceTenMember DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:IncentiveShareCompensationPlanMember 2023-03-31 0001786286 DPRO:IfrsRestrictedStockUnitsRsuMember 2021-12-31 0001786286 DPRO:IfrsRestrictedStockUnitsRsuMember 2022-01-01 2022-12-31 0001786286 DPRO:IfrsRestrictedStockUnitsRsuMember 2022-12-31 0001786286 DPRO:IfrsRestrictedStockUnitsRsuMember 2023-01-01 2023-03-31 0001786286 DPRO:IfrsRestrictedStockUnitsRsuMember 2023-03-31 0001786286 DPRO:WarrantsMember 2021-12-31 0001786286 DPRO:WarrantsMember 2022-01-01 2022-12-31 0001786286 DPRO:WarrantsMember 2022-12-31 0001786286 DPRO:WarrantsMember 2023-03-31 0001786286 DPRO:WarrantsMember 2023-01-01 2023-03-31 0001786286 DPRO:Range1Member 2023-01-01 2023-03-31 0001786286 DPRO:Range1Member 2023-03-31 0001786286 DPRO:Range1Member 2022-12-31 0001786286 DPRO:Range2Member 2023-01-01 2023-03-31 0001786286 DPRO:Range2Member 2023-03-31 0001786286 DPRO:Range2Member 2022-12-31 0001786286 DPRO:Range3Member 2023-01-01 2023-03-31 0001786286 DPRO:Range3Member 2023-03-31 0001786286 DPRO:Range3Member 2022-12-31 0001786286 DPRO:Range4Member 2023-01-01 2023-03-31 0001786286 DPRO:Range4Member 2023-03-31 0001786286 DPRO:Range4Member 2022-12-31 0001786286 DPRO:WarrantsMember ifrs-full:BottomOfRangeMember 2022-01-01 2022-12-31 0001786286 DPRO:WarrantsMember ifrs-full:TopOfRangeMember 2022-01-01 2022-12-31 0001786286 DPRO:WarrantsMember 2021-12-31 0001786286 DPRO:WarrantsMember 2022-12-31 0001786286 DPRO:WarrantsMember 2023-01-01 2023-03-31 0001786286 DPRO:WarrantsMember 2023-03-31 0001786286 DPRO:WarrantOneMember 2023-01-01 2023-03-31 0001786286 DPRO:WarrantOneMember 2023-03-31 0001786286 DPRO:WarrantTwoMember 2023-01-01 2023-03-31 0001786286 DPRO:WarrantTwoMember 2023-03-31 0001786286 DPRO:DronesMember 2023-01-01 2023-03-31 0001786286 DPRO:VitalMember 2023-01-01 2023-03-31 0001786286 DPRO:CorporatesMember 2023-01-01 2023-03-31 0001786286 DPRO:DronesMember 2022-01-01 2022-03-31 0001786286 DPRO:VitalMember 2022-01-01 2022-03-31 0001786286 DPRO:CorporatesMember 2022-01-01 2022-03-31 0001786286 country:CA 2023-01-01 2023-03-31 0001786286 country:CA 2022-01-01 2022-03-31 0001786286 country:US 2023-01-01 2023-03-31 0001786286 country:US 2022-01-01 2022-03-31 0001786286 DPRO:CEOAndDirectorMember 2023-01-01 2023-03-31 0001786286 DPRO:CEOAndDirectorMember 2022-01-01 2022-03-31 0001786286 DPRO:CEOMember 2023-01-01 2023-03-31 0001786286 DPRO:CEOMember 2022-01-01 2022-03-31 0001786286 DPRO:PresidentAndDirectorMember 2023-01-01 2023-03-31 0001786286 DPRO:PresidentAndDirectorMember 2022-01-01 2022-03-31 0001786286 ifrs-full:OtherRelatedPartiesMember 2023-01-01 2023-03-31 0001786286 ifrs-full:OtherRelatedPartiesMember 2022-01-01 2022-03-31 0001786286 DPRO:NonadjustingEventMember 2023-05-15 0001786286 ifrs-full:Level1OfFairValueHierarchyMember 2023-03-31 0001786286 ifrs-full:Level2OfFairValueHierarchyMember 2023-03-31 0001786286 ifrs-full:Level3OfFairValueHierarchyMember 2023-03-31 0001786286 ifrs-full:Level1OfFairValueHierarchyMember 2022-12-31 0001786286 ifrs-full:Level2OfFairValueHierarchyMember 2022-12-31 0001786286 ifrs-full:Level3OfFairValueHierarchyMember 2022-12-31 0001786286 DPRO:NonadjustingEventMember 2023-04-28 iso4217:USD xbrli:shares iso4217:USD xbrli:shares iso4217:CAD iso4217:CAD xbrli:shares xbrli:pure

 

Exhibit 99.1

 

 

Draganfly Inc.

 

Condensed Consolidated Interim Financial Statements - Unaudited

 

For the Three Months Ended March 31, 2023

 

(Expressed in Canadian Dollars)

 

 
 

 

Draganfly Inc.

Condensed Consolidated Interim Statements of Financial Position - Unaudited

Expressed in Canadian Dollars

 

 

                
       March 31,   December 31, 
As at  Notes   2023   2022 
             
ASSETS               
Current Assets               
Cash and cash equivalents   4   $13,368,936   $7,894,781 
Receivables   5    1,485,994    2,088,965 
Inventory   6    1,537,247    1,055,942 
Note receivable   7    135,330    169,300 
Prepaids and Deposits   8    1,888,374    2,307,724 
Total current assets        18,415,881    13,516,712 
                
Equipment   10    427,869    404,691 
Intangible assets   11    170,812    179,801 
Investments   9    249,616    192,583 
Right of use assets   12    313,906    344,746 
TOTAL ASSETS       $19,578,084   $14,638,533 
                
LIABILITIES AND SHAREHOLDERS’ EQUITY               
Current Liabilities               
Trade payables and accrued liabilities   14   $3,208,718   $2,816,676 
Customer deposits        235,225    194,758 
Deferred income   15    3,958    63,690 
Loans payable   16    82,787    81,512 
Derivative liability   17    -    57,314 
Lease liabilities   13    108,898    133,962 
Total current liability        3,639,586    3,347,912 
                
Non-current Liabilities               
Loans payable   16    3,373    5,059 
Lease liabilities   13    

239,301

    244,681 
TOTAL LIABILITIES        3,882,260    3,597,652 
                
SHAREHOLDERS’ EQUITY               
Share capital   17    94,880,214    83,600,089 
Reserve – share-based payments   17    7,736,153    7,264,340 
Accumulated deficit        (87,044,172)   (79,976,546)
Accumulated other comprehensive income (loss)        123,629    152,998 
TOTAL SHAREHOLDERS’ EQUITY        15,695,824    11,040,881 
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY       $19,578,084   $14,638,533 

 

Nature and Continuance of Operations (Note 1)

 

Subsequent Event (Notes 7, 21, 22)

 

“Scott Larson”   “Cameron Chell”

 

Approved and authorized for issuance by the Board of Directors on May 9, 2023.

 

The accompanying notes are an integral part of these consolidated interim financial statements.

 

2
 

 

Draganfly Inc.

Condensed Consolidated Interim Statements of Comprehensive Loss - Unaudited

Expressed in Canadian Dollars

 

 

                
       For the three months ended
March 31,
 
   Note   2023   2022 
REVENUE               
Sales of goods   18   $1,380,816   $1,637,716 
Provision of services   18    220,670    406,846 
TOTAL REVENUE        1,601,486    2,044,562 
                
COST OF SALES   6    (1,158,052)   (1,228,412)
                
GROSS PROFIT        443,434    816,150 
                
OPERATING EXPENSES               
Amortization   11    8,989    44,540 
Depreciation   10,12    57,506    47,147 
Director fees   20    151,663    107,446 
Insurance        498,006    1,458,765 
Office and miscellaneous   19    2,800,652    1,607,837 
Professional fees       847,187    873,640 
Research and development        793,224    314,440 
Share-based payments   17, 20    540,563    643,325 
Travel        89,262    76,472 
Wages and salaries   20    1,821,081    1,000,207 
Total operating expenses        (7,608,133)   (6,173,819)
OTHER INCOME (EXPENSE)               
Change in fair value of derivative liability   17    57,314    (1,230,860)
Finance and other gain (loss)        35,861    14,148 
Foreign exchange gain (loss)        (18,156)   (386,940)
Gain (loss) on disposal of assets        21,203    (10,755)
Gain on recovery of notes receivable   7    -    771,260 
Government income        1,275    1,275 
Other expense        (424)   (4,794)
Total other income (expenses)        97,073    (846,666)
                
NET LOSS        (7,067,626)   (6,204,335)
                
OTHER COMPREHENSIVE INCOME (LOSS)               
Items that may be reclassified to profit or loss               
Foreign exchange translation        (86,402)   (54,910)
Items that will not be reclassified to profit or loss               
Change in fair value of equity investments at FVOCI   9    57,033    (33,249)
COMPREHENSIVE LOSS       $(7,096,995)  $(6,292,494)
                
Net loss per share               
Basic & diluted       $(0.20)  $(0.19)
Weighted average number of common shares outstanding - basic & diluted        34,689,118    33,185,860 

 

The accompanying notes are an integral part of these consolidated interim financial statements.

 

3
 

 

Draganfly Inc.

Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity - Unaudited

Expressed in Canadian Dollars

 

 

                                    
                   Accumulated Other Comprehensive Income (Loss)     
   Number of Shares   Share Capital   Reserve – Share-Based Payments   Accumulated Deficit   Change in Fair Value of Investments at FVTOCI   Exchange Differences on Translation of Foreign Operations   Total Shareholders’ Equity 
Balance at December 31, 2021   33,168,946   $81,038,365   $6,406,117   $(52,322,182)  $(332,640)  $136,579   $34,926,239 
Shares issued for exercise of stock options   12,500    51,875    (25,000)   -    -    -    26,875 
Shares issued for exercise of warrants   16,538    74,227    -    -    -    -    74,227 
Share issue costs   -    (5,122)   -    -    -    -    (5,122)
Share-based payments   -    -    643,325    -    -    -    643,325 
Net loss   -    -    -    (6,204,335)   -    -    (6,204,335)
Change in fair value of equity investments at FVOCI   -    -    -    -    (33,249)   -    (33,249)
Translation of foreign operations   -    -    -    -    -    (54,910)   (54,910)
                                    
Balance at March 31, 2022   33,197,984   $81,159,345   $7,024,442   $ (58,526,517)  $(365,889)  $81,669   $29,373,050 
Shares issued for exercise of warrants   -    12,943    -    -    -    -    12,943 
Shares issued for the exercise of RSUs   1,072,595    2,427,801    (2,427,801)   -    -    -    - 
Share-based payments   -    -    2,667,699    -    -    -    2,667,699 
Net loss   -    -    -    (21,450,029)   -    -    (21,450,029)
Change in fair value of equity investments at FVOCI   -    -    -    -    (65,234)   -    (65,234)
Translation of foreign operations   -    -    -    -    -    502,452    502,452 
                                    
Balance at December 31, 2022   34,270,579   $83,600,089   $7,264,340    $(79,976,546)  $(431,123)  $584,121   $11,040,881 

 

The accompanying notes are an integral part of these consolidated interim financial statements.

 

4
 

 

Draganfly Inc.

Condensed Consolidated Interim Statements of Changes in Shareholders’ Equity - Unaudited

Expressed in Canadian Dollars

 

 

                   Accumulated Other Comprehensive Income (Loss)     
   Number of Shares   Share Capital   Reserve – Share-Based Payments   Accumulated Deficit   Change in Fair Value of Investments at FVTOCI   Exchange Differences on Translation of Foreign Operations   Total Shareholders’ Equity 
Shares issued for financing – ATM (“At – the – market”)   650,729    1,748,946    -    -    -    -    1,748,946 
Share issue costs   -    (187,697)   -    -    -    -    (187,697)
Shares issued for financing   8,000,000    10,856,166    -    -    -    -    10,856,166 
Share issue costs   -    (1,206,040)   -    -    -    -    (1,206,040)
Shares issued for the exercise of RSUs   63,657    68,750    (68,750)   -    -    -    - 
Share-based payments   -    -    540,563    -    -    -    540,563 
Net loss   -    -    -    (7,067,626)   -    -    (7,067,626)
Change in fair value of equity investments at FVOCI   -    -    -    -    57,033    -    57,033 
Translation of foreign operations   -    -    -    -    -    (86,402)   (86,402)
                                    
Balance at March 31, 2023   42,984,965   $94,880,214   $7,736,153    $(87,044,172)  $(374,090)  $497,719   $15,695,824 

 

The accompanying notes are an integral part of these consolidated interim financial statements.

 

5
 

 

Draganfly Inc.

Condensed Consolidated Interim Statements of Cash Flows - Unaudited

Expressed in Canadian Dollars

 

 

           
   For the three months ended
March 31,
 
   2023   2022 
         
OPERATING ACTIVITIES          
Net loss  $(7,067,626)  $(6,204,335)
Adjustments for:          
Amortization   8,989    44,540 
Depreciation   57,506    47,147 
Impairment of accounts receivable   

198,513

    

-

 
Change in fair value of derivative liability   (57,314)   1,230,860 
Impairment of inventory   77,047    - 
Gain on recovery of notes receivable   -    (771,260)
Finance and other costs   1,275    (140)
Gain on disposal of assets   (21,203)   - 
Income from government assistance   -    (1,275)
Share-based payments   540,563    643,325 
Adjustment for profit loss   (6,262,250)   (5,011,138)
Net changes in non-cash working capital items:          
Receivables   404,458    (544,318)
Inventory   (558,352)   25,649 
Prepaids   419,350    2,142,325 
Trade payables and accrued liabilities   392,643    (47,704)
Customer deposits   40,467    37,401 
Deferred income   (59,732)   (91,385)
Cash used in operating activities   (5,623,416)   (3,489,170)
           
INVESTING ACTIVITIES          
Purchase of equipment   (74,415)   (23,197)
Disposal of equipment   45,774    10,755 
Repayment of notes receivable   33,369    - 
Cash provided by (used in) investing activities   4,728    (12,442)
           
FINANCING ACTIVITIES          
Proceeds from issuance of common shares for financing   12,605,112    - 
Share issue costs   (1,393,737)   (5,122)
Proceeds from issuance of common shares for warrants exercised   -    74,227 
Proceeds from issuance of common shares for stock options exercised   -    26,875 
Repayment of loans   (1,686)   (1,686)
Repayment of lease liabilities   (30,444)   (36,583)
Cash provided by (used in) financing activities   11,179,245    57,711 
           
Effects of exchange rate changes on cash   (86,402)   (54,910)
Change in cash   5,560,557    (3,443,901)
Cash and cash equivalents, beginning of year   7,894,781    23,075,713 
Cash and cash equivalents, end of period  $13,368,936   $19,576,902 
           
SUPPLEMENTARY CASH FLOW DISCLOSURE          
Interest paid  $11,817    11,195 

 

The accompanying notes are an integral part of these consolidated interim financial statements.

 

6
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

1. NATURE AND CONTINUANCE OF OPERATIONS

 

Draganfly Inc. (the “Company”) was incorporated on June 1, 2018 under the Business Corporations Act (British Columbia). The Company creates quality, cutting-edge unmanned and remote data collection and analysis platforms and systems that are designed to revolutionize the way companies do business. The Company’s shares trade on the Canadian Securities Exchange (the “CSE”), on the Nasdaq Capital Market (the “Nasdaq”) under the symbol “DPRO” and on the Frankfurt Stock Exchange under the symbol “3U8”. The Company’s head office is located at 2108 St. George Avenue, Saskatoon, SK, S7M 0K7 and its registered office is located at 2800 – 666 Burrard Street, Vancouver, BC, V6C 2Z7.

 

These condensed consolidated interim financial statements have been prepared on the assumption that the Company will continue as a going concern, meaning it will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course of operations. To date, the Company has not been profitable and has an accumulated deficit of $87,044,172. The Company’s ability to continue as a going concern is dependent upon its ability to obtain additional financing and or achieve profitable operations in the future. These factors indicate the existence of a material uncertainty that may cast significant doubt on the Company’s ability to continue as a going concern. These financial statements do not reflect adjustments that would be necessary if the going concern assumption were not appropriate. These adjustments could be material.

 

2. BASIS OF PREPARATION

 

Statement of Compliance

 

These condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard (“IAS”) 34, “Interim Financial Reporting”. These condensed consolidated interim financial statements include all necessary disclosures required from interim financial statements but do not include all disclosures required for annual financial statements. These condensed consolidated interim financial statements should be read in conjunction with the Company’s annual financial statements for the year ended December 31, 2022.

 

These condensed consolidated interim financial statements were authorized for issue by the Board of Directors on May 9, 2023.

 

Basis of consolidation

 

Each subsidiary is fully consolidated from the date of acquisition, being the date on which the Company obtains control, and continue to be consolidated until the date when such control ceases.

 

The consolidated financial statements include the accounts and results of operations of the Company and its wholly owned subsidiaries listed in the following table:

SCHEDULE OF RESULTS OF OPERATIONS 

Name of Subsidiary  Place of Incorporation   Ownership Interest 
Draganfly Innovations Inc.   Canada    100%
Draganfly Innovations USA, Inc.   US    100%
Dronelogics Systems Inc.   Canada    100%

 

All intercompany balances and transactions were eliminated on consolidation.

 

7
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

3. SIGNIFICANT ACCOUNTING POLICIES, ESTIMATES, AND JUDGEMENTS

 

These condensed consolidated interim financial statements have been prepared following the same accounting principles and methods of computation as in outlined in the Company’s consolidated financial statements for the year ended December 31, 2022. A description of the accounting standards and interpretations that have been adopted by the Company can be found in the notes of the annual financials statements for the year ended December 31, 2022.

 

The preparation of the condensed consolidated interim financial statements requires management to make assumptions and estimates that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of income and expenses during the reporting period. These condensed consolidated interim financial statements include estimates, which by their nature, are uncertain. These assumptions and associated estimates are based on historical experience and other factors that are considered to be relevant. As such, actual results may differ from estimates and the effect of such differences may be material. Significant estimates and judgements used in the preparation of these condensed consolidated interim financial statements remained unchanged from those disclosed in the Company’s annual consolidated financial statements for the year ended December 31, 2022.

 

4. CASH AND CASH EQUIVALENTS

 

           
   March 31,
2023
   December 31,
2022
 
Cash held in banks  $12,965,099   $7,500,607 
Guaranteed investment certificates   403,837    394,174 
 Cash and Cash Equivalents   $13,368,936   $7,894,781 

 

5. RECEIVABLES

 

           
   March 31,
2023
   December 31,
2022
 
Trade accounts receivable  $1,469,494   $1,343,795 
Sales tax receivable   16,500    745,170 
Trade and other receivables   $1,485,994   $2,088,965 

 

During the three months ended March 31, 2023, the Company recorded a provision for doubtful accounts of $198,513.

 

6. INVENTORY

 

           
   March 31,
2023
   December 31,
2022
 
Finished goods  $1,053,300   $542,934 
Parts   483,947    513,008 
Inventories  $1,537,247   $1,055,942 

 

During the three months ended March 31, 2023, $1,012,881 (2022 - $1,161,511) of inventory was recognized in cost of sales including an allowance to value its inventory for obsolete and slow-moving inventory of $77,047 (2022 - $nil).

 

Cost of sales consist of the following:

 

           
   March 31,
2023
   March 31,
2022
 
Inventory  $1,012,881   $1,161,511 
Consulting and services   93,654    64,833 
Other   51,517    2,068 
Cost of sales  $1,158,052   $1,228,412 

 

7. NOTE RECEIVABLE

 

    Maturity Date  Rate   Principal   Interest   Accretion  

(Impairment)/

Recovery

   Repayments  

Balance
March 31,
2023

 
Note 1(1)   2023-06-30   0%  $168,699   $-   $-   $-   $(33,369)  $135,330 

 

(1)These notes are denominated in US dollars.

 

8
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

7. NOTE RECEIVABLE (CONT’D)

 

Note 1 was issued on April 4, 2021, is non-interest bearing and is secured by intellectual property. The face value of the note was $150,000 USD and the original maturity date was October 21, 2022. This note is measured at fair value through profit or loss. The parties agreed on an amended maturity date, whereby $34,860 ($25,000 USD) was paid on October 21, 2022, the original maturity date, and the remaining balance was to be paid January 21, 2023. The parties mutually agreed to extend the maturity date to March 31, 2023, with a partial repayment of $33,369 ($25,000 USD) paid on January 30, 2023. Subsequent to the period ending March 31, 2023, the parties mutually agreed to extend the maturity date whereby a partial repayment of $13,533 ($10,000 USD) was paid on April 28, 2023, with the remaining balance to be paid on June 30, 2023.

 

During the three months ended March 31, 2022, a note receivable that has been subsequently fully paid had an impairment recovery of $771,260 after the parties agreed on a repayment plan.

 

8. PREPAIDS AND DEPOSITS

 

           
   March 31,
2023
   December 31,
2022
 
Insurance  $675,171   $1,148,455 
Prepaid interest   1,619    1,889 
Prepaid marketing services   381,107    733,417 
Prepaid rent   12,480    12,485 
Prepaid subscriptions   17,831    29,194 
Deposits   800,166    382,284 
Prepaid expenses and deposits  $1,888,374   $2,307,724 

 

9. INVESTMENTS

 

      
Balance at December 31, 2022  $192,583 
 Change in fair value   57,033 
Balance at March 31, 2023  $249,616 

 

Fair value of investments is comprised of:

 

      
Public company shares  $114,286 
Private company shares   135,330 
Balance at March 31, 2023  $249,616 

 

On March 10, 2021, the Company purchased 1,428,571 units of a publicly listed company for $500,000. Each unit is comprised of one common share and one warrant. The warrants have an exercise price of $0.50 each and convert to one common share, and expired on March 17, 2023. The fair values of these warrants were estimated using the Black-Scholes option pricing model with the following assumptions:

 

   December 31,
2022
 
Risk free interest rate   4.07%
Expected volatility   116.00%
Expected life   0.21 years 
Expected dividend yield   0%

 

On October 27, 2021, the Company purchased 50,000 common shares of a private company for USD$100,000. The Company considers if observable market data exists on a quarterly basis to value the investment. Since inception, the Company has not had any adjustments to the fair value of the investment based on observable market data.

 

9
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

10. EQUIPMENT

SCHEDULE OF PROPERTY, PLANT AND EQUIPMENT 

                               
   Computer Equipment   Furniture and Equipment   Leasehold Improvements   Software   Vehicles   Total 
Cost                              
Balance at December 31, 2021  $54,110   $342,472   $4,352   $29,967   $36,033   $466,934 
Additions   60,240    528,080    -    -    -    588,320 
Disposals   (18,688)   (36,099)   (4,352)   (29,967)   -    (89,106)
Balance at December 31, 2022  95,662   $834,453   -   -   36,033   966,148 
Additions   7,510    66,905    -    -    -    74,415 
Disposals   -    (75,437)   -    -    -    (75,437)
Balance at March 31, 2023  $103,172   $825,921   $-   $-   $36,033   $965,126 
                               
Accumulated depreciation                              
Balance at December 31, 2021  $25,291   $102,277   $4,352   $24,737   $13,234   $169,891 
Charge for the year   32,627    433,855    -    -    3,435    469,917 
Disposals   (15,920)   (33,342)       (4,352)   (24,737)   -    (78,351)
Balance at December 31, 2022  41,998   502,790   -   -   16,669   561,457 
Charge for the period   4,325    20,888    -    -    1,453    26,666 
Disposals   -    (50,866)   -    -    -    (50,866)
Balance at March 31, 2023  $46,323   $472,812   $-   $-   $18,122   $537,257 
                               
Net book value:                              
December 31, 2022  $53,664   $331,663   $-   $-   $19,364   $404,691 
March 31, 2023  $56,849   $353,109   $-   $-   $17,911   $427,869 

 

11. INTANGIBLE ASSETS AND GOODWILL

 

   -    -    -    (1)        
   Patents   Customer Relationships   Brand  

 

Software (1)

   Goodwill   Total 
Cost                              
Balance at December 31, 2021  $41,931   $   197,000   $23,000   $552,000   $5,940,409   $6,754,340 
Additions   -    -    -    4,684    -    4,684 
Foreign exchange translation   -    -    1,571    29,576    257,782    288,929 
Impairment   -    -    (24,571)   (462,577)   (6,198,191)   (6,685,339)
Balance at December 31, 2022 and March 31, 2023  $41,931   $197,000   $-   $123,683   $-   $362,614 
                               
Accumulated amortization                              
Balance at December 31, 2021  $41,931   $60,414   $3,450   $114,235   $-   $220,030 
Charge for the year   -    27,317    4,719    147,446    -    179,482 
Foreign exchange translation   -    -    431    13,295    -    13,726 
Impairment   -    -    (8,600)   (221,825)   -    (230,425)
Balance at December 31, 2022  41,931   87,731   -   53,151   -   182,813 
Charge for the period   -    5,463    -    3,526    -    8,989 
Balance at March 31, 2023  $41,931   $93,194   $-   $56,677   $-   $191,802 
                               

Net book value:

                              
December 31, 2022  $-   $109,269   $-   $70,532   $-   $179,801 
March 31, 2023  $-   $103,806   $-   $67,006   $-   $170,812 

 

(1)Software acquired via acquisition of Vital and Dronelogics.

 

10
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

12. RIGHT OF USE ASSETS

 

   Total 
Cost     
Balance at December 31, 2022 and March 31, 2023  $683,117 
      
Accumulated depreciation     
Balance at December 31, 2021  $215,011 
Charge for the year   123,360 
Balance at December 31, 2022  $338,371 
Charge for the period   30,840 
Balance at March 31, 2023  $369,211 
      
Net book value:     
December 31, 2022  $344,746 
March 31, 2023  $313,906 

 

13. LEASE LIABILITES

 

The Company leases certain assets under lease agreements. The lease liabilities consist of leases of facilities and vehicles with terms ranging from one to five years. The leases are calculated using incremental borrowing rates ranging from 7.5% to 10.5%

 

       Total 
Balance at December 31, 2021       $489,123 
Interest expense        39,795 
Lease payments        (150,275)
Balance at December 31, 2022       378,643 
Interest expense        8,220 
Lease payments        (38,664)
Balance at March 31, 2023       $348,199 
           
Which consists of:          
    March 31,
2023
    December 31,
2022
 
Current lease liability  $108,898   $133,962 
Non-current lease liability   239,301    244,681 
Ending balance  $348,199   $378,643 

 

 

Maturity analysis  Total 
Less than one year  $134,610 
One to three years   209,308 
Four to five years   57,686 
Total undiscounted lease liabilities   401,604 
Amount representing interest   (53,405)
Lease liability  $348,199 

 

14. TRADE PAYABLES AND ACCRUED LIABILITIES

 

           
   March 31,
2023
   December 31,
2022
 
Trade accounts payable  $1,460,545   $751,422 
Accrued liabilities   1,714,464    2,031,545 
Government grant payable   33,709    33,709 
Trade payables and accrued liabilities  $3,208,718   $2,816,676 

 

11
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

15. DEFERRED INCOME

 

At times, the Company may take payment in advance for services to be rendered. These amounts are held and recognized as services are rendered.

 

           
   March 31,
2023
   December 31,
2022
 
Deferred income from customers  $-   $58,457 
Deferred income from government   3,958    5,233 
Deferred Income  $3,958   $63,690 

 

16. LOANS PAYABLE

 

           
   March 31,
2023
   December 31,
2022
 
Opening balance  $86,571   $93,317 
Fair value adjustment   -    (4,891)
Repayment of loans payable   (1,686)   (6,746)
Accretion expense   1,275    4,891 
Ending balance  $86,160   $86,571 

 

Which consists of:

 

   March 31, 2023   December 31, 2022 
Current loans payable  $82,787   $81,512 
Non-current loans payable   3,373    5,059 
Ending balance  $86,160   $86,571 

 

 

                     
   Start Date  Maturity Date  Rate  Carrying Value March 31, 2023   Carrying Value December 31, 2022 
CEBA  2020-05-19  2023-12-31   0%  $38,021   $37,383 
CEBA  2021-04-23  2023-12-31   0%   38,021    37,383 
Vehicle loan  2019-08-30  2024-09-11   6.99%   10,118    11,805 
Total            $86,160   $86,571 

 

The CEBA loans are unsecured, and the vehicle loan is secured by the vehicle.

 

12
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

17. SHARE CAPITAL

 

Authorized share capital

 

Unlimited number of common shares without par value.

 

Issued share capital

 

During the three months ended March 31, 2023,

 

  The Company issued 63,657 common shares for the vesting of restricted share units.
  The Company issued 8,000,000 common shares in a financing for $10,856,166 with share issuance costs of $1,206,040 for net proceeds of $9,650,126; and
  The Company issued 650,729 common shares in an ATM financing for 1,748,946 with share issuance costs of $187,697 for net proceeds of $1,561,249.

 

During the year ended December 31, 2022,

 

  The Company issued 16,538 common shares for the exercise of warrants for $92,292 with share issuance costs of $5,122 for net proceeds of $87,170.
  The Company issued 12,500 common shares for the exercise of stock options for $26,875; and
  The Company issued 1,072,595 common shares for the vesting of restricted share units.

 

Stock Options

 

The Company has adopted an incentive share compensation plan, which provides that the Board of Directors of the Company may from time to time, in its discretion, and in accordance with the CSE requirements, grant to directors, officers, employees, and technical consultants to the Company, non-transferable stock options to purchase common shares. The total number of common shares reserved and available for grant and issuance pursuant to this plan shall not exceed 20% (in the aggregate) of the issued and outstanding common shares from time to time. The number of options awarded and underlying vesting conditions are determined by the Board of Directors in its discretion.

 

As at March 31, 2023, the Company had the following options outstanding and exercisable:

 

Grant Date  Expiry Date  Exercise Price   Remaining Contractual Life (years)   Number of Options Outstanding   Number of Options Exercisable 
October 30, 2019  October 30, 2029  $2.50    6.59    286,665    286,665 
November 19, 2019  November 19, 2029  $2.50    6.64    50,000    50,000 
April 30, 2020  April 30, 2030  $2.50    7.09    85,000    85,000 
April 30, 2020  April 30, 2030  $3.85    7.09    110,000    110,000 
July 3, 2020  July 3, 2025  $3.20    2.26    100,000    100,000 
November 24, 2020  November 24, 2030  $2.50    7.66    32,000    32,000 
February 2, 2021  February 2, 2031  $13.20    7.85    30,000    20,000 
March 8, 2021  March 8, 2026  $13.90    2.94    10,000    10,000 
April 27, 2021  April 27, 2031  $10.15    8.08    147,666    50,326 
September 9, 2021  September 9, 2026  $4.84    3.45    25,826    8,608 
                 877,157    752,599 

 

 

   Number of Options   Weighted Average Exercise Price 
Outstanding, December 31, 2021   1,035,991   $4.60 
Exercised   (12,500)   2.15 
Forfeited   (146,334)   4.77 
Outstanding, December 31, 2022 and March 31, 2023   877,157   $4.60 

 

No options were granted by the Company during the three months ended March 31, 2023

 

13
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

17. SHARE CAPITAL (CONT’D)

 

During the three months ended March 31, 2023, the Company recorded $103,012 (2022 - $297,566) in stock-based compensation in relation to the vesting of stock options. The fair values of stock options granted were estimated using the Black-Scholes option pricing model.

 

Restricted Share Units

 

During the three months ended March 31, 2023, the Company recorded share-based payment expense of $437,551 (2022 - $345,759) for RSUs, based on the fair values of RSUs granted which were calculated using the closing price of the Company’s stock on the day prior to grant.

 

The Company has adopted an incentive share compensation plan, which provides that the Board of Directors of the Company may from time to time, in its discretion, and in accordance with the Exchange requirements, grant to directors, officers, employees and technical consultants to the Company, restricted stock units (RSUs). The number of RSUs awarded and underlying vesting conditions are determined by the Board of Directors in its discretion. RSUs will have a 3-year vesting period following the award date. The total number of common shares reserved and available for grant and issuance pursuant to this plan, and the total number of Restricted Share Units that may be awarded pursuant to this plan, shall not exceed 20% (in the aggregate) of the issued and outstanding common shares from time to time.

 

As at March 31, 2023, the Company had the following RSUs outstanding:

 

   Number of RSUs 
Outstanding, December 31, 2021   514,832 
Vested   (1,072,595)
Issued   1,820,972 
Forfeited   (64,334)
Outstanding, December 31, 2022   1,198,875 
Vested   (63,657)
Forfeited   (24,334)
Outstanding, March 31, 2023   1,110,884 

 

Warrants

 

During the years ended December 31, 2021 and 2020, the Company issued warrants (“USD Warrants”) with a USD exercise price. Being in a foreign currency that is not the Company’s functional currency and these warrants were not issued in exchange for services, these USD Warrants are required to be recorded as a financial liability and not as equity. As a financial liability, these USD Warrants are revalued on a quarterly basis to fair market value with the change in fair value being recorded profit or loss. The initial fair value of these USD Warrants was parsed out from equity and recorded as a financial liability.

 

To reach a fair value of the USD Warrants, a Black Scholes calculation is used, calculated in USD as the Company also trades on the Nasdaq. The Black Scholes value per USD Warrant is then multiplied by the number of outstanding warrants and then multiplied by the foreign exchange rate at the end of the period from the Bank of Canada.

 

Warrant Derivative Liability

 

Balance at December 31, 2021  $4,865,772 
Change in fair value of warrants outstanding   (4,865,772)
Balance at December 31, 2022 and March 31, 2023  $- 

 

Derivative liability balance at  March 31,
2023
   December 31,
2022
 
Contingent liability  $-   $57,314 
Ending balance  $-   $57,314 

 

14
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

17. SHARE CAPITAL (CONT’D)

 

The contingent liability is related to an acquisition on March 22, 2021, whereby 1,200,000 warrants were issued and 900,000 were held in escrow and classified as a contingent liability that was to be released upon completion of the milestones. The warrants expired on March 25, 2023.

 

Details of these warrants and their fair values are as follows:

 

Issue Date  Exercise Price   Number of Warrants Outstanding at March 31, 2023   Fair Value at March 31, 2023  

Number of

Warrants Outstanding at December 31,

2022(5)

   Fair Value at December 31, 2022 
February 5, 2021 (1)   US$   3.55    -      -    1,319,675    - 
March 5, 2021 (2)   US$   3.55    -    -    5,142,324    - 
July 29, 2021 (3)   US$   5.00    250,000    -    250,000    - 
September 14, 2021 (4)   US$   5.00    4,798    -    4,798    - 
         254,798   $-    6,716,797   $- 

 

  1) The warrants expired on February 5, 2023.
  2) The warrants expired on March 5, 2023.
  3) The warrants expire July 29, 2024.
  4) The warrants expire September 14, 2024.
  5) The number of warrants outstanding does not include the 1,200,000 warrants that are classified as a contingent liability.

 

The fair values of these warrants were estimated using the Black-Scholes option pricing model with the following weighted average assumptions:

 

   March 31,
2023
   December 31,
2022
 
Risk free interest rate   -    4.07%
Expected volatility   -    91.66%-93.48%
Expected life   -    0.10-0.18 years 
Expected dividend yield      -    0%

 

Volatility is calculated using the historical volatility method.

 

   Number of Warrants   Weighted Average Exercise Price 
Outstanding, December 31, 2021   8,414,819   $4.99 
Exercised   (16,538)   4.51 
Expired   (481,484)   4.61 
Outstanding, December 31, 2022   7,916,797   $5.08 
Expired   (7,661,999)   5.89 
Outstanding March 31, 2023   254,798   $6.23 

 

As at March 31, 2023, the Company had the following warrants outstanding:

 

Date issued  Expiry date  Exercise price   Number of warrants outstanding 
July 29, 2021  July 29, 2024   US$ 5.00    250,000 
September 14, 2021  September 14, 2024   US$ 5.00    4,798 
            254,798 

 

The weighted average remaining contractual life of warrants outstanding as of March 31, 2023, was 1.33 years (December 31, 2022 – 0.47 years).

 

15
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

18. SEGMENTED INFORMATION

 

The Company organizes its three segments based on product lines as well as a Corporate segment. The three segments are Drones, Vital (Vital Intelligence), and Corporate. The Drones segment derives its revenue from products and services related to the sale of unmanned aerial vehicles (UAV). The Vital segment derives its revenue from the sale of products that measure vitals to help detect symptoms from large groups of people from a distance. The Corporate segment includes all costs not directly associated with the Drone and Vital segments. The Company aggregates the information for the segments by analyzing the revenue steam and allocating direct costs to that respective segment. The Corporate segment is aggregated by relying on the entity that includes corporate costs (Draganfly Inc.)

 

March 31, 2023  Drones   Vital   Corporate   Total 
Sales of goods  $1,380,816  

$

-   $-   $1,380,816 
Provision of services   220,670    -    -    220,670 
Total revenue  1,601,486   -   -   1,601,486 
Segment loss  4,545,828    73,817    2,397,614    7,017,259 
Finance and other costs   (34,304)   -    (1,557)   (35,861)
Depreciation   55,113    -    2,393    57,506 
Amortization   8,989    -    -    8,989 
Change in fair value of derivative liability   -    -    (57,314)   (57,314)
Loss on write down of inventory   77,047    -    -    77,047 
Net loss for the year  $4,652,673   $73,817   $2,341,136   $7,067,626 

 

March 31, 2022  Drones   Vital   Corporate   Total 
Sales of goods  $1,518,019   $119,697   $-   $1,637,716 
Provision of services   406,846    -    -    406,846 
Total revenue  2,044,562   119,697   -   2,044,562 
Segment loss  1,261,521   102,661   4,303,014   5,667,196 
Finance and other costs   (14,148)   -    -    (14,148)
Depreciation   47,147    -    -    47,147 
Amortization   10,955    33,585    -    44,540 
Change in fair value of derivative liability   -    -    1,230,860    1,230,860 
Loss on write-off of notes receivable   -    -    (771,260)   (771,260)
Net loss for the year  $1,305,475   $136,246   $4,762,614   $6,204,335 

 

 

   2023   2022 
Geographic revenue segmentation is as follows: 

For the three months ended
March 31,

 
   2023   2022 
Canada  $1,592,094   $1,467,830 
United States   9,392    576,732 
Revenue  $1,601,486   $2,044,562 

 

Geographic revenue is measured by aggregating sales based on the country and the entity where the sale was made.

 

19. OFFICE AND MISCELLANEOUS

 

   2023   2022 
   For the three months ended
March 31,
 
   2023   2022 
Advertising, Marketing, and Investor Relations  $2,306,452   $1,159,773 
Compliance fees   27,307    47,380 
Impairment of accounts receivable   

198,513

    - 
Contract Work   47,081    214,848 
Other   221,299    185,836 
Office and Miscellaneous Expenses  $2,800,652   $1,607,837 

 

16
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

20. RELATED PARTY TRANSACTIONS

 

Trade receivables/payables and accrued receivables/payables:

 

As at March 31, 2023, the Company had $nil (2022 - $155,108) receivable from related parties outstanding that were included in accounts receivable and $22,350 (2022 - $nil) payable from related parties that was included in accounts payable. The balances outstanding are unsecured, non-interest bearing and due on demand.

 

Key management compensation

 

Key management personnel include those persons having authority and responsibility for planning, directing and controlling the activities of the Company as a whole. Compensation awarded to key management for the three months ended March 31, 2023 and 2022 included:

 

For the three months ended March 31,  2023   2022 
Director fees  $151,663   $107,446 
Salaries   102,115    127,565 
Share-based payments   263,242    322,083 
Total  $517,020   $557,094 

 

Other related party transactions

 

For the three months ended March 31,  2023   2022 
Management fees paid to a company controlled by CEO and director  $100,000   $100,000 
Management fees paid to a company that the CEO holds an economic interest in   103,629    125,732 
Management fees paid to a company controlled by the former President and director   58,398    62,500 
Total  $262,027   $288,232 

 

21. FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT

 

The Company is exposed in varying degrees to a variety of financial instrument related risks. The Board of Directors approves and monitors the risk management processes, inclusive of documented investment policies, counterparty limits, and controlling and reporting structures. The type of risk exposure and the way in which such exposure is managed is provided as follows:

 

Credit risk

 

Credit risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial loss. The Company’s primary exposure to credit risk is on its cash held in bank accounts and trade receivables.

 

An expected credit loss (ECL) analysis is performed at each reporting date. The provision amounts are based on direct management consultation with the customer. The calculations reflect the probability-weighted outcome with reasonable and supportable information that is available at the reporting date while also considering past events as well as current and future economic conditions. Accounts receivables are written off when there is no reasonable expectation of recovery which indicators include amongst others, business failure, failure to make contractual payments, and the failure of a debtor to engage in a repayment plan.

 

Trade receivables include balances of $836,346 that are past due with no corresponding allowance recorded. Subsequent to March 31, 2023, the Company received $312,000 related to these receivables.

 

The majority of cash is deposited in bank accounts held with major bank in Canada and the United States. As most of the Company’s cash is held by one bank there is a concentration of credit risk. This risk is managed by using major banks that are high credit quality financial institutions as determined by rating agencies. The Company does have past due outstanding receivables however the expected loss rate for undue balance is estimated to be nominal.

 

Fair value

 

A number of the Company’s accounting policies and disclosures require the measurement of fair values for financial assets and liabilities. The Company has established a control framework with respect to the measurement of fair values. Fair values are categorized into different levels of a fair value hierarchy based on the inputs used in the valuation techniques as follows:

 

17
 

 

Draganfly Inc.

Notes to the Condensed Consolidated Interim Financial Statements

For the Three Months Ended March 31, 2023

Expressed in Canadian Dollars (unaudited)

 

 

21. FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT (CONT’D)

 

Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities.

Level 2: other techniques for which all inputs which have a significant effect on the recorded fair value are observable, either directly or indirectly.

Level 3: techniques which use inputs which have a significant effect on the recorded fair value that are not based on observable market data.

 

Equity securities in investee companies and warrants are measured at fair value. The financial assets and liabilities measured at fair value by hierarchy are shown in the table below. The amounts shown are based on the amounts recognized in the statements of financial position. These financial assets are measured at fair value through profit and loss.

  

March 31, 2023  Level 1   Level 2   Level 3   Total 
Equity securities in investee companies  $114,286   $135,330   $-   $249,616 
Notes receivable   -    -    135,330    135,330 
Total  $114,286   $135,330   $135,330   $384,946 

 

December 31, 2022  Level 1   Level 2   Level 3   Total 
Equity securities in investee companies  $57,143   $135,440   $-   $192,583 
Notes receivable   -    -    169,300    169,300 
Derivative liability   -    -    57,314    57,314 
Total  $57,143   $135,440   $226,614   $419,197 

 

22. SUBSEQUENT EVENT

 

Subsequent to March 31, 2023, a note receivable with an original maturity date of October 21, 2022 was amended to June 30th, 2023. The parties agreed on an amended maturity date, whereby $13,533 ($10,000 USD) was paid on April 28th, 2023. The note remains non-interest bearing and secured by intellectual property.

 

18