Smart Shooter Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	39.29	24.54	12.34
Revenue Growth (YoY)	-	98.84%	-
Cost of Revenue	18.07	12.88	9.95
Gross Profit	21.22	11.66	2.39
Selling, General & Admin	8.28	7.02	5.62
Research & Development	4.61	3.72	3.78
Operating Expenses	12.89	10.74	9.4
Operating Income	8.34	0.92	-7.01
Interest Expense	-1.34	-0.4	-0.09
Interest & Investment Income	0.12	0.26	0.37
Currency Exchange Gain (Loss)	-0.26	-0.26	0.58
Other Non Operating Income (Expenses)	0.07	0.07	-0.18
Pretax Income	6.93	0.59	-6.32
Income Tax Expense	-0	0.01	0
Net Income	6.93	0.58	-6.33
Preferred Dividends & Other Adjustments	3.22	3.22	3.21
Net Income to Common	3.71	-2.64	-9.54
Shares Outstanding (Basic)	36	11	11
Shares Outstanding (Diluted)	36	11	11
EPS (Basic)	0.10	-0.24	-0.86
EPS (Diluted)	0.10	-0.24	-0.86
Free Cash Flow	2.52	-7.39	-4.84
Free Cash Flow Per Share	0.07	-0.66	-0.43
Gross Margin	54.01%	47.52%	19.35%
Operating Margin	21.21%	3.73%	-56.78%
Profit Margin	9.44%	-10.76%	-77.29%
Free Cash Flow Margin	6.42%	-30.11%	-39.21%
EBITDA	8.66	1.21	-6.81
EBITDA Margin	22.04%	4.92%	-55.18%
D&A For EBITDA	0.33	0.29	0.2
EBIT	8.34	0.92	-7.01
EBIT Margin	21.21%	3.73%	-56.78%
Effective Tax Rate	-	1.02%	-