Smart Shooter Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Revenue	38.15	36.8	24.54	12.34
Revenue Growth	209.16%	49.99%	98.84%	-
Cost of Revenue	17.4	16.98	12.88	9.95
Gross Profit	20.75	19.83	11.66	2.39
Selling, General & Admin	9.27	8.12	7.02	5.62
Research & Development	5.78	5.57	3.72	3.78
Operating Expenses	15.05	13.69	10.74	9.4
Operating Income	5.7	6.14	0.92	-7.01
Interest Expense	-5.69	-0.87	-0.4	-0.09
Interest & Investment Income	0.53	0.25	0.26	0.37
Currency Exchange Gain (Loss)	0.01	0.01	-0.26	0.58
Other Non Operating Income (Expenses)	0.51	0.51	0.07	-0.18
Pretax Income	1.06	6.04	0.59	-6.32
Income Tax Expense	0.02	-0	0.01	0
Net Income	1.04	6.04	0.58	-6.33
Preferred Dividends & Other Adjustments	3.25	3.25	3.22	3.21
Net Income to Common	-2.21	2.79	-2.64	-9.54
Net Income Growth	-	-	-	-
Shares Outstanding (Basic)	51	11	11	11
Shares Outstanding (Diluted)	51	36	11	11
Shares Change	360.88%	222.50%	-	-
EPS (Basic)	-0.04	0.25	-0.24	-0.86
EPS (Diluted)	-0.04	0.17	-0.24	-0.86
EPS Growth	-	-	-	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023
Free Cash Flow	5.25	7.45	-7.39	-4.84
Free Cash Flow Per Share	0.10	0.21	-0.66	-0.43
Gross Margin	54.39%	53.87%	47.52%	19.35%
Operating Margin	14.94%	16.67%	3.73%	-56.78%
Profit Margin	-5.80%	7.58%	-10.76%	-77.29%
Free Cash Flow Margin	13.76%	20.25%	-30.11%	-39.21%
EBITDA	6.03	6.47	1.21	-6.81
EBITDA Margin	15.81%	17.57%	4.92%	-55.18%
D&A For EBITDA	0.33	0.33	0.29	0.2
EBIT	5.7	6.14	0.92	-7.01
EBIT Margin	14.94%	16.67%	3.73%	-56.78%
Effective Tax Rate	1.98%	-	1.02%	-