Safety Shot, Inc. (SHOT)
NASDAQ: SHOT · Real-Time Price · USD
0.3917
-0.0318 (-7.51%)
Oct 9, 2025, 4:00 PM EDT - Market closed

Safety Shot Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024FY 2023FY 2022FY 2021FY 20202019
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019
Net Income
----28.1-6.29
Upgrade
Depreciation & Amortization
---0.190.16
Upgrade
Stock-Based Compensation
----2.4
Upgrade
Other Adjustments
-0.4535.2611.211.04
Upgrade
Change in Receivables
-0.370.37-0.02-0.08-0.1
Upgrade
Changes in Inventories
0.56-0.610.10.550.04
Upgrade
Changes in Accounts Payable
0.73-0.260.840.080
Upgrade
Changes in Accrued Expenses
0.280.140.05-0.090.03
Upgrade
Changes in Other Operating Activities
7.010.33-0.23-0.72-0.03
Upgrade
Operating Cash Flow
-18.09-10.72-6.45-7.57-2.73
Upgrade
Capital Expenditures
-0.17-0.11-0.01-0.09-0.04
Upgrade
Sale of Property, Plant & Equipment
-0.040.04--
Upgrade
Purchases of Intangible Assets
0.42-2.2-1.5-0.15-
Upgrade
Purchases of Investments
-0.74-0.55---
Upgrade
Proceeds from Sale of Investments
0.490.87---
Upgrade
Payments for Business Acquisitions
--0.39---0.2
Upgrade
Other Investing Activities
-21-12.91-
Upgrade
Investing Cash Flow
-0-0.33-2.47-13.15-0.25
Upgrade
Long-Term Debt Issued
-0.22.162.971.16
Upgrade
Long-Term Debt Repaid
--0.16-0.19-3.15-0.3
Upgrade
Net Long-Term Debt Issued (Repaid)
-0.041.98-0.180.86
Upgrade
Issuance of Common Stock
14.6613.46-28.395.85
Upgrade
Repurchase of Common Stock
---2.88--
Upgrade
Net Common Stock Issued (Repurchased)
14.6613.46-2.8828.395.85
Upgrade
Other Financing Activities
0.94-0.7-0--
Upgrade
Financing Cash Flow
15.6112.8-0.928.216.71
Upgrade
Net Cash Flow
-3.482.36-9.757.493.73
Upgrade
Beginning Cash & Cash Equivalents
3.831.4811.234.260.53
Upgrade
Ending Cash & Cash Equivalents
0.353.831.4811.754.26
Upgrade
Free Cash Flow
-18.26-10.82-6.46-7.66-2.78
Upgrade
FCF Margin
-2601.63%-5339.45%-5354.34%-266.18%-260.56%
Upgrade
Free Cash Flow Per Share
-0.34-0.35-0.22-0.46-0.38
Upgrade
Levered Free Cash Flow
-41-15.54-12.49-28.36-5.26
Upgrade
Unlevered Free Cash Flow
-33.64-13.09-13.53-27.14-6.01
Upgrade
Updated Mar 28, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q