stockrow
Friday 6 November 2026
Export SPAI’s income statement to Excel — free account
Safe Pro Group Inc.
SPAI Industrials Aerospace & Defense
Safe Pro Group Inc.’s revenue for fiscal 2025 (year ended December 2025) was $606,700.00, down 72.0% from fiscal 2024.
- Revenue
- +1,335.5%
- EPS
- −15.4%
- Free cash flow
- −159.1%
- Total debt
- 0.00%
Quarter to June 2026, against a year earlier
2.80
0.25
−8.20%
Follow SPAI
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | 1 | 2 | 1 | 3 | (18.7%) | 8 | 19 | 31 | +270.7% | |
| Gross margin, % | — | — | — | — | — | — | — | 33.90 | 41.77 | 33.33 | 62.20 | (0.6) pt | ||||||
| EBT | — | — | — | — | — | — | — | (6) | (7) | (14) | (14) | +50.6% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | (688.09) | (342.45) | (2,360.77) | (499.97) | (1,672.7) pt | ||||||
| Net income | — | — | — | — | — | — | — | (6) | (7) | (14) | (14) | +50.6% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | 0.11 | 0.20 | 0.04 | 0.14 | (44.1%) | |||||
| Earnings | — | — | — | — | — | — | — | (0.79) | (0.70) | (0.85) | (0.74) | +3.7% | ||||||
| Cash flow | — | — | — | — | — | — | — | (0.25) | (0.39) | (0.37) | (0.40) | +21.0% | ||||||
| Capex | — | — | — | — | — | — | — | 0.00 | (0.04) | (0.01) | (0.01) | +94.0% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (0.25) | (0.43) | (0.38) | (0.41) | +22.5% | ||||||
| Book value | — | — | — | — | — | — | — | 0.22 | 0.37 | 1.05 | 0.58 | +117.0% | ||||||
| Shares, m | — | — | — | — | — | — | — | 8 | 11 | 17 | 19 | +45.5% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | — | — | — | 31.23 | 18.74 | 115.93 | 19.94 | 55.3 | ||||||
| P/B | — | — | — | — | — | — | — | 71.60 | 10.49 | 3.97 | 4.80 | 28.7 | ||||||
| EV/Sales | — | — | — | — | — | — | — | 31.20 | 17.90 | 88.49 | 16.44 | 45.9 | ||||||
| EV/FCF | — | — | — | — | — | — | — | (19.05) | (9.33) | (8.31) | (5.59) | (12.2) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | (2) | (4) | (6) | (8) | +76.1% | |||||
| Capex | — | — | — | — | — | — | — | 0 | 0 | 0 | 0 | +182.7% | ||||||
| Free cash flow | — | — | — | — | — | — | — | (2) | (5) | (6) | (8) | +78.2% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | 0 | 2 | 17 | 11 | n/m | |||||
| Net debt | — | — | — | — | — | — | — | (1) | (2) | (17) | (10) | +446.5% | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | 2 | 4 | 18 | 12 | +215.8% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | 0.00 | (177.29) | (119.04) | (168.80) | (119.0) pt | |||||
| ROIC | — | — | — | — | — | — | — | (323.36) | (218.08) | (849.70) | (490.56) | (526.3) pt | ||||||
| ROE | — | — | — | — | — | — | — | 0.00 | (262.95) | (132.67) | (198.18) | (132.7) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | 13 | 13 | 15 | — | +7.4% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | 0.07 | 0.17 | 0.04 | — | (24.3%) | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Jun 2026 · fundamentals updated 25 Oct 2026
Safe Pro Group Inc. vs peers in Aerospace & Defense (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| MRLN Merlin Inc | $78.3M | — (loss-making) | — | — | n/m | −119.70% (below 0%: shrinking) | (5.42%) | (1,528.58%) | Compare |
| HOVR New Horizon Aircraft Ltd. | $75.9M | — (loss-making) | — | — | n/m | −208.15% (below 0%: shrinking) | — | 0.00% | Compare |
| EVTL Vertical Aerospace Ltd. | $66.7M | 0.9× | — | — | n/m | −586.27% (below 0%: shrinking) | 0.00% | 0.00% | Compare |
| CVU CPI Aerostructures, Inc. | $59.1M | 15.3× | 5.8× | +15.83% (above 0%: growing) | n/m | +98.60% (above 0%: growing) | 22.02% | 6.80% | Compare |
| OPXS Optex Systems Holdings Inc. | $56.2M | 15.0× | 13.8× | −12.43% (below 0%: shrinking) | −18.18% (below 0%: shrinking) | +53.00% (above 0%: growing) | 34.18% | 14.30% | Compare |
| SPAI Safe Pro Group Inc. | $56.2M | — (loss-making) | — (loss-making) | +1,335.45% (above 0%: growing) | n/m | −159.09% (below 0%: shrinking) | 64.02% | (245.60%) | |
| PEW GrabAGun Digital Holdings Inc. | $55.2M | — (loss-making) | — | +9.37% (above 0%: growing) | n/m | −650.00% (below 0%: shrinking) | 13.46% | (11.08%) | Compare |
| FBDT First Breach Inc. | $48.0M | — | — | — | n/m | — | (535.12%) | (12,410.17%) | Compare |
| FJET Starfighters Space, Inc. | $41.0M | — (loss-making) | — | — | n/m | −235.20% (below 0%: shrinking) | — | 0.00% | Compare |
| Median of peers | $57.7M | 15.0× | — | +9.37% | — | −208.15% | 6.73% | 0.00% |
Pay and ownership Proxy statement filed 30 April 2025
Ownership
Directors and executive officers, together
54.80%
Daniyel Erdberg
37.80%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement