SPAI Chart
About

Safe Pro Group Inc. provides security and protection products in the United States, Europe, Asia, and the Pacific. The company offers explosive ordinance disposal and unexploded ordinance disposal products; ballistic vests; and body armor, helmets, and ballistic blankets, as well as aerial managed services (drones) for the inspection of radio towers and power grids. It also develops artificial intelligence-powered detection and data analysis, as well as reporting tools for hyper-scalable and cloud-based processing of drone imagery. In addition, the company provides drone as a responder solutions for public safety, emergency management, security, critical infrastructure, and other incident response; critical infrastructure inspection utilizing visual and/or IR/thermal sensors; data capture, analytics, and processing by machine learning and artificial intelligence to provide data-driven insights and reporting; aerial mapping of ground-based infrastructure and other targeted assets; UAS-related training and consultation services; and other customized and specialized services. It serves critical infrastructure, insurance, public utilities, and telecommunication network operators; state and local/municipal governments and agencies; and police, fire, and other public safety organizations. The company was formerly known as Cybernate Corp. and changed its name to Safe Pro Group Inc. in July 2022. Safe Pro Group Inc. was incorporated in 2021 and is based in Aventura, Florida.

Fundamentals
Scroll to Statements
Sector Industrials Industry Aerospace & Defense Market Cap 93.86M
Enterprise Value 79.87M Income -12.27M Sales 1.27M
Book/sh 0.45 Cash/sh 0.36 Dividend Yield —
Payout 0.00% Employees 11 IPO —
P/E — Forward P/E — PEG —
P/S 74.09 P/B 9.99 P/C —
EV/EBITDA -7.19 EV/Sales 63.05 Quick Ratio 6.89
Current Ratio 7.60 Debt/Eq 2.62 LT Debt/Eq —
EPS (ttm) -0.75 EPS next Y — EPS Growth —
Revenue Growth -69.30% Earnings 2025-11-14 16:00 ROA -95.07%
ROE -193.70% ROIC — Gross Margin 47.09%
Oper. Margin -41.49% Profit Margin 0.00% Shs Outstand 20.97M
Shs Float 12.40M Short Float 5.69% Short Ratio 2.57
Short Interest — 52W High 9.16 52W Low 1.47
Beta — Avg Volume 340.58K Volume 390.89K
Target Price $10.67 Recom Strong_buy Prev Close $4.16
Price $4.47 Change 7.57%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$10.67
Mean price target
2. Current target
$4.69
Latest analyst target
3. DCF / Fair value
$-0.35
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$4.69
Low
$9.00
High
$13.00
Mean
$10.67

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-11-18 init Lake Street — → Buy $9
2025-09-09 init Northland Capital Markets — → Outperform $13
2025-07-17 init Litchfield Hills — → Buy $8
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 24000 — — Stock Gift at price 0.00 per share. ERDBERG DANIYEL Chief Executive Officer — 2025-12-23 00:00:00 D
1 40000 — — Stock Award(Grant) at price 0.00 per share. CARLISE THERESA Chief Financial Officer — 2025-08-22 00:00:00 D
2 25000 — — Stock Award(Grant) at price 0.00 per share. MILLER JOHN EDWARD Director — 2025-08-22 00:00:00 D
3 25000 — — Stock Award(Grant) at price 0.00 per share. DEAN ARTHUR T. Director — 2025-08-22 00:00:00 D
4 25000 — — Stock Award(Grant) at price 0.00 per share. VAN ARSDALE LEE Director — 2025-08-22 00:00:00 D
5 400000 — — Stock Award(Grant) at price 0.00 per share. ERDBERG DANIYEL Chief Executive Officer — 2025-02-28 00:00:00 D
6 200000 — — Stock Gift at price 0.00 per share. ERDBERG DANIYEL Chief Executive Officer — 2024-11-25 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-31
TaxEffectOfUnusualItems0.000.000.00
TaxRateForCalcs0.000.000.00
NormalizedEBITDA-6.78M-6.07M-397.44K
NetIncomeFromContinuingOperationNetMinorityInterest-7.43M-6.31M-507.64K
ReconciledDepreciation341.08K239.01K105.36K
ReconciledCostOfRevenue1.19M549.79K602.59K
EBITDA-6.78M-6.07M-397.44K
EBIT-7.12M-6.31M-502.80K
NetInterestIncome-276.46K-7.72K-4.80K
InterestExpense306.52K8.23K4.84K
InterestIncome30.06K508.0044.00
NormalizedIncome-7.43M-6.31M-507.64K
NetIncomeFromContinuingAndDiscontinuedOperation-7.43M-6.31M-507.64K
TotalExpenses9.32M7.22M1.65M
TotalOperatingIncomeAsReported-7.15M-6.31M-502.84K
DilutedAverageShares10.61M13.68M13.68M
BasicAverageShares10.61M13.68M13.68M
DilutedEPS-0.70-0.46-0.04
BasicEPS-0.70-0.46-0.04
DilutedNIAvailtoComStockholders-7.43M-6.31M-507.64K
NetIncomeCommonStockholders-7.43M-6.31M-507.64K
NetIncome-7.43M-6.31M-507.64K
NetIncomeIncludingNoncontrollingInterests-7.43M-6.31M-507.64K
NetIncomeContinuousOperations-7.43M-6.31M-507.64K
PretaxIncome-7.43M-6.31M-507.64K
NetNonOperatingInterestIncomeExpense-276.46K-7.72K-4.80K
InterestExpenseNonOperating306.52K8.23K4.84K
InterestIncomeNonOperating30.06K508.0044.00
OperatingIncome-7.15M-6.31M-502.84K
OperatingExpense8.06M6.62M1.02M
DepreciationAmortizationDepletionIncomeStatement272.70K182.16K75.88K
DepreciationAndAmortizationInIncomeStatement272.70K182.16K75.88K
ResearchAndDevelopment90.37K373.65K0.00
SellingGeneralAndAdministration7.70M6.06M945.50K
SellingAndMarketingExpense1.25M449.87K180.17K
GeneralAndAdministrativeExpense7.70M6.06M945.50K
OtherGandA3.42M3.76M518.14K
SalariesAndWages4.28M2.30M427.36K
GrossProfit906.15K311.08K518.54K
CostOfRevenue1.26M606.64K632.07K
TotalRevenue2.17M917.72K1.15M
OperatingRevenue2.17M917.72K1.15M
Line Item2024-12-312023-12-312022-12-31
OrdinarySharesNumber14.53M13.68M13.68M
ShareIssued14.53M13.68M13.68M
TotalDebt244.71K649.43K368.17K
TangibleBookValue2.10M103.57K1.27M
InvestedCapital4.02M2.27M2.73M
WorkingCapital1.86M-142.82K1.00M
NetTangibleAssets2.10M104.20K1.27M
CapitalLeaseObligations98.71K159.63K222.17K
CommonStockEquity3.87M1.78M2.58M
PreferredStockEquity628.00628.00
TotalCapitalization4.02M1.92M2.73M
TotalEquityGrossMinorityInterest3.87M1.78M2.58M
StockholdersEquity3.87M1.78M2.58M
RetainedEarnings-14.25M-6.82M-507.64K
AdditionalPaidInCapital18.12M8.60M3.09M
CapitalStock1.45K1.50K1.38K
CommonStock1.45K873.00751.00
PreferredStock0.00628.00628.00
TotalLiabilitiesNetMinorityInterest1.08M1.65M1.66M
TotalNonCurrentLiabilitiesNetMinorityInterest181.59K237.11K305.63K
LongTermDebtAndCapitalLeaseObligation181.59K237.11K305.63K
LongTermCapitalLeaseObligation35.59K91.11K159.63K
LongTermDebt146.00K146.00K146.00K
CurrentLiabilities893.93K1.42M1.35M
CurrentDeferredLiabilities83.77K84.67K43.98K
CurrentDeferredRevenue83.77K84.67K43.98K
CurrentDebtAndCapitalLeaseObligation63.12K412.32K62.54K
CurrentCapitalLeaseObligation63.12K68.52K62.54K
CurrentDebt343.80K
OtherCurrentBorrowings343.80K
PensionandOtherPostRetirementBenefitPlansCurrent115.34K203.45K134.41K
PayablesAndAccruedExpenses631.70K716.29K1.11M
CurrentAccruedExpenses90.26K141.66K159.68K
Payables541.43K574.63K951.69K
DuetoRelatedPartiesCurrent421.62K405.55K900.65K
AccountsPayable119.81K169.08K51.04K
TotalAssets4.95M3.43M4.24M
TotalNonCurrentAssets2.20M2.16M1.88M
NonCurrentPrepaidAssets9.80K9.80K9.80K
GoodwillAndOtherIntangibleAssets1.77M1.67M1.31M
OtherIntangibleAssets1.09M987.29K622.60K
Goodwill684.87K684.87K684.87K
NetPPE416.50K474.33K566.65K
AccumulatedDepreciation-353.36K-181.40K-58.91K
GrossPPE769.86K655.73K625.56K
OtherProperties455.43K401.63K372.88K
MachineryFurnitureEquipment36.91K7.33K5.91K
BuildingsAndImprovements277.51K246.77K246.77K
Properties0.000.000.00
CurrentAssets2.75M1.27M2.35M
OtherCurrentAssets313.66K48.05K136.10K
Inventory342.06K359.16K364.24K
InventoriesAdjustmentsAllowances0.000.000.00
FinishedGoods22.17K11.89K46.29K
WorkInProcess60.23K93.53K110.67K
RawMaterials259.66K253.74K207.28K
Receivables123.69K163.33K102.18K
AccountsReceivable123.69K163.33K102.18K
AllowanceForDoubtfulAccountsReceivable0.000.000.00
GrossAccountsReceivable123.69K163.33K102.18K
CashCashEquivalentsAndShortTermInvestments1.97M703.37K1.75M
CashAndCashEquivalents1.97M703.37K1.75M
CashFinancial1.97M703.37K1.75M
Line Item2024-12-312023-12-312022-12-31
FreeCashFlow-4.53M-2.03M1.05M
RepaymentOfDebt-236.50K0.00
IssuanceOfDebt511.50K475.00K50.00K
IssuanceOfCapitalStock4.67M1.01M1.18M
CapitalExpenditure-436.39K-30.17K-26.34K
InterestPaidSupplementalData93.31K5.03K0.00
IncomeTaxPaidSupplementalData0.000.000.00
EndCashPosition1.97M703.37K1.75M
BeginningCashPosition703.37K1.75M0.00
ChangesInCash1.27M-1.05M1.75M
FinancingCashFlow5.80M985.15K503.61K
CashFlowFromContinuingFinancingActivities5.80M985.15K503.61K
NetOtherFinancingCharges-23.04K-495.10K-721.89K
ProceedsFromStockOptionExercised878.71K0.00
NetCommonStockIssuance4.67M1.01M1.18M
CommonStockIssuance4.67M1.01M1.18M
NetIssuancePaymentsOfDebt275.00K475.00K50.00K
NetShortTermDebtIssuance475.00K50.00K
ShortTermDebtIssuance475.00K50.00K
NetLongTermDebtIssuance275.00K475.00K
LongTermDebtPayments-236.50K0.00
LongTermDebtIssuance511.50K475.00K
InvestingCashFlow-436.39K-30.17K169.56K
CashFlowFromContinuingInvestingActivities-436.39K-30.17K169.56K
NetBusinessPurchaseAndSale0.00195.90K
SaleOfBusiness0.00195.90K
NetIntangiblesPurchaseAndSale-372.59K0.00
PurchaseOfIntangibles-372.59K0.00
NetPPEPurchaseAndSale-63.80K-30.17K-26.34K
PurchaseOfPPE-63.80K-30.17K-26.34K
OperatingCashFlow-4.10M-2.00M1.08M
CashFlowFromContinuingOperatingActivities-4.10M-2.00M1.08M
ChangeInWorkingCapital-300.90K241.73K1.26M
ChangeInOtherWorkingCapital-902.0040.69K43.98K
ChangeInPayablesAndAccruedExpense-91.13K169.06K-155.73K
ChangeInAccruedExpense-41.86K51.02K-111.59K
ChangeInPayable-49.27K118.04K-44.14K
ChangeInAccountPayable-49.27K118.04K-44.14K
ChangeInPrepaidAssets-265.61K88.05K105.45K
ChangeInInventory17.10K5.08K-297.10K
ChangeInReceivables39.64K-61.15K1.56M
ChangesInAccountReceivables39.64K-61.15K1.56M
OtherNonCashItems198.86K213.33K224.57K
StockBasedCompensation2.85M3.62M0.00
DepreciationAmortizationDepletion341.08K239.01K105.36K
DepreciationAndAmortization341.08K239.01K105.36K
AmortizationCashFlow271.24K180.93K75.40K
AmortizationOfIntangibles271.24K180.93K75.40K
Depreciation69.85K58.08K29.96K
OperatingGainsLosses241.34K
GainLossOnInvestmentSecurities241.34K
NetIncomeFromContinuingOperations-7.43M-6.31M-507.64K
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for SPAI
Date User Asset Broker Type Position Size Entry Price Patterns