Valuation for SHOT - findataslice

	Safety Shot, Inc. (SHOT)
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31											2021-Mar-31	2020-Dec-31	2020-Sep-30
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023											Q1-FY2021	Q4-FY2020	Q3-FY2020
Close Price of Common Stock	0.17$
Market Cap of Common Stock	31,662,318$
QoQ%
YoY%
Common Shares Outstanding	183,976,283	171,441,738	101,725,935	75,176,604	62,640,314	59,482,554	52,015,949	49,220,273	45,634,154	37,208,759	27,154,675	26,654,675	22,338,888						11,410,188	11,260,188	10,655,833	6,158,000		6,983,000	6,893,000	6,158,000
QoQ%	7.31%	68.53%	35.32%	20.01%	5.31%	14.35%	5.68%	7.86%	22.64%	37.03%	1.88%	19.32%							1.33%	5.67%	73.04%			1.31%	11.94%
YoY%	193.70%	188.22%	95.57%	52.74%	37.27%	59.86%	91.55%	84.66%	104.28%											61.25%	54.59%	.00%
Price to Sales	17.75x
Price to Earnings	-
Price to Book	.42x
Total Revenue		1,514,817$	44,948$	42,101$	182,174$	110,213$	710,240$	170,732$	132,702$	11,877$	23,305$	34,788$								48,846$	311,936$	178,335$		117,727$	1,315$	5,068$
QoQ%		3,270.15%	6.76%	(76.89%)	65.29%	(84.48%)	316.00%	28.66%	1,017.30%	(49.04%)	(33.01%)									(84.34%)	74.92%			8,852.62%	(74.05%)
YoY%		1,274.45%	(93.67%)	(75.34%)	37.28%	827.95%	2,947.59%	390.78%												(58.51%)	23,621.37%	3,418.84%
TTM		1,784,040$	379,436$	1,044,728$	1,173,359$	1,123,887$	1,025,551$	338,616$	202,672$
TTM_QoQ%		370.18%	(63.68%)	(10.96%)	4.40%	9.59%	202.87%	67.08%
TTM_YoY%		58.74%	(63.00%)	208.53%	478.95%
Gross Margin		35.86%	53.12%	49.85%	(228.60%)	(265.11%)	28.96%	(1,295.92%)	(35.00%)	(290.99%)	(18.32%)	31.11%								51.99%	38.69%	45.83%		15.14%	778.86%	38.40%
QoQ		(17.27%)	3.27%	278.46%	36.51%	(294.07%)	1,324.89%	(1,260.92%)	255.99%	(272.67%)	(49.43%)									13.30%	(7.14%)			(763.72%)	740.46%
YoY		300.97%	24.16%	1,345.78%	(193.60%)	25.88%	47.29%	(1,327.03%)												36.85%	(740.17%)	7.43%
Operating Income
QoQ%
YoY%
TTM
TTM_QoQ%
TTM_YoY%
Operating Margin
QoQ
YoY
Net Income		(33,581,216$)	13,374,947$	(5,326,933$)	(13,531,590$)	(11,929,277$)	(8,274,094$)	(15,674,671$)	(5,676,975$)	(7,738,301$)	(359,591$)	(1,308,174$)								(2,195,763$)	(4,766,743$)	(607,289$)		(481,698$)	(654,998$)	(127,896$)
QoQ%		(351.08%)	351.08%	60.63%	(13.43%)	(44.18%)	47.21%	(176.11%)	26.64%	(2,051.97%)	72.51%									53.94%	(684.92%)			26.46%	(412.13%)
YoY%		(181.50%)	261.65%	66.02%	(138.36%)	(54.16%)	(2,200.97%)	(1,098.21%)												(355.84%)	(627.75%)	(374.83%)
TTM		(39,064,792$)	(17,412,853$)	(39,061,894$)	(49,409,632$)	(41,555,017$)	(37,364,041$)	(29,449,538$)	(15,083,041$)
TTM_QoQ%		(124.35%)	55.42%	20.94%	(18.90%)	(11.22%)	(26.88%)	(95.25%)
TTM_YoY%		5.99%	53.40%	(32.64%)	(227.58%)
Profit Margin		(2,216.85%)	29,756.49%	(12,652.75%)	(7,427.84%)	(10,823.84%)	(1,164.97%)	(9,180.86%)	(4,277.99%)	(65,153.67%)	(1,542.98%)	(3,760.42%)								(4,495.28%)	(1,528.12%)	(340.53%)		(409.17%)	(49,809.73%)	(2,523.60%)
QoQ		(31,973.34%)	42,409.24%	(5,224.91%)	3,396.00%	(9,658.87%)	8,015.89%	(4,902.88%)	60,875.68%	(63,610.69%)	2,217.44%									(2,967.16%)	(1,187.58%)			49,400.57%	(47,286.14%)
YoY		8,606.99%	30,921.46%	(3,471.88%)	(3,149.85%)	54,329.83%	378.01%	(5,420.45%)												(4,086.11%)	48,281.62%	2,183.07%
Equity to Common Shareholders		75,519,219$	23,088,369$	(542,638$)	(2,173,052$)	6,378,488$	6,469,451$	5,570,514$	8,817,136$	6,709,126$	5,668,504$	5,808,095$	3,665,594$				16,602,419$			4,431,180$	4,393,541$	(790,997$)			379,208$
QoQ		52,430,850$	23,631,007$	1,630,414$	(8,551,540$)	(90,963$)	898,937$	(3,246,622$)	2,108,010$	1,040,622$	(139,591$)	2,142,501$								37,639$	5,184,538$
QoQ%		227.09%	4,354.84%	75.03%	(134.07%)	(1.41%)	16.14%	(36.82%)	31.42%	18.36%	(2.40%)	58.45%								.86%	655.44%
YoY		69,140,731$	16,618,918$	(6,113,152$)	(10,990,188$)	(330,638$)	800,947$	(237,581$)	5,151,542$				(12,936,825$)				12,208,878$				4,014,333$
YoY%		1,083.97%	256.88%	(109.74%)	(124.65%)	(4.93%)	14.13%	(4.09%)	140.54%				(77.92%)				277.88%				1,058.61%
Dividends Paid
Additional Paid-In Capital QoQ		65,162,317$	10,273,059$	6,997,970$	4,888,851$	10,631,835$	8,877,239$	12,731,807$												1,896,948$	10,392,518$
Treasury Stock
QoQ
Goodwill		12,594,180$	12,594,180$																	941,937$	941,937$	308,690$
QoQ%		.00%																		.00%	205.14%
YoY%
Other Intangible Assets		7,637,261$	7,167,982$	4,325,859$	4,364,321$	4,450,201$	4,307,357$	4,409,207$	4,511,057$	5,062,225$										518,097$	559,800$	884,295$
QoQ		469,279$	2,842,123$	(38,462$)	(85,880$)	142,844$	(101,850$)	(101,850$)	(551,168$)											(41,703$)	(324,495$)
Amortization of Intangible Assets		146,654$		101,850$	101,850$	101,850$
Total Assets		81,041,676$	42,067,222$	8,694,791$	7,338,403$	8,375,444$	10,694,624$	9,214,880$	12,709,180$				8,690,763$							5,081,935$	6,525,593$	1,765,985$			745,789$
QoQ		38,974,454$	33,372,431$	1,356,388$	(1,037,041$)	(2,319,180$)	1,479,744$	(3,494,300$)												(1,443,658$)	4,759,608$
YoY		72,666,232$	31,372,598$	(520,089$)	(5,370,777$)				4,018,417$												5,779,804$
Total Liabilities		5,522,457$	18,978,853$	9,237,429$	9,511,455$	1,996,956$	4,225,173$	3,644,366$	3,892,044$				5,025,169$							650,755$	2,132,052$	2,556,982$			366,581$
QoQ		(13,456,396$)	9,741,424$	(274,026$)	7,514,499$	(2,228,217$)	580,807$	(247,678$)												(1,481,297$)	(424,930$)
YoY		3,525,501$	14,753,680$	5,593,063$	5,619,411$				(1,133,125$)												1,765,471$
Current Ratio		10.59x	1.16x	.44x	.27x	1.90x	1.76x	1.28x	2.14x				1.50x							5.51x	2.35x	.21x			2.22x
Total Current Assets		58,493,917$	21,942,705$	4,031,433$	2,580,353$	3,476,294$	5,948,758$	4,344,429$	7,690,824$				6,751,489$							3,588,509$	4,988,264$	535,208$			745,789$
QoQ		36,551,212$	17,911,272$	1,451,080$	(895,941$)	(2,472,464$)	1,604,329$	(3,346,395$)												(1,399,755$)	4,453,056$
Total Current Liabilities		5,522,457$	18,926,700$	9,185,276$	9,397,307$	1,827,418$	3,371,286$	3,396,925$	3,587,137$				4,505,510$							650,755$	2,125,668$	2,526,844$			336,444$
QoQ		(13,404,243$)	9,741,424$	(212,031$)	7,569,889$	(1,543,868$)	(25,639$)	(190,212$)												(1,474,913$)	(401,176$)
Debt to Asset Ratio		.07x	.45x	1.06x	1.30x	.24x	.40x	.40x	.31x				.58x							.13x	.33x	1.45x			.49x
Long Term Debt
QoQ
YoY
Capital Lease Obligations		870,406$	870,406$	870,406$	870,406$	207,689$	237,432$	226,030$
Cash and Cash Equivalents																				3,007,792$	4,262,168$	131,113$		358,997$	531,026$	503,410$
QoQ																				(1,254,376$)	4,131,055$			(172,029$)	27,616$
YoY																				2,648,795$	3,731,142$	(372,297$)
Interest Expenses		132,512$	115,350$	91,875$																3,341$	22,711$	39,672$		18,215$	5,627$	930$
Interest Income		0$