2024 Q4 Form 10-Q Financial Statement

#000149315224045955 Filed on November 14, 2024

View on sec.gov

Income Statement

Concept 2024 Q4 2024 Q3 2023 Q3
Revenue $330.8K $163.5K
YoY Change 102.24%
Cost Of Revenue $196.5K $101.1K
YoY Change 94.38%
Gross Profit $134.2K $62.45K
YoY Change 114.96%
Gross Profit Margin 40.58% 38.18%
Selling, General & Admin $418.4K $89.14K
YoY Change 369.33%
% of Gross Profit 311.67% 142.75%
Research & Development $91.54K
YoY Change
% of Gross Profit 146.59%
Depreciation & Amortization $99.58K $59.76K
YoY Change 66.62%
% of Gross Profit 74.18% 95.71%
Operating Expenses $3.676M $740.7K
YoY Change 396.35%
Operating Profit -$3.542M -$678.2K
YoY Change 422.26%
Interest Expense
YoY Change
% of Operating Profit
Other Income/Expense, Net -$143.4K -$1.566K
YoY Change 9055.94%
Pretax Income
YoY Change
Income Tax
% Of Pretax Income
Net Earnings -$3.685M -$679.8K
YoY Change 442.15%
Net Earnings / Revenue -1114.25% -415.65%
Basic Earnings Per Share -$0.34 -$0.09
Diluted Earnings Per Share -$0.34 -$0.09
COMMON SHARES
Basic Shares Outstanding 13.76M shares 13.68M shares 7.768M shares
Diluted Shares Outstanding 10.78M shares 7.768M shares

Balance Sheet

Concept 2024 Q4 2024 Q3 2023 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments
YoY Change
Cash & Equivalents $2.335M $640.1K
Short-Term Investments
Other Short-Term Assets
YoY Change
Inventory $375.3K
Prepaid Expenses
Receivables $221.5K
Other Receivables
Total Short-Term Assets $3.350M
YoY Change
LONG-TERM ASSETS
Property, Plant & Equipment $323.8K
YoY Change
Goodwill $684.9K
YoY Change
Intangibles $988.2K
YoY Change
Long-Term Investments
YoY Change
Other Assets
YoY Change
Total Long-Term Assets $2.127M
YoY Change
TOTAL ASSETS
Total Short-Term Assets $3.350M
Total Long-Term Assets $2.127M
Total Assets $5.477M
YoY Change
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $233.7K
YoY Change
Accrued Expenses $244.8K
YoY Change
Deferred Revenue $70.29K
YoY Change
Short-Term Debt
YoY Change
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $1.049M
YoY Change
LONG-TERM LIABILITIES
Long-Term Debt
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $193.4K
YoY Change
TOTAL LIABILITIES
Total Short-Term Liabilities $1.049M
Total Long-Term Liabilities $193.4K
Total Liabilities $1.243M
YoY Change
SHAREHOLDERS EQUITY
Retained Earnings -$12.87M
YoY Change
Common Stock $1.368K
YoY Change
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $4.234M $2.335M
YoY Change
Total Liabilities & Shareholders Equity $5.477M
YoY Change

Cashflow Statement

Concept 2024 Q4 2024 Q3 2023 Q3
OPERATING ACTIVITIES
Net Income -$3.685M -$679.8K
YoY Change 442.15%
Depreciation, Depletion And Amortization $99.58K $59.76K
YoY Change 66.62%
Cash From Operating Activities
YoY Change
INVESTING ACTIVITIES
Capital Expenditures
YoY Change
Acquisitions
YoY Change
Other Investing Activities
YoY Change
Cash From Investing Activities
YoY Change
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities
YoY Change
NET CHANGE
Cash From Operating Activities
Cash From Investing Activities
Cash From Financing Activities
Net Change In Cash
YoY Change
FREE CASH FLOW
Cash From Operating Activities
Capital Expenditures
Free Cash Flow
YoY Change

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Entity Central Index Key
EntityCentralIndexKey
0002011208
dei Document Type
DocumentType
10-Q
dei Document Quarterly Report
DocumentQuarterlyReport
true
dei Document Period End Date
DocumentPeriodEndDate
2024-09-30
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2024
dei Document Transition Report
DocumentTransitionReport
false
dei Entity File Number
EntityFileNumber
001-42261
dei Entity Registrant Name
EntityRegistrantName
SAFE PRO GROUP INC.
dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
DE
dei Entity Tax Identification Number
EntityTaxIdentificationNumber
87-4227079
dei Entity Address City Or Town
EntityAddressCityOrTown
Aventura
dei Entity Address State Or Province
EntityAddressStateOrProvince
FL
dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
33160
dei City Area Code
CityAreaCode
(786)
dei Local Phone Number
LocalPhoneNumber
409-4030
dei Entity Current Reporting Status
EntityCurrentReportingStatus
No
dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
true
dei Entity Ex Transition Period
EntityExTransitionPeriod
false
dei Entity Shell Company
EntityShellCompany
false
CY2024Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
13759448 shares
CY2024Q3 us-gaap Cash
Cash
2334715 usd
CY2023Q4 us-gaap Cash
Cash
703368 usd
CY2024Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
221470 usd
CY2023Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
163329 usd
CY2024Q3 us-gaap Inventory Net
InventoryNet
375274 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
359159 usd
CY2024Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
418176 usd
CY2023Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
48052 usd
CY2024Q3 us-gaap Assets Current
AssetsCurrent
3349635 usd
CY2023Q4 us-gaap Assets Current
AssetsCurrent
1273908 usd
CY2024Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
323834 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
320928 usd
CY2024Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
120260 usd
CY2023Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
153404 usd
CY2024Q3 us-gaap Goodwill
Goodwill
684867 usd
CY2023Q4 us-gaap Goodwill
Goodwill
684867 usd
CY2024Q3 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
988153 usd
CY2023Q4 us-gaap Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
987292 usd
CY2024Q3 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
9800 usd
CY2023Q4 us-gaap Deposits Assets Noncurrent
DepositsAssetsNoncurrent
9800 usd
CY2024Q3 us-gaap Assets Noncurrent
AssetsNoncurrent
2126914 usd
CY2023Q4 us-gaap Assets Noncurrent
AssetsNoncurrent
2156291 usd
CY2024Q3 us-gaap Assets
Assets
5476549 usd
CY2023Q4 us-gaap Assets
Assets
3430199 usd
CY2024Q3 us-gaap Accounts Payable Current
AccountsPayableCurrent
233742 usd
CY2023Q4 us-gaap Accounts Payable Current
AccountsPayableCurrent
169081 usd
CY2024Q3 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
244782 usd
CY2023Q4 us-gaap Accrued Liabilities Current
AccruedLiabilitiesCurrent
141660 usd
CY2024Q3 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
45501 usd
CY2023Q4 us-gaap Accrued Employee Benefits Current
AccruedEmployeeBenefitsCurrent
203446 usd
CY2024Q3 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
70288 usd
CY2023Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
84670 usd
us-gaap Cost Of Revenue
CostOfRevenue
406896 usd
us-gaap Gross Profit
GrossProfit
233166 usd
us-gaap Salaries And Wages
SalariesAndWages
911537 usd
us-gaap Professional Fees
ProfessionalFees
541736 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
136586 usd
us-gaap Operating Expenses
OperatingExpenses
2123844 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-1890678 usd
us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
4086 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-3580 usd
us-gaap Net Income Loss
NetIncomeLoss
-1894258 usd
dei Security12b Title
Security12bTitle
Common Stock, par value $0.0001
dei Security Exchange Name
SecurityExchangeName
NASDAQ
dei Trading Symbol
TradingSymbol
SPAI
CY2023 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Outstanding Weighted Average Remaining Contractual Terms
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsOutstandingWeightedAverageRemainingContractualTerms
P2Y6M
CY2023Q4 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
574356 usd
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriod
289751 shares
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
2.70
SPAI Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Outstanding Weighted Average Remaining Contractual Terms1
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsOutstandingWeightedAverageRemainingContractualTerms1
P3Y
CY2024Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
900768 shares
CY2024Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
1.55
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Outstanding Weighted Average Remaining Contractual Terms
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsOutstandingWeightedAverageRemainingContractualTerms
P2Y1M6D
CY2024Q3 us-gaap Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Outstanding
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueOutstanding
1211261 usd
CY2024Q3 SPAI Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Exercisable
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedExercisable
849768 shares
CY2024Q3 SPAI Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Exercisable
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateExercisable
1.64
SPAI Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Outstanding Weighted Average Remaining Contractual Terms2
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsOutstandingWeightedAverageRemainingContractualTerms2
P2Y3M18D
CY2024Q3 SPAI Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Exercisable
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueExercisable
1382621 usd
CY2024Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedIntrinsicValue
2.89
CY2023Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedIntrinsicValue
1.94
us-gaap Stock Issued During Period Shares Share Based Compensation
StockIssuedDuringPeriodSharesShareBasedCompensation
450000 shares
us-gaap Sale Of Stock Number Of Shares Issued In Transaction
SaleOfStockNumberOfSharesIssuedInTransaction
500000 shares
us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
1000000 usd
CY2024Q3 us-gaap Cash Uninsured Amount
CashUninsuredAmount
250000 usd
CY2024Q3 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
0 usd
CY2023Q4 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
338739 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1281399 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
640062 usd
CY2024Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
330756 usd
CY2023Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
163547 usd
CY2023 us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
298361 usd
CY2023 us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
793458 usd
us-gaap Proceeds From Related Party Debt
ProceedsFromRelatedPartyDebt
93003 usd
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
814892 usd
CY2022Q3 us-gaap Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
P36M
CY2022Q3 us-gaap Lease Expiration Date1
LeaseExpirationDate1
2025-07-31
us-gaap Payments For Rent
PaymentsForRent
2704 usd
CY2022Q3 SPAI Percentage Of Annual Escalation Of Base Rent
PercentageOfAnnualEscalationOfBaseRent
0.04 pure
CY2022Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
92509 usd
CY2022Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
92509 usd
CY2021Q3 us-gaap Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
P62M
CY2021Q3 us-gaap Lease Expiration Date1
LeaseExpirationDate1
2026-09-30
us-gaap Payments For Rent
PaymentsForRent
3043 usd
CY2021Q3 SPAI Percentage Of Annual Escalation Of Base Rent
PercentageOfAnnualEscalationOfBaseRent
0.04 pure
CY2022Q2 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
154265 usd
CY2022Q2 us-gaap Operating Lease Liability
OperatingLeaseLiability
156963 usd
CY2024Q2 us-gaap Lessee Operating Lease Term Of Contract
LesseeOperatingLeaseTermOfContract
P39M
CY2024Q2 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
19583 usd
CY2024Q2 us-gaap Operating Lease Liability
OperatingLeaseLiability
9835 usd
CY2022Q3 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.0375 pure
CY2022Q2 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.060 pure
CY2024Q2 us-gaap Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
0.075 pure
CY2024Q3 SPAI Office Lease Right Of Use Assets
OfficeLeaseRightOfUseAssets
297096 usd
dei Amendment Flag
AmendmentFlag
false
CY2024Q3 SPAI Convertible Note Payable Current
ConvertibleNotePayableCurrent
usd
CY2024Q3 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q4 us-gaap Commitments And Contingencies
CommitmentsAndContingencies
usd
CY2023Q4 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2024Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
usd
CY2023Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
usd
SPAI Stock Issued During Period Value Issuance Of Common Stock For Preferred Series A
StockIssuedDuringPeriodValueIssuanceOfCommonStockForPreferredSeriesA
usd
SPAI Stock Issued During Period Value Issuance Of Common Stock For Preferred Series B
StockIssuedDuringPeriodValueIssuanceOfCommonStockForPreferredSeriesB
usd
CY2024Q3 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
usd
CY2024Q3 SPAI Stock Issued During Period Value Issuance Of Common Stock For Preferred Series A
StockIssuedDuringPeriodValueIssuanceOfCommonStockForPreferredSeriesA
usd
CY2024Q3 SPAI Stock Issued During Period Value Issuance Of Common Stock For Preferred Series B
StockIssuedDuringPeriodValueIssuanceOfCommonStockForPreferredSeriesB
usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
usd
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
usd
us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
usd
us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
usd
us-gaap Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
us-gaap Income Taxes Paid Net
IncomeTaxesPaidNet
usd
SPAI Increase In Intangible Assets And Equity For Asset Acquisition
IncreaseInIntangibleAssetsAndEquityForAssetAcquisition
usd
SPAI Issuance Of Common Shares And Equity For Convertible Debt
IssuanceOfCommonSharesAndEquityForConvertibleDebt
usd
SPAI Issuance Of Common Shares For Accrued Interest Payable
IssuanceOfCommonSharesForAccruedInterestPayable
usd
SPAI Increase In Additional Paid In Capital For Conversion Of Preferred Shares To Common Shares
IncreaseInAdditionalPaidInCapitalForConversionOfPreferredSharesToCommonShares
usd
SPAI Increase In Debt Discount And Additional Paid In Capital
IncreaseInDebtDiscountAndAdditionalPaidInCapital
usd
CY2024Q3 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
usd
CY2023Q4 us-gaap Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
usd
CY2024Q3 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
usd
CY2023Q4 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
usd
CY2024Q3 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
usd
CY2023Q4 us-gaap Inventory Valuation Reserves
InventoryValuationReserves
usd
CY2024Q3 us-gaap Notes Payable Current
NotesPayableCurrent
usd
CY2023Q4 us-gaap Notes Payable Current
NotesPayableCurrent
usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Next Twelve Months
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths
usd
CY2023Q3 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
usd
CY2024Q3 SPAI Convertible Notes Payable Gross
ConvertibleNotesPayableGross
usd
CY2024Q3 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
usd
CY2024Q3 us-gaap Convertible Notes Payable
ConvertibleNotesPayable
usd
CY2024Q3 SPAI Convertible Note Payable Current
ConvertibleNotePayableCurrent
usd
CY2024Q3 us-gaap Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
usd
CY2023Q4 us-gaap Convertible Long Term Notes Payable
ConvertibleLongTermNotesPayable
usd
SPAI Sharebased Compensation Arrangement By Sharebased Payment Award Equity Instruments Other Than Options Aggregate Intrinsic Value Issued
SharebasedCompensationArrangementBySharebasedPaymentAwardEquityInstrumentsOtherThanOptionsAggregateIntrinsicValueIssued
usd
dei Entity Address Address Line1
EntityAddressAddressLine1
18305 Biscayne Blvd. Suite 222
CY2023Q4 SPAI Convertible Note Payable Current
ConvertibleNotePayableCurrent
343796 usd
CY2024Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
69974 usd
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
68522 usd
CY2024Q3 us-gaap Liabilities Current
LiabilitiesCurrent
1049187 usd
CY2023Q4 us-gaap Liabilities Current
LiabilitiesCurrent
1416729 usd
CY2024Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
146000 usd
CY2023Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
146000 usd
CY2024Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
47406 usd
CY2023Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
91112 usd
CY2024Q3 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
193406 usd
CY2023Q4 us-gaap Liabilities Noncurrent
LiabilitiesNoncurrent
237112 usd
CY2024Q3 us-gaap Liabilities
Liabilities
1242593 usd
CY2023Q4 us-gaap Liabilities
Liabilities
1653841 usd
CY2024Q3 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2023Q4 us-gaap Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
0.0001
CY2024Q3 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2023Q4 us-gaap Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
10000000 shares
CY2024Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2023Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2024Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2023Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
200000000 shares
CY2024Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
13860249 shares
CY2024Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
13860249 shares
CY2023Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
8734770 shares
CY2023Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
8734770 shares
CY2024Q3 us-gaap Common Stock Value
CommonStockValue
1368 usd
CY2023Q4 us-gaap Common Stock Value
CommonStockValue
873 usd
CY2024Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
17099117 usd
CY2023Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
8597147 usd
CY2024Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-12866529 usd
CY2023Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-6822290 usd
CY2024Q3 us-gaap Stockholders Equity
StockholdersEquity
4233956 usd
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
1776358 usd
CY2024Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
5476549 usd
CY2023Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
3430199 usd
CY2024Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
330756 usd
CY2023Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
163547 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1281399 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
640062 usd
CY2024Q3 us-gaap Cost Of Revenue
CostOfRevenue
196523 usd
CY2023Q3 us-gaap Cost Of Revenue
CostOfRevenue
101101 usd
us-gaap Cost Of Revenue
CostOfRevenue
839098 usd
CY2024Q3 us-gaap Gross Profit
GrossProfit
134233 usd
CY2023Q3 us-gaap Gross Profit
GrossProfit
62446 usd
us-gaap Gross Profit
GrossProfit
442301 usd
CY2024Q3 us-gaap Salaries And Wages
SalariesAndWages
2745525 usd
CY2023Q3 us-gaap Salaries And Wages
SalariesAndWages
339210 usd
us-gaap Salaries And Wages
SalariesAndWages
3571310 usd
CY2023Q3 us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
91537 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
85937 usd
us-gaap Research And Development Expense
ResearchAndDevelopmentExpense
243971 usd
CY2024Q3 us-gaap Professional Fees
ProfessionalFees
430698 usd
CY2023Q3 us-gaap Professional Fees
ProfessionalFees
175246 usd
us-gaap Professional Fees
ProfessionalFees
1508908 usd
CY2024Q3 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
418366 usd
CY2023Q3 us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
89142 usd
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
853077 usd
us-gaap Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
290014 usd
CY2024Q3 us-gaap Depreciation And Amortization
DepreciationAndAmortization
81718 usd
CY2023Q3 us-gaap Depreciation And Amortization
DepreciationAndAmortization
45529 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
172834 usd
CY2024Q3 us-gaap Operating Expenses
OperatingExpenses
3676307 usd
CY2023Q3 us-gaap Operating Expenses
OperatingExpenses
740664 usd
us-gaap Operating Expenses
OperatingExpenses
6192066 usd
CY2024Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-3542074 usd
CY2023Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-678218 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-5749765 usd
CY2024Q3 us-gaap Investment Income Interest
InvestmentIncomeInterest
10082 usd
us-gaap Investment Income Interest
InvestmentIncomeInterest
10082 usd
us-gaap Investment Income Interest
InvestmentIncomeInterest
506 usd
CY2024Q3 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
153464 usd
CY2023Q3 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
1566 usd
us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
304556 usd
CY2024Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-143382 usd
CY2023Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-1566 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-294474 usd
CY2024Q3 us-gaap Net Income Loss
NetIncomeLoss
-3685456 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-679784 usd
us-gaap Net Income Loss
NetIncomeLoss
-6044239 usd
CY2024Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.34
CY2024Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.34
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.09
CY2023Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.09
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.64
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.64
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.25
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.25
CY2024Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
10778140 shares
CY2024Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
10778140 shares
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7768378 shares
CY2023Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7768378 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
9484897 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
9484897 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
7628146 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
7628146 shares
CY2023Q4 us-gaap Stockholders Equity
StockholdersEquity
1776358 usd
us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
2200000 usd
us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
748000 usd
us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
489003 usd
SPAI Stock Issued During Period Value Issuance Of Common Stock For Cash
StockIssuedDuringPeriodValueIssuanceOfCommonStockForCash
4179500 usd
us-gaap Adjustments To Additional Paid In Capital Equity Component Of Convertible Debt
AdjustmentsToAdditionalPaidInCapitalEquityComponentOfConvertibleDebt
76802 usd
us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
808532 usd
us-gaap Net Income Loss
NetIncomeLoss
-6044239 usd
CY2024Q3 us-gaap Stockholders Equity
StockholdersEquity
4233956 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
2580775 usd
us-gaap Stock Issued During Period Value Purchase Of Assets
StockIssuedDuringPeriodValuePurchaseOfAssets
545625 usd
us-gaap Stock Issued During Period Value Restricted Stock Award Net Of Forfeitures
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures
58200 usd
us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
989249 usd
us-gaap Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
55000 usd
us-gaap Net Income Loss
NetIncomeLoss
-1894258 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
2334591 usd
CY2024Q2 us-gaap Stockholders Equity
StockholdersEquity
531380 usd
CY2024Q3 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
2000000 usd
CY2024Q3 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
400000 usd
CY2024Q3 SPAI Stock Issued During Period Value Issuance Of Common Stock For Cash
StockIssuedDuringPeriodValueIssuanceOfCommonStockForCash
4179500 usd
CY2024Q3 us-gaap Stock Issued During Period Value Conversion Of Units
StockIssuedDuringPeriodValueConversionOfUnits
808532 usd
CY2024Q3 us-gaap Net Income Loss
NetIncomeLoss
-3685456 usd
CY2024Q3 us-gaap Stockholders Equity
StockholdersEquity
4233956 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
2418126 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
2418126 usd
CY2023Q3 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
596249 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-679784 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
2334591 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
2334591 usd
us-gaap Net Income Loss
NetIncomeLoss
-6044239 usd
us-gaap Net Income Loss
NetIncomeLoss
-1894258 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
222630 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
178323 usd
us-gaap Share Based Compensation
ShareBasedCompensation
2948000 usd
us-gaap Share Based Compensation
ShareBasedCompensation
113200 usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
208006 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
58141 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
318236 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
16115 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
314 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
370124 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-20193 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
64661 usd
us-gaap Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
117248 usd
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
161652 usd
us-gaap Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
-60889 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
-14382 usd
us-gaap Increase Decrease In Contract With Customer Liability
IncreaseDecreaseInContractWithCustomerLiability
34855 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
-9110 usd
us-gaap Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
1882 usd
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
-157945 usd
us-gaap Increase Decrease In Employee Related Liabilities
IncreaseDecreaseInEmployeeRelatedLiabilities
55971 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-3065107 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-1752025 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
53801 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
28749 usd
us-gaap Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
172596 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-226397 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-28749 usd
us-gaap Proceeds From Convertible Debt
ProceedsFromConvertibleDebt
275002 usd
us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
236500 usd
us-gaap Proceeds From Notes Payable
ProceedsFromNotesPayable
989250 usd
us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
236500 usd
us-gaap Proceeds From Issuance Of Warrants
ProceedsFromIssuanceOfWarrants
489003 usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
4179500 usd
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
20654 usd
us-gaap Repayments Of Related Party Debt
RepaymentsOfRelatedPartyDebt
320679 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
4922851 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
668571 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
1631347 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-1112203 usd
CY2023Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
703368 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
1752266 usd
CY2024Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
2334715 usd
CY2023Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
640063 usd
us-gaap Interest Paid Net
InterestPaidNet
97804 usd
us-gaap Interest Paid Net
InterestPaidNet
4086 usd
SPAI Increase In Intangible Assets And Equity For Asset Acquisition
IncreaseInIntangibleAssetsAndEquityForAssetAcquisition
545625 usd
SPAI Issuance Of Common Shares And Equity For Convertible Debt
IssuanceOfCommonSharesAndEquityForConvertibleDebt
750002 usd
SPAI Issuance Of Common Shares For Accrued Interest Payable
IssuanceOfCommonSharesForAccruedInterestPayable
58530 usd
SPAI Increase In Additional Paid In Capital For Conversion Of Preferred Shares To Common Shares
IncreaseInAdditionalPaidInCapitalForConversionOfPreferredSharesToCommonShares
347 usd
SPAI Increase In Debt Discount And Additional Paid In Capital
IncreaseInDebtDiscountAndAdditionalPaidInCapital
76802 usd
us-gaap Net Income Loss
NetIncomeLoss
-6044239 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-3065107 usd
CY2024Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-12866529 usd
CY2024Q3 SPAI Working Capital Deficit
WorkingCapitalDeficit
2300448 usd
us-gaap Use Of Estimates
UseOfEstimates
<p id="xdx_848_eus-gaap--UseOfEstimates_z0AhES3Z8JJ4" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: left"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b><i><span id="xdx_86D_zqZqKGgNdwSj">Use of estimates</span></i></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify; text-indent: 0.5in"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates. Significant estimates during the three and nine months ended September 30, 2024 and 2023, include estimates for allowance for credit losses on accounts receivable and other receivables, estimates for obsolete or slow-moving inventory, the useful life of property and equipment, the valuation of assets acquired in an asset acquisition, the valuation of intangible assets and goodwill to determine any impairment, the estimate of the fair value of lease liabilities and related right of use assets, assumptions used in assessing impairment of long-lived assets, estimates related to the allocation of the transaction price for revenue recognition purposes, estimates of current and deferred income taxes and deferred tax valuation allowances, and the fair value of non-cash equity transactions.</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>SAFE PRO GROUP INC. AND SUBSIDIARIES</b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS</b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: center"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>SEPTEMBER 30, 2024 AND 2023</b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p>
CY2023Q4 SPAI Office Lease Right Of Use Assets
OfficeLeaseRightOfUseAssets
246774 usd
CY2024Q3 SPAI Operating Lease Right Of Use Asset Accumulated Amortization
OperatingLeaseRightOfUseAssetAccumulatedAmortization
-176836 usd
CY2023Q4 SPAI Operating Lease Right Of Use Asset Accumulated Amortization
OperatingLeaseRightOfUseAssetAccumulatedAmortization
-93370 usd
CY2024Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
120260 usd
CY2023Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
153404 usd
CY2024Q3 us-gaap Cash Uninsured Amount
CashUninsuredAmount
250000 usd
CY2024Q3 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
0 usd
CY2023Q4 us-gaap Cash Fdic Insured Amount
CashFDICInsuredAmount
338739 usd
CY2024Q3 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
0 usd
CY2023Q4 us-gaap Cash Equivalents At Carrying Value
CashEquivalentsAtCarryingValue
0 usd
us-gaap Capitalized Computer Software Additions
CapitalizedComputerSoftwareAdditions
172596 usd
us-gaap Capitalized Computer Software Additions
CapitalizedComputerSoftwareAdditions
545625 usd
CY2024Q3 us-gaap Revenue Remaining Performance Obligation Percentage
RevenueRemainingPerformanceObligationPercentage
0.80 pure
us-gaap Revenue Performance Obligation Description Of Good Or Service
RevenuePerformanceObligationDescriptionOfGoodOrService
The remaining 20% of the contract price shall be authorized and received after 1) post-shipment inspection is performed, functionality testing is performed, and approval of the testing is granted. The 20% is triggered after testing and training. Local training with the contracted items consists of 1) use and care training, 2) engineering, repair, & maintenance, and 3) inventory management. Historically, the remaining 20% has not been collected. Although the Company believes this 20% will ultimately be collected, due to the historical non-payment of this 20%, the Company will not record such revenue until such time as collection is probable and all training and inspections are completed (See Note 11 – Commitments regarding this revenue stream).
us-gaap Other Expenses
OtherExpenses
257 usd
us-gaap Other Expenses
OtherExpenses
30788 usd
CY2024Q3 us-gaap Accrued Liabilities For Commissions Expense And Taxes
AccruedLiabilitiesForCommissionsExpenseAndTaxes
52988 usd
CY2023Q4 us-gaap Accrued Liabilities For Commissions Expense And Taxes
AccruedLiabilitiesForCommissionsExpenseAndTaxes
70555 usd
CY2024Q3 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
70288 usd
CY2023Q4 us-gaap Contract With Customer Liability Current
ContractWithCustomerLiabilityCurrent
84670 usd
CY2024Q3 us-gaap Advertising Expense
AdvertisingExpense
85572 usd
us-gaap Advertising Expense
AdvertisingExpense
116170 usd
CY2023Q3 us-gaap Advertising Expense
AdvertisingExpense
4311 usd
us-gaap Advertising Expense
AdvertisingExpense
8578 usd
CY2024Q3 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
0 usd
CY2023Q4 us-gaap Unrecognized Tax Benefits
UnrecognizedTaxBenefits
0 usd
us-gaap Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
0 usd
us-gaap Unrecognized Tax Benefits Income Tax Penalties And Interest Expense
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense
0 usd
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
849768 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
4696251 shares
CY2024Q3 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
CY2023Q3 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
CY2024Q3 us-gaap Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
221470 usd
CY2023Q4 us-gaap Accounts Receivable Gross Current
AccountsReceivableGrossCurrent
163329 usd
CY2024Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
221470 usd
CY2023Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
163329 usd
CY2024Q3 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 usd
CY2023Q3 us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 usd
us-gaap Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
0 usd
CY2024Q3 us-gaap Other Receivables Gross Current
OtherReceivablesGrossCurrent
142526 usd
CY2023Q4 us-gaap Other Receivables Gross Current
OtherReceivablesGrossCurrent
142526 usd
CY2024Q3 us-gaap Allowance For Doubtful Other Receivables Current
AllowanceForDoubtfulOtherReceivablesCurrent
142526 usd
CY2023Q4 us-gaap Allowance For Doubtful Other Receivables Current
AllowanceForDoubtfulOtherReceivablesCurrent
142526 usd
CY2024Q3 SPAI Performance Guarantee Percentage
PerformanceGuaranteePercentage
0.10 pure
CY2024Q3 us-gaap Other Receivables Gross Current
OtherReceivablesGrossCurrent
142526 usd
CY2023Q4 us-gaap Other Receivables Gross Current
OtherReceivablesGrossCurrent
142526 usd
CY2024Q3 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
248241 usd
CY2023Q4 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
253737 usd
CY2024Q3 us-gaap Inventory Work In Process
InventoryWorkInProcess
104859 usd
CY2023Q4 us-gaap Inventory Work In Process
InventoryWorkInProcess
93532 usd
CY2024Q3 us-gaap Inventory Finished Goods
InventoryFinishedGoods
22174 usd
CY2023Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
11890 usd
CY2024Q3 us-gaap Inventory Net
InventoryNet
375274 usd
CY2023Q4 us-gaap Inventory Net
InventoryNet
359159 usd
CY2024Q3 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
462762 usd
CY2023Q4 us-gaap Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
408960 usd
CY2024Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
138928 usd
CY2023Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
88032 usd
CY2024Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
323834 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
320928 usd
CY2024Q3 us-gaap Depreciation
Depreciation
18224 usd
us-gaap Depreciation
Depreciation
50896 usd
CY2023Q3 us-gaap Depreciation
Depreciation
14531 usd
us-gaap Depreciation
Depreciation
42623 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
1416221 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
-428068 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
988153 usd
CY2024Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
81352 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
171735 usd
CY2023Q3 us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
45234 usd
us-gaap Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
106399 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
1243625 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
-256333 usd
CY2023Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
987292 usd
CY2024Q3 us-gaap Goodwill
Goodwill
684867 usd
CY2023Q4 us-gaap Goodwill
Goodwill
684867 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Next Rolling Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextRollingTwelveMonths
81144 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearTwo
277653 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearThree
221244 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseRollingYearFour
192645 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Amortization Expense Rolling After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseRollingAfterYearFive
215467 usd
CY2024Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
988153 usd
CY2024Q3 us-gaap Notes Payable To Bank
NotesPayableToBank
146000 usd
CY2023Q4 us-gaap Notes Payable To Bank
NotesPayableToBank
146000 usd
CY2024Q3 us-gaap Long Term Notes Payable
LongTermNotesPayable
146000 usd
CY2023Q4 us-gaap Long Term Notes Payable
LongTermNotesPayable
146000 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Two
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo
1749 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Three
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree
3189 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Four
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour
3311 usd
CY2024Q3 us-gaap Long Term Debt Maturities Repayments Of Principal In Year Five
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive
3437 usd
CY2024Q3 SPAI Long Term Debt Maturities Repayments Of Principal In Year Six
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearSix
3568 usd
CY2024Q3 SPAI Long Term Debt Maturities Repayments Of Principal After Year Six
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearSix
130746 usd
CY2024Q3 us-gaap Long Term Debt
LongTermDebt
146000 usd
CY2024Q3 us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
119000 usd
us-gaap Amortization Of Debt Discount Premium
AmortizationOfDebtDiscountPremium
208006 usd
CY2023Q4 SPAI Convertible Notes Payable Gross
ConvertibleNotesPayableGross
475000 usd
CY2023Q4 us-gaap Debt Instrument Unamortized Discount
DebtInstrumentUnamortizedDiscount
131204 usd
CY2023Q4 us-gaap Convertible Notes Payable
ConvertibleNotesPayable
343796 usd
CY2023Q4 SPAI Convertible Note Payable Current
ConvertibleNotePayableCurrent
343796 usd
CY2024Q1 us-gaap Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
50000 shares
CY2024Q1 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
98000 usd
CY2024Q1 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
1.96
CY2024Q2 us-gaap Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
180000 shares
CY2024Q2 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
450000 usd
CY2024Q2 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
2.50
CY2024Q3 us-gaap Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
80000 shares
CY2024Q3 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
400000 usd
CY2024Q3 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
5.00
CY2024Q3 SPAI Share Based Compensation And Professional Fees
ShareBasedCompensationAndProfessionalFees
400000 usd
SPAI Share Based Compensation And Professional Fees
ShareBasedCompensationAndProfessionalFees
948000 usd
CY2023Q2 us-gaap Stock Issued During Period Shares Restricted Stock Award Gross
StockIssuedDuringPeriodSharesRestrictedStockAwardGross
30000 shares
CY2023Q2 us-gaap Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
58200 usd
CY2023Q2 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
1.94
CY2023Q1 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
545625 usd
CY2023Q1 us-gaap Sale Of Stock Price Per Share
SaleOfStockPricePerShare
1.94
CY2023Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedNumber
611017 shares
CY2023Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Nonvested Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsNonvestedWeightedAverageGrantDateFairValue
1.00
CY2024Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
117830 usd
CY2023Q4 us-gaap Operating Lease Liability
OperatingLeaseLiability
159634 usd
CY2024Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
69974 usd
CY2023Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
68522 usd
CY2024Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
47406 usd
CY2023Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
91112 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
70727 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
45418 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
2071 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
118216 usd
CY2024Q3 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
836 usd
CY2024Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
117830 usd
CY2024Q3 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
CY2023Q3 us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
us-gaap Number Of Reportable Segments
NumberOfReportableSegments
3 segment
CY2024Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
330756 usd
CY2023Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
163547 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
1281399 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
640062 usd
CY2024Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
99576 usd
CY2023Q3 us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
59764 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
222630 usd
us-gaap Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
178323 usd
CY2024Q3 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
153464 usd
CY2023Q3 us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
1566 usd
us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
304556 usd
us-gaap Interest Expense Nonoperating
InterestExpenseNonoperating
4086 usd
CY2024Q3 us-gaap Net Income Loss
NetIncomeLoss
-3685456 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-679784 usd
us-gaap Net Income Loss
NetIncomeLoss
-6044239 usd
us-gaap Net Income Loss
NetIncomeLoss
-1894258 usd
CY2024Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
323834 usd
CY2023Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
320928 usd
CY2024Q3 ecd Rule10b51 Arr Adopted Flag
Rule10b51ArrAdoptedFlag
false
CY2024Q3 ecd Non Rule10b51 Arr Adopted Flag
NonRule10b51ArrAdoptedFlag
false
CY2024Q3 ecd Rule10b51 Arr Trmntd Flag
Rule10b51ArrTrmntdFlag
false
CY2024Q3 ecd Non Rule10b51 Arr Trmntd Flag
NonRule10b51ArrTrmntdFlag
false

Files In Submission

Name View Source Status
FilingSummary.xml Edgar Link unprocessable
0001493152-24-045955-index-headers.html Edgar Link pending
0001493152-24-045955-index.html Edgar Link pending
0001493152-24-045955.txt Edgar Link pending
0001493152-24-045955-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
form10-q_htm.xml Edgar Link completed
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R60.htm Edgar Link pending
R61.htm Edgar Link pending
R62.htm Edgar Link pending
R63.htm Edgar Link pending
R64.htm Edgar Link pending
R65.htm Edgar Link pending
R66.htm Edgar Link pending
R67.htm Edgar Link pending
R68.htm Edgar Link pending
R69.htm Edgar Link pending
R7.htm Edgar Link pending
R70.htm Edgar Link pending
R71.htm Edgar Link pending
R72.htm Edgar Link pending
R73.htm Edgar Link pending
R74.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
spai-20240930.xsd Edgar Link pending
spai-20240930_cal.xml Edgar Link unprocessable
spai-20240930_def.xml Edgar Link unprocessable
spai-20240930_lab.xml Edgar Link unprocessable
spai-20240930_pre.xml Edgar Link unprocessable