Worksport Ltd balance sheet
At the end of fiscal 2025, Worksport Ltd had total assets of $30.7m, total liabilities of $7.8m and shareholders' equity of $22.9m. It held $5.9m in cash against $2.7m of debt: net cash of $3.3m.
Balance sheet
| Fiscal year | 2010Sept 2010 | 2011Sept 2011 | 2012Sept 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | — | — | — | 0 | 0 | 0 | — | 0 | 0 | 0 | 1 | 29 | 15 | 3 | 5 | 6 | 1 |
| Receivables | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 |
| Inventory | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 4 | 5 | 10 | 12 |
| Total current assets | — | — | — | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 34 | 18 | 9 | 10 | 17 | 15 |
| Total assets | — | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 2 | 36 | 33 | 26 | 26 | 31 | 28 |
| Accounts payable | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | 1 | 2 | 3 | 2 |
| Total current liabilities | — | — | — | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 2 | 7 | 3 | 7 | 4 |
| Short-term debt | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | — | — | 5 | 0 | 2 | 0 |
| Long-term debt | — | — | — | — | — | 0 | — | — | — | 0 | — | — | — | 5 | 5 | 1 | 5 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 5 | 5 | 3 | 5 |
| Total liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 | 2 | 2 | 9 | 8 | 8 | 8 | 9 |
| Shareholders' equity | −0 | −0 | −0 | 0 | −0 | 0 | −1 | 0 | −0 | −1 | 0 | 34 | 24 | 18 | 17 | 23 | 19 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | — | — | — | −0 | −0 | 0 | — | 0 | 0 | 0 | −1 | −28 | −15 | 2 | 0 | −3 | 4 |
| Shares outstanding | 3m | 3m | — | — | — | — | 204m | 408m | — | — | — | — | — | 2m | — | — | 15m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 1 |
| Inventory | 6 | 5 | 6 | 6 | 7 | 10 | 12 | 12 |
| Total current assets | 9 | 10 | 11 | 8 | 12 | 17 | 13 | 15 |
| Total assets | 25 | 26 | 27 | 24 | 27 | 31 | 28 | 28 |
| Accounts payable | — | 2 | 2 | 2 | 3 | 3 | 3 | 2 |
| Total current liabilities | 3 | 3 | 4 | 4 | 6 | 7 | 7 | 4 |
| Short-term debt | 0 | 0 | 0 | 0 | 2 | 2 | 3 | 0 |
| Long-term debt | — | 5 | 3 | 2 | 3 | 1 | 3 | 5 |
| Total debt | 0 | 5 | 3 | 3 | 5 | 3 | 6 | 5 |
| Total liabilities | 9 | 8 | 7 | 6 | 7 | 8 | 8 | 9 |
| Shareholders' equity | 16 | 17 | 20 | 17 | 20 | 23 | 20 | 19 |
| Shares outstanding | 3m | 4m | 5m | 6m | 8m | 10m | 12m | 15m |
Compare with peers
- Azio AI Holdings, Inc. balance sheet
- Micware Co., Ltd. balance sheet
- Hesai Group balance sheet
- Strattec Security Corp balance sheet
- Holley Inc. balance sheet
Head to head: AZIO vs WKSPMWC vs WKSPHSAI vs WKSP
More: Automotive Parts & Equipment stocks compared, Consumer Discretionary sector, rankings of US companies