Worksport Ltd income statement
In fiscal 2025, Worksport Ltd reported revenue of $16.1m, up 89.8% on the year before, operating income of −$18.8m (a -116.8% margin) and net income of −$19.4m, or −$3.16 per diluted share. Every line below comes from the company's 10-K and 10-Q filings; column headings link to the filing.
Income statement
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | 0 | 1 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 8 | 16 | 18 |
| Cost of revenue | — | — | — | 0 | 0 | 1 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 1 | 8 | 12 | 13 |
| Gross profit | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | −0 | 0 | 0 | 1 | 4 | 6 |
| Research and development | — | — | — | 0 | 0 | 0 | — | — | — | — | — | — | — | 2 | 2 | 2 | 1 |
| Selling, general and administrative | — | — | — | — | — | — | — | — | — | — | — | — | — | 14 | 15 | 21 | 24 |
| Selling and marketing | — | — | — | — | — | — | — | — | 0 | 0 | 0 | 1 | 2 | — | — | — | — |
| General and administrative | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 2 | 5 | — | — | — | — |
| Operating income | −0 | −0 | −0 | — | — | −3 | −0 | −2 | −1 | −1 | −1 | −8 | −13 | −15 | −15 | −19 | −20 |
| Interest expense | 0 | 0 | 0 | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1 | 1 | 1 | 1 |
| Income before tax | — | — | — | — | — | — | — | — | — | — | — | — | — | −15 | −16 | −19 | — |
| Income tax | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net income | −0 | −0 | −0 | −0 | −0 | −3 | −1 | −3 | −2 | −0 | −1 | −8 | −13 | −15 | −4 | −19 | −21 |
| Diluted EPS | $0.00 | $0.00 | −$3.00 | −$110700.00 | −$1200.00 | −$27.00 | −$6.00 | −$8.50 | −$4.00 | −$0.50 | −$1.07 | −$6.90 | −$7.30 | −$8.44 | −$5.84 | −$3.16 | — |
| Diluted shares (average) | — | — | 9m | — | — | — | 224m | 408m | — | — | 1m | 1m | 2m | 2m | 3m | 6m | — |
| EBITDA | −0 | −0 | −0 | — | — | −3 | −0 | −2 | −1 | −1 | −1 | −7 | −12 | −14 | −14 | −17 | −19 |
| 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 |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3,122 | 2,928 | 2,240 | 4,105 | 5,014 | 4,743 | 3,313 | 5,230 |
| Cost of revenue | 2,875 | 2,603 | 1,844 | 3,023 | 3,445 | 3,315 | 2,459 | 3,580 |
| Gross profit | 247 | 324 | 396 | 1,082 | 1,569 | 1,428 | 854 | 1,650 |
| Research and development | 396 | 478 | 370 | 305 | 301 | 563 | 205 | 214 |
| Selling, general and administrative | 3,748 | 3,601 | 4,208 | 4,256 | 5,891 | 7,083 | 6,172 | 5,049 |
| Operating income | −3,905 | −4,010 | −4,256 | −3,618 | −4,793 | −6,130 | −5,744 | −3,819 |
| Interest expense | 230 | 239 | 195 | 128 | 139 | 130 | 92 | 147 |
| Net income | −4,135 | 8,148 | −4,460 | −3,734 | −4,929 | −6,229 | −5,829 | −3,965 |
| Diluted EPS | −$1.40 | −$1.20 | −$1.05 | −$0.71 | −$0.75 | −$0.72 | −$0.54 | −$0.33 |
| EBITDA | −3,501 | −3,277 | −3,811 | −3,174 | −4,322 | −5,655 | −5,318 | −3,399 |
Compare with peers
- Azio AI Holdings, Inc. income statement
- Micware Co., Ltd. income statement
- Hesai Group income statement
- Strattec Security Corp income statement
- Holley Inc. income statement
Head to head: AZIO vs WKSPMWC vs WKSPHSAI vs WKSP
More: Automotive Parts & Equipment stocks compared, Consumer Discretionary sector, rankings of US companies