Name: WKSP Income Statement - Worksport Revenue & EPS | Ledgeburg
Creator: Ledgeburg
License: https://creativecommons.org/licenses/by/4.0/
Keywords: Revenue, Cost of Revenue, Gross Profit, Operating Expenses, Operating Income, Net Income, EPS Basic, EPS Diluted

JavaScript is disabled. Some features may not work properly. For the best experience, please enable JavaScript in your browser.

WKSP - Worksport Ltd.

USD | NASDAQ | Consumer Cyclical

WKSP Income Statement - Worksport Revenue & EPS | Ledgeburg

(in millions of USD, except per-share data)	Q1 FY 26	Q4 FY 25	Q3 FY 25	Q2 FY 25	Q1 FY 25	Q4 FY 24	Q3 FY 24	Q2 FY 24	Q1 FY 24	Q4 FY 23	Q3 FY 23	Q2 FY 23	Q1 FY 23	Q4 FY 22	Q3 FY 22	Q2 FY 22	Q1 FY 22	Q4 FY 21	Q3 FY 21	Q2 FY 21	Q1 FY 21	Q4 FY 20	Q3 FY 20	Q2 FY 20	Q1 FY 20	Q4 FY 19	Q3 FY 19	Q2 FY 19	Q1 FY 19	Q4 FY 18	Q3 FY 18	Q2 FY 18	Q1 FY 18	Q4 FY 17	Q3 FY 17	Q2 FY 17	Q1 FY 17	Q4 FY 16	Q3 FY 16	Q2 FY 16
Revenues
Revenues	3.3	4.7	5.0	4.1	2.2	2.9	3.1	1.9	0.5	0.8	0.5	0.2	0.0	0.0	0.0	0.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

(in millions of USD, except per-share data)	TTM	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018	FY2017	FY2016	FY2015	FY2014	FY2013	FY2012	FY2011	FY2010	FY2009	FY2008	FY2007	FY2006	FY2005	FY2004	FY2003	FY2002
Revenues
Revenues	17.2	16.1	8.5	1.5	0.1	0.3	0.3	1.9	0.5	0.4	0.4	0.7	0.6	0.5	0.0	0.0

Source: SEC EDGAR company filings. Figures as reported (US GAAP)

Operating Expenses
Research & Development	0.2	0.6	0.3	0.3	0.4	0.5	0.4	1.0	0.4	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General & Administrative	6.2	7.1	5.9	4.3	4.2	3.6	3.7	4.0	3.3	-	-	-	-	-	-	-
Selling & Marketing	2.2	2.4	2.4	1.3	0.9	1.2	0.7	0.5	0.1	0.0	0.4	0.5	0.5	0.5	0.6	0.6	0.7
General & Administrative	4.2	6.0	3.0	2.5	3.4	5.0	2.5	1.9	2.3	1.0	3.1	1.7	2.1	2.0	1.5	0.9	0.6
Depreciation & Amortization	0.4	0.5	0.5	0.4	0.4	0.7	0.4	0.2	0.4	-	-	-	0.2	-	-	-
Amortization of Intangibles	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	6.6	7.6	6.4	4.7	4.7	4.3	4.2	4.2	3.7	3.6	4.0	3.8	3.5	3.8	2.9	3.3

Operating Income
Operating Income	(5.7)	(6.1)	(4.8)	(3.6)	(4.3)	(4.0)	(3.9)	(3.9)	(3.6)	(3.5)	(3.9)	(3.7)	(3.5)	(3.7)	(2.9)	(3.3)	(2.8)	(3.7)	(2.0)	(0.8)	(1.0)	(0.4)	(0.4)	(0.1)	(0.1)	(0.5)	0.0	0.0	(0.1)	(0.5)	(0.3)	(0.3)	(0.2)	(0.2)	(0.1)	(0.1)	(1.4)	(0.1)	(0.0)	(0.1)

Tax & Net
Income Tax Expense	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	(5.7)	(6.1)	(4.8)	(3.6)	(4.3)	(4.0)	(3.9)	(3.9)	(3.6)	(10.5)	(3.9)	(3.8)	3.5	16.0	(2.9)	(3.4)	2.8
Net Income From Discontinued Ops	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	(5.8)	(6.2)	(4.9)	(3.7)	(4.5)	(11.7)	(4.1)	(4.0)	3.7	19.2	(3.9)	(3.8)	3.5	16.0	(2.9)	(3.4)	2.8
Net Income Attributable To Parent	(5.8)	(6.2)	(4.9)	(3.7)	(4.5)	(4.3)	(4.1)	(4.0)	(3.7)	(3.7)	(3.9)	(3.8)	(3.5)	(3.5)	(2.9)	(3.4)
Less: Minority Interest	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Less: Preferred Dividends	0.0	-	0.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income To Common Shareholders	(5.9)	(6.3)	(4.9)	(3.7)	(4.5)	(4.3)	(4.1)	(4.0)	(3.7)	(3.7)	(3.9)	(3.8)	(3.5)	(3.5)	(2.9)

Per Share
EPS Basic	(0.54)	-	(0.75)	(0.71)	(1.05)	-	(1.40)	(1.55)	(1.75)	-	(0.23)	(0.22)	(0.21)	-	(0.17)	(0.20)	(0.17)	-	(0.15)	(0.08)	(0.24)	-	(0.01)	-	-	-	0.01	0.00	(0.01)	-	(0.01)	0.00	(0.01)	-	-	-	-	-	-	-
EPS Diluted	(0.54)	-	(0.75)	(0.71)	(1.05)	-	(1.40)	(1.55)	(1.75)	-	(0.23)	(0.22)	(0.21)	-	(0.17)	(0.20)	(0.17)	-
Shares Basic	10.8	-	6.6	5.3	4.3	-	2.9	2.6	2.1	-	17.4	17.2	17.2	-	17.2	17.0	17.0	-
Shares Diluted	10.8	-	6.6	5.3	4.3	-	2.9	2.6	2.1	-	17.4	17.2	17.2	-	17.2	17.0	-	-

Supplementary Data
EBITDA	(5.3)	(5.7)	(4.3)	(3.2)	(3.8)	(3.3)	(3.5)	(3.7)	(3.3)	-	-	-	(3.3)	-	-	-	(2.7)	-	-	-	(1.0)	-	-	-	(0.1)	-	-	-	(0.1)	-	-	-	(0.2)	-	-	-	(1.4)	-	-	-
EBIT	(5.7)	(6.1)	(4.8)	(3.6)	(4.3)	(4.0)	(3.9)	(3.9)	(3.6)	(3.5)	(3.9)	(3.7)	(3.5)	(3.7)	(2.9)	(3.3)	(2.8)	(3.7)	(2.0)

Non-Operating
Interest Income	-	-	0.0	0.0	0.0	-	-	-	0.0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0.1	0.1	0.1	0.1	0.2	0.2	0.2	0.1	0.2	0.0	0.0
Income From Equity Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Non-Operating Income	(0.1)	(0.1)	(0.1)	(0.1)	(0.2)	(0.3)	(0.2)	(0.1)	(0.1)	(0.1)	(0.0)	(0.1)	0.0	0.3	0.1	(0.1)	(0.0)
Pre-Tax Income	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Operating Income
Operating Income	(20.3)	(18.8)	(15.5)	(14.7)	(12.8)	(7.6)	(1.0)	(0.5)	(1.2)	(1.8)	(0.4)	(3.4)	-	-	(0.0)	(0.0)	(0.0)	-	-	-	-	-	-	-	-

Per Share
EPS Basic	(1.93)	(3.16)	(5.84)	(8.44)	(0.73)	(0.69)	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
EPS Diluted	(1.93)	(3.16)	(5.84)	(8.44)	(0.73)	(0.69)	-	-	-	-	-	-	-	-	-	-	-	-
Shares Basic	10.8	6.1	2.8	1.8	17.1	11.5	-	-	-	-	-	-	-	-	2.8	-	-	-
Shares Diluted	10.8	6.1	2.8	1.8	17.1	-	-	-	-	-	-	-	-	-	-	-	-	-

Supplementary Data
EBITDA	(18.5)	(17.0)	(13.7)	(13.6)	(12.3)	(7.5)	(1.0)	(0.5)	(1.2)	(1.8)	(0.4)	(3.4)	-	-	(0.0)	(0.0)	(0.0)	-	-	-	-	-	-	-	-
EBIT	(20.3)	(18.8)	(15.5)	(14.7)	(12.8)	(7.6)	(1.0)	(0.5)	(1.2)	(1.8)	(0.4)	(3.4)	-	-	(0.0)	(0.0)	(0.0)	-	-