WKSP
Worksport Ltd
Company overview
- Market capitalization
- $6.99M
- Employees
- 116
- Latest publication
- 2026-09-29
About Worksport Ltd
Worksport Ltd., together with its subsidiary, designs and distributes truck tonneau covers in the United States and internationally. It operates through Hard Tonneau Covers and Soft Tonneau Covers segments. The company offers soft tonneau covers, such as vinyl wrapped tri- and quad-fold tonneau covers; and hard tonneau covers, including tri- and quad-fold aluminum covers. It also provides SOLIS, a solar-integrated tonneau cover designed to combine cargo protection with on-vehicle renewable power generation; COR, a portable energy storage system designed to store and deliver electrical power for mobile, off-grid, and backup power applications; and the AetherLux Pro designed as a combined cooling, heating, and power (CCHP) system that redefines energy efficiency in cold climates. The company serves its products to automotive accessories, consumer electronics, and residential and commercial HVAC system markets. Worksport Ltd. is based in West Seneca, New York.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 5,229,660USD | 3,312,800USD | 4,742,903USD | 5,013,872USD | 4,104,958USD | 2,240,005USD | 2,927,844USD | 3,122,359USD |
| Cost Of Revenue | 3,579,724USD | 2,458,854USD | 3,315,113USD | 3,445,088USD | 3,022,846USD | 1,843,784USD | 2,603,452USD | 2,875,186USD |
| Gross Profit | 1,649,936USD | 853,946USD | 1,427,790USD | 1,568,784USD | 1,082,112USD | 396,221USD | 324,392USD | 247,173USD |
| Research Development | 214,183USD | 205,333USD | 563,394USD | 301,095USD | 304,833USD | 369,601USD | 2,289,940USD | 396,446USD |
| Selling General Administrative | 3,548,867USD | 4,239,154USD | 4,584,347USD | 3,698,756USD | 3,091,548USD | 3,414,822USD | 881,897USD | 3,496,983USD |
| Selling And Marketing Expenses | 1,707,194USD | 2,155,867USD | 2,410,372USD | 2,362,195USD | 1,305,355USD | 869,749USD | 1,179,697USD | 661,238USD |
| General And Administrative Expenses | 3,548,867USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 5,468,489USD | 6,600,354USD | 7,281,878USD | 6,362,046USD | 4,699,743USD | 4,652,527USD | 4,334,796USD | 4,152,389USD |
| Operating Income | -3,818,553USD | -5,746,408USD | -5,854,579USD | -4,792,771USD | -3,617,631USD | -4,256,306USD | -4,010,404USD | -3,905,216USD |
| Total Other Income Expense Net | -146,750USD | -82,114USD | -374,091USD | -135,908USD | -116,853USD | -204,158USD | -290,412USD | -229,701USD |
| Interest Expense | 146,837USD | 92,383USD | 152,689USD | 138,887USD | 128,156USD | 195,438USD | 238,632USD | 229,701USD |
| Net Income | -3,965,303USD | -5,828,522USD | -6,228,670USD | -4,928,679USD | -3,734,484USD | -4,460,464USD | -4,300,816USD | -4,134,917USD |
| Net Interest Income | — | -92,383USD | -152,689USD | -135,908USD | -116,853USD | -187,304USD | -204,194USD | -229,701USD |
| Income Before Tax | — | -5,828,522USD | -6,228,670USD | -4,928,679USD | -3,734,484USD | -4,460,464USD | -4,300,816USD | -4,134,917USD |
| Net Income From Continuing Ops | — | -5,828,522USD | -6,228,670USD | -4,928,679USD | -3,734,484USD | -4,460,464USD | -4,300,816USD | -4,134,917USD |
| Ebitda | — | -5,744,177USD | -5,358,811USD | -4,789,792USD | -3,162,426USD | -3,820,060USD | -3,328,766USD | -3,501,321USD |
| Reconciled Depreciation | — | 426,229USD | 474,786USD | 470,654USD | 443,902USD | 444,966USD | 733,418USD | 403,895USD |
| Ebit | — | — | -5,833,597USD | — | -3,606,328USD | -4,265,026USD | -4,062,184USD | -3,905,216USD |
| Depreciation And Amortization | — | — | 474,786USD | — | 443,902USD | 444,966USD | 733,418USD | 403,895USD |
| Interest Income | — | — | — | 2,979USD | 11,303USD | 8,134USD | 34,438USD | 0USD |
| Income Tax Expense | — | — | — | — | — | — | -3USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 16,101,738USD | 8,484,379USD | 1,529,632USD | 116,502USD | 303,750USD | 346,144USD | 1,926,405USD | 481,521USD |
| Cost Of Revenue | 11,626,831USD | 7,578,729USD | 1,289,118USD | 56,967USD | 350,702USD | 298,996USD | 1,687,858USD | 384,908USD |
| Gross Profit | 4,474,907USD | 905,650USD | 240,514USD | 59,535USD | -46,952USD | 47,148USD | 238,547USD | 96,613USD |
| Research Development | 1,538,923USD | 2,289,940USD | 1,669,318USD | — | — | — | — | — |
| Selling General Administrative | 14,806,326USD | 11,709,925USD | 11,827,496USD | 10,397,445USD | 6,123,922USD | 881,583USD | 809,693USD | 1,132,867USD |
| Selling And Marketing Expenses | 6,947,671USD | 2,386,504USD | 1,483,054USD | 2,446,266USD | 1,386,692USD | 148,008USD | 50,159USD | 90,567USD |
| Total Operating Expenses | 22,996,194USD | 16,371,484USD | 14,977,175USD | 12,833,250USD | 7,514,779USD | 1,033,387USD | 776,399USD | 1,307,740USD |
| Operating Income | -18,521,287USD | -15,465,834USD | -14,736,661USD | -12,773,715USD | -7,561,731USD | -986,239USD | -537,851USD | -1,211,127USD |
| Interest Expense | 592,755USD | 726,095USD | 616,214USD | 488,704USD | 294,923USD | 386,249USD | 71,961USD | 55,966USD |
| Net Interest Income | -592,755USD | -688,603USD | -376,861USD | -276,414USD | -291,229USD | -386,249USD | -71,961USD | -55,966USD |
| Income Before Tax | -19,352,297USD | -16,163,789USD | -14,928,958USD | -12,534,414USD | -7,897,085USD | -1,187,620USD | -359,033USD | -1,763,036USD |
| Net Income | -19,352,297USD | -16,163,789USD | -14,928,958USD | -12,534,414USD | -7,897,085USD | -1,187,620USD | -359,034USD | -1,763,038USD |
| Net Income From Continuing Ops | -19,352,297USD | -16,163,789USD | -14,928,958USD | -12,534,414USD | -7,897,085USD | -1,187,620USD | -414,607USD | -1,763,036USD |
| Ebit | -18,521,287USD | -15,437,694USD | -14,312,744USD | -12,045,710USD | -7,602,162USD | -801,371USD | -287,073USD | -1,707,075USD |
| Ebitda | -16,686,979USD | -13,684,409USD | -13,203,002USD | -11,559,128USD | -7,535,286USD | -774,409USD | -275,635USD | -1,705,559USD |
| Depreciation And Amortization | 1,834,308USD | 1,753,285USD | 1,109,742USD | 486,582USD | 66,876USD | 26,962USD | 11,438USD | 1,516USD |
| Reconciled Depreciation | 1,834,308USD | 1,753,285USD | 1,109,742USD | 486,582USD | 211,740USD | 26,962USD | 11,439USD | 1,516USD |
| Total Other Income Expense Net | -831,010USD | -697,955USD | -192,297USD | 239,301USD | -335,354USD | -201,381USD | 178,818USD | -551,911USD |
| Interest Income | — | 37,492USD | 239,353USD | 212,290USD | 3,694USD | 0USD | — | — |
| Income Tax Expense | — | — | 800,778USD | -312,793USD | 294,923USD | 386,249USD | 71,961USD | 580,252USD |
| Net Income Applicable To Common Shares | — | — | — | -12,534,414USD | -7,897,085USD | -1,187,620USD | -359,034USD | -1,763,038USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 28,086,866USD | 27,882,378USD | 30,769,758USD | 27,561,014USD | 23,580,137USD | 26,663,002USD | 25,736,660USD | 24,939,158USD |
| Cash And Equivalents | 1,160,158USD | — | — | — | — | — | — | — |
| Long Term Investments | 367,079USD | 67,033USD | 67,033USD | 122,681USD | 122,681USD | 66,308USD | 66,308USD | 90,731USD |
| Total Current Assets | 14,890,347USD | 13,470,201USD | 16,789,424USD | 12,377,928USD | 8,490,992USD | 11,454,921USD | 10,477,662USD | 8,887,057USD |
| Other Current Assets | 344,025USD | 510,219USD | 530,861USD | 1,055,971USD | 692,292USD | 384,263USD | 192,192USD | 256,600USD |
| Total Liabilities | 9,010,612USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 3,929,260USD | 6,890,660USD | 6,727,846USD | 6,066,071USD | 3,732,950USD | 3,518,671USD | 3,173,552USD | 3,006,131USD |
| Total Stockholder Equity | 19,076,254USD | 19,978,585USD | 22,931,905USD | 20,291,784USD | 17,316,558USD | 20,125,497USD | 17,413,631USD | 16,363,075USD |
| Total Equity Including Noncontrolling Interest | 19,076,254USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 281,094USD | 2,531,178USD | 1,686,809USD | 1,774,307USD | 235,865USD | 227,056USD | 222,992USD | 190,000USD |
| Long Term Debt | 4,976,157USD | 884,256USD | 950,481USD | 1,014,043USD | 2,093,363USD | 2,708,497USD | 4,781,005USD | 5,136,738USD |
| Net Receivables | 1,007,329USD | 770,510USD | 781,998USD | 724,776USD | 524,047USD | 264,694USD | 212,317USD | 634,712USD |
| Inventory | 12,066,416USD | 11,622,889USD | 9,530,671USD | 6,835,491USD | 5,881,513USD | 5,725,592USD | 5,190,054USD | 6,138,060USD |
| Property Plant Equipment Net | 12,164,100USD | 13,585,755USD | 12,961,086USD | 13,507,539USD | 13,949,754USD | 14,028,300USD | 14,239,641USD | 14,624,362USD |
| Accounts Payable | 2,427,642USD | 2,843,212USD | 3,107,085USD | 2,814,718USD | 1,973,131USD | 1,763,556USD | 1,526,630USD | 2,456,000USD |
| Short Term Debt | 112,482USD | 2,647,158USD | 1,799,821USD | 1,884,509USD | 559,563USD | 471,533USD | 469,527USD | 438,540USD |
| Common Stock | 15,282USD | 11,925USD | 9,814USD | 7,588USD | 5,518USD | 4,795USD | 4,016USD | 3,092USD |
| Retained Earnings | -93,721,747USD | -89,729,030USD | -83,873,790USD | -77,617,726USD | -72,671,914USD | -68,937,430USD | -64,476,966USD | -60,176,150USD |
| Intangible Assets | — | 757,812USD | 896,531USD | 1,040,473USD | 1,016,710USD | 1,113,473USD | 953,049USD | 1,337,008USD |
| Total Liab | — | 7,903,793USD | 7,837,853USD | 7,269,230USD | 6,263,579USD | 6,537,505USD | 8,323,029USD | 8,576,083USD |
| Other Current Liab | — | 1,400,290USD | 1,820,940USD | 1,366,844USD | 1,200,256USD | 1,283,582USD | 1,177,395USD | -248,540USD |
| Capital Stock | — | 12,353USD | 10,242USD | 7,960USD | 5,567USD | 4,795USD | 4,016USD | 3,092USD |
| Cash | — | 566,583USD | 5,945,894USD | 3,761,690USD | 1,393,140USD | 5,080,372USD | 4,883,099USD | 1,857,685USD |
| Cash And Short Term Investments | — | 566,583USD | 5,945,894USD | 3,761,690USD | 1,393,140USD | 5,080,372USD | 4,883,099USD | 1,857,685USD |
| Net Debt | — | 3,093,708USD | -3,036,066USD | -674,022USD | 1,697,052USD | -1,590,005USD | 735,905USD | 4,150,807USD |
| Short Long Term Debt Total | — | 3,660,291USD | 2,909,828USD | 3,087,668USD | 3,090,192USD | 3,490,367USD | 5,619,004USD | 6,008,492USD |
| Property Plant Equipment Gross | — | 18,260,478USD | 17,306,039USD | 17,609,709USD | 17,677,729USD | 17,408,832USD | 17,271,666USD | 17,306,928USD |
| Accumulated Other Comprehensive Income | — | 2,157,483USD | 5,437,767USD | 2,117,772USD | -8,580USD | -8,580USD | -8,580USD | -8,580USD |
| Common Stock Shares Outstanding | — | 10,778,204shares | 8,774,237shares | 7,783,922shares | 7,783,922shares | 7,783,922shares | 6,793,607shares | 6,793,607shares |
| Non Current Assets Total | — | 14,412,177USD | 13,980,334USD | 15,183,086USD | 15,089,145USD | 15,208,081USD | 15,258,998USD | 16,052,101USD |
| Non Current Liabilities Total | — | 1,013,133USD | 1,110,006USD | 1,203,159USD | 2,530,629USD | 3,018,834USD | 5,149,477USD | 5,569,952USD |
| Net Working Capital | — | 6,579,541USD | 10,061,578USD | 6,311,857USD | 4,758,042USD | 7,936,250USD | 7,304,110USD | 5,880,926USD |
| Unclassified Current Liabilities | — | -2,531,178USD | -1,686,809USD | -1,774,307USD | — | — | — | — |
| Unclassified Equity | — | 107,525,854USD | 101,347,872USD | 95,776,190USD | 89,985,967USD | 89,061,917USD | 81,891,145USD | 76,541,621USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 30,769,758USD | 25,736,660USD | 25,953,916USD | 32,764,130USD | 36,294,099USD | 1,902,152USD | 481,308USD | 557,368USD |
| Intangible Assets | 896,531USD | 953,049USD | 1,338,889USD | 1,268,873USD | 593,053USD | 62,948USD | 57,145USD | 12,673USD |
| Other Current Assets | 530,861USD | 192,192USD | 5,215USD | 1,334,580USD | 4,715,495USD | 398,857USD | 60,741USD | 124,114USD |
| Total Liab | 7,837,853USD | 8,323,029USD | 7,775,373USD | 8,645,876USD | 2,113,777USD | 1,732,677USD | 1,363,869USD | 780,928USD |
| Total Stockholder Equity | 22,931,905USD | 17,413,631USD | 18,178,543USD | 24,118,254USD | 34,180,322USD | 169,475USD | -882,561USD | -223,560USD |
| Other Current Liab | 1,820,940USD | 1,177,395USD | 190,896USD | 112,189USD | 112,189USD | 127,986USD | 36,844USD | 82,365USD |
| Common Stock | 9,814USD | 4,016USD | 2,032USD | 1,716USD | 1,696USD | 382USD | 4,191USD | 2,463USD |
| Capital Stock | 10,242USD | 4,016USD | 2,032USD | 1,716USD | 1,696USD | 7,641USD | 4,191USD | 12,463USD |
| Retained Earnings | -83,873,790USD | -64,476,966USD | -48,313,177USD | -33,384,219USD | -20,849,805USD | -12,866,033USD | -11,678,413USD | -10,354,299USD |
| Cash | 5,945,894USD | 4,883,099USD | 3,365,778USD | 14,620,757USD | 28,567,333USD | 1,107,812USD | 11,993USD | 25,323USD |
| Cash And Short Term Investments | 5,945,894USD | 4,883,099USD | 4,857,812USD | 15,320,522USD | 28,567,333USD | 1,122,317USD | 11,993USD | 25,323USD |
| Total Current Assets | 16,789,424USD | 10,477,662USD | 9,123,506USD | 18,332,107USD | 34,032,005USD | 1,684,764USD | 253,685USD | 500,835USD |
| Total Current Liabilities | 6,727,846USD | 3,173,552USD | 7,166,612USD | 2,461,730USD | 1,796,789USD | 1,718,053USD | 1,324,684USD | 780,928USD |
| Net Debt | -3,036,066USD | 735,905USD | 2,873,404USD | -8,003,186USD | -27,710,271USD | -395,018USD | 345,711USD | 271,474USD |
| Short Term Debt | 1,799,821USD | 469,527USD | 5,630,421USD | 433,425USD | 540,074USD | 698,170USD | 318,519USD | 296,797USD |
| Short Long Term Debt | 1,686,809USD | 222,992USD | 5,302,192USD | 46,096USD | 327,145USD | 674,287USD | 296,519USD | 296,797USD |
| Short Long Term Debt Total | 2,909,828USD | 5,619,004USD | 6,239,182USD | 6,617,571USD | 857,062USD | 712,794USD | 357,704USD | 296,797USD |
| Long Term Debt | 950,481USD | 4,781,005USD | — | 5,300,000USD | — | — | — | — |
| Long Term Investments | 67,033USD | 66,308USD | 90,731USD | 24,423USD | 24,423USD | 24,423USD | 15,658USD | — |
| Net Receivables | 781,998USD | 212,317USD | 628,987USD | 330,633USD | 247,405USD | 122,787USD | 67,795USD | 61,883USD |
| Inventory | 9,530,671USD | 5,190,054USD | 3,631,492USD | 1,346,372USD | 501,772USD | 40,803USD | 113,156USD | 289,516USD |
| Accounts Payable | 3,107,085USD | 1,526,630USD | 1,260,285USD | 2,028,305USD | 1,144,526USD | 891,897USD | 969,321USD | 401,766USD |
| Property Plant Equipment Net | 12,961,086USD | 14,239,641USD | 15,400,790USD | 13,138,727USD | 1,644,618USD | 130,017USD | 154,820USD | 43,860USD |
| Property Plant Equipment Gross | 17,306,039USD | 17,271,666USD | 17,065,370USD | 13,696,073USD | 1,717,891USD | 130,018USD | 154,820USD | 43,860USD |
| Accumulated Other Comprehensive Income | 5,437,767USD | -8,580USD | 1,803,995USD | -8,580USD | -8,580USD | 369,270USD | 2,149,238USD | -3,613USD |
| Common Stock Shares Outstanding | 7,783,922shares | 6,793,607shares | 9,982,933shares | 9,982,933shares | 11,504,147shares | 2,734,530shares | 1,841,225shares | 1,117,405shares |
| Non Current Assets Total | 13,980,334USD | 15,258,998USD | 16,830,410USD | 14,432,023USD | 2,262,094USD | 217,388USD | 227,623USD | 56,533USD |
| Non Current Liabilities Total | 1,110,006USD | 5,149,477USD | 608,761USD | 6,184,146USD | 316,988USD | 14,624USD | 39,185USD | 698,563USD |
| Net Working Capital | 10,061,578USD | 7,304,110USD | 1,956,894USD | 15,870,377USD | 32,235,216USD | -33,289USD | -1,070,999USD | -280,093USD |
| Unclassified Current Liabilities | -1,686,809USD | — | -5,217,182USD | — | — | — | — | — |
| Unclassified Equity | 101,347,872USD | 81,891,145USD | 64,683,661USD | 57,507,621USD | 55,035,315USD | 12,658,215USD | 8,638,232USD | 10,119,426USD |
| Non Currrent Assets Other | — | 1,577USD | 24,423USD | 24,423USD | 22,846USD | 0USD | 15,658USD | -1,577USD |
| Short Term Investments | — | — | 1,492,034USD | 699,765USD | 384,065USD | 14,505USD | — | — |
| Current Deferred Revenue | — | — | — | -2,074,401USD | — | — | — | — |
| Net Tangible Assets | — | — | — | 22,849,381USD | 33,587,269USD | 106,526USD | -939,706USD | -246,233USD |
| Other Assets | — | — | — | — | 4,900,216USD | -1USD | 15,658USD | — |
| Unclassified Non Current Assets | — | — | — | — | -4,923,062USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -5,828,522USD | -6,228,670USD | -4,928,679USD | -3,734,484USD | -4,460,464USD | -4,300,816USD | -4,134,916USD | -4,013,398USD |
| Depreciation | 426,229USD | 474,786USD | 470,654USD | 443,902USD | 444,966USD | 733,418USD | 403,895USD | 232,825USD |
| Other Non Cash Items | 747,750USD | 1,153,177USD | 744,401USD | 763,062USD | 612,453USD | -136,156USD | 102USD | 1,874USD |
| Change To Account Receivables | 11,488USD | -57,222USD | -200,729USD | -259,353USD | -52,377USD | 375,120USD | 143,840USD | -452,578USD |
| Change To Inventory | -2,092,218USD | -2,695,180USD | -953,978USD | -108,343USD | -583,116USD | 948,006USD | 248,684USD | 153,102USD |
| Change In Working Capital | -3,580,211USD | -1,523,501USD | -541,525USD | -567,595USD | -436,873USD | 1,523,968USD | 1,203,553USD | -722,849USD |
| Total Cash From Operating Activities | -8,234,754USD | -6,124,208USD | -4,255,149USD | -3,095,115USD | -3,839,918USD | -2,179,586USD | -1,537,920USD | -3,626,688USD |
| Capital Expenditures | -103,646USD | -155,382USD | -484,460USD | -68,082USD | -458,342USD | -27,475USD | -164,970USD | -122,818USD |
| Free Cash Flow | -8,338,400USD | -6,279,590USD | -4,739,609USD | -3,163,197USD | -4,298,260USD | -2,207,061USD | -1,702,890USD | -3,749,506USD |
| Total Cashflows From Investing Activities | -103,643USD | -52,246USD | -484,460USD | -124,455USD | -458,342USD | -27,475USD | -164,973USD | -122,818USD |
| Net Borrowings | 778,144USD | -151,060USD | 459,122USD | -606,325USD | -2,068,444USD | -324,933USD | 43,233USD | — |
| Total Cash From Financing Activities | 2,959,086USD | 8,360,658USD | 7,108,159USD | -467,662USD | 4,495,533USD | 5,232,475USD | 134,489USD | 3,638,615USD |
| Dividends Paid | -27,395USD | — | — | — | 0USD | — | — | — |
| Issuance Of Capital Stock | 2,208,337USD | 1,001,486USD | 2,378,629USD | 21,882USD | 179,137USD | 5,540,913USD | 0USD | 0USD |
| Change In Cash | -5,379,311USD | 2,184,204USD | 2,368,550USD | -3,687,232USD | 197,273USD | 3,025,414USD | -1,568,404USD | -110,891USD |
| Begin Period Cash Flow | 5,945,894USD | 3,761,690USD | 1,393,140USD | 5,080,372USD | 4,883,099USD | 1,857,685USD | 3,426,089USD | 3,536,980USD |
| End Period Cash Flow | 566,583USD | 5,945,894USD | 3,761,690USD | 1,393,140USD | 5,080,372USD | 4,883,099USD | 1,857,685USD | 3,426,089USD |
| Other Cashflows From Financing Activities | 2,986,481USD | — | 2,066,868USD | 131,926USD | 6,384,840USD | 16,495USD | 107,752USD | 3,638,615USD |
| Unclassified Financing Cash Flow | -2,986,481USD | 7,510,232USD | 2,203,540USD | — | — | — | — | — |
| Investments | — | — | 0USD | -124,455USD | -458,342USD | -27,475USD | -164,973USD | -122,818USD |
| Other Cashflows From Investing Activities | — | — | -120,223USD | -56,069USD | -256,883USD | — | — | — |
| Stock Based Compensation | — | — | — | — | — | — | 989,446USD | 874,860USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -19,352,297USD | -16,163,789USD | -14,928,958USD | -12,534,414USD | -7,897,085USD | -1,187,620USD | -414,607USD | -1,763,038USD |
| Depreciation | 1,834,308USD | 1,753,285USD | 1,109,742USD | 486,582USD | 211,740USD | 26,962USD | 11,439USD | 1,516USD |
| Other Non Cash Items | 3,273,093USD | 2,973,679USD | -13,784USD | -264,184USD | 4,251,415USD | 635,641USD | -140,913USD | 505,122USD |
| Change To Account Receivables | -569,681USD | 383,698USD | -400,521USD | 83USD | -2,228USD | -119,813USD | -5,913USD | 127,620USD |
| Change To Inventory | -4,340,617USD | -1,558,562USD | -2,285,120USD | -844,600USD | -460,969USD | 72,353USD | 122,067USD | -225,197USD |
| Change In Working Capital | -3,069,494USD | 1,298,027USD | -3,852,297USD | -565,377USD | -612,775USD | -201,285USD | 530,828USD | 877,124USD |
| Total Cash From Operating Activities | -17,314,390USD | -10,138,798USD | -11,930,580USD | -7,977,960USD | -4,046,705USD | -726,302USD | -13,253USD | -379,276USD |
| Capital Expenditures | -789,460USD | -528,235USD | -3,690,056USD | -11,150,776USD | -1,131,735USD | -7,962USD | -98,353USD | -1,874USD |
| Free Cash Flow | -18,103,850USD | -10,667,033USD | -15,620,636USD | -19,128,736USD | -5,178,440USD | -734,266USD | -111,606USD | -381,150USD |
| Total Cashflows From Investing Activities | -1,119,503USD | -528,235USD | -3,756,364USD | -11,150,776USD | -1,131,735USD | -16,727USD | -114,011USD | -1,874USD |
| Net Borrowings | -2,366,707USD | -298,195USD | -43,904USD | 5,182,160USD | -214,669USD | 581,233USD | 87,842USD | -1,258USD |
| Total Cash From Financing Activities | 19,496,688USD | 12,184,354USD | 4,431,965USD | 5,182,160USD | 32,637,961USD | 1,807,657USD | 117,842USD | 298,742USD |
| Issuance Of Capital Stock | 3,581,134USD | 8,736,114USD | 4,475,869USD | 7,132USD | 24,398,070USD | 1,007,617USD | 30,000USD | 300,000USD |
| Change In Cash | 1,062,795USD | 1,517,321USD | -11,254,979USD | -13,946,576USD | 27,459,521USD | 1,095,819USD | -13,330USD | -41,638USD |
| Begin Period Cash Flow | 4,883,099USD | 3,365,778USD | 14,620,757USD | 28,567,333USD | 1,107,812USD | 11,993USD | 25,323USD | 66,961USD |
| End Period Cash Flow | 5,945,894USD | 4,883,099USD | 3,365,778USD | 14,620,757USD | 28,567,333USD | 1,107,812USD | 11,993USD | 25,323USD |
| Other Cashflows From Investing Activities | -330,043USD | — | -66,308USD | -103,329USD | -29,951USD | -8,765USD | -10,037USD | -10,037USD |
| Other Cashflows From Financing Activities | 19,496,688USD | 3,746,435USD | -3,756,364USD | -11,150,776USD | 8,302,796USD | 169,854USD | 19,266USD | -11,058USD |
| Unclassified Financing Cash Flow | -1,214,427USD | — | 3,756,364USD | 11,143,644USD | — | — | — | — |
| Investments | — | -528,235USD | -3,756,364USD | -11,150,776USD | -1,131,735USD | -8,765USD | -15,658USD | -15,658USD |
| Stock Based Compensation | — | — | 5,754,717USD | 4,899,433USD | 3,920,046USD | 415,666USD | — | — |
| Unclassified Investing Cash Flow | — | — | 3,756,364USD | 11,254,105USD | 1,161,686USD | — | — | — |
| Change To Liabilities | — | — | — | 995,340USD | 187,510USD | -59,284USD | 405,214USD | 343,051USD |
| Unclassified Operating Cash Flow | — | — | — | — | -3,920,046USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Geography | Canada | 6,155 | USD | 0001493152-26-022706 |
| Q1 2026Quarterly · 2026-03-31 | Geography | United States | 3,306,645 | USD | 0001493152-26-022706 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Hard Tonneau Covers | 3,269,705 | USD | 0001493152-26-022706 |
| Q1 2026Quarterly · 2026-03-31 | Segment | Soft Tonneau Covers | 43,095 | USD | 0001493152-26-022706 |
| Q4 2025Quarterly · 2025-12-31 | Segment | Hard Tonneau Covers | 4,665,040 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Segment | Soft Tonneau Covers | 77,863 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Geography | International | 91,655 | USD | 0001493152-26-012945 |
| FY 2025Yearly · 2025-12-31 | Geography | United States | 16,010,083 | USD | 0001493152-26-012945 |
| FY 2025Yearly · 2025-12-31 | Segment | Hard Tonneau Covers | 15,647,276 | USD | 0001493152-26-012945 |
| FY 2025Yearly · 2025-12-31 | Segment | Soft Tonneau Covers | 454,462 | USD | 0001493152-26-012945 |
| Q3 2025Quarterly · 2025-09-30 | Segment | Hard Tonneau Covers | 4,881,982 | USD | 0001493152-25-022113 |
| Q3 2025Quarterly · 2025-09-30 | Segment | Soft Tonneau Covers | 131,890 | USD | 0001493152-25-022113 |
| Q2 2025Quarterly · 2025-06-30 | Segment | Hard Tonneau Covers | 3,981,689 | USD | 0001641172-25-023334 |
| Q2 2025Quarterly · 2025-06-30 | Segment | Soft Tonneau Covers | 123,269 | USD | 0001641172-25-023334 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Canada | 12,456 | USD | 0001493152-26-022706 |
| Q1 2025Quarterly · 2025-03-31 | Geography | United States | 2,227,549 | USD | 0001493152-26-022706 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Hard Tonneau Covers | 2,118,565 | USD | 0001493152-26-022706 |
| Q1 2025Quarterly · 2025-03-31 | Segment | Soft Tonneau Covers | 121,440 | USD | 0001493152-26-022706 |
| Q4 2024Quarterly · 2024-12-31 | Segment | Hard Tonneau Covers | 2,458,538 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Segment | Soft Tonneau Covers | 469,306 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Geography | Canada | 67,519 | USD | 0001641172-25-000850 |
| FY 2024Yearly · 2024-12-31 | Geography | Other | 19,290 | USD | 0001641172-25-000850 |
| FY 2024Yearly · 2024-12-31 | Geography | United States | 8,397,570 | USD | 0001641172-25-000850 |
| FY 2024Yearly · 2024-12-31 | Segment | Hard Tonneau Covers | 5,171,201 | USD | 0001493152-26-012945 |
| FY 2024Yearly · 2024-12-31 | Segment | Soft Tonneau Covers | 3,313,178 | USD | 0001493152-26-012945 |
| Q3 2024Quarterly · 2024-09-30 | Segment | Hard Tonneau Covers | 1,716,686 | USD | 0001493152-25-022113 |
| Q3 2024Quarterly · 2024-09-30 | Segment | Soft Tonneau Covers | 1,405,673 | USD | 0001493152-25-022113 |
| Q2 2024Quarterly · 2024-06-30 | Segment | Hard Tonneau Covers | 960,195 | USD | 0001641172-25-023334 |
| Q2 2024Quarterly · 2024-06-30 | Segment | Soft Tonneau Covers | 961,344 | USD | 0001641172-25-023334 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Canada | 20,007 | USD | 0001641172-25-010837 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Other | 17,976 | USD | 0001641172-25-010837 |
| Q1 2024Quarterly · 2024-03-31 | Geography | United States | 474,654 | USD | 0001641172-25-010837 |
| FY 2023Yearly · 2023-12-31 | Geography | Canada | 6,811 | USD | 0001641172-25-000850 |
| FY 2023Yearly · 2023-12-31 | Geography | Other | 12,644 | USD | 0001641172-25-000850 |
| FY 2023Yearly · 2023-12-31 | Geography | United States | 1,510,177 | USD | 0001641172-25-000850 |
| FY 2023Yearly · 2023-12-31 | Segment | Corporate Eliminations | 243,898 | USD | 0001641172-25-000850 |
| FY 2023Yearly · 2023-12-31 | Segment | Soft Tonneau Covers | 1,285,734 | USD | 0001641172-25-000850 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.