WKSP Chart
About

Worksport Ltd., together with its subsidiary, designs and distributes truck tonneau covers in Canada and the United States. 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 offers energy products, such as Worksport SOLIS, a tonneau cover with integrated solar panels; and Worksport COR energy storage system, a modular, portable power station. It serves its products to automotive accessories, consumer electronics, and residential and commercial HVAC system markets. The company is based in West Seneca, New York.

Fundamentals
Scroll to Statements
Sector Consumer Cyclical Industry Auto Parts Market Cap 14.62M
Enterprise Value 11.41M Income -17.42M Sales 14.29M
Book/sh 2.61 Cash/sh 0.48 Dividend Yield —
Payout 0.00% Employees 80 IPO —
P/E — Forward P/E -4.52 PEG —
P/S 1.02 P/B 0.57 P/C —
EV/EBITDA -0.78 EV/Sales 0.80 Quick Ratio 0.78
Current Ratio 2.04 Debt/Eq 15.61 LT Debt/Eq —
EPS (ttm) -3.64 EPS next Y -0.33 EPS Growth —
Revenue Growth 60.60% Earnings 2026-03-26 ROA -40.19%
ROE -96.42% ROIC — Gross Margin 23.60%
Oper. Margin -95.60% Profit Margin -121.96% Shs Outstand 9.81M
Shs Float 7.17M Short Float 5.46% Short Ratio 3.43
Short Interest — 52W High 7.87 52W Low 1.00
Beta 0.10 Avg Volume 272.67K Volume 555.60K
Target Price $7.25 Recom Strong_buy Prev Close $1.46
Price $1.49 Change 2.05%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$7.25
Mean price target
2. Current target
$1.49
Latest analyst target
3. DCF / Fair value
$-14.04
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.49
Low
$3.00
High
$11.50
Mean
$7.25

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-09-29 reit HC Wainwright & Co. Buy → Buy $12
2025-05-20 main Maxim Group Buy → Buy $7
2025-05-16 reit HC Wainwright & Co. Buy → Buy $12
2025-04-23 reit HC Wainwright & Co. Buy → Buy $12
2025-03-28 main HC Wainwright & Co. Buy → Buy $12
2025-01-23 init HC Wainwright & Co. — → Buy $2
2025-01-22 init HC Wainwright & Co. — → Buy $2
2024-12-23 init Alliance Global Partners — → Buy $2
2023-01-20 main Maxim Group — → Buy $3
2021-11-29 init Maxim Group — → Buy $8
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 33333 25000 — Purchase at price 0.75 per share. ROSSI STEVEN F Chief Executive Officer — 2024-11-19 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.000.00
NormalizedEBITDA-13.70M-13.21M-11.87M-7.49M
TotalUnusualItems14.88K2.69K312.79K-48.29K
TotalUnusualItemsExcludingGoodwill14.88K2.69K312.79K-48.29K
NetIncomeFromContinuingOperationNetMinorityInterest-16.16M-14.93M-12.53M-7.90M
ReconciledDepreciation1.75M1.11M486.58K66.88K
ReconciledCostOfRevenue7.58M1.29M56.97K350.70K
EBITDA-13.68M-13.20M-11.56M-7.54M
EBIT-15.44M-14.31M-12.05M-7.60M
NetInterestIncome-688.60K-376.86K-276.41K-291.23K
InterestExpense726.10K616.21K488.70K294.92K
InterestIncome37.49K239.35K212.29K3.69K
NormalizedIncome-16.18M-14.93M-12.85M-7.85M
NetIncomeFromContinuingAndDiscontinuedOperation-16.16M-14.93M-12.53M-7.90M
TotalExpenses23.97M16.27M12.90M7.86M
TotalOperatingIncomeAsReported-15.47M-14.74M-12.77M-7.56M
DilutedAverageShares2.77M1.77M1.71M1.15M
BasicAverageShares2.77M1.77M1.71M1.15M
DilutedEPS-5.84-8.44-7.30-6.90
BasicEPS-5.84-8.44-7.30-6.90
DilutedNIAvailtoComStockholders-16.16M-14.93M-12.53M-7.90M
NetIncomeCommonStockholders-16.16M-14.93M-12.53M-7.90M
NetIncome-16.16M-14.93M-12.53M-7.90M
NetIncomeIncludingNoncontrollingInterests-16.16M-14.93M-12.53M-7.90M
NetIncomeContinuousOperations-16.16M-14.93M-12.53M-7.90M
PretaxIncome-16.16M-14.93M-12.53M-7.90M
OtherIncomeExpense5.53K187.26K526.18K-48.29K
OtherNonOperatingIncomeExpenses-9.35K184.56K213.38K
SpecialIncomeCharges0.00302.33K-44.12K
OtherSpecialCharges-302.33K-18.20K
WriteOff0.0062.33K
GainOnSaleOfSecurity14.88K2.69K10.46K-4.17K
NetNonOperatingInterestIncomeExpense-688.60K-376.86K-276.41K-291.23K
InterestExpenseNonOperating726.10K616.21K488.70K294.92K
InterestIncomeNonOperating37.49K239.35K212.29K3.69K
OperatingIncome-15.48M-14.74M-12.78M-7.56M
OperatingExpense16.39M14.98M12.84M7.51M
ResearchAndDevelopment2.29M1.67M
SellingGeneralAndAdministration14.10M13.31M12.84M7.51M
SellingAndMarketingExpense2.39M1.48M2.45M1.39M
GeneralAndAdministrativeExpense11.71M11.83M10.40M6.12M
OtherGandA11.71M11.83M10.40M6.12M
GrossProfit905.65K240.51K59.53K-46.95K
CostOfRevenue7.58M1.29M56.97K350.70K
TotalRevenue8.48M1.53M116.50K303.75K
OperatingRevenue8.48M1.53M116.50K303.75K
Line Item2023-12-31
TreasurySharesNumber0.00
OrdinarySharesNumber4.02M2.03M1.72M1.70M
ShareIssued4.02M2.03M1.72M1.70M
NetDebt120.90K2.67M
TotalDebt5.62M6.24M6.62M857.06K
TangibleBookValue16.46M16.84M22.85M33.59M
InvestedCapital22.42M23.48M29.46M34.51M
WorkingCapital7.30M1.96M15.87M32.24M
NetTangibleAssets16.46M16.84M22.85M33.59M
CapitalLeaseObligations615.01K936.99K1.27M529.92K
CommonStockEquity17.41M18.18M24.12M34.18M
TotalCapitalization22.19M18.18M29.42M34.18M
TotalEquityGrossMinorityInterest17.41M18.18M24.12M34.18M
StockholdersEquity17.41M18.18M24.12M34.18M
OtherEquityInterest2.11M1.81M589.71K428.54K
GainsLossesNotAffectingRetainedEarnings-8.58K-8.58K-8.58K-8.58K
ForeignCurrencyTranslationAdjustments-8.58K-8.58K-8.58K-8.58K
RetainedEarnings-64.48M-48.31M-33.38M-20.85M
AdditionalPaidInCapital79.78M64.69M56.92M54.61M
CapitalStock4.02K2.03K1.72K1.70K
CommonStock4.02K2.03K1.72K1.70K
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest8.32M7.78M8.65M2.11M
TotalNonCurrentLiabilitiesNetMinorityInterest5.15M608.76K6.18M316.99K
LongTermDebtAndCapitalLeaseObligation5.15M608.76K6.18M316.99K
LongTermCapitalLeaseObligation368.47K608.76K884.15K316.99K
LongTermDebt4.78M5.30M
CurrentLiabilities3.17M7.17M2.46M1.80M
CurrentDebtAndCapitalLeaseObligation469.53K5.63M433.43K540.07K
CurrentCapitalLeaseObligation246.53K328.23K387.33K212.93K
CurrentDebt222.99K5.30M46.10K327.14K
OtherCurrentBorrowings222.99K5.30M46.10K63.93K
CurrentNotesPayable0.00263.21K
PensionandOtherPostRetirementBenefitPlansCurrent377.11K85.01K
PayablesAndAccruedExpenses2.33M1.45M2.03M1.26M
CurrentAccruedExpenses800.28K190.90K
Payables1.53M1.26M2.03M1.26M
TotalTaxPayable85.01K0.00112.19K
AccountsPayable1.53M1.26M2.03M1.14M
TotalAssets25.74M25.95M32.76M36.29M
TotalNonCurrentAssets15.26M16.83M14.43M2.26M
InvestmentsAndAdvances66.31K90.73K24.42K24.42K
GoodwillAndOtherIntangibleAssets953.05K1.34M1.27M593.05K
OtherIntangibleAssets953.05K1.34M1.27M593.05K
NetPPE14.24M15.40M13.14M1.64M
AccumulatedDepreciation-3.03M-1.66M-557.35K-73.27K
GrossPPE17.27M17.07M13.70M1.72M
Leases862.50K861.33K675.75K368.23K
ConstructionInProgress0.00605.00K0.00
OtherProperties7.65M7.49M3.71M607.19K
MachineryFurnitureEquipment441.50K398.62K390.83K226.65K
BuildingsAndImprovements6.08M6.08M6.08M515.82K
LandAndImprovements2.24M2.24M2.24M0.00
Properties0.000.000.000.00
CurrentAssets10.48M9.12M18.33M34.03M
RestrictedCash730.80K411.02K0.00
PrepaidAssets192.19K1.50M2.03M4.72M
Inventory5.19M3.63M1.35M501.77K
OtherInventories101.66K50.79K728.00
FinishedGoods1.34M1.72M1.20M427.79K
WorkInProcess473.34K101.66K
RawMaterials3.37M1.81M94.82K73.25K
Receivables212.32K628.99K330.63K247.41K
OtherReceivables169.73K165.87K268.03K184.72K
AccountsReceivable42.59K463.12K62.60K62.68K
CashCashEquivalentsAndShortTermInvestments4.88M2.63M14.21M28.57M
CashAndCashEquivalents4.88M2.63M14.21M28.57M
CashFinancial14.21M28.57M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-10.67M-15.62M-19.13M-5.34M
RepaymentOfDebt-12.09M-43.90K-128.39K-62.91K
IssuanceOfDebt11.79M0.005.30M0.00
IssuanceOfCapitalStock8.74M4.48M0.0024.40M
CapitalExpenditure-528.24K-3.69M-11.15M-1.13M
InterestPaidSupplementalData669.00K626.00K479.00K0.00
IncomeTaxPaidSupplementalData0.000.000.00
EndCashPosition4.88M3.37M14.62M28.57M
BeginningCashPosition3.37M14.62M28.57M1.11M
ChangesInCash1.52M-11.25M-13.95M27.46M
FinancingCashFlow12.18M4.43M5.18M32.80M
CashFlowFromContinuingFinancingActivities12.18M4.43M5.18M32.80M
NetOtherFinancingCharges10.55K12.15K
ProceedsFromStockOptionExercised3.75M0.000.008.45M
NetCommonStockIssuance8.74M4.48M0.0024.40M
CommonStockIssuance8.74M4.48M0.0024.40M
NetIssuancePaymentsOfDebt-298.19K-43.90K5.18M-62.91K
NetShortTermDebtIssuance-5.33M-43.90K10.55K-62.91K
ShortTermDebtPayments-5.33M-43.90K-128.39K-62.91K
NetLongTermDebtIssuance5.03M0.005.17M-62.91K
LongTermDebtPayments-6.76M0.00-128.39K-62.91K
LongTermDebtIssuance11.79M0.005.30M0.00
InvestingCashFlow-528.24K-3.76M-11.15M-1.13M
CashFlowFromContinuingInvestingActivities-528.24K-3.76M-11.15M-1.13M
NetInvestmentPurchaseAndSale0.00-66.31K0.000.00
PurchaseOfInvestment0.00
NetIntangiblesPurchaseAndSale0.00-103.33K-29.95K
PurchaseOfIntangibles0.00-103.33K-29.95K
NetPPEPurchaseAndSale-528.24K-3.69M-11.05M-1.10M
PurchaseOfPPE-528.24K-3.69M-11.05M-1.10M
OperatingCashFlow-10.14M-11.93M-7.98M-4.21M
CashFlowFromContinuingOperatingActivities-10.14M-11.93M-7.98M-4.21M
ChangeInWorkingCapital1.30M-3.85M-565.38K-612.77K
ChangeInOtherCurrentLiabilities0.008.74K-2.11K
ChangeInPayablesAndAccruedExpense1.17M-492.11K883.15K251.48K
ChangeInPayable-492.11K883.15K251.48K
ChangeInAccountPayable-577.12K995.34K187.51K
ChangeInTaxPayable85.01K-112.19K63.97K
ChangeInIncomeTaxPayable85.01K-112.19K63.97K
ChangeInPrepaidAssets1.31M-776.71K-529.44K-382.07K
ChangeInInventory-1.56M-2.29M-844.60K-460.97K
ChangeInReceivables383.70K-298.35K-83.23K-19.11K
ChangesInAccountReceivables387.56K-400.52K83.00-2.23K
OtherNonCashItems2.92M5.74M4.94M4.19M
ProvisionandWriteOffofAssets57.40K0.00
AssetImpairmentCharge0.0062.33K
DepreciationAmortizationDepletion1.75M1.11M486.58K66.88K
DepreciationAndAmortization1.75M1.11M486.58K66.88K
Depreciation211.74K
OperatingGainsLosses-302.33K-18.20K
NetIncomeFromContinuingOperations-16.16M-14.93M-12.53M-7.90M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for WKSP
Date User Asset Broker Type Position Size Entry Price Patterns