Wrap Technologies Inc. (WRAP) Financial Statements (2026 and earlier)
Company Profile
| Business Address |
3480 MAIN HWY, SUITE 202 MIAMI, FL 33133 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 348 - Ordnance And Accessories, Except Vehicles And Guided Missiles (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 3,610 | 11,455 | 19,279 | 34,920 | 41,641 | 16,984 | |||
| Cash and cash equivalent | 3,610 | 3,955 | 5,330 | 4,937 | 16,647 | 16,984 | |||
| Short-term investments | 7,500 | 13,949 | 29,983 | 24,994 | |||||
| Receivables | 513 | 3,025 | 2,830 | 3,859 | 1,871 | 195 | |||
| Inventory, net of allowances, customer advances and progress billings | 6,170 | 5,794 | 3,975 | 1,566 | 2,655 | 2,245 | |||
| Inventory | 6,170 | 5,794 | 3,975 | 1,566 | 2,655 | 2,245 | |||
| Other undisclosed current assets | 178 | 953 | 775 | 868 | 759 | 251 | |||
| Total current assets: | 10,471 | 21,227 | 26,859 | 41,213 | 46,927 | 19,675 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 1,964 | 2,256 | 285 | 51 | 139 | 261 | |||
| Property, plant and equipment | 146 | 509 | 758 | 976 | 357 | 243 | |||
| Intangible assets, net (including goodwill) | 2,354 | 4,258 | 2,569 | 1,982 | 1,396 | 230 | |||
| Goodwill | 1,610 | ||||||||
| Intangible assets, net (excluding goodwill) | 2,354 | 2,648 | 2,569 | 1,982 | 1,396 | 230 | |||
| Other noncurrent assets | 186 | 251 | 100 | 9 | 13 | 13 | |||
| Total noncurrent assets: | 4,650 | 7,274 | 3,712 | 3,018 | 1,906 | 747 | |||
| TOTAL ASSETS: | 15,121 | 28,501 | 30,571 | 44,231 | 48,832 | 20,421 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 2,012 | 1,802 | 2,882 | 2,603 | 1,953 | 601 | |||
| Accounts payable | 609 | 1,110 | 1,419 | 1,779 | 1,232 | 407 | |||
| Accrued liabilities | 1,403 | 692 | 1,463 | 824 | 721 | 194 | |||
| Deferred revenue | 466 | 166 | 155 | ||||||
| Debt | 128 | ||||||||
| Other undisclosed current liabilities | 10,725 | 21,728 | 108 | 99 | 387 | 346 | |||
| Total current liabilities: | 13,203 | 23,530 | 3,156 | 2,857 | 2,341 | 1,076 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 56 | 150 | |||||||
| Liabilities, other than long-term debt | 1,668 | 1,671 | 360 | 110 | |||||
| Deferred revenue | 39 | 167 | 110 | ||||||
| Operating lease, liability | 1,629 | 1,671 | 193 | 56 | 150 | ||||
| Other undisclosed noncurrent liabilities | 137 | (34) | |||||||
| Total noncurrent liabilities: | 1,668 | 1,808 | 360 | 110 | 79 | 150 | |||
| Total liabilities: | 14,871 | 25,338 | 3,516 | 2,967 | 2,419 | 1,226 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 250 | 3,163 | 27,055 | 41,264 | 46,413 | 19,196 | |||
| Common stock | 5 | 4 | 4 | 4 | 4 | 3 | |||
| Additional paid in capital | 105,326 | 99,131 | 94,333 | 91,025 | 71,705 | 31,922 | |||
| Accumulated other comprehensive income (loss) | 94 | (6) | 15 | ||||||
| Accumulated deficit | (105,081) | (97,988) | (67,376) | (49,759) | (25,310) | (12,730) | |||
| Other undisclosed equity, attributable to parent | 2,016 | ||||||||
| Total equity: | 250 | 3,163 | 27,055 | 41,264 | 46,413 | 19,196 | |||
| TOTAL LIABILITIES AND EQUITY: | 15,121 | 28,501 | 30,571 | 44,231 | 48,832 | 20,421 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 4,507 | 6,133 | 8,049 | 7,729 | 3,944 | 697 | ||
| Net investment income | 83 | 291 | ||||||
| Other operating income | 917 | 796 | 568 | 348 | ||||
| Cost of revenue | (2,042) | (3,227) | (4,315) | (5,734) | (2,601) | (420) | ||
| Cost of product and service sold | (15) | (465) | (4,315) | (4,987) | 68 | 194 | ||
| Gross profit: | 2,465 | 2,906 | 3,734 | 1,995 | 1,343 | 277 | ||
| Operating expenses | (18,032) | (21,628) | (21,464) | (26,490) | (14,420) | (8,890) | ||
| Operating loss: | (15,567) | (18,722) | (17,730) | (24,495) | (13,077) | (8,614) | ||
| Nonoperating income (expense) | 9,692 | (11,498) | 113 | 46 | 15 | |||
| Investment income, nonoperating | 156 | 375 | 52 | 31 | 15 | |||
| Other nonoperating income (expense) | (36) | 113 | 61 | 15 | ||||
| Interest and debt expense | (2) | |||||||
| Loss from continuing operations before income taxes: | (5,875) | (30,220) | (17,617) | (24,449) | (13,064) | (8,614) | ||
| Income tax expense | (3,158) | |||||||
| Loss from continuing operations: | (5,875) | (30,220) | (17,617) | (24,449) | (16,222) | (8,614) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (24,449) | (16,222) | (8,614) | |
| Other undisclosed net income | 3,642 | |||||||
| Net loss: | (5,875) | (30,220) | (17,617) | (24,449) | (12,580) | (8,614) | ||
| Other undisclosed net income attributable to parent | 288 | |||||||
| Net loss attributable to parent: | (5,875) | (30,220) | (17,617) | (24,449) | (12,580) | (8,325) | ||
| Preferred stock dividends and other adjustments | (1,218) | (392) | ||||||
| Net loss available to common stockholders, diluted: | (7,093) | (30,612) | (17,617) | (24,449) | (12,580) | (8,325) | ||
Comprehensive Income ($ in thousands)
| 9/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (5,875) | (30,220) | (17,617) | (24,449) | (12,580) | (8,614) | ||
| Comprehensive loss: | (5,875) | (30,220) | (17,617) | (24,449) | (12,580) | (8,614) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (1,218) | (392) | 100 | (21) | 15 | |||
| Comprehensive loss, net of tax, attributable to parent: | (7,093) | (30,612) | (17,517) | (24,470) | (12,565) | (8,614) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.