2023 Q4 Form 10-Q Financial Statement

#000149315223041264 Filed on November 14, 2023

View on sec.gov

Income Statement

Concept 2023 Q4 2023 Q3 2022 Q3
Revenue $839.4K $458.5K $18.35K
YoY Change 2048.92% 2398.54% -80.36%
Cost Of Revenue $747.3K $368.8K $12.60K
YoY Change -46805.0% 2826.49% -84.6%
Gross Profit $92.09K $89.69K $5.748K
YoY Change 126.49% 1460.32% -50.45%
Gross Profit Margin 10.97% 19.56% 31.32%
Selling, General & Admin $3.641M $3.472M $2.107M
YoY Change -3.12% 64.82% 2.13%
% of Gross Profit 3953.6% 3871.61% 36652.33%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $89.74K $560.0K $380.8K
YoY Change -292.95% 47.04% 241.08%
% of Gross Profit 97.45% 624.39% 6625.78%
Operating Expenses $3.641M $4.009M $2.949M
YoY Change -3.12% 35.97% 42.94%
Operating Profit -$3.549M -$3.920M -$2.943M
YoY Change -4.54% 33.19% 43.47%
Interest Expense -$147.3K $113.8K $112.3K
YoY Change 144.82% 1.33% -955.61%
% of Operating Profit
Other Income/Expense, Net $44.67K -$29.79K $65.17K
YoY Change 418.82% -145.71% -368.0%
Pretax Income -$3.659M -$3.950M -$2.878M
YoY Change 5.54% 37.26% 39.4%
Income Tax
% Of Pretax Income
Net Earnings -$3.659M -$3.949M -$2.878M
YoY Change 5.54% 37.24% 39.4%
Net Earnings / Revenue -435.92% -861.38% -15682.07%
Basic Earnings Per Share -$0.23 -$0.17
Diluted Earnings Per Share -$0.19 -$0.23 -$167.7K
COMMON SHARES
Basic Shares Outstanding 19.43M shares 17.44M shares 17.09M shares
Diluted Shares Outstanding 17.43M shares 17.16M shares

Balance Sheet

Concept 2023 Q4 2023 Q3 2022 Q3
SHORT-TERM ASSETS
Cash & Short-Term Investments $3.366M $2.970M $16.72M
YoY Change -76.98% -82.24% -42.34%
Cash & Equivalents $3.366M $2.966M $16.72M
Short-Term Investments
Other Short-Term Assets $1.497M $690.0K $3.743M
YoY Change -26.4% -81.57% -49.55%
Inventory $3.631M $3.552M $1.287M
Prepaid Expenses
Receivables $463.1K $518.1K $63.07K
Other Receivables $165.9K $164.0K $278.9K
Total Short-Term Assets $9.124M $7.894M $22.10M
YoY Change -50.23% -64.27% -39.89%
LONG-TERM ASSETS
Property, Plant & Equipment $15.40M $14.33M $11.26M
YoY Change 29.41% 27.27% 718.9%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $90.73K $90.00K $24.42K
YoY Change 271.54% 268.55% 0.0%
Other Assets
YoY Change
Total Long-Term Assets $16.83M $16.73M $13.62M
YoY Change 16.62% 22.79% 639.69%
TOTAL ASSETS
Total Short-Term Assets $9.124M $7.894M $22.10M
Total Long-Term Assets $16.83M $16.73M $13.62M
Total Assets $25.95M $24.62M $35.72M
YoY Change -20.79% -31.07% -7.47%
SHORT-TERM LIABILITIES
YoY Change
Accounts Payable $1.451M $1.880M $1.816M
YoY Change -28.45% 3.52% 55.09%
Accrued Expenses $413.2K $390.0K $375.9K
YoY Change 6.69% 3.74% 75.46%
Deferred Revenue
YoY Change
Short-Term Debt $5.302M $5.300M $49.65K
YoY Change 11401.5% 10574.72% 74.89%
Long-Term Debt Due $5.300M $263.2K
YoY Change 0.0%
Total Short-Term Liabilities $7.167M $7.564M $2.505M
YoY Change 191.12% 201.96% 44.96%
LONG-TERM LIABILITIES
Long-Term Debt $0.00 $0.00 $5.300M
YoY Change -100.0% -100.0%
Other Long-Term Liabilities $608.8K $640.0K $985.4K
YoY Change -31.15% -35.05% 167.47%
Total Long-Term Liabilities $608.8K $640.0K $6.285M
YoY Change -90.16% -89.82% 1606.0%
TOTAL LIABILITIES
Total Short-Term Liabilities $7.167M $7.564M $2.505M
Total Long-Term Liabilities $608.8K $640.0K $6.285M
Total Liabilities $7.775M $8.207M $8.790M
YoY Change -10.07% -6.63% 319.29%
SHAREHOLDERS EQUITY
Retained Earnings -$48.31M -$44.65M -$29.92M
YoY Change 44.72% 49.26%
Common Stock $2.032K $1.744K $1.719K
YoY Change 18.41% 1.45%
Preferred Stock
YoY Change
Treasury Stock (at cost)
YoY Change
Treasury Stock Shares
Shareholders Equity $18.18M $16.41M $26.93M
YoY Change
Total Liabilities & Shareholders Equity $25.95M $24.62M $35.72M
YoY Change -20.79% -31.07% -7.47%

Cashflow Statement

Concept 2023 Q4 2023 Q3 2022 Q3
OPERATING ACTIVITIES
Net Income -$3.659M -$3.949M -$2.878M
YoY Change 5.54% 37.24% 39.4%
Depreciation, Depletion And Amortization $89.74K $560.0K $380.8K
YoY Change -292.95% 47.04% 241.08%
Cash From Operating Activities -$3.741M -$2.170M -$1.319M
YoY Change 131.41% 64.56% 31.74%
INVESTING ACTIVITIES
Capital Expenditures $240.1K $850.0K -$1.160M
YoY Change -74.42% -173.25% 142.99%
Acquisitions
YoY Change
Other Investing Activities $3.690K $0.00 $0.00
YoY Change
Cash From Investing Activities -$246.4K -$850.0K -$1.160M
YoY Change -73.75% -26.75% 142.98%
FINANCING ACTIVITIES
Cash Dividend Paid
YoY Change
Common Stock Issuance & Retirement, Net
YoY Change
Debt Paid & Issued, Net
YoY Change
Cash From Financing Activities 4.382M 90.00K 0.000
YoY Change -4331.74% -100.0%
NET CHANGE
Cash From Operating Activities -3.741M -2.170M -1.319M
Cash From Investing Activities -246.4K -850.0K -1.160M
Cash From Financing Activities 4.382M 90.00K 0.000
Net Change In Cash 395.0K -2.930M -2.479M
YoY Change -114.86% 18.19% -113.29%
FREE CASH FLOW
Cash From Operating Activities -$3.741M -$2.170M -$1.319M
Capital Expenditures $240.1K $850.0K -$1.160M
Free Cash Flow -$3.981M -$3.020M -$158.2K
YoY Change 55.8% 1808.73% -69.77%

Facts In Submission

Frame Concept Type Concept / XBRL Key Value Unit
CY2022Q4 us-gaap Taxes Payable Current
TaxesPayableCurrent
usd
dei Amendment Flag
AmendmentFlag
false
dei Current Fiscal Year End Date
CurrentFiscalYearEndDate
--12-31
dei Document Fiscal Period Focus
DocumentFiscalPeriodFocus
Q3
dei Entity Central Index Key
EntityCentralIndexKey
0001096275
CY2022Q4 us-gaap Loans Payable Current
LoansPayableCurrent
usd
CY2023Q3 us-gaap Long Term Loans Payable
LongTermLoansPayable
usd
CY2023Q3 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2022Q4 us-gaap Preferred Stock Value
PreferredStockValue
usd
CY2023Q3 us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
usd
CY2022Q3 WKSP Stock Issued During Period Value Share Issuance
StockIssuedDuringPeriodValueShareIssuance
usd
CY2022Q3 WKSP Stock Issued During Period Value Warrant Exercise
StockIssuedDuringPeriodValueWarrantExercise
usd
WKSP Stock Issued During Period Value Share Issuance
StockIssuedDuringPeriodValueShareIssuance
usd
WKSP Stock Issued During Period Value Warrant Exercise
StockIssuedDuringPeriodValueWarrantExercise
usd
WKSP Accrued Interest
AccruedInterest
usd
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
usd
us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
usd
us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
usd
WKSP Cashless Warrant Exercise
CashlessWarrantExercise
usd
CY2023Q3 us-gaap Prepaid Advertising
PrepaidAdvertising
usd
CY2023Q3 us-gaap Prepaid Insurance
PrepaidInsurance
usd
CY2022Q4 us-gaap Notes Payable Current
NotesPayableCurrent
usd
WKSP Increase Decrease In Lease Liability
IncreaseDecreaseInLeaseLiability
usd
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Granted
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted
shares
WKSP Share Based Compensation Arrangements By Share Based Payment Award Non Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsGrantsInPeriodWeightedAverageExercisePrice
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Expirations
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExpirations
shares
WKSP Share Based Compensation Arrangements By Share Based Payment Award Non Options Expired In Period Weighted Average Expirations Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsExpiredInPeriodWeightedAverageExpirationsPrice
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Exercised
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised
shares
WKSP Share Based Compensation Arrangements By Share Based Payment Award Non Options Exercise Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsExerciseWeightedAverageExercisePrice
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
shares
CY2022 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
dei Document Type
DocumentType
10-Q
dei Document Quarterly Report
DocumentQuarterlyReport
true
dei Document Period End Date
DocumentPeriodEndDate
2023-09-30
dei Document Fiscal Year Focus
DocumentFiscalYearFocus
2023
dei Document Transition Report
DocumentTransitionReport
false
dei Entity File Number
EntityFileNumber
001-40681
dei Entity Registrant Name
EntityRegistrantName
Worksport Ltd
dei Entity Incorporation State Country Code
EntityIncorporationStateCountryCode
NV
dei Entity Tax Identification Number
EntityTaxIdentificationNumber
35-2696895
dei Entity Address Address Line1
EntityAddressAddressLine1
2500 N America Dr
dei Entity Address City Or Town
EntityAddressCityOrTown
West Seneca
dei Entity Address State Or Province
EntityAddressStateOrProvince
NY
dei Entity Address Postal Zip Code
EntityAddressPostalZipCode
14224
dei City Area Code
CityAreaCode
(888)
dei Local Phone Number
LocalPhoneNumber
554-8789
dei Entity Current Reporting Status
EntityCurrentReportingStatus
Yes
dei Entity Interactive Data Current
EntityInteractiveDataCurrent
Yes
dei Entity Filer Category
EntityFilerCategory
Non-accelerated Filer
dei Entity Small Business
EntitySmallBusiness
true
dei Entity Emerging Growth Company
EntityEmergingGrowthCompany
false
dei Entity Shell Company
EntityShellCompany
false
CY2023Q4 dei Entity Common Stock Shares Outstanding
EntityCommonStockSharesOutstanding
19433715 shares
CY2023Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2965578 usd
CY2022Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
14620757 usd
CY2023Q3 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
518110 usd
CY2022Q4 us-gaap Accounts Receivable Net Current
AccountsReceivableNetCurrent
62601 usd
CY2023Q3 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
164034 usd
CY2022Q4 us-gaap Other Receivables Net Current
OtherReceivablesNetCurrent
268032 usd
CY2023Q3 us-gaap Inventory Net
InventoryNet
3552069 usd
CY2022Q4 us-gaap Inventory Net
InventoryNet
1346372 usd
CY2023Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
694343 usd
CY2022Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
2034345 usd
CY2023Q3 us-gaap Assets Current
AssetsCurrent
7894134 usd
CY2022Q4 us-gaap Assets Current
AssetsCurrent
18332107 usd
CY2023Q3 us-gaap Long Term Investments
LongTermInvestments
90731 usd
CY2022Q4 us-gaap Long Term Investments
LongTermInvestments
24423 usd
CY2023Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
14329099 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
11900672 usd
CY2023Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
968009 usd
CY2022Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
1238055 usd
CY2023Q3 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
1339518 usd
CY2022Q4 us-gaap Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
1268873 usd
CY2023Q3 us-gaap Assets
Assets
24621491 usd
CY2022Q4 us-gaap Assets
Assets
32764130 usd
CY2023Q3 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
1875831 usd
CY2022Q4 us-gaap Accounts Payable And Accrued Liabilities Current
AccountsPayableAndAccruedLiabilitiesCurrent
2028305 usd
CY2023Q3 us-gaap Taxes Payable Current
TaxesPayableCurrent
43738 usd
CY2023Q3 us-gaap Loans Payable Current
LoansPayableCurrent
5300000 usd
CY2023Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
342010 usd
CY2022Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
387329 usd
CY2023Q3 us-gaap Liabilities Current
LiabilitiesCurrent
7563771 usd
CY2022Q4 us-gaap Liabilities Current
LiabilitiesCurrent
2461730 usd
CY2023Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
643415 usd
CY2022Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
884146 usd
CY2022Q4 us-gaap Long Term Loans Payable
LongTermLoansPayable
5300000 usd
CY2023Q3 us-gaap Liabilities
Liabilities
8207186 usd
CY2022Q4 us-gaap Liabilities
Liabilities
8645876 usd
CY2023Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2022Q4 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
CY2023Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
299000000 shares
CY2022Q4 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
299000000 shares
CY2023Q3 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
17436805 shares
CY2023Q3 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
17436805 shares
CY2022Q4 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
17159376 shares
CY2022Q4 us-gaap Common Stock Shares Outstanding
CommonStockSharesOutstanding
17159376 shares
CY2023Q3 us-gaap Common Stock Value
CommonStockValue
1744 usd
CY2022Q4 us-gaap Common Stock Value
CommonStockValue
1716 usd
CY2023Q3 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
59462708 usd
CY2022Q4 us-gaap Additional Paid In Capital
AdditionalPaidInCapital
56919625 usd
CY2023Q3 us-gaap Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
1577 usd
CY2022Q4 us-gaap Common Stock Share Subscribed But Unissued Subscriptions Receivable
CommonStockShareSubscribedButUnissuedSubscriptionsReceivable
1577 usd
CY2023Q3 WKSP Share Subscriptions Payable
ShareSubscriptionsPayable
1614252 usd
CY2022Q4 WKSP Share Subscriptions Payable
ShareSubscriptionsPayable
591289 usd
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-44654242 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-33384219 usd
CY2023Q3 us-gaap Translation Adjustment Functional To Reporting Currency Net Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTax
-8580 usd
CY2022Q4 us-gaap Translation Adjustment Functional To Reporting Currency Net Of Tax
TranslationAdjustmentFunctionalToReportingCurrencyNetOfTax
-8580 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
16414305 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
24118254 usd
CY2023Q3 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
24621491 usd
CY2022Q4 us-gaap Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
32764130 usd
CY2023Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
458483 usd
CY2022Q3 us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
18350 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
690259 usd
us-gaap Revenue From Contract With Customer Excluding Assessed Tax
RevenueFromContractWithCustomerExcludingAssessedTax
77439 usd
CY2023Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
368796 usd
CY2022Q3 us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
12602 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
541841 usd
us-gaap Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
58566 usd
CY2023Q3 us-gaap Gross Profit
GrossProfit
89687 usd
CY2022Q3 us-gaap Gross Profit
GrossProfit
5748 usd
us-gaap Gross Profit
GrossProfit
148418 usd
us-gaap Gross Profit
GrossProfit
18873 usd
CY2023Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
3091488 usd
CY2022Q3 us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
1520388 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
6965901 usd
us-gaap General And Administrative Expense
GeneralAndAdministrativeExpense
2972161 usd
CY2023Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
380847 usd
CY2022Q3 us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
586388 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
1473910 usd
us-gaap Selling And Marketing Expense
SellingAndMarketingExpense
1953243 usd
CY2023Q3 us-gaap Professional Fees
ProfessionalFees
539126 usd
CY2022Q3 us-gaap Professional Fees
ProfessionalFees
858605 usd
us-gaap Professional Fees
ProfessionalFees
2899190 usd
us-gaap Professional Fees
ProfessionalFees
4160059 usd
CY2023Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
2265 usd
CY2022Q3 us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
16805 usd
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
2407 usd
us-gaap Foreign Currency Transaction Gain Loss Before Tax
ForeignCurrencyTransactionGainLossBeforeTax
17791 usd
CY2023Q3 us-gaap Operating Expenses
OperatingExpenses
4009196 usd
CY2022Q3 us-gaap Operating Expenses
OperatingExpenses
2948576 usd
us-gaap Operating Expenses
OperatingExpenses
11336594 usd
us-gaap Operating Expenses
OperatingExpenses
9067672 usd
CY2023Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-3919509 usd
CY2022Q3 us-gaap Operating Income Loss
OperatingIncomeLoss
-2942828 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-11188176 usd
us-gaap Operating Income Loss
OperatingIncomeLoss
-9048799 usd
CY2023Q3 us-gaap Interest Expense
InterestExpense
113838 usd
CY2022Q3 us-gaap Interest Expense
InterestExpense
112341 usd
us-gaap Interest Expense
InterestExpense
466830 usd
us-gaap Interest Expense
InterestExpense
317451 usd
CY2023Q3 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
38992 usd
CY2022Q3 us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
68957 usd
us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
237598 usd
us-gaap Interest Income Expense Nonoperating Net
InterestIncomeExpenseNonoperatingNet
93892 usd
CY2023Q3 us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
45057 usd
CY2022Q3 us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
108552 usd
us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
139892 usd
us-gaap Rental Income Nonoperating
RentalIncomeNonoperating
204770 usd
us-gaap Gains Losses On Extinguishment Of Debt
GainsLossesOnExtinguishmentOfDebt
7493 usd
CY2023Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-29789 usd
CY2022Q3 us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
65168 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-81847 usd
us-gaap Nonoperating Income Expense
NonoperatingIncomeExpense
-18789 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-3949298 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-2877660 usd
us-gaap Net Income Loss
NetIncomeLoss
-11270023 usd
us-gaap Net Income Loss
NetIncomeLoss
-9067588 usd
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.23
CY2023Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.23
CY2022Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.17
CY2022Q3 us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.17
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.65
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.65
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.53
us-gaap Earnings Per Share Diluted
EarningsPerShareDiluted
-0.53
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17429685 shares
CY2023Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
17429685 shares
CY2022Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17164505 shares
CY2022Q3 us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
17164505 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17252521 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
17252521 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17059021 shares
us-gaap Weighted Average Number Of Diluted Shares Outstanding
WeightedAverageNumberOfDilutedSharesOutstanding
17059021 shares
CY2022Q2 us-gaap Stockholders Equity
StockholdersEquity
29407755 usd
CY2022Q3 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
398901 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-2877660 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
26928996 usd
CY2023Q2 us-gaap Stockholders Equity
StockholdersEquity
19397375 usd
CY2023Q3 us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
858413 usd
CY2023Q3 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
88409 usd
CY2023Q3 WKSP Adjustments To Additional Paid In Capital Stock Option Forfeiture
AdjustmentsToAdditionalPaidInCapitalStockOptionForfeiture
19406 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-3949298 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
16414305 usd
CY2021Q4 us-gaap Stockholders Equity
StockholdersEquity
34180322 usd
us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
1816262 usd
us-gaap Net Income Loss
NetIncomeLoss
-9067588 usd
CY2022Q3 us-gaap Stockholders Equity
StockholdersEquity
26928996 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
24118254 usd
CY2022Q4 us-gaap Stockholders Equity
StockholdersEquity
24118254 usd
us-gaap Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
3451127 usd
us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
95541 usd
WKSP Adjustments To Additional Paid In Capital Stock Option Forfeiture
AdjustmentsToAdditionalPaidInCapitalStockOptionForfeiture
19406 usd
us-gaap Net Income Loss
NetIncomeLoss
-11270023 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
16414305 usd
CY2023Q3 us-gaap Stockholders Equity
StockholdersEquity
16414305 usd
us-gaap Profit Loss
ProfitLoss
11270023 usd
us-gaap Profit Loss
ProfitLoss
9067588 usd
us-gaap Share Based Compensation
ShareBasedCompensation
4711868 usd
us-gaap Share Based Compensation
ShareBasedCompensation
3768536 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
1019556 usd
us-gaap Depreciation And Amortization
DepreciationAndAmortization
533094 usd
WKSP Accrued Interest
AccruedInterest
23567 usd
WKSP Change In Operating Lease
ChangeInOperatingLease
16004 usd
WKSP Change In Operating Lease
ChangeInOperatingLease
220458 usd
us-gaap Adjustments Noncash Items To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
-5554603 usd
us-gaap Adjustments Noncash Items To Reconcile Net Income Loss To Cash Provided By Used In Operating Activities
AdjustmentsNoncashItemsToReconcileNetIncomeLossToCashProvidedByUsedInOperatingActivities
-4962849 usd
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
2639744 usd
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
1398690 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-8194347 usd
us-gaap Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
-6361539 usd
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
66308 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
3446161 usd
us-gaap Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
10212245 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-3512469 usd
us-gaap Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
-10212245 usd
us-gaap Proceeds From Repayments Of Long Term Debt And Capital Securities
ProceedsFromRepaymentsOfLongTermDebtAndCapitalSecurities
-43904 usd
us-gaap Proceeds From Repayments Of Long Term Debt And Capital Securities
ProceedsFromRepaymentsOfLongTermDebtAndCapitalSecurities
14099 usd
us-gaap Proceeds From Bank Debt
ProceedsFromBankDebt
5300000 usd
us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
28387 usd
us-gaap Proceeds From Issuance Of Common Stock
ProceedsFromIssuanceOfCommonStock
95541 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
51637 usd
us-gaap Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
5285712 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-11655179 usd
us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
-11288072 usd
CY2022Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
14620757 usd
CY2021Q4 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
28567333 usd
CY2023Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
2965578 usd
CY2022Q3 us-gaap Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
17279261 usd
WKSP Purchase Of Software
PurchaseOfSoftware
72467 usd
WKSP Purchase Of Software
PurchaseOfSoftware
430068 usd
WKSP Share Base Compensation
ShareBaseCompensation
3470533 usd
WKSP Share Base Compensation
ShareBaseCompensation
1276709 usd
WKSP Cashless Warrant Exercise
CashlessWarrantExercise
37000 usd
CY2022Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2022Q2 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.01
CY2022Q2 us-gaap Common Stock Shares Issued
CommonStockSharesIssued
10000 shares
CY2023Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2965578 usd
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-44654242 usd
CY2022Q4 us-gaap Inventory Net
InventoryNet
1346372 usd
CY2023Q3 us-gaap Net Income Loss
NetIncomeLoss
-3949298 usd
CY2022Q3 us-gaap Net Income Loss
NetIncomeLoss
-2877660 usd
us-gaap Net Income Loss
NetIncomeLoss
-11270023 usd
us-gaap Net Income Loss
NetIncomeLoss
-9067588 usd
CY2023Q3 WKSP Working Capital
WorkingCapital
330423 usd
CY2022Q4 WKSP Working Capital
WorkingCapital
15870377 usd
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-44654242 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-33384219 usd
CY2023Q3 WKSP Working Capital
WorkingCapital
330423 usd
CY2022Q4 WKSP Working Capital
WorkingCapital
15870377 usd
CY2023Q3 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-44654242 usd
CY2022Q4 us-gaap Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
-33384219 usd
CY2023Q3 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
2965578 usd
CY2022Q4 us-gaap Cash And Cash Equivalents At Carrying Value
CashAndCashEquivalentsAtCarryingValue
14620757 usd
us-gaap Proceeds From Other Equity
ProceedsFromOtherEquity
32500000 usd
CY2022Q3 us-gaap Stock Issued During Period Value New Issues
StockIssuedDuringPeriodValueNewIssues
30000000 usd
CY2023Q3 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1340133 usd
CY2022Q4 us-gaap Inventory Finished Goods
InventoryFinishedGoods
1200759 usd
CY2023Q3 us-gaap Other Inventory
OtherInventory
101660 usd
CY2022Q4 us-gaap Other Inventory
OtherInventory
50790 usd
CY2023Q3 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
2110276 usd
CY2022Q4 us-gaap Inventory Raw Materials And Supplies
InventoryRawMaterialsAndSupplies
94823 usd
CY2023Q3 us-gaap Inventory Net
InventoryNet
3552069 usd
CY2022Q4 us-gaap Prepaid Advertising
PrepaidAdvertising
1313799 usd
CY2022Q4 us-gaap Prepaid Insurance
PrepaidInsurance
20781 usd
CY2023Q3 WKSP Prepaid Deposit
PrepaidDeposit
694343 usd
CY2022Q4 WKSP Prepaid Deposit
PrepaidDeposit
699765 usd
CY2023Q3 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
694343 usd
CY2022Q4 us-gaap Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
2034345 usd
CY2023Q3 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
0 usd
CY2022Q4 us-gaap Prepaid Expense And Other Assets
PrepaidExpenseAndOtherAssets
1313799 usd
CY2023Q3 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
1575080 usd
CY2022Q4 us-gaap Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
557346 usd
CY2023Q3 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
14329099 usd
CY2022Q4 us-gaap Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
11900672 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
1063680 usd
WKSP Increase Decrease In Lease Liability
IncreaseDecreaseInLeaseLiability
-8737 usd
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
43738 usd
us-gaap Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
-112189 usd
CY2021Q4 us-gaap Notes Payable Current
NotesPayableCurrent
263211 usd
CY2022 us-gaap Repayments Of Notes Payable
RepaymentsOfNotesPayable
263211 usd
CY2023Q3 us-gaap Common Stock Shares Authorized
CommonStockSharesAuthorized
299000000 shares
CY2023Q3 us-gaap Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
0.0001
us-gaap Reclassifications
Reclassifications
<p id="xdx_80F_eus-gaap--Reclassifications_zGsSrruQifph" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"><b>10. <span id="xdx_822_z7a9BJdVYAT5">Changes in Cash Flows from Operating Assets and Liabilities</span></b></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p id="xdx_89A_ecustom--ScheduleOfChangesInOperatingAssetsAndLiabilitiesTableTextBlock_zYJl4MQ5noLf" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt">The changes to the Company’s operating assets and liabilities for the nine months ended September 30, 2023 and 2022 are as follows:</span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> <span id="xdx_8BE_zsTVIBabSj57" style="display: none">Schedule of Changes in Operating Assets and Liabilities</span></span></p> <table cellpadding="0" cellspacing="0" style="font: 10pt Times New Roman, Times, Serif; margin-left: auto; border-collapse: collapse; width: 85%; margin-right: auto"> <tr style="vertical-align: bottom"> <td style="text-align: justify"> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_49B_20230101__20230930_z7whcWYQRRch" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2023</td><td style="font-weight: bold"> </td><td style="font-weight: bold"> </td> <td colspan="2" id="xdx_499_20220101__20220930_za2EUmXbZMEi" style="border-bottom: Black 1.5pt solid; font-weight: bold; text-align: center">2022</td><td style="font-weight: bold"> </td></tr> <tr id="xdx_40F_eus-gaap--IncreaseDecreaseInAccountsReceivable_iN_di_maIDIOCzg9T_zZvR6rKx2o97" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="width: 56%; text-align: justify">Decrease (increase) in accounts receivable</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 18%; text-align: right">(455,509</td><td style="width: 1%; text-align: left">)</td><td style="width: 2%"> </td> <td style="width: 1%; text-align: left">$</td><td style="width: 18%; text-align: right">(390</td><td style="width: 1%; text-align: left">)</td></tr> <tr id="xdx_40E_eus-gaap--IncreaseDecreaseInOtherReceivables_iN_di_maIDIOCzg9T_zBNlrH4lsmi3" style="vertical-align: bottom; background-color: White"> <td style="text-align: justify">Decrease (increase) in other receivable</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">103,998</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">(94,150</td><td style="text-align: left">)</td></tr> <tr id="xdx_40F_eus-gaap--IncreaseDecreaseInInventories_iN_di_maIDIOCzg9T_zVeyygXB0ynh" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: justify">Decrease (increase) in inventory</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">(2,205,697</td><td style="text-align: left">)</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">(785,014</td><td style="text-align: left">)</td></tr> <tr id="xdx_40C_eus-gaap--IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets_iN_di_maIDIOCzg9T_ztJ8WUGPOMBh" style="vertical-align: bottom; background-color: White"> <td style="text-align: justify">Decrease (increase) in prepaid expenses and deposits</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">26,200</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">(1,063,680</td><td style="text-align: left">)</td></tr> <tr id="xdx_402_ecustom--IncreaseDecreaseInLeaseLiability_iN_di_maIDIOCzg9T_zmebPm8PTLt1" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: justify">Increase (decrease) in lease liability</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right"><span style="-sec-ix-hidden: xdx2ixbrl0981">-</span></td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">8,737</td><td style="text-align: left"> </td></tr> <tr id="xdx_408_eus-gaap--IncreaseDecreaseInAccruedIncomeTaxesPayable_msIDIOCzg9T_zGYaSMHZ4ES6" style="vertical-align: bottom; background-color: White"> <td style="text-align: justify">Increase (decrease) in taxes payable</td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">43,738</td><td style="text-align: left"> </td><td> </td> <td style="text-align: left"> </td><td style="text-align: right">(112,189</td><td style="text-align: left">)</td></tr> <tr id="xdx_401_eus-gaap--IncreaseDecreaseInAccountsPayableAndAccruedLiabilities_msIDIOCzg9T_zD0abQMyuq0f" style="vertical-align: bottom; background-color: rgb(204,238,255)"> <td style="text-align: justify">Increase (decrease) in accounts payable and accrued liabilities</td><td> </td> <td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">(152,474</td><td style="text-align: left">)</td><td> </td> <td style="border-bottom: Black 1.5pt solid; text-align: left"> </td><td style="border-bottom: Black 1.5pt solid; text-align: right">647,996</td><td style="text-align: left"> </td></tr> <tr id="xdx_403_eus-gaap--IncreaseDecreaseInOperatingCapital_iNT_di_mtIDIOCzg9T_zVeAxX0Lczb2" style="vertical-align: bottom; background-color: White"> <td style="text-align: justify"><span style="display: none; font-family: Times New Roman, Times, Serif; font-size: 10pt">Changes in operating assets and liabilities</span></td><td> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(2,639,744</td><td style="text-align: left">)</td><td> </td> <td style="border-bottom: Black 2.5pt double; text-align: left">$</td><td style="border-bottom: Black 2.5pt double; text-align: right">(1,398,690</td><td style="text-align: left">)</td></tr> </table> <p id="xdx_8A5_zISExzmQZQQe" style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"> </span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"></span></p> <p style="font: 10pt Times New Roman, Times, Serif; margin: 0pt 0pt 0pt 0; text-align: justify"><span style="font-family: Times New Roman, Times, Serif; font-size: 10pt"></span></p>
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
455509 usd
us-gaap Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
390 usd
us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
-103998 usd
us-gaap Increase Decrease In Other Receivables
IncreaseDecreaseInOtherReceivables
94150 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
2205697 usd
us-gaap Increase Decrease In Inventories
IncreaseDecreaseInInventories
785014 usd
us-gaap Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
-26200 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
-152474 usd
us-gaap Increase Decrease In Accounts Payable And Accrued Liabilities
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
647996 usd
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
2639744 usd
us-gaap Increase Decrease In Operating Capital
IncreaseDecreaseInOperatingCapital
1398690 usd
CY2019 us-gaap Stock Issued During Period Shares Acquisitions
StockIssuedDuringPeriodSharesAcquisitions
10000000 shares
CY2019 us-gaap Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
50000 usd
CY2023Q3 WKSP Advanced Receivable For Stock Issuance
AdvancedReceivableForStockIssuance
24423 usd
CY2022Q4 WKSP Advanced Receivable For Stock Issuance
AdvancedReceivableForStockIssuance
24423 usd
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
66308 usd
us-gaap Payments To Acquire Investments
PaymentsToAcquireInvestments
90000 cad
us-gaap Interest Costs Incurred
InterestCostsIncurred
2818 usd
us-gaap Interest Costs Incurred
InterestCostsIncurred
3825 cad
CY2023Q3 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
968009 usd
CY2022Q4 us-gaap Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
1238055 usd
CY2023Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
342010 usd
CY2022Q4 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
387329 usd
CY2023Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
643415 usd
CY2022Q4 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
884146 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
368984 usd
us-gaap Operating Lease Cost
OperatingLeaseCost
283145 usd
us-gaap Operating Lease Payments
OperatingLeasePayments
378102 usd
us-gaap Operating Lease Payments
OperatingLeasePayments
277974 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Remainder Of Fiscal Year
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear
124043 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
361298 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
269645 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
277767 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
117158 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
1149911 usd
CY2023Q3 us-gaap Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
164486 usd
CY2023Q3 us-gaap Operating Lease Liability
OperatingLeaseLiability
985425 usd
CY2023Q3 us-gaap Operating Lease Liability Current
OperatingLeaseLiabilityCurrent
342010 usd
CY2023Q3 us-gaap Operating Lease Liability Noncurrent
OperatingLeaseLiabilityNoncurrent
643415 usd
CY2020 us-gaap Proceeds From Loans
ProceedsFromLoans
28387 usd
CY2020 us-gaap Proceeds From Loans
ProceedsFromLoans
40000 cad
CY2020 WKSP Debt Instrument Loan Forgiveness Percentage
DebtInstrumentLoanForgivenessPercentage
0.25 pure
CY2022Q3 us-gaap Debt Instrument Fair Value
DebtInstrumentFairValue
28387 usd
CY2022Q3 us-gaap Debt Instrument Fair Value
DebtInstrumentFairValue
40000 cad
CY2023Q1 us-gaap Debt Instrument Decrease Forgiveness
DebtInstrumentDecreaseForgiveness
7493 usd
CY2023Q1 us-gaap Debt Instrument Decrease Forgiveness
DebtInstrumentDecreaseForgiveness
10000 cad
CY2023Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.23
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.65
CY2022Q3 us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.17
us-gaap Earnings Per Share Basic
EarningsPerShareBasic
-0.53
CY2023Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17429685 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17252521 shares
CY2022Q3 us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17164505 shares
us-gaap Weighted Average Number Of Shares Outstanding Basic
WeightedAverageNumberOfSharesOutstandingBasic
17059021 shares
CY2023Q3 us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
20541911 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
20254411 shares
us-gaap Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
6712414 shares
CY2023Q3 us-gaap Class Of Warrant Or Right Outstanding
ClassOfWarrantOrRightOutstanding
3939924 shares
WKSP Sharebased Compensation Arrangement By Sharebased Payment Award Non Options Outstanding Weighted Average Remaining Contractual Term2
SharebasedCompensationArrangementBySharebasedPaymentAwardNonOptionsOutstandingWeightedAverageRemainingContractualTerm2
P0Y10M20D
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
3939924 shares
CY2022Q4 WKSP Share Based Compensation Arrangement By Share Based Payment Award Non Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsOutstandingWeightedAverageExercisePrice
5.84
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
5652827 shares
CY2021Q4 WKSP Share Based Compensation Arrangement By Share Based Payment Award Non Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsOutstandingWeightedAverageExercisePrice
5.14
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Granted
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsGranted
130909 shares
CY2022 WKSP Share Based Compensation Arrangements By Share Based Payment Award Non Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsGrantsInPeriodWeightedAverageExercisePrice
6.05
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Expirations
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExpirations
1593691 shares
CY2022 WKSP Share Based Compensation Arrangements By Share Based Payment Award Non Options Expired In Period Weighted Average Expirations Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsExpiredInPeriodWeightedAverageExpirationsPrice
4.00
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Exercised
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsExercised
250121 shares
CY2022 WKSP Share Based Compensation Arrangements By Share Based Payment Award Non Options Exercise Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardNonOptionsExerciseWeightedAverageExercisePrice
2.00
CY2023Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
3939924 shares
CY2023Q3 WKSP Share Based Compensation Arrangement By Share Based Payment Award Non Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsOutstandingWeightedAverageExercisePrice
5.84
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Non Option Equity Instruments Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionEquityInstrumentsOutstandingNumber
3939924 shares
CY2022Q4 WKSP Share Based Compensation Arrangement By Share Based Payment Award Non Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardNonOptionsOutstandingWeightedAverageExercisePrice
5.84
WKSP Rental Income Operating
RentalIncomeOperating
139892 usd
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
785000 shares
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
4.74
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
712500 shares
CY2021Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
5.00
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
3206256 shares
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
1.91
CY2022 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
72500 shares
CY2022 us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
2.21
us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
415000 shares
us-gaap Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
5.18
CY2023Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
3576256 shares
CY2023Q3 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
2.15
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
785000 shares
CY2022Q4 us-gaap Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
4.74
us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Lower Range Limit
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeLowerRangeLimit
1.53
us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Upper Range Limit
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeUpperRangeLimit
5.50
CY2023Q3 us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Outstanding Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfOutstandingOptions
3576256 shares
us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Remaining Contractual Term2
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageRemainingContractualTerm2
P8Y3M18D
CY2023Q3 us-gaap Sharebased Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Outstanding Options Weighted Average Exercise Price Beginning Balance1
SharebasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeOutstandingOptionsWeightedAverageExercisePriceBeginningBalance1
2.15
CY2023Q3 us-gaap Share Based Compensation Shares Authorized Under Stock Option Plans Exercise Price Range Number Of Exercisable Options
ShareBasedCompensationSharesAuthorizedUnderStockOptionPlansExercisePriceRangeNumberOfExercisableOptions
1132500 shares
WKSP Rental Income Operating
RentalIncomeOperating
204770 usd

Files In Submission

Name View Source Status
wksp-20230930_cal.xml Edgar Link unprocessable
FilingSummary.xml Edgar Link unprocessable
0001493152-23-041264-index-headers.html Edgar Link pending
0001493152-23-041264-index.html Edgar Link pending
0001493152-23-041264.txt Edgar Link pending
0001493152-23-041264-xbrl.zip Edgar Link pending
ex31-1.htm Edgar Link pending
ex31-2.htm Edgar Link pending
ex32-1.htm Edgar Link pending
ex32-2.htm Edgar Link pending
Financial_Report.xlsx Edgar Link pending
form10-q.htm Edgar Link pending
form10-q_001.jpg Edgar Link pending
MetaLinks.json Edgar Link pending
R1.htm Edgar Link pending
R10.htm Edgar Link pending
R11.htm Edgar Link pending
R12.htm Edgar Link pending
R13.htm Edgar Link pending
R14.htm Edgar Link pending
R15.htm Edgar Link pending
R16.htm Edgar Link pending
R17.htm Edgar Link pending
R18.htm Edgar Link pending
R19.htm Edgar Link pending
R2.htm Edgar Link pending
R20.htm Edgar Link pending
R21.htm Edgar Link pending
R22.htm Edgar Link pending
R23.htm Edgar Link pending
R24.htm Edgar Link pending
R25.htm Edgar Link pending
R26.htm Edgar Link pending
R27.htm Edgar Link pending
R28.htm Edgar Link pending
R29.htm Edgar Link pending
R3.htm Edgar Link pending
R30.htm Edgar Link pending
form10-q_htm.xml Edgar Link completed
R31.htm Edgar Link pending
R32.htm Edgar Link pending
R33.htm Edgar Link pending
R34.htm Edgar Link pending
R35.htm Edgar Link pending
R36.htm Edgar Link pending
R37.htm Edgar Link pending
R38.htm Edgar Link pending
R39.htm Edgar Link pending
R4.htm Edgar Link pending
R40.htm Edgar Link pending
R41.htm Edgar Link pending
R42.htm Edgar Link pending
R43.htm Edgar Link pending
R44.htm Edgar Link pending
R45.htm Edgar Link pending
R46.htm Edgar Link pending
R47.htm Edgar Link pending
R48.htm Edgar Link pending
R49.htm Edgar Link pending
R5.htm Edgar Link pending
R50.htm Edgar Link pending
R51.htm Edgar Link pending
R52.htm Edgar Link pending
R53.htm Edgar Link pending
R54.htm Edgar Link pending
R55.htm Edgar Link pending
R56.htm Edgar Link pending
R57.htm Edgar Link pending
R58.htm Edgar Link pending
R59.htm Edgar Link pending
R6.htm Edgar Link pending
R7.htm Edgar Link pending
R8.htm Edgar Link pending
R9.htm Edgar Link pending
report.css Edgar Link pending
Show.js Edgar Link pending
wksp-20230930.xsd Edgar Link pending
wksp-20230930_def.xml Edgar Link unprocessable
wksp-20230930_lab.xml Edgar Link unprocessable
wksp-20230930_pre.xml Edgar Link unprocessable