Wrap Technologies, Inc. (WRAP)

Wrap Technologies Balance Sheet

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Cash & Equivalents	4.87	3.96	5.33	4.94	16.65	16.98
Short-Term Investments	-	7.5	13.95	29.98	24.99	-
Cash & Short-Term Investments	4.87	11.46	19.28	34.92	41.64	16.98
Cash Growth	-67.41%	-40.58%	-44.79%	-16.14%	145.18%	37.42%
Receivables	0.78	3.03	2.83	3.86	1.87	0.2
Inventory	6.31	5.79	3.98	1.57	2.66	2.24
Prepaid Expenses	0.29	0.95	0.78	0.87	0.76	0.25
Total Current Assets	12.24	21.23	26.86	41.21	46.93	19.67
Property, Plant & Equipment	2.25	2.77	1.04	1.03	0.5	0.5
Goodwill	1.64	1.61	-	-	-	-
Other Intangible Assets	2.44	2.65	2.57	1.98	1.4	0.23
Other Long-Term Assets	0.21	0.25	0.1	0.01	0.01	0.01
Total Assets	18.79	28.5	30.57	44.23	48.83	20.42
Accounts Payable	1.28	1.11	1.42	1.78	1.23	0.41
Accrued Expenses	0.11	0.33	1.1	0.63	0.56	0.15
Current Portion of Leases	0.51	0.62	0.11	0.06	0.09	0.13
Current Income Taxes Payable	0.8	0.27	0.1	0.07	0.05	0.02
Current Unearned Revenue	0.67	1.41	0.17	0.2	0.02	0.35
Other Current Liabilities	7.28	19.8	0.26	0.12	0.39	0.02
Total Current Liabilities	10.65	23.53	3.16	2.86	2.34	1.08
Long-Term Leases	1.68	1.67	0.19	-	0.06	0.15
Long-Term Unearned Revenue	0.05	0.14	0.17	0.11	-	-
Other Long-Term Liabilities	-	-	-	-	0.02	-
Total Liabilities	12.38	25.34	3.52	2.97	2.42	1.23
Common Stock	0	0	0	0	0	0
Additional Paid-In Capital	103.69	99.13	94.33	91.03	71.71	31.92
Retained Earnings	-97.28	-97.99	-67.38	-49.76	-25.31	-12.73
Comprehensive Income & Other	-	-	0.09	-0.01	0.02	-
Total Common Equity	6.41	1.15	27.06	41.26	46.41	19.2
Shareholders' Equity	6.41	3.16	27.06	41.26	46.41	19.2
Total Liabilities & Equity	18.79	28.5	30.57	44.23	48.83	20.42
Total Debt	2.19	2.29	0.3	0.06	0.15	0.28
Net Cash (Debt)	2.68	9.17	18.98	34.86	41.49	16.71
Net Cash Growth	-81.80%	-51.69%	-45.57%	-15.97%	148.36%	35.17%
Net Cash Per Share	0.06	0.22	0.46	0.89	1.23	0.58
Filing Date Shares Outstanding	45.88	45.86	41.26	40.94	37.64	30.04
Total Common Shares Outstanding	45.87	43.86	41.18	40.85	37.55	29.83
Working Capital	1.59	-2.3	23.7	38.36	44.59	18.6
Book Value Per Share	0.14	0.03	0.66	1.01	1.24	0.64
Tangible Book Value	2.33	-3.11	24.49	39.28	45.02	18.97
Tangible Book Value Per Share	0.05	-0.07	0.59	0.96	1.20	0.64
Machinery	1.93	1.92	1.67	1.42	0.57	0.32
Order Backlog	-	0.21	-	-	-	-

Source: S&P Capital IQ. Standard template. Financial Sources.