Item 9A. Controls and Procedures
ITEM
9A. CONTROLS AND PROCEDURES.
Evaluation
of Disclosure Controls and Procedures
We
maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) that are designed to
ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized and reported within the
time periods specified in the SEC’s rules and forms. Our disclosure controls and procedures are also designed to ensure that information
required to be disclosed in our Exchange Act reports is accumulated and communicated to management, including our Executive Chairman
and Chief Executive Officer, to allow timely decisions regarding required disclosures. In designing and evaluating the disclosure controls
and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable
assurance of achieving the desired control objectives, and management is required to apply its judgment in evaluating the cost-benefit
relationship of possible controls and procedures.
Our
management, with the participation of our Executive Chairman and Chief Executive Officer, evaluated the effectiveness of our disclosure
controls and procedures as of December 31, 2024, and, based on this evaluation, our Executive Chairman and Chief Executive Officer concluded
that our disclosure controls and procedures were effective as of December 31, 2024.
Management ’ s
Report on Internal Control Over Financial Reporting
We
are responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rule 13a-15(f) under
the Exchange Act). Internal control over financial reporting refers to the process designed by, or under the supervision of, our Executive
Chairman and Chief Executive Officer, and effected by our board of directors, management and other personnel, to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with
GAAP, including those policies and procedures that: (i) pertain to the maintenance of records that, in reasonable detail, accurately
and fairly reflect our transactions and the disposition of our assets, (ii) provide reasonable assurance that transactions are recorded
as necessary to permit preparation of consolidated financial statements in accordance with GAAP and that receipts and expenditures are
being made only in accordance with authorizations of our management and board of directors, and (iii) provide reasonable assurance regarding
prevention or timely detection of unauthorized acquisition, use, or disposition of our assets that could have a material effect on the
consolidated financial statements.
Because
of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Therefore, even those
systems determined to be effective can provide only reasonable assurance of achieving their control objectives.
Management
is responsible for establishing and maintaining adequate internal control over financial reporting for the Company. With our participation,
an evaluation of the effectiveness of our internal control over financial reporting was conducted as of December 31, 2024, based on the
framework and criteria established in Internal Control Integrated Framework (2013) issued by the Committee of Sponsoring Organizations
of the Treadway Commission and SEC guidance on conducting such assessments. Based on this evaluation, our Executive Chairman and Chief
Executive Officer concluded that our internal control over financial reporting was effective as of December 31, 2024.
This
Annual Report on Form 10-K does not include an attestation report of the Company’s independent registered public accounting firm
regarding internal control over financial reporting. Management’s report was not subject to attestation by our registered public
accounting firm pursuant to the Dodd-Frank Wall Street Reform and Consumer Protection Act, which permits us to provide only management’s
report in this Annual Report on Form 10-K.
Changes
in Internal Controls
There
have been no changes in our internal control over financial reporting during the year ended December 31, 2024 that have materially
affected, or are reasonably likely to materially affect, our internal control over financial reporting. Our process for evaluating controls
and procedures is continuous and encompasses constant improvement of the design and effectiveness of established controls and procedures
and the remediation of any deficiencies, which may be identified during this process.
ITEM
9B. OTHER INFORMATION
None .
ITEM
9C. DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
Not
applicable.
- 46 -
Table of Contents
PART
III
ITEM
10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
The
information required in response to this Item 10 will be set forth in our definitive proxy statement on Schedule 14A for the 2025 annual
meeting of stockholders, which shall be filed with the Securities and Exchange Commission no later than 120 days following the Company’s
fiscal year end December 31, 2024 (the “Proxy Statement”).
We
have an insider trading policy that prohibits our directors, executive officers and all employees of the Company from the purchasing
or selling our securities while being aware of material, non-public information about the Company as well as disclosing such information
to others who may trade in securities of the Company. Our insider trading policy also prohibits our directors, executive officers, employees
and their respective family members from engaging in hedging activities or other short-term or speculative transactions in the Company’s
securities such as short sales, options trading, holding the Company’s securities in a margin account or pledging the Company’s
securities as collateral for a loan, without the advance approval of our Chief Financial Officer. A copy of the insider trading policy
is included to this Annual Report on Form 10-K. While the Company is not subject to the insider trading policy, the Company does not
trade in its securities when it is in possession of material nonpublic information other than pursuant to previously adopted Rule 10b5-1
trading plans, if any.
ITEM
11. EXECUTIVE COMPENSATION
The
information required in response to this Item 11 will be set forth in our Proxy Statement and is incorporated herein by reference.
ITEM
12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS.
The
information required in response to this Item 12 will be set forth in our Proxy Statement and is incorporated herein by reference.
ITEM
13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE.
The
information required in response to this Item 13 will be set forth in our Proxy Statement and is incorporated herein by reference.
ITEM
14. PRINCIPAL ACCOUNTING FEES AND SERVICES.
The
information required in response to this Item 14 will be set forth in our Proxy Statement and is incorporated herein by reference.
- 47 -
Table of Contents
PART
IV
ITEM
15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
(a)
List
of documents filed as a part of this report:
(1)
Index
to Financial Statements
Report
of Independent Registered Public Accounting Firm (PCAOB ID: 7000)
F-2
Balance
Sheets as of December 31, 2024 and 2023
F-3
Statements
of Operations and Comprehensive Loss for the Years Ended December 31, 2024 and 2023
F-4
Statements
of Stockholders’ Equity for the Years Ended December 31, 2024 and 2023
F-5
Statements
of Cash Flows for the Years Ended December 31, 2024 and 2023
F-6
Notes
to Financial Statements
F-7
(2)
Financial
Statement Schedules
All
schedules have been omitted because the information is not applicable, is not material or because the information required is included
in the financial statements or the notes thereto.
(3)
Index
to Exhibits
The
exhibits listed on the accompanying index to exhibits immediately following the financial statements are filed as part of, or hereby
incorporated by reference into, this Form 10-K.
(a)(2)
Consolidated Financial Statement Schedules:
Schedules
not filed are omitted because of the absence of the conditions under which they are required or because the required information is included
in the consolidated financial statements or the notes thereto.
ITEM
16. FORM 10-K SUMMARY
None.
- 48 -
Table of Contents
Exhibit
Number
Description
2.1
Stock
Purchase Agreement, dated March 22, 2017, by and between Wrap Technologies, LLC, Petro River Oil Corp., and Megawest Energy Montana
Corp (incorporated by reference to Exhibit 2.1 to the Company’s Registration Statement on Form S-1 filed with the Securities
and Exchange Commission on April 17, 2017).
2.2
Merger
Agreement between Wrap Technologies, LLC and Megawest Energy Montana Corp., dated March 30, 2017 (incorporated by reference to Exhibit
2.2 to the Company’s Registration Statement on Form S-1 filed with the Securities and Exchange Commission on April 17, 2017).
2.3
Asset
Purchase Agreement, dated as of February 18, 2025, by and between Wrap Technologies, Inc. and W1 Global, LLC Plan (incorporated by
reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February
24, 2025).
3.1
Amended
and Restated Certificate of Incorporation of Wrap Technologies, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s
Registration Statement on Form S-1 filed with the Securities and Exchange Commission on April 17, 2017).
3.2
Amended
and Restated Bylaws of Wrap Technologies, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission on February 10, 2023).
3.3
Amendment
No.1 to the Amended and Restated Bylaws of Wrap Technologies, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s
Current Report on Form 8-K filed with the Securities and Exchange Commission on December 13, 2023).
3.4
Certificate
of Designations of Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to the Company’s Current
Report on Form 8-K filed with the Securities and Exchange Commission on June 30, 2023).
3.4.1
Certificate
of Amendment of Certificate of Designations of Series A Convertible Preferred Stock. (incorporated by reference to Exhibit 3.1 to
the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 23, 2024).
3.4.2
Certificate
of Amendment of Certificate of Designations of Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.2 to
the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on October 15, 2024).
3.4.3
Certificate
of Amendment of Certificate of Designations of Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to
the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 2, 2024).
3.4.4
Certificate
of Amendment of Certificate of Designations of Series A Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 to
the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 9, 2024).
4.1
Form
of Common Stock Certificate (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-1/A
filed with the Securities and Exchange Commission on May 30, 2017).
4.2
Form
of Investor Warrant, dated October 30, 2018 (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form
8-K filed with the Securities and Exchange Commission on November 5, 2018).
4.3
Form
of Placement Agent Warrant, dated October 30, 2018 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report
on Form 8-K filed with the Securities and Exchange Commission on November 5, 2018).
4.4
Form
of Investor Warrant, dated June 18, 2019 (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form
8-K filed with the Securities and Exchange Commission on June 18, 2019).
4.5
Form of Offering Agent Warrant, dated June 18, 2019 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 18, 2019.
4.6
Form
of Warrant Agreement (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities
and Exchange Commission on June 2, 2020).
4.7
Form
of Placement Agent Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with
the Securities and Exchange Commission on June 30, 2023).
4.8
Description
of Securities (incorporated by reference to Exhibit 4.8 to the Company’s Annual Report on Form 10-K filed with the Securities
and Exchange Commission on August 28, 2024).
4.9
Form
of Warrant (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed with the Securities
and Exchange Commission on February 28, 2025)
10.1
Amended
and Restated Intellectual Property License Agreement, dated September 30, 2016, by and between Wrap Technologies, LLC and Syzygy
Licensing LLC (incorporated by reference to Exhibit 10.1 to the Company’s Registration Statement on Form S-1 filed with the
Securities and Exchange Commission on April 17, 2017).
10.2+
Wrap
Technologies, Inc. 2017 Equity Compensation Plan (incorporated by reference to Exhibit 10.2 to the Company’s Registration Statement
on Form S-1 filed with the Securities and Exchange Commission on April 17, 2017).
10.2.1+
Amendment
No. 1 to the Wrap Technologies, Inc. 2017 Equity Compensation Plan (incorporated by reference to Exhibit 10.1 to the Company’s
Registration Statement on Form S-8 filed with the Securities and Exchange Commission on June 24, 2019).
10.2.2+
Amendment
No. 2 to the Wrap Technologies, Inc. 2017 Equity Compensation Plan (incorporated by reference to Exhibit 10.1 to the Company’s
Registration Statement on Form S-8 filed with the Securities and Exchange Commission on June 17, 2020).
10.2.3+
Amendment
No. 3 to the Wrap Technologies, Inc. 2017 Equity Compensation Plan (incorporated by reference to Exhibit 10.1 to the Registration
Statement on Form S-8 filed with the Securities and Exchange Commission on November 5, 2021).
10.2.4+
Fifth
Amendment to the Wrap Technologies, Inc. 2017 Equity Compensation Plan (incorporated by reference to Exhibit 10.1 to the Company’s
Current Report on Form 8-K filed with the Securities and Exchange Commission on December 26, 2024).
10.3+
Form
of At-Will Employment, Confidential Information, Non-Compete/ Non-Solicitation, Invention Assignment, and Arbitration Agreement between
the Key Employees and the Company dated December 14, 2020 (incorporated by reference to Exhibit 10.1 to the Current Report on Form
8-K filed with the Securities and Exchange Commission on September 14, 2020).
10.4
Cooperation
Agreement by and between the Company and Elwood G. Norris and certain of his affiliates dated March 4, 2021 (incorporated by reference
to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on March 9, 2021).
10.5
Consulting
Agreement between the Company and LWV Consulting, LLC, dated January 24, 2022 (incorporated by reference to Exhibit 10.2 to the Company’s
Current Report on Form 8-K filed with the Securities and Exchange Commission filed on January 26, 2022).
10.6
Consulting
Agreement between the Company and LRHIRSH, LLC, dated January 24, 2022 (incorporated by reference to Exhibit 10.3 to the Company’s
Current Report on Form 8-K filed with the Securities and Exchange Commission on January 26, 2022).
- 49 -
Table of Contents
Exhibit
Number
Description
10.7+
Employment
Agreement between Wrap Technologies, Inc. and TJ Kennedy, dated April 13, 2022 (incorporated by reference to Exhibit 10.1 to the
Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 19, 2022).
10.8+
Employment
Agreement between Wrap Technologies, Inc. and Kevin Mullins, dated April 13, 2022. (incorporated by reference to Exhibit 10.2 to
the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on April 19, 2022).
10.8.1+
First
Amendment to Employment Agreement, by and between Kevin Mullins and Wrap Technologies, Inc. dated January 14, 2024 (incorporated
by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission
on January 19, 2024).
10.9+
Letter
Agreement by and between Wrap Technologies, Inc. and Chris DeAlmeida, executed July 20, 2022 (incorporated by reference to Exhibit
10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on July 25, 2022).
10.10
Professional
Services and Technology Acquisition Agreement, dated November 22, 2022, by and between Wrap Technologies, Inc., Lumeto, Inc. and
Spatial Industries Group, Inc (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed
with the Securities and Exchange Commission on November 29, 2022).
10.11
Separation
Agreement between the Company and Mr. Kennedy (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on
Form 8-K filed with the Securities and Exchange Commission on April 19, 2023).
10.12
Severance
Agreement and Release of Claims, dated May 8, 2023, by and between Wrap Technologies, Inc. and Glenn Hickman (incorporated by reference
to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on May 10,
2023).
10.13
Form
of Securities Purchase Agreement (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed
with the Securities and Exchange Commission on June 30, 2023).
10.14
Engagement
Letter, dated June 29, 2023 by and between Wrap Technologies, Inc. and Katalyst Securities LLC (incorporated by reference to Exhibit
10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on June 30, 2023).
10.15**
Membership
Interest Purchase Agreement, dated August 9, 2023, by and among Wrap Technologies, Inc., Buford Ortale, and the sellers signatory
thereto (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and
Exchange Commission on August 21, 2023).
10.16+
Employment
Agreement by and between Scot Cohen and Wrap Technologies, Inc. dated October 12, 2023 (incorporated by reference to Exhibit 10.1
to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on October 16, 2023).
10.16.1+
First
Amendment to Employment Agreement, by and between Scot Cohen and Wrap Technologies, Inc. dated January 14, 2024 (incorporated by
reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on
January 19, 2024).
10.17+
Employment
Agreement, by and between the Company and Jared Novick, effective as of December 26, 2023 (incorporated by reference to Exhibit 10.1
to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on December 26, 2023).
10.18
Separation
Agreement and Mutual Release of Claims, dated January 5, 2024, by and between Wrap Technologies, Inc. and Chris DeAlmeida (incorporated
by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission
on January 5, 2024).
10.19
Form
of Amendment, dated August 19, 2024, by and between Wrap Technologies, Inc. and the investors party thereto (incorporated by reference
to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on August 23,
2024).
10.20
Form
of Amendment, dated October 14, 2024, by and between Wrap Technologies, Inc. and the investors party thereto (incorporated by reference
to Exhibit 10.3 to the Company’s Quarterly Report on Form 10-Q filed with the Securities and Exchange Commission on October
15, 2024).
10.21
Form
of Amendment and Agreement, dated November 25, 2024, by and between Wrap Technologies, Inc. and the investors party thereto (incorporated
by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission
on December 2, 2024).
10.22
Form
of Amendment and Agreement, dated November 25, 2024, by and between Wrap Technologies, Inc. and the investors party thereto (incorporated
by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission
on December 9, 2024).
10.23
Securities
Purchase Agreement, dated February 24, 2025, by and among the Company and the investors signatory thereto (incorporated by reference
to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 28,
2025).
10.24
Registration
Rights Agreement, dated February 24, 2025, by and among the Company and the investors signatory thereto (incorporated by reference
to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the Securities and Exchange Commission on February 28,
2025).
14.1
Code
of Ethics of the Registrant Applicable to Directors, Officers and Employees (incorporated by reference to Exhibit 14.1 to the Company’s
Annual Report on Form 10-K filed with the Securities and Exchange Commission on March 4, 2021).
19.1*
Wrap Technologies, Inc. Insider Trading Policy.
21.1
Subsidiaries
of Wrap Technologies, Inc (incorporated by reference to Exhibit 21.1 to the Company’s Annual Report on Form 10-K filed with
the Securities and Exchange Commission on March 4, 2021).
23.1*
Consent
of Independent Registered Public Accounting Firm - HTL International, LLC.
31.1*
Certification
pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
32.1***
Section
1350 Certification - Principal Executive Officer and Principal Financial Officer.
97.1
Wrap Technologies, Inc. Compensation Recovery Policy (incorporated by reference to Exhibit 97.1 to the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission on August 28, 2024).
Extensible Business Reporting Language (XBRL) Exhibits*
101.INS
Inline
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within
the Inline XBRL document
101.SCH
Inline
XBRL Taxonomy Extension Schema Document
101.CAL
Inline
XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline
XBRL Taxonomy Extension Definition Linkbase Document
101.LAB
Inline
XBRL Taxonomy Extension Label Linkbase Document
101.PRE
Inline
XBRL Taxonomy Extension Presentation Linkbase Document
104
Cover
Page Interactive Data File (embedded within the Inline XBRL Document and include in Exhibit 101)
+
Management contract or compensatory plan or arrangement.
*
Filed concurrently herewith.
**
Certain portions of this exhibit (indicated by “[***]”) have been omitted as the Company has determined (i) the omitted information
is not material and (ii) the omitted information would likely cause harm to the Company if publicly disclosed.
***
Furnished herewith.
Item
16. Form 10-K Summary.
None.
- 50 -
Table of Contents
WRAP
TECHNOLOGIES, INC.
INDEX
TO CONSOLIDATED FINANCIAL STATEMENTS
Page
Report
of Independent Registered Public Accounting Firm (PCAOB ID: 7000 )
F-2
Consolidated
Balance Sheets as of December 31, 2024 and 2023
F-3
Consolidated
Statements of Operations and Comprehensive Loss for the Years Ended December 31, 2024 and 2023
F-4
Consolidated
Statements of Stockholders’ Equity for Years Ended December 31, 2024 and 2023
F-5
Consolidated
Statements of Cash Flows for the Years Ended December 31, 2024 and 2023
F-6
Notes
to Consolidated Financial Statements
F-7
F- 1
Table of Contents
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Board of Directors and Stockholders of
Wrap
Technologies Inc.
Opinion
on the Consolidated Financial Statements
We
have audited the accompanying consolidated balance sheets of Wrap Technologies Inc. (the “Company”) as of December 31,
2024 and 2023, and the related consolidated statements of operations and comprehensive loss, stockholders’ equity, and cash
flows for each of the two years in the period ended December 31, 2024, including the related notes (collectively referred to as the
“consolidated financial statements”). In our opinion, the consolidated financial statements present fairly, in all
material respects, the consolidated financial position of the Company as of December 31, 2024 and 2023, and the consolidated results of its
operations and its consolidated cash flows for each of the two years in the period ended December 31, 2024, in conformity with
accounting principles generally accepted in the United States of America.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
consolidated financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight
Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities
laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due
to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence
regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used
and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe
that our audits provide a reasonable basis for our opinion.
/s/
HTL International, LLC
We
have served as the Company’s auditor since 2024.
Houston,
TX
March
31, 2025
F- 2
Table of Contents
Wrap
Technologies, Inc.
Consolidated
Balance Sheets
(in
thousands, except par value and share amounts)
December
31, 2024
December
31, 2023
ASSETS
Current assets:
Cash and
cash equivalents
$ 3,610
$ 3,955
Short-term investments
-
7,500
Accounts receivable and
contract assets, net
513
3,025
Inventories, net
6,170
5,794
Prepaid
expense and other current assets
178
953
Total
current assets
10,471
21,227
Property
and equipment, net
146
509
Operating
lease right-of-use assets, net
1,964
2,256
Intangible
assets, net
2,354
2,648
Goodwill
-
1,610
Other
assets
186
251
Total
assets
$ 15,121
$ 28,501
LIABILITIES AND STOCKHOLDERS’
EQUITY
Current liabilities:
Accounts payable
$ 609
$ 1,110
Accrued liabilities
1,403
692
Customer deposits
27
1,002
Deferred revenues - short
term
466
407
Operating lease liabilities
- short term
567
616
Warrant liabilities
10,131
19,703
Total
current liabilities
13,203
23,530
Long-term liabilities:
Deferred revenues - long
term
39
137
Operating
lease liabilities- long term
1,629
1,671
Total
long-term liabilities
1,668
1,808
Total
liabilities
$ 14,871
$ 25,338
Commitments and contingencies
-
-
Stockholders’ equity:
Preferred stock - 5,000,000 authorized;
par value $ 0.0001 per share
-
-
Common stock - 150,000,000
authorized; par value $ 0.0001 per share; 47,101,631 and 43,855,503 shares issued and outstanding at December 31, 2024 and 2023, respectively
5
4
Convertible preferred stock - 10,000 authorized, par value $ 0.0001 per share; 8,207 and 9,898 issued and outstanding at December 31, 2024 and 2023, respectively
-
-
Preferred
Stock
-
-
Additional paid-in capital
105,326
101,147
Accumulated deficit
( 105,081 )
( 97,988 )
Accumulated
other comprehensive income
-
-
Total
stockholders’ equity
250
3,163
Total
liabilities and stockholders’ equity
$ 15,121
$ 28,501
See
accompanying notes to consolidated financial statements.
F- 3
Table of Contents
Wrap
Technologies, Inc.
Consolidated
Statements of Operations and Comprehensive Loss
(in
thousands, except share and per share amounts)
2024
2023
Year
Ended December 31,
2024
2023
Revenues:
Product
sales
$ 3,590
$ 5,337
Other
revenues
917
796
Total
revenues
4,507
6,133
Cost of revenues
2,042
3,227
Gross
profit
2,465
2,906
Operating expenses:
Selling, general and
administrative
15,688
18,361
Research
and development
2,344
3,267
Total
operating expenses
18,032
21,628
Loss
from operations
( 15,567 )
( 18,722 )
Other income (expense):
Interest income
156
375
Change in fair value
of warranty liabilities
9,572
( 11,986 )
Other
( 36 )
113
Total
other income (expense), net
9,692
( 11,498 )
Net
loss
$ ( 5,875 )
$ ( 30,220 )
Less: convertible preferred
stock dividends
( 1,218 )
( 392 )
Net
loss attributable to common stockholders
$ ( 7,093 )
$ ( 30,612 )
Net loss per basic and
diluted common share
$ ( 0.16 )
$ ( 0.72 )
Weighted average common
shares used to compute net loss per basic and diluted common share
45,621,214
42,324,190
Comprehensive loss:
Net loss
$ ( 7,093 )
$ ( 30,612 )
Comprehensive
loss
$ ( 7,093 )
$ ( 30,612 )
F- 4
Table of Contents
Wrap
Technologies, Inc.
Consolidated
Statements of Stockholders’ Equity
(in
thousands, except share and per share amounts)
Shares
Amount
Shares
Amount
Capital
Deficit
Income
(Loss)
Equity
Common
Stock
Convertible
Preferred Stock
Additional
Paid-In
Accumulated
Accumulated
Other Comprehensive
Total
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Income
(Loss)
Equity
Balance
at January 1, 2023
41,175,993
$ 4
-
$ -
$ 94,333
$ ( 67,376 )
$ 94
$ 27,055
Common
shares issued upon exercise of stock options
123,056
-
-
$ 208
-
-
$ 208
Share-based
compensation expense
-
-
-
2,400
-
-
2,400
Dividends
on convertible preferred stock
173,654
-
-
232
( 392 )
-
( 160 )
Convertible
preferred stock issued, net of offering costs
-
10,000
-
2,036 -
-
-
2,036
Common
shares issued upon convertible preferred stock exercising conversion rights
76,440
( 102 )
-
-
-
-
-
Common
shares issued upon vesting of restricted stock units
1,056,360
-
-
-
-
-
-
Issuance
of common stock for acquisition
1,250,000
-
-
1,938
-
-
1,938
Settlement
– US Treasury bills
-
-
-
-
-
( 94 )
( 94 )
Net
loss for the period
-
-
-
-
( 30,220 )
-
( 30,220 )
Balance
at December 31, 2023
43,855,503
$ 4
9,898
$ -
$ 101,147
$ ( 97,988 )
$ -
$ 3,163
Balance
43,855,503
$ 4
9,898
$ -
$ 101,147
$ ( 97,988 )
$ -
$ 3,163
Common
shares issued upon exercise of stock options
232,081
-
-
-
$ 588
-
-
$ 588
Share-based
compensation expense
-
-
-
-
2,433
-
-
2,433
Dividends
on convertible preferred stock
1,125,300
-
-
-
1,158
( 1,218 )
-
( 60 )
Common
shares issued upon convertible preferred stock exercising conversion rights
1,391,183
-
( 1,691 )
-
-
-
-
-
Common
shares issued upon vesting of restricted stock units
497,564
1
-
-
-
-
-
1
Net
loss for the period
-
-
-
-
-
( 5,875 )
-
( 5,875 )
Net
loss
-
-
-
-
-
( 5,875 )
-
( 5,875 )
Balance
at December 31, 2024
47,101,631
$ 5
8,207
$ -
$ 105,326
$ ( 105,081 )
$ -
$ 250
Balance
47,101,631
$ 5
8,207
$ -
$ 105,326
$ ( 105,081 )
$ -
$ 250
See
accompanying notes to consolidated financial statements.
F- 5
Table of Contents
Wrap
Technologies, Inc.
Consolidated
Statements of Cash Flows
(in
thousands)
2024
2023
Year Ended
December 31,
2024
2023
Cash Flows From Operating
Activities:
Net loss
$ ( 5,875 )
$ ( 30,220 )
Adjustments to reconcile
net loss to net cash used in operating activities:
Depreciation and amortization
827
823
Impairment of goodwill
and intangibles
1,631
700
Share-based compensation
2,433
1,985
Warranty provision
90
116
Change in fair value
of warrant liabilities
( 9,572 )
11,986
Non-cash lease expense
292
177
Provision for doubtful
accounts
( 156 )
180
Write off of accounts
receivable
222
413
Inventory obsolescence
reserve
15
465
Changes in assets and liabilities:
Accounts receivable
2,446
( 696 )
Inventories
( 391 )
( 2,224 )
Prepaid expenses and
other current assets
775
( 179 )
Accounts payable
( 441 )
( 617 )
Operating lease liabilities
( 91 )
( 160 )
Customer deposits
( 975 )
1,002
Accrued liabilities and
other
700
( 344 )
Warranty settlement
( 79 )
( 169 )
Deferred revenues
( 39 )
210
Other
non-current assets
63
( 151 )
Net
cash used in operating activities
( 8,125 )
( 16,703 )
Cash Flows From Investing
Activities:
Purchases of short-term
investments
-
( 10,000 )
Proceeds from maturities
of short-term investments
7,500
16,355
Capital expenditures
for property and equipment
( 12 )
( 230 )
Investment in patents
and trademarks
( 156 )
( 393 )
Net cash paid for acquisition
of Intrensic
( 20 )
( 554 )
Net
cash provided by investing activities
7,312
5,178
Cash Flows From Financing
Activities:
Proceeds from exercise
of stock options
588
208
Proceeds from issuance
of warrants and convertible preferred stock
-
10,000
Dividends
settled in cash
( 120 )
( 58 )
Net
cash provided by financing activities
468
10,150
Net decrease in cash and
cash equivalents
( 345 )
( 1,375 )
Cash
and cash equivalents, beginning of period
3,955
5,330
Cash
and cash equivalents, end of period
$ 3,610
$ 3,955
Supplemental Disclosure
of Non-Cash Investing and Financing Activities:
Change in unrealized
gain on short-term investments
$ -
$ ( 94 )
Right-of-use asset and
liability recorded during period
$ -
$ 2,109
Issuance of common stock
for acquisition
$ -
$ 1,938
Net assets acquired
from acquisition
$ -
$ 2,491
Dividends on convertible
preferred stock
$ ( 1,098 )
$ ( 334 )
Dividends settled with
common stock
$ 1,158
$ 232
See
accompanying notes to consolidated financial statements.
F- 6
Table of Contents
Wrap
Technologies, Inc.
Notes
to Consolidated Financial Statements
(in
thousands, except per share and share amounts)
1. ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization
and Business Description
Wrap
Technologies, Inc., a Delaware corporation (the “Company ” “), is a publicly traded company with its common stock,
par value $ 0.0001 per share (“Common Stock”), listed on the Nasdaq Capital Market (“Nasdaq”) under the trading
symbol “WRAP”. The Company is a developer and supplier of public safety products and training services for law enforcement
and security personnel. The Company’s primary product is the BolaWrap® remote restraint device. The principal markets for the
Company’s proprietary products and services are in North and South America, Europe, Middle East and Asia.
Principles
of Consolidation
The
Company has two wholly owned subsidiaries, Wrap Reality, Inc., an Arizona corporation, formed in December 2020 that sells a virtual reality
(“ VR ”) training system primarily targeting law enforcement agencies and Intrensic, LLC, which the Company acquired
in August 2023, which specializes in Body Worn Camera and Digital Evidence Management solutions. The consolidated financial statements
include the accounts of these subsidiaries after elimination of intercompany transactions and accounts.
Basis
of Presentation and Use of Estimates
The
accompanying financial statements have been prepared on the accrual basis of accounting in conformity with accounting principles generally
accepted in the United States of America (“US GAAP”). The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires management to make estimates and assumptions (e.g., share-based
compensation valuation, allowance for doubtful accounts, valuation of inventory and intangible assets, warranty reserve, accrued costs,
valuation allowance related to deferred tax assets and recognition and measurement of contingencies) that affect the reported amounts
of assets and liabilities, and disclosure of contingent assets and liabilities at the date of the financial statements and affect the
reported amounts of revenues and expenses during the reporting period. Actual results could materially differ from those estimates.
Concentrations
of Risk
Credit
Risk – Financial instruments that potentially subject the Company to concentration of credit risk consisted primarily of cash,
cash equivalents, US treasury bills and accounts receivable from customers. The Company maintains its cash and cash equivalent deposits
at two domestic financial institutions. The Company is exposed to credit risk in the event of default by a financial institution to the
extent that cash and cash equivalents are in excess of the amount insured by the Federal Deposit Insurance Corporation. The Company places
its cash and cash equivalents with high-credit quality financial institutions and are managed within established guidelines to mitigate
risks. To date, the Company has not experienced any losses on its cash and cash equivalents.
Concentrations
of Accounts Receivable and Revenue – The Company has a limited number of domestic and international customers. The Company
may experience concentrations in both accounts receivable and revenue due to the timing of sales and collections of related payments
(see Note 18).
Concentration
of Suppliers – The Company assembles its BolaWrap products in-house using components and subassemblies from a limited number
of suppliers and contract suppliers. In particular, a single supplier is currently the sole manufacturer of the BolaWrap battery assembly,
and another single supplier is the sole manufacturer of the propulsion component for BolaWrap cassettes. Other parts are solely sourced
from other suppliers. If supplier shortages or logistic delays occur, or quality problems arise, production schedules could be significantly
delayed or costs significantly increased, which could in turn have a material adverse effect on the Company’s financial condition,
results of operation and cash flows.
F- 7
Table of Contents
Cash
and Cash Equivalents
The
Company considers all highly liquid investments purchased with original maturities of three months or less from the purchase date to
be cash equivalents. Cash equivalents consist primarily of amounts invested in Money Market Funds and US (“US”) Treasury
bills and are stated at fair value.
Short-Term
Investments
The
Company’s short-term investments consist of certificates of deposits and US Treasury bills with original maturities beyond three
months at the date of purchase and one year or less from the balance sheet date. As of December 31, 2023, all of the Company’s
short-term investments were classified as available-for-sale and are carried at estimated fair value with any unrealized gains and losses,
unrelated to credit loss factors, included in other comprehensive income in our consolidated statements of stockholders’ equity.
As of December 31, 2024, the Company had no short-term investments.
Share-Based
Compensation
The
Company follows the fair value recognition provisions issued by the FASB in ASC Topic 718, Stock Compensation (“ASC 718”)
and has adopted Accounting Standards Update (“ASU”) 2018-07 for share-based transactions with non-employees. Share-based
compensation expense recognized during 2024 and 2023 includes stock option and restricted stock unit compensation expense. The grant
date fair value of stock options is determined using the Black-Scholes option-pricing model. The grant date is the date at which an employer
and employee or non-employee reach a mutual understanding of the key terms and conditions of a share-based payment award and approved
by the Company’s Board of Directors. The Black-Scholes option-pricing model requires inputs including the market price of the Company’s
Common Stock on the date of grant, the term that the stock options are expected to be outstanding, the implied stock volatilities of
several publicly traded peers over the expected term of stock options, risk-free interest rate and expected dividend. Each of these inputs
is subjective and generally requires significant judgment to determine. The grant date fair value of restricted stock units is based
upon the market price of the Company’s Common Stock on the date of the grant. The Company determines the amount of share-based
compensation expense based on awards that the Company ultimately expects to vest and account for forfeitures as they occur. The fair
value of share-based compensation is amortized to compensation expense over the vesting term.
Loss
per Share
Basic
loss per share (EPS) is computed by dividing net loss, less any dividends, accretion or decretion, redemption or induced conversion,
if any, on the Company’s Series A Convertible Preferred Stock (“Series A Preferred Stock”), by the weighted average
number of shares outstanding during the reported period.
In
computing diluted EPS, we adjust the numerator used in the basic EPS computation, subject to anti-dilution requirements, to add back
the dividends (declared or cumulative undeclared) applicable to the Series A Preferred Stock. Such add-back would also include any adjustments
to equity in the period to accrete the Series A Preferred Stock to its redemption price, or recorded upon a redemption or induced conversion,
if any. The Company adjusts the denominator used in the basic EPS computation, subject to anti-dilution requirements, to include the
dilution from potential shares resulting from the issuance of the Series A Preferred Stock, restricted stock units, and stock options.
Stock options and restricted stock units exercisable or issuable for a total of 4,932,386 and 5,468,223 shares of Common Stock were outstanding
at December 31, 2024 and 2023, respectively. These securities are not included in the computation of diluted net loss per common share
for the periods presented as their inclusion would be antidilutive due to losses incurred by the Company.
Accounts
Receivable and Allowance for Credit Losses
ASU
No. 2016-13, Financial Instruments - Credit Losses (Topic 326) requires that financial assets measured at amortized cost be presented
at the net amount expected to be collected. The expected credit losses are developed using an estimated loss rate method that considers
historical collection experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the
reported amount. The estimated loss rates are applied to accounts receivables with similar risk characteristics such as the length of
time the balance has been outstanding and the location of the customer. In certain instances, the Company may identify individual accounts
receivable assets that do not share risk characteristics with other accounts receivables, in which case the Company records its expected
credit losses on an individual asset basis. If an accounts receivable asset is evaluated on an individual basis, the Company excludes
those assets from the portfolios of accounts receivables evaluated on a collective basis.
At
December 31, 2024 and 2023, the Company had an allowance for credit losses related to accounts receivable of $ 230 and $ 386 , respectively.
If a major customer’s creditworthiness deteriorates, or actual defaults exceed our historical experience, such estimates could
change and impact our future reported financial results.
F- 8
Table of Contents
Inventories
Inventories
are valued at the lower of cost or net realizable value. The cost of substantially all the Company’s inventory is determined by
the FIFO cost method. Inventory is comprised of raw materials, assemblies and finished products intended for sale to customers .
The Company evaluates the need for reserves for excess and obsolete inventories determined primarily based upon estimates of future demand
for the Company’s products.
As
of December 31, 2024 and 2023, the Company had $ 480
and $ 465 ,
respectively, in reserves for obsolescence.
Property,
Equipment and Depreciation
Property
and equipment are stated at cost. Depreciation on property and equipment is computed over the estimated useful lives of three years using
the straight-line method. On any retirement or disposition of property and equipment, the related cost and accumulated depreciation or
amortization is removed, and a gain or loss recorded.
Business
Combinations
The
Company accounts for its business combinations under the provisions of Accounting Standards Codification (“ASC”) Topic 805-10,
Business Combinations (“ASC 805-10”), which requires that the purchase method of accounting be used for all business combinations.
Assets acquired and liabilities assumed, including non-controlling interests, are recorded at the date of acquisition at their respective
fair values. The estimated fair value of net assets acquired, including the allocation of the fair value to identifiable assets and liabilities,
was determined using established valuation techniques. ASC 805-10 also specifies criteria that intangible assets acquired in a business
combination must meet to be recognized and reported apart from goodwill. Goodwill represents the excess purchase price over the fair
value of the tangible net assets and intangible assets acquired in a business combination. Acquisition-related expenses are recognized
separately from the business combinations and are expensed as incurred.
The
estimated fair value of the acquired intangible assets was determined using a method which reflects the present value of the operating
cash flows generated by this asset after taking into account the cost to realize the revenue, and an appropriate discount rate to reflect
the time value and risk associated with the invested capital.
Certain
adjustments to the assessed fair values of the assets and liabilities made subsequent to the acquisition date, but within the measurement
period, which is up to one year, are recorded as adjustments to goodwill. Any adjustments subsequent to the measurement period are recorded
in income.
Goodwill
Goodwill
represents the difference, if any, between the aggregate consideration paid for an acquisition and the fair values of the underlying
net assets and liabilities assumed from an acquired business. Goodwill is not amortized, but instead is tested for impairment. The Company
tests goodwill for impairment on an annual basis during the fourth quarter, or more frequently if conditions indicate that such impairment
could exist. The Company evaluates qualitative factors to determine if it is more likely than not that the fair value of a reporting
unit is less than its carrying value and whether it is necessary to perform goodwill impairment process.
Definite-lived
Intangible Assets
Definite-lived
intangible assets represent certain trade names, patents, licenses, software, acquired technology and customer relationships. Definite-lived
intangible assets are recorded at cost less any accumulated amortization and accumulated impairment losses, if any. Definite-lived intangible
assets acquired through the business combination are measured at fair value at the acquisition date. The Company amortizes these acquired
definite-lived intangibles assets with a finite life on a straight-line basis, over 6 years for technology; 7 years for customer relationships;
and 8 years for trademarks and trade names.
Intangible
Assets
Intangible
assets consist of (a) capitalized legal fees and filing costs related to obtaining patents and trademarks, (b) tradenames and software,
(c) purchased software, and (d) the purchase cost of indefinite-lived website domains. The estimated useful lives of identifiable intangible
assets with definite useful lives have been estimated to be between one and twenty years. Purchased website domain costs with an indefinite
useful life are not subject to amortization, but are subject to an annual impairment test, by comparing their carrying amount with their
corresponding fair value. For any given intangible asset with an indefinite useful life, if its fair value exceeds its carrying amount
no impairment loss shall be recognized.
F- 9
Table of Contents
The
carrying value of intangibles is periodically reviewed and impairments, if any, are recognized when the future undiscounted cash flows
realized from the assets is less than its carrying value.
Impairment
of Long-Lived Assets
Long-lived
assets and identifiable intangibles held for use are reviewed for impairment whenever events or changes in circumstances indicate that
the carrying amount may not be recoverable. If the sum of undiscounted expected future cash flows is less than the carrying amount of
the asset or if changes in facts and circumstances indicate, an impairment loss is recognized and measured using the asset’s fair
value. In December 2024, the Company determined that the assessment of the Intrensic unit’s fair value indicated that its carrying
value exceeded its fair value by $ 1,631 and therefore the Company recorded a $ 1,631 impairment charge related to the goodwill initially
recorded from the acquisition. In December 2023, it was determined that the intangible related to development of proprietary software
by Lumeto, Inc. would not have future economic value and was written down; the Company recognized an impairment loss of $ 700 .
Warrants
The
Company accounts for warrants as liability-classified instruments based on an assessment of the warrant’s specific terms and applicable
authoritative guidance in Financial Accounting Standards Board (“ FASB ”) Accounting Standards Codification (“ ASC ”)
480, Distinguishing Liabilities from Equity (“ ASC 480”) and ASC 815, Derivatives and Hedging (“ ASC 815”).
The assessment considers whether the warrants are freestanding financial instruments pursuant to ASC 480, meet the definition of a liability
pursuant to ASC 480, and whether the warrants meet all of the requirements for equity classification under ASC 815, including whether
the warrants are indexed to the Company’s own common stock and whether the warrant holders could potentially require “net
cash settlement” in a circumstance outside of the Company’s control, among other conditions for equity classification. This
assessment, which requires the use of professional judgment, is conducted at the time of warrant issuance and as of each subsequent quarterly
period end date while the warrants are outstanding.
For
issued warrants that do not meet all the criteria for equity classification, the warrants are required to be recorded at their initial
fair value on the date of issuance, and each balance sheet date thereafter. The Company accounts for the warrants issued in accordance
with the guidance contained in ASC 815-40-15-7C, under which the warrants do not meet the criteria for equity treatment and must be recorded
as liabilities. Accordingly, the Company classifies the warrants as liabilities at their fair value and adjusts the warrants to fair
value at each reporting period. This liability is subject to re-measurement at each balance sheet date until exercised, and any change
in fair value is recognized in the Company’s condensed consolidated statement of operations.
Convertible
Preferred Stocks
The
Company evaluates and accounts for conversion options embedded in its convertible instruments in accordance with ASC 480 and ASC 815
to determine if those instruments or embedded components of those instruments qualify as derivatives and are subject to bifurcation accounting.
The Company determines that the economic characteristics and risks of the embedded derivative instrument are clearly and closely related
to the economic characteristics and risks of the host contract. The convertible instruments are accounted for as a single hybrid instrument.
Additionally, the convertible instruments do not have any redemption features that would preclude permanent equity classification in
accordance with the guidance contained in ASC 480-10-S99.
Advertising
and Promotion Costs
Advertising
costs are charged to expense as incurred and were $ 575 and $ 925 for the years ended December 31, 2024 and 2023, respectively. The Company
also incurred product promotion costs for demonstration products delivered to prospective customers of $ 129 and $ 225 for the years ended
December 31, 2024, and 2023, respectively. Advertising and promotion costs are included in selling, general and administrative expenses
in the accompanying statements of operations.
Demonstration
and Training Costs
The
Company maintains a demonstration and training department as a part of its sales and marketing activities and does not charge for product
demonstrations or training. Training is not a condition or requirement of sale as most sales are made through distributors to their end
customers. The Company conducts local and regional in-person, webinar and on-line demonstrations and use of force and escalation training
to support law enforcement agencies with no purchase requirement. Such training, when provided, may occur before or after initial or
subsequent purchase or field deployment of the Company’s products. The Company believes that law enforcement trainers and officers
that have seen demonstrations or have been trained about its products are more supportive of their departments purchase and deployment
of product.
F- 10
Table of Contents
Research
and Development Costs
Research
and development costs are expensed as incurred.
Contract
Manufacturers
The
Company employs contract manufacturers for production of certain components and sub-assemblies. The Company may provide parts and components
to such parties from time to time but recognizes no revenue or markup on such transactions.
Leases
The
Company adopted ASC Topic 842, Leases (“ Topic 842 ”) on January 1, 2019. In accordance with the guidance in Topic 842,
the Company recognizes lease liabilities and corresponding right-of-use-assets for all leases with terms of greater than 12 months. Leases
with a term of 12 months or less will be accounted for in a manner similar to the guidance for operating leases prior to the adoption
of Topic 842. Refer to Note 9, Leases for more information.
Revenue
Recognition
The
Company adopted ASC Topic 606, Revenue from Contracts with Customers on January 1, 2018. The Company enters into contracts that include
various combinations of products, accessories, software and services, each of which are generally distinct and are accounted for as separate
performance obligations. Product sales include BolaWrap products and accessories. Other revenue includes VR revenues, service, training
and shipping revenues.
The
timing of revenue recognition may differ from the timing of invoicing to customers. The Company generally has an unconditional right
to consideration when customers are invoiced, and a receivable is recorded. A contract asset is recognized when revenue is recognized
prior to invoicing, or a contract liability (deferred revenue) when revenue will be recognized subsequent to invoicing. The Company recognizes
an asset if there are incremental costs of obtaining a contract with a customer such as commissions. These costs are ascribed to or allocated
to the underlying performance obligations in the contract. The Company may receive consideration, per terms of a contract, from customers
prior to transferring goods to the customer. The Company records customer deposits as a contract liability. Additionally, the Company
may receive payments, most typically for service and warranty contracts, at the onset of the contract and before the services have been
performed. In such instances, a deferred revenue liability is recorded. The Company recognizes these contract liabilities as revenue
after all revenue recognition criteria are met.
Estimated
costs for the Company’s standard warranty, generally one-year, are charged to cost of products sold when revenue is recorded for
the related product. Royalties are also charged to cost of products sold.
Shipping
and Handling Costs
Shipping
and handling costs are included in cost of revenues. Shipping and handling costs invoiced to customers are included in revenue. Actual
shipping and handling costs were $ 125 and $ 200 for the years ended December 31, 2024 and 2023, respectively. Actual revenues from shipping
and handling were $ 73 and $ 37 for the years ended December 31, 2024 and 2023, respectively.
Warranty
Reserves
The
Company warrants its products and accessories to be free from defects in materials and workmanship for a period of one year from the
date of purchase. The warranty is generally limited. The Company currently provides direct warranty service. International market warranties
are generally similar to the US market.
The
Company establishes a warranty reserve based on anticipated warranty claims at the time product revenues are recognized. Factors affecting
warranty reserve levels include the number of units sold, anticipated cost of warranty repairs and anticipated rates of warranty claims.
The Company evaluates the adequacy of the provision for warranty costs each reporting period. The warranty reserve was $ 83 and $ 72 at
December 31, 2024 and 2023. Actual warranty costs could differ from estimates.
F- 11
Table of Contents
Segment
Information
ASC
Topic 280, “Segment Reporting,” requires use of the “management approach” model for segment reporting. The management
approach model is based on the way a company’s management organizes segments within the company for making operating decisions
and assessing performance. The Company operates as a single segment and will evaluate additional segment disclosure requirements as it
expands its operations.
Income
Taxes
No
income tax expense was recorded for the periods ended December 31, 2024 and 2023, due to losses incurred. Deferred tax assets and liabilities
are determined based on temporary differences between the bases of certain assets and liabilities for income tax and financial reporting
purposes.
The
Company maintains a valuation allowance with respect to deferred tax assets. The Company establishes a valuation allowance based upon
the potential likelihood of realizing the deferred tax asset and taking into consideration the Company’s financial position and
results of operations for the current period. Future realization of the deferred tax benefit depends on the existence of sufficient taxable
income within the carry-forward period under the Federal tax laws. Changes in circumstances, such as the Company generating taxable income,
could cause a change in judgment about the realizability of the related deferred tax asset. Any change in the valuation allowance will
be included in income in the year of the change in estimates.
Recently
Issued Accounting Guidance
On
December 14, 2023, the FASB issued a final standard on improvements to income tax disclosures. The standard requires disaggregated information
about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. The standard is intended
to benefit investors by providing more detailed income tax disclosures that would be useful in making capital allocation decisions. ASU
2023-09, Improvements to Income Tax Disclosures, applies to all entities subject to income taxes. For public business entities (PBEs),
the new requirements will be effective for annual periods beginning after December 15, 2024. The guidance will be applied on a prospective
basis with the option to apply the standard retrospectively. The Company does not plan to early adopt this standard.
On
March 21, 2024, the FASB issued ASU 2024-01 to clarify the scope application of profits interest and similar awards by adding illustrative
guidance in ASC 718, Compensation - Stock Compensation. For PBEs, the amendments in this Update are effective for annual periods beginning
after December 15, 2024, and interim periods within those annual periods. The Company does not plan to early adopt this standard.
The
Company has reviewed recently issued, but not yet effective, accounting pronouncements and does not believe the future adoptions of any
such pronouncements will be expected to cause a material impact on its financial condition or the results of operations.
2. REVENUES AND PRODUCT COSTS
Revenues
consist of product sales and other revenues. Product sales include selling of BolaWrap products and accessories. Other revenues
includes VR revenues, service, training and shipping revenues.
The
table below details the activity in our contract liabilities during the year ended December 31, 2024.
SCHEDULE
OF CONTRACT LIABILITIES
Customer
Deferred
Deposits
Revenue
Balance at January 1, 2024
$ 1,002
$ 544
Additions, net
89
856
Transfer to revenue
( 1,064 )
( 895 )
Balance at December 31, 2024
$ 27
$ 505
Current portion
$ 27
$ 466
Long-term portion
$ -
$ 39
As
of December 31, 2024, the Company’s deferred revenues of $ 505 consisted of $ 76 related to BolaWrap extended warranties and services,
$ 352 related to Intrensic extended warranties and services, $ 73 related to VR and $ 4 related to training.
As
of December 31, 2023, the Company’s deferred revenues of $ 544 consisted of $ 139 related to BolaWrap extended warranties and services,
$ 216 related to Intrensic extended warranties and services, $ 171 related to VR and $ 18 related to training.
F- 12
Table of Contents
The
Company recognizes an asset if there are incremental costs of obtaining a contract with a customer such as commissions. These costs are
ascribed to or allocated to the underlying performance obligations in the contract and amortized consistent with the recognition timing
of the revenue for any such underlying performance obligations. The Company had no such assets as of December 31, 2024 and 2023 .
The Company will apply the practical expedient to expense any sales commissions related to performance obligations with an amortization
of one year or less when incurred within selling, general and administrative expense.
3. ASSET ACQUISITIONS
Pursuant
to the Professional Services and Technology Acquisition Agreement (the “Services Agreement”), dated as of November 22, 2022,
and as amended on April 2, 2023, by and among the Company, Lumeto, Inc. (“Lumeto”) and Spatial Industries Group, Inc. (collectively,
the “Service Provider”), the Service Provider provides to the Company certain technology, services, and perpetual licenses
for use within the Company’s Wrap Reality virtual simulation training platform (the “Technology, Services, and License”),
in consideration for a one-time cash payment upon the execution of the Services Agreement of $ 700 .
The
Company determined during 2023 that the intangible related to software developed by Lumeto would not have future economic benefit and
the value of the intangible was written off as a loss on impairment of $ 700 as a result.
On
August 9, 2023, the Company entered into a Membership Interest Purchase Agreement (the “Intrensic Purchase Agreement”) by
and among the Company, certain members of Intrensic, including Kevin Mullins, the Company’s former Chief Executive Officer (collectively,
“Sellers”) and Buford Ortale, as the Sellers’ representative. Under the terms of the Intrensic Purchase Agreement,
the Company agreed to purchase, and Sellers agreed to sell, 100 % of the membership interests (the “Membership Interests”)
of Intrensic for the following consideration upon the consummation of the sale of the Membership Interests (the “Intrensic Closing”):
(i) $ 553,588 in cash, subject to adjustment based upon the outstanding indebtedness of Intrensic and Intrensic’s working capital
as of the Intrensic Closing; and (ii) 1,250,000 shares of Common Stock of the Company the “Intrensic Acquisition”). The Intrensic
Acquisition closed on August 16, 2023, in accordance with the terms of the Intrensic Purchase Agreement. (See Footnote 19).
4. FINANCIAL INSTRUMENTS
Assets
and liabilities recorded at fair value on a recurring basis in the Consolidated Balance Sheets and assets and liabilities measured at
fair value on a non-recurring basis or disclosed at fair value, are categorized based upon the level of judgment associated with inputs
used to measure their fair values. The accounting guidance for fair value provides a framework for measuring fair value and requires
certain disclosures about how fair value is determined. Fair value is defined as the price that would be received upon the sale of an
asset or paid to transfer a liability (an exit price) in an orderly transaction between market participants at the measurement date.
The accounting guidance also establishes a three-level valuation hierarchy that prioritizes the inputs to valuation techniques used to
measure fair value based upon whether such inputs are observable or unobservable. Observable inputs reflect market data obtained from
independent sources, while unobservable inputs reflect market assumptions made by the reporting entity. The three-level hierarchy for
the inputs to valuation techniques is briefly summarized as follows:
Level
1 —Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date;
Level
2 —Inputs are observable, unadjusted quoted prices in active markets for similar assets or liabilities, unadjusted quoted prices
for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or can be corroborated
by observable market data for substantially the full term of the related assets or liabilities; and
Level
3 —Unobservable inputs that are significant to the measurement of the fair value of the assets or liabilities that are supported
by little or no market data.
The
Company’s short-term investments consisting of US Treasury bill securities and Certificate of Deposits are classified as Level
1 because they are valued using quoted market prices.
F- 13
Table of Contents
The
following table shows the Company’s short-term investments by significant investment category as of December 31, 2024 and 2023.
SCHEDULE
OF SHORT TERM INVESTMENTS
As
of December 31, 2024
Adjusted
Unrealized
Unrealized
Market
Cost
Gains
Losses
Value
Level 1:
Money Market Funds
$ 2,945
$ -
$ -
$ 2,945
Total Financial Assets
$ 2,945
$ -
$ -
$ 2,945
As
of December 31, 2023
Adjusted
Unrealized
Unrealized
Market
Cost
Gains
Losses
Value
Level 1:
Money Market Funds
$ 1,793
$ -
$ -
$ 1,793
Certificate of Deposits
7,500
-
-
7,500
Total Financial Assets
$ 9,293
$ -
$ -
$ 9,293
Warrant
liabilities are measured at fair value on a recurring basis. The subsequent measurement of the warrant liabilities as of December 31,
2024, is classified as Level 3 due to the use of an observable market quote in a non-active market and the management’s assumption
of the expected stock price volatility.
The
following table presents the fair value in the beginning of the period, the changes in the fair value, and the fair value at the end
of the period of warrant liabilities:
SCHEDULE
OF FAIR OF WARRANT LIABILITIES
December
31, 2024
December
31, 2023
Level 3:
Fair value at inception for December
31, 2023 or the beginning of the period for December 31, 2024
$ ( 19,703 )
$ ( 7,717 )
Change in fair value
of warrant liabilities
9,572
( 11,986 )
Fair value at end of year
$ ( 10,131 )
$ ( 19,703 )
F- 14
Table of Contents
The
Company uses the modified Black-Scholes option pricing model to determine the fair value of warrant liabilities. The following table
summarizes the assumptions used computing the fair value of the Company’s warrants:
SCHEDULE
OF BLACK SCHOLES OPTION PRICING MODEL OF WARRANT LIABILITIES
As
of
December
31, 2024
As
of
December 31, 2023
Expected stock price volatility
88 %
143 %
Risk-free interest rate
4.25 %
3.85 %
Dividends yield
0 %
0 %
Expected life of warrants (years)
3.50
4.50
Exercise price
$ 1.45
$ 1.45
Our
other financial instruments also include accounts receivable, accounts payable, accrued liabilities and business acquisition liabilities.
Due to the short-term nature of these instruments, their fair values approximate their carrying values on the balance sheet.
5. INVENTORIES
Inventory
is recorded at the lower of cost or net realizable value. The cost of substantially all the Company’s inventory is determined by
the weighted average cost method. Inventories consisted of the following:
SCHEDULE
OF INVENTORY
2024
2023
December
31,
2024
2023
Finished goods
$ 4,387
$ 3,521
Raw materials
2,263
2,738
Reserve for Obsolescence
( 480 )
( 465 )
Inventories –
net
$ 6,170
$ 5,794
F- 15
Table of Contents
6. PROPERTY AND EQUIPMENT
Property
and equipment consisted of the following:
SCHEDULE
OF PROPERTY AND EQUIPMENT
2024
2023
December
31,
2024
2023
Production and lab equipment
$ 432
$ 542
Tooling
570
562
Computer equipment
229
615
Furniture, fixtures and
improvements
120
196
Property and equipment, gross
1,351
1,915
Accumulated depreciation
( 1,205 )
( 1,406 )
Property and equipment,
net
$ 146
$ 509
Depreciation
expense was $ 377 and $ 479 for the years ended December 31, 2024 and 2023, respectively.
7. INTANGIBLE ASSETS AND GOODWILL
Intangible
Assets
Intangible
assets consisted of the following:
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS
2024
2023
December
31,
2024
2023
Amortizable intangible assets:
Patents
$ 1,013
$ 873
Trademarks
264
248
Purchased software and
technology
1,752
1,752
Customer
Relationship
160
160
Amortizable intangible assets, gross
3,189
3,033
Accumulated amortization
( 1,256 )
( 806 )
Total amortizable
1,933
2,227
Indefinite life assets (non-amortizable)
421
421
Total intangible assets,
net
$ 2,354
$ 2,648
Amortization
expenses were $ 450 and $ 345 for the years ended December 31, 2024 and 2023, respectively.
The
Intrensic Acquisition in August 2023 resulted in several intangible assets recognized on the balance sheet including $ 80 in trademarks,
$ 490 in purchased technology and $ 160 in customer relationships.
The
Company determined in December 2023 that the intangible related to software developed by Lumeto would not have future economic benefit
and the value of the intangible was written down, incurring a loss on impairment of $ 700 .
At
December 31, 2024, annual amortization of intangible assets, based upon the Company’s existing intangible assets and current useful
lives, is estimated to be the following:
SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS, FUTURE AMORTIZATION EXPENSE
2025
$ 453
2026
366
2027
216
2028
216
2029
184
Thereafter
498
Total estimated amortization
expense
$ 1,933
F- 16
Table of Contents
Goodwill
The Company recorded an initial goodwill of $ 1,610 related to the purchase of Intrensic in August 2023.
During
2024, the Company recorded an increase of $ 21 to goodwill as result of additional liabilities assumed related to the August 2023 Intrensic Acquisition.
In
December 2024, the Company assessed the fair value of its Intrensic unit and determined that its carrying value
exceeded its fair value by $ 1,631 and therefore the Company recorded a $ 1,631 impairment charge related to the goodwill initially recorded
from the 2023 acquisition.
The
table below summarizes the changes in the carrying amount of goodwill:
SCHEDULE OF GOODWILL
Balance
at January 1, 2024
$ 1,610
Additional
liabilities recorded post-acquisition
21
Impairment
charge
( 1,631 )
Balance
at December 31, 2024
$ -
8. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
We
are obligated to pay royalties pursuant to an exclusive Amended and Restated Intellectual Property License Agreement (the “License
Agreement”), dated as of September 30, 2016, with Syzygy Licensing, LLC (“Syzygy”), a private technology invention,
consulting and licensing company owned and controlled by Elwood G. Norris, a founder and former officer and current 5% stockholder of
the Company, and James A. Barnes, a former officer and stockholder of the Company (see Note 16).
Accrued
liabilities include $ 81 and $ 14 due to Syzygy pursuant to the License Agreement as of December 31, 2024 and 2023, respectively.
Accrued
liabilities consist of the following:
SCHEDULE OF ACCRUED LIABILITIES
2024
2023
December
31,
2024
2023
Patent
and legal costs
$ 60
$ 21
Accrued
compensation
121
325
Warranty
costs
83
72
Royalty
81
14
Contract settlement
300
-
Accrued
purchase s
584
212
Taxes
and other
174
48
Total
$ 1,403
$ 692
Changes
in our estimated product warranty costs were as follows:
SCHEDULE OF PRODUCT WARRANTY LIABILITY
Year
Ended December 31,
2024
2023
Balance,
beginning of period
$ 72
$ 125
Warranty
settlements
( 79 )
( 169 )
Warranty
provision
90
116
Balance,
end of period
$ 83
$ 72
9. LEASES
The
Company determines if an arrangement is a lease at inception. The guidance in FASB ASC Topic 842, Leases defines a lease as a
contract, or part of a contract, that conveys the right to control the use of identified property, plant, or equipment (an identified
asset) for a period of time in exchange for consideration. Operating lease right of use ( “ ROU ”) assets and
lease liabilities are recognized based on the present value of future minimum lease payments over the lease term at commencement date.
The Company’s leases do not provide an implicit rate. Due to a lack of financing history or ability, the Company uses an estimate
of low-grade debt rate published by the Federal Reserve Bank as its incremental borrowing rate based on the information available at
the commencement date in determining the present value of future payments. The ROU asset includes any lease payments made and excludes
lease incentives and initial direct costs incurred.
F- 17
Table of Contents
For
leases beginning on or after January 1, 2019 , lease components are accounted for separately from non-lease components for all
asset classes. On January 21, 2023, the Company’s lease was amended to extend the expiration date to July 31, 2025. Upon execution
of the amendment, which was deemed a lease modification, the Company reassessed the lease liability using the discount rate determined
at the modification date and recorded an additional ROU asset for the same amount. The Company’s lease contains renewal provisions
and escalating rental clauses and generally requires the Company to pay for utilities, insurance, taxes and other operating expenses.
The renewal provisions of the existing lease agreement were not included in the determination of the operating lease liabilities and
the ROU assets. The Company also reassessed the lease classification and concluded that the lease continues to be an operating lease.
Amortization
of ROU operating lease assets was $ 292 and $ 138 for the years ended December 31, 2024 and 2023, respectively.
Operating
lease expense for capitalized operating leases included in operating activities was $ 644 and $ 177 for the years ended December 31, 2024
and 2023, respectively. Operating lease obligations recorded on the balance sheet at December 31, 2024 are:
SCHEDULE OF OPERATING LEASE OBLIGATIONS
Operating
lease liability- short term
$ 567
Operating
lease liability - long term
1,629
Total
Operating Lease Liability
$ 2,196
Future
lease payments included in the measurement of lease liabilities on the balance sheet at December 31, 2023 for future periods are as follows
SCHEDULE OF OPERATING LEASE, LIABILITY, TO BE PAID, MATURITY
2025
$ 567
2026
507
2027
522
2028
538
2029
554
Thereafter
717
Total
future minimum lease payments
3,405
Less
imputed interest
( 1,209 )
Total
$ 2,196
The
weighted average remaining lease term is 6.06 years, and the weighted average discount rate is 14.7 %.
Certain
leases contain provisions for payment of real estate taxes, insurance and maintenance costs by the Company. These expenses are treated
as variable lease payments and recognized in the period in which the obligation for those payments was incurred. The Company had $ 109
and $ 8 variable lease expenses during the year December 31, 2024 and 2023, respectively.
The
Company had $ 16 and $ 92 short-term lease expense during the year December 31, 2024, and 2023 respectively. The Company does not have
any finance leases.
10. WARRANTS
On
June 29, 2023, the Company entered into a Securities Purchase Agreement (the “Series A Purchase Agreement”) with certain
directors of the Company and certain accredited and institutional investors (collectively, the “Series A Investors”), pursuant
to which it agreed to sell to the Series A Investors in a registered direct offering (the “Series A Offering”) (i) an aggregate
of 10,000 shares of the Company’s newly-designated Series A Convertible Preferred Stock, with par value $ 0.0001 per share and a
stated value of $ 1,000 per share (the “Series A Preferred Stock”), initially convertible into up to 6,896,553 shares of the
Company’s Common Stock, at an initial conversion price of $ 1.45 per share (the “Conversion Price”), and (ii) warrants
to acquire up to an aggregate of 6,896,553 shares of Common Stock (the “Series A Warrants”).
Each
Series A Warrant has an exercise price of $ 1.45 , became exercisable after the date that was six months from the date of issuance and
will expire 5 years following the date of issuance. The exercise price is subject to customary adjustments for stock dividends, stock
splits, reclassifications and the like, and subject to price-based adjustment, on a “full ratchet” basis, in the event of
any issuances of Common Stock, or securities convertible, exercisable or exchangeable for Common Stock, at a price below the then-applicable
exercise price (subject to certain exceptions). The closing of the Offering occurred on July 3, 2023. The aggregate gross proceeds from
the Offering were $ 10,000 , of which $ 7,717 was allocated to the Warrants. The Company expects to use the net proceeds from the Offering
for general corporate purposes (see Note 4).
F- 18
Table of Contents
11. DEBT
The
Company’s debt at December 31, 2024 and 2023 included operating lease liabilities (see Note 9).
12.
STOCKHOLDERS’ EQUITY
The
Company’s authorized capital consists of 150,000,000 shares of Common Stock and 5,000,000 shares of preferred stock, par value
$ 0.0001 per share (“Preferred Stock”), of which 10,000 are designated as Series A Preferred Stock.
On
July 3, 2023, the Company filed the Certificate of Designations of the Series a Preferred Stock (the “Certificate of Designations”)
with the Secretary of State of the State of Delaware, designating 10,000 shares of its Preferred Stock as Series A Convertible Preferred
Stock. The terms of the Series A Preferred Stock are as set forth in the form of Certificate of Designations. of the Series A Preferred
Stock (the “Certificate of Designations”). The Series A Preferred Stock is convertible into shares of common stock (the “Conversion
Shares”) at the election of the holder at any time at an initial conversion price of $ 1.45 (the “Conversion Price”).
The Conversion Price is subject to customary adjustments for stock dividends, stock splits, reclassifications and the like, and subject
to price-based adjustment in the event of any issuances of common stock, or securities convertible, exercisable or exchangeable for common
stock, at a price below the then-applicable Conversion Price (subject to certain exceptions).
The
holders of the Series A Preferred Stock are entitled to dividends of 8 % per annum, compounded monthly, which are payable in cash or shares
of Common Stock, or a combination thereof, at the Company’s option in accordance with the terms of the Certificate of Designations.
Upon the occurrence and during the continuance of a Triggering Event (as defined in the Certificate of Designations), the Series A Preferred
Stock will accrue dividends at the rate of 20 % per annum. If the Company elects to pay any dividends in shares of Common Stock, the Conversion
Price used to calculate the number of shares issuable will equal to the lower of (i) the then applicable Conversion Price and (ii) 85%
of the arithmetic average of the three (3) lowest closing prices of the Company’s Common Stock during the twenty (20) consecutive
trading day period ending on the trading day immediately preceding the dividend payment date, provided that such price shall not be lower
than the lower of (x) $0.2828 (subject to adjustment for stock splits, stock dividends, stock combinations, recapitalizations or other
similar events ) and (y) 20% of the “Minimum Price” (as defined in Nasdaq Stock Market Rule 5635) on the date of the Stockholder
Approval (subject to adjustment for stock splits, stock dividends, stock combinations, recapitalizations or other similar events) or,
in any case, such lower amount as permitted, from time to time, by the Nasdaq Stock Market.
On
August 19, 2024, the Company entered into an Amendment Agreement (the “August 2024 Amendment”) with the Required Holders
(as defined in the Certificate of Designations). Pursuant to the August 2024 Amendment, the Required Holders agreed that (A) the
unpaid and accrued dividends on the Series A Preferred Stock due July 1, 2024 (the “July Delinquent Dividend Amount”),
shall be payable, at the option of the Company, in (i) cash and/or (ii) shares of Common Stock, at a price per share of Common Stock
equal to the lower of (x) $ 1.00
and (y) the Dividend Conversion Price (as defined in the Certificate of Designations), using July 1, 2024, as the applicable date of
determination in accordance with the Certificate of Designations; (B) the dividends due on October 1, 2024 (the “October
Dividend Amount” and, together with the July Delinquent Dividend Amount, the “Delinquent Dividend Amounts”), shall
be payable in shares of Common Stock based on a per share price of Common Stock equal to 80% of the arithmetic average of the three
(3) lowest closing sale prices of the Common Stock during the month of September 2024; and (C) such Delinquent Dividend Amounts and
any Dividend Balance Shares (as defined in the Certificate of Designations), with respect thereto, if applicable, shall be delivered
on October 1, 2024. The Company and the Required Holders further agreed pursuant to the August 2024 Amendment to amend (i) the
Certificate of Designations, as described below, by filing a Certificate of Amendment to the Certificate of Designations (the
“August 2024 Certificate of Amendment”) and (ii) the Series A Purchase Agreement to amend the definition of
“Excluded Securities.” The August 2024 Certificate of Amendment amends the Certificate of Designations to, among other
things, (A) allow for the payment of dividends in the form of Common Stock to a holder of the Series A Preferred Stock who serves as
a director, officer or employee of the Company; provided that such issuance is approved by the Company’s stockholders prior to
such issuance, and (B) amend certain conditions required for (i) a mandatory conversion of the Series A Preferred Stock (as described below), and (ii)
the Company’s right to redeem, all or a portion, of the Series A Preferred Stock outstanding pursuant to an optional
redemption (as described below), in each case, pursuant to the terms of the Certificate of Designations.
Pursuant
to the August 2024 Certificate of Amendment, the Company may require holders to convert their shares of Series A Preferred Stock
into shares of Common Stock if the closing price of the Company’s Common Stock exceeds $ 8.00
per share (subject to adjustment for stock splits, stock dividends, stock combinations, recapitalizations or other similar events)
for 20 consecutive trading days and the daily dollar trading volume of the Common Stock exceeds $ 2,000,000
per day during the same period, provided that certain equity conditions described in the Certificate of Designations are
satisfied.
Pursuant
to the August 2024 Certificate of Amendment, at any time beginning 18 months from the date of the issuance, provided that the Company
has filed all reports required to be filed by it pursuant to the Exchange Act on a timely basis for a continuous period of one year and
provided further that certain equity conditions described in the Certificate of Designations are satisfied, the Company has the right
to redeem in cash all or some of the shares of the Series A Preferred Stock outstanding at such time at a redemption price equal to the
product of (x) 125% multiplied by (y) the sum of (A) the stated value of the Series A Preferred Stock plus (B) all declared and unpaid
Dividends on such Preferred Stock and any other unpaid amounts then due and payable hereunder with respect to such Series A Preferred
Stock, plus (C) the make-whole amount, plus (D) any accrued and unpaid late charges with respect to such stated value and amounts payable
pursuant to clause (B) as of such date of determination
On
October 14, 2024, the Company entered into an Amendment Agreement with the Required Holders (as defined in the Certificate of Designations),
pursuant to which, the Required Holders agreed to amend the Certificate of Designations of the Company’s Series A Preferred Stock,
as described below, by filing a Certificate of Amendment to the Certificate of Designations (the “October 2024 Certificate of Amendment”).
The October 2024 Certificate of Amendment amends the Certificate of Designations to, among other things, provide that, except as required
by applicable law, the holders of the Series A Preferred Stock will be entitled to vote with holders of the Common Stock on an as converted
basis, with the number of votes to which each holder of Series A Preferred Stock is entitled to be calculated assuming a conversion price
of $ 1.414 per share, which was the Minimum Price (as defined in Rule 5635 of the Rule of the Nasdaq Stock Market) applicable immediately
before the execution and delivery of the Series A Purchase Agreement, subject to certain beneficial ownership limitations as set forth
in the Certificate of Designations. The October 2024 Certificate of Amendment further provides that (i) certain holders of the Series
A Preferred Stock will not be subject to certain beneficial ownership limitations as described in the Certificate of Designations, and
(ii) stockholder approval will not be required in connection with the payment of dividends in the form of Common Stock to a holder of
the Series A Preferred Stock who serves as a director, officer or employee of the Company. The October 2024 Certificate of Amendment
was filed with the Secretary of State of the State of Delaware, effective as of October 14, 2024.The holders of the Series A Preferred
Stock have no voting rights, other than with respect to certain matters affecting the rights of the Series A Preferred Stock.
On
November 25, 2024, the Company entered into an Amendment and Agreement with the Series A Investors (the “November 2024 Amendment
Agreement”), pursuant to which, (i) the Series A Investors agreed to amend the Certificate of Designations, as described below,
by filing a Certificate of Amendment to the Certificate of Designations with the Secretary of State (the “November 2024 Certificate
of Amendment”), and (ii) the Series A Investors and the Company agreed that all payment amounts that have accrued and are unpaid
as of November 25, 2024, pursuant to the Certificate of Designations and the August 2024 Amendment will be satisfied by delivery of shares
of Common Stock on or prior to November 25, 2024, with each Series A Investor entitled to receive the number of shares of Common Stock
specified below such Series A Investor’s name on its respective signature page thereto. The November 2024 Certificate of Amendment
amends the Certificate of Designations to provide that upon the occurrence of a Triggering Event (as defined in the Certificate of Designations),
the Series A Preferred Stock will accrue dividends compounded monthly at the rate of 20 % per annum. The Certificate of Amendment became
effective with the Secretary of State on December 6, 2024.
F- 19
Table of Contents
$ 2,036
of the net proceeds less transaction cost of the Series A Purchase Agreement was allocated to the Series A Preferred Stock. For the
year ended December 31, 2024, authorized and declared dividends totaling $ 1,218
of which $ 60
was paid in cash $ 1,158
was paid in shares of the Company’s Common Stock. As of December 31, 2024, a total of 1,793
shares of Series A Preferred Stock were converted into approximately 1,468,000 shares
of Common Stock. For the year ended December 31, 2023, authorized and declared dividends totaling $ 392 ,
of which $ 58
was paid in cash, $ 232
was paid in shares of the Company’s Common Stock and the balance of $ 102
was accrued in payables as of December 31, 2023. As of December 31, 2023, 102
shares of Series A Preferred Stock were converted into approximately 77,000
shares of Common Stock.
The
Company’s failure to timely file its Annual Report on Form 10-K for the year ended December 31, 2023, its Quarterly Report on Form
10-Q for the quarter ended March 31, 2024 and its Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, each constituted
a Triggering Event (the “Filing Triggering Events”) and equity conditions failures pursuant to the terms of the Certificate
of Designations. As a result, the dividend rate of the Series A Preferred Stock was automatically increased to 20 % per annum beginning
on April 16, 2024, or the filing deadline of the Form 10-K for the year ended December 31, 2023, and continued until such date as the
Filing Triggering Event was cured on October 15, 2024 with the filing of the Form 10-Q for the quarter ended June 30, 2024.
13. SHARE-BASED COMPENSATION
On
March 31, 2017, the Company adopted, and the stockholders approved, the 2017 Stock Incentive Plan (the “Plan”) authorizing
2,000,000
shares of Common Stock for issuance as awards
to employees, directors or consultants. In May 2019, the stockholders authorized an increase in the Plan authorizing an additional 2,100,000
shares of Common Stock, in June 2020 authorized
an additional 1,900,000
shares of Common Stock, in June 2021 authorized
an additional 1,500,000
shares of Common Stock, in June 2022 authorized
an additional 1,500,000
shares of Common Stock, in December 2024 authorized
an additional 7,500,000
shares of Common Stock for a total of 16,500,000
shares subject to the Plan. At December 31, 2024,
there were 7,585,545
shares of Common Stock remaining available for
grant under the Plan.
The
Company generally recognizes share-based compensation expense on the grant date and over the period of vesting or period that services
will be provided. In April 2023, the Company recognized severance acceleration of $ 112 of share-based compensation expense resulting
from the resignation of the Company’s former Chief Executive Officer and Chief Operating Officer due to a reduction in force that
resulted in changes in the composition of the executives of the Company.
Stock
Options
The
following table summarizes stock option activity for the year ended December 31, 2024:
SCHEDULE OF STOCK OPTION ACTIVITY
Weighted
Average
Options
on
Remaining
Aggregate
Common
Exercise
Contractual
Intrinsic
Shares
Price
Term
Value
Outstanding
January 1, 2024
4,657,635
$ 2.52
8.75
$ 3,979
Granted
1,613,000
$ 2.17
Exercised
( 232,081 )
$ 2.53
Forfeited,
cancelled, expired
( 2,094,270 )
$ 3.00
Outstanding
December 31, 2024
3,944,284
$ 2.12
8.30
$ 1,486
Exercisable
December 31, 2024
1,467,081
$ 2.89
7.99
$ 398
F- 20
Table of Contents
At
December 31, 2024, there were 2,654,118 service-based stock options outstanding, and 1,290,166 performance-based stock options outstanding,
1,290,166 were granted in October 2023 to the Company’s Chief Executive Officer, the vesting of which is subject to future market
capitalization targets.
The
Company uses the Black-Scholes option pricing model to determine the fair value of service-based options granted. The following table
summarizes the assumptions used to compute the fair value of options granted to employees and non-employees:
SCHEDULE OF STOCK OPTION ACTIVITY, FAIR VALUE OF ASSUMPTIONS
For
the Year Ended
December
31,
2024
2023
Expected
stock price volatility
76 %
76 %
Risk-free
interest rate
3.82 %
4.21 %
Forfeiture
rate
0 %
0 %
Expected
dividend yield
0 %
0 %
Expected
life of options – years
6.00
6.00
Weighted-average
fair value of options granted
$ 1.44
$ 1.33
Estimated
volatility is a measure of the amount by which the Company’s stock price is expected to fluctuate each year during the expected
life of awards. The Company’s estimated volatility was based on an average of the historical volatility of peer entities whose
stock prices were publicly available. The Company’s calculation of estimated volatility is based on historical stock prices of
these peer entities over a period equal to the expected life of the awards. The Company uses the historical volatility of peer entities
due to the lack of sufficient historical data of its stock price. The Company records forfeitures as they are incurred.
The
risk-free interest rate assumption is based upon observed interest rates on zero coupon U.S. Treasury bonds whose maturity period is
appropriate for the term of the options. The dividend yield of zero is based on the fact that the Company has never paid cash dividends
and has no present intention to pay cash dividends. The Company calculates the expected life of the options using the Simplified Method
for the employee stock options as the Company does not have sufficient historical exercise data.
The
Company used the Monte Carlo Simulation Model to value at the grant date the aggregate of 1,290,166 market condition performance options
granted in October 2023 to the Company’s Chief Executive Officer. The assumptions used in the Monte Carlo Simulation were stock
price on date of grant of $ 1.40 , contract term of 10 years, expected volatility of 76 % and risk-free interest rate of 4.65 %. Vesting
is based on sustained market capitalization of $ 100 million, $ 150 million and $ 200 million and expected to be exercised at the midpoint
of the vesting period resulted in implied service periods ranging from approximately 1 to 3 years.
Stock
option expense was $ 1,132 and $ 967 for the years ended December 31, 2024 and 2023, respectively.
The
following table summarizes information about stock options outstanding at December 31, 2024:
SCHEDULE OF STOCK OPTION OUTSTANDING
Weighted
Average
Weighted
Weighted
Remaining
Average
Average
Range
of
Number
Contractual
Exercise
Number
Exercise
Exercise
Prices
Outstanding
Life
(Years)
Price
Exercisable
Price
$ 1.00
– $ 2.00
2,870,309
9.08
$ 1.43
710,257
$ 1.39
$ 2.01
– $ 3.00
459,000
8.95
$ 2.47
291,849
$ 2.45
$ 3.01
– $ 4.00
150,000
9.08
$ 3.88
-
$ -
$ 4.01
– $ 5.00
91,475
6.09
$ 4.38
91,475
$ 4.38
$ 5.01
– $ 6.58
373,500
6.02
$ 5.71
373,500
$ 5.71
F- 21
Table of Contents
Restricted
Stock Units
The
Plan provides for the grant of restricted stock units (“RSUs”). RSUs are settled in shares of the Company’s Common
Stock as the RSUs become vested. The following table summarizes RSU activity for the years ended December 31, 2024 and 2023:
SCHEDULE OF RESTRICTED STOCK UNITS ACTIVITY
Weighted Average
Weighted Average
Service-Based
Grant Date
Vesting
RSU’s
Fair
Value
Period
(Years)
Unvested at January 1, 2023
922,332
$ 2.88
2.11
Granted - service based
1,289,784
$ 1.41
Vested
( 1,056,360 )
$ 1.83
Forfeited and cancelled
( 345,168 )
$ 2.70
Unvested at December 31, 2023
810,588
$ 1.73
2.52
Granted - service based
881,004
$ 2.60
Vested
( 465,763 )
$ 2.03
Forfeited and cancelled
( 237,727 )
$ 2.26
Unvested at December 31, 2024
988,102
$ 2.25
3.67
482,143
of the RSUs granted included in the table above were granted in October 2023 are performance based RSUs, and 632,911 are performance
based RSUs that were granted in January 2024, both subject to vesting terms based on future market capitalization.
RSU
expense was $ 1,301 and $ 1,018 for the years ended December 31, 2024 and 2023, respectively.
Share-Based
Compensation Expense
The
Company recorded share-based compensation in its statements of operations for the relevant periods for options and RSUs as follows:
SCHEDULE OF SHARE-BASED COMPENSATION FOR OPTIONS AND RESTRICTED STOCK UNITS
2024
2023
For the Year
Ended
December
31,
2024
2023
Selling, general and administrative
$ 2,296
$ 1,696
Research and development
137
289
Total share-based expense
$ 2,433
$ 1,985
As
of December 31, 2024, total estimated compensation cost of stock options granted and outstanding but not yet vested was $ 2,304 which
is expected to be recognized over the weighted average period of 2.27 years.
As
of December 31, 2024, total estimated compensation cost of RSUs granted and outstanding but not yet vested was $ 1,630 which is expected
to be recognized over the weighted average period of 3.03 years.
14. DEFINED CONTRIBUTION PLAN
The
Company has a defined contribution savings plan for all eligible U.S. employees established under the provisions of Section 401(k) of
the Internal Revenue Code. This plan was formed on January 1, 2022. Eligible employees may contribute a percentage of their salary subject
to certain limitations. The Company’s contributions for the years ended December 31, 2024 and 2023, was $ 0 and $ 0 , respectively.
15. COMMITMENTS AND CONTINGENCIES
Facility
Lease
In
November 2023, the Company commenced a lease in an office building located at 3480 Main Highway, Coconut Grove, Florida. The lease of
4,487 square feet for an initial term of 94 months, including 5 months of rent abatement in the first two years of the lease. The aggregate
monthly payments will restart in 2024 for $ 40 per month, increasing 3 % each year through the lease term, plus other certain costs and
charges as specified in the lease agreement.
F- 22
Table of Contents
Our
current assembly line, and warehouse facilities are located at 1817 West 4th Street, Tempe, Arizona. The lease of 11,256
square feet commenced in June 2019 and was for an initial lease term through July 2022. In January 2022, we renewed this lease for three
years with aggregate monthly payments of $ 10
commencing August 2022, increasing 4 %
annually through the term ending July 31, 2025.
Related
Party Technology License Agreement
The
Company is obligated to pay royalties and development and patent costs pursuant to an exclusive Amended and Restated Intellectual Property
License Agreement dated as of September 30, 2016, with Syzygy, a company owned and controlled by stockholder/consultant Mr. Elwood Norris
and stockholder/consultant Mr. James Barnes. The agreement provides for royalty payments of 4 % of revenue from products employing the
licensed ensnarement device technology up to an aggregate of $ 1,000 in royalties or until September 30, 2026 , whichever occurs
earlier. The Company recorded $ 66 and $ 199 for royalties incurred during the years ended December 31, 2024 and 2023, respectively. The
maximum payout was satisfied as of June 30, 2024.
Purchase
Commitments
At
December 31, 2024, the Company was committed for approximately $ 585
for future component deliveries that are generally subject to modification or rescheduling in the normal course of
business
Indemnifications
and Guarantees
Our
officers and directors are indemnified as to personal liability as provided by the Delaware law and the Company’s articles and
bylaws. The Company may also undertake indemnification obligations in the ordinary course of business related to its operations. The
Company is unable to estimate with any reasonable accuracy the liability that may be incurred pursuant to any such indemnification obligations
now or in the future. Because of the uncertainty surrounding these circumstances, the Company’s current or future indemnification
obligations could range from immaterial to having a material adverse impact on its financial position and its ability to continue in
the ordinary course of business. The Company has no liabilities recorded for such indemnities.
Regulatory
Agencies
The
Company is subject to oversight from regulatory agencies regarding firearms that arises in the ordinary course of its business.
Litigation
The
Company is subject to litigation and other claims in the ordinary course of business. The Company records a provision for a liability
relating to legal matters when it is both probable that a liability has been incurred and the amount of the loss can be reasonably estimated.
These provisions are reviewed and adjusted to include the impacts of negotiations, estimated settlements, legal rulings, advice of legal
counsel, and other information and events pertaining to a particular matter. At December 31, 2024, we had no provision for liability
under existing litigation.
16. RELATED PARTY TRANSACTIONS
Series
A Preferred Stock
On
June 29, 2023, the Company entered into the Series A Purchase Agreement with certain investors, including Scot Cohen, the Company’s
Chief Executive Officer, and V4 Global LLC (“V4”). Mr. Cohen has voting and dispositive control with respect to the securities
as is deemed to be the beneficial owner of the securities held by V4. Pursuant to the Series A Purchase Agreement, the Company issued
Mr. Cohen and V4 an aggregate of 3,000 shares of Series A Preferred Stock and Series A Warrants to purchase up to an aggregate of 2,068,966
shares of Common Stock for aggregate gross proceeds of $ 3,000 .
F- 23
Table of Contents
Consulting
Services
Commencing
in October 2017, the Company began reimbursing Mr. Elwood Norris, a former officer, current 5% stockholder and consultant of the Company,
$ 1.5 per month on a month-to-month basis for laboratory facility costs and $ 7.5 per month on a month-to month basis for invention consulting
services, for an aggregate of $ 17 and $ 108 for the years ended December 31, 2024 and 2023, respectively. The Company terminated the
contract in February 2024.
The
Company is obligated to pay royalties and development and patent costs pursuant to an exclusive Amended and Restated Intellectual Property
License Agreement dated September 30, 2016, with Syzygy Licensing, LLC (“Syzygy”), a company owned and controlled by a 5%
stockholder of the Company, Mr. Elwood Norris, and a former officer of the Company, Mr. James Barnes. The agreement provides for royalty
payments of 4 % of revenue from products employing the licensed ensnarement device technology up to an aggregate of $ 1,000 in royalties
or until September 30, 2026, whichever occurs earlier. During the years ended December 31, 2024 and 2023, the Company incurred royalties
to Syzygy of $ 66 and $ 199 , respectively.
Intrensic
Acquisition
On
August 9, 2023, the Company entered into the Intrensic Purchase Agreement with the Sellers, including Kevin Mullins, the Company’s
former Chief Executive Officer. Under the terms of the Intrensic Purchase Agreement, the Company agreed to purchase, and Sellers agreed
to sell, 100 % of the Membership Interests of Intrensic for the following consideration upon the Intrensic Closing: (i) $ 554 in cash,
subject to adjustment based upon the outstanding indebtedness of Intrensic and Intrensic’s working capital as of the Intrensic
Closing; and (ii) 1,250,000 shares of Common Stock of the Company. The Intrensic Acquisition closed on August 16, 2023, in accordance
with the terms of the Intrensic Purchase Agreement.
See
Notes 8, and 15 for additional information on related party transactions and obligations.
17. INCOME TAXES
Until
its reverse recapitalization on March 31, 2017, the Company was treated as a partnership for federal and state income tax purposes and
did not incur income taxes. The Company accounts for income taxes under ASC 740. Deferred income tax assets and liabilities are determined
based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax
rates and laws that will be in effect when the differences are expected to reverse. Accounting standards require the consideration of
a valuation allowance for deferred tax assets if it is “more likely than not” that some component or all of the benefits
of deferred tax assets will not be realized.
The
provision/(benefit) for Income Taxes for the years ended December 31, 2024 and 2023, consists of the following:
SCHEDULE OF COMPONENTS OF INCOME TAX EXPENSE (BENEFIT)
2024
2023
Year
Ended December 31,
2024
2023
Current Tax Expense/(Benefit)
$ -
$ -
Deferred Tax Expense/(Benefit)
( 2,712 )
$ ( 4,333 )
Change in Valuation Allowance
2,712
4,333
Income Tax Provision/(Benefit)
$ -
$ -
The
Company’s effective income tax rate is different from the federal statutory tax rate in 2024 predominantly due to the valuation
allowance, permanent differences, and state taxes. A reconciliation of the statutory U.S. Federal Tax Rate to the Company’s Effective
Tax Rate is as follows:
SCHEDULE OF EFFECTIVE INCOME TAX RATE RECONCILIATION
2024
2023
Year
Ended December 31,
2024
2023
U.S. Statutory Federal Income Tax
Rate
$ ( 1,234 )
$ ( 6,355 )
State Income Taxes, net
of Federal Income tax Benefit
( 67 )
( 421 )
Permanent differences and
other
( 1,411 )
2,433
Valuation
Allowance
2,712
4,333
Income Tax Provision/(Benefit)
$ -
$ -
F- 24
Table of Contents
Deferred
income taxes represent the tax effect of transactions that are reported in different periods for financial and tax reporting purposes.
The combined temporary differences and carryforwards of each tax paying component of the Company that give rise to a significant portion
of the deferred income tax benefits and liabilities are as follows as of December 31, 2024 and 2023:
SCHEDULE OF DEFERRED TAX ASSETS AND LIABILITIES
2024
2023
Year Ended
December 31,
2024
2023
Deferred income tax assets:
Net operating
loss carryforwards
$ 18,832
$ 17,002
Sec. 174 capitalization
1,931
1,494
Research and development
credits
81
81
Stock Based Compensation
1,708
1,447
Accruals
and Other
925
994
Total deferred tax assets
(gross)
23,477
21,018
Less
valuation allowance
( 23,015 )
( 20,302 )
Net deferred tax assets
462
716
Deferred income tax liabilities:
-
Depreciation
and other
( 462 )
( 716 )
Net
deferred tax liabilities
$ ( 462 )
$ ( 716 )
Net deferred income
taxes
$ -
$ -
As
of December 31, 2024, the Company had available federal net operating loss carryforwards of approximately $ 703 which begin to expire
in 2037, and approximately $ 82.6 million which will never expire. The Company has available state net operating loss carryforwards of
approximately $ 32.9 million as of December 31, 2024, which begin to expire in 2037. As of December 31, 2024, the Company has federal
research and development tax credits of approximately $ 81 .
The
Company has provided a valuation allowance against the Company’s deferred tax assets, since, in the opinion of management, based
upon the earnings history of the Company, it is not more likely than not that the benefits will be realized. All or a portion of the
remaining valuation allowance may be reduced in future years based on an assessment of earnings sufficient to fully utilize these potential
tax benefits.
ASC
740 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial
statements. Under ASC 740, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely that not
that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The
Company has no material uncertain tax positions that qualify for either recognition or disclosure in consolidated financial statements.
It
is the Company’s policy to recognize interest and/or penalties related to income tax matters in income tax expense. As of December
31, 2024 and 2023, the Company has accrued no interest and no penalties related to uncertain tax positions. The Company does not have
any federal, or state and local income tax returns currently under examination.
F- 25
Table of Contents
18. MAJOR CUSTOMERS AND RELATED INFORMATION
Major
Customers
For
the year ended December 31, 2024, revenues from two distributors accounted for approximately 23 % and 14 %, respectively, of revenues with no other single
customer accounting for more than 10% of total revenues. Accounts receivable from two distributors accounted for approximately 11 % and
10 %, respectively, of net accounts receivable and contract assets at December 31, 2024.
For
the year ended December 31, 2023, revenues from one distributor accounted for approximately 37 % of revenues with no other single customer
accounting for more than 10% of total revenues. Accounts receivable from one distributor accounted for 67 % of net accounts receivable
at December 31, 2023.
The
following table summarizes revenues by geographic region. Revenues are attributed to countries based on the customer’s
delivery location.
SCHEDULE OF DISAGGREGATION OF REVENUE
2024
2023
For the Year
Ended
December 31,
2024
2023
Americas
$ 4,423
$ 3,773
Europe, Middle East and Africa
76
2,302
Asia Pacific
8
58
Total revenues
$ 4,507
$ 6,133
See
Note 1 – Concentrations of Risks for information on reliance on suppliers.
19. BUSINESS COMBINATION
On
August 8, 2023, the Company entered into the Intrensic Purchase Agreement with the Sellers. The Intrensic Closing occurred on August
16, 2023. Under the terms of the Intrensic Purchase Agreement, the Company agreed to purchase, and Sellers agreed to sell, the Membership
Interests for the following consideration at the Intrensic Closing: (i) $ 554 in cash, subject to adjustment based upon the outstanding
indebtedness of Intrensic and Intrensic’s working capital as of the Intrensic Closing; and (ii) 1,250,000 shares of Common Stock
of the Company valued at approximately $ 1,938 .
The
Company assessed the historical financial information of Intrensic to determine if it would materially impact the Company’s historical
financial statements for the purposes of disclosing proforma financial information. The Company determined that in the current or prior
reporting periods the acquired business contributed immaterially to the Company’s financial statements. Therefore, a pro forma
disclosure of the Company as if the business combination had occurred is not warranted under ASC 805.
The
table below sets forth the allocation of the fair value of Intrensic’s net assets acquired and the corresponding line item in the
Company’s consolidated balance sheet at the date of acquisition. Intangible assets were valued using established valuation techniques,
as follows: Technology and trade names and trademarks were valued using the relief-from-royalty method, whereby the benefit of ownership
of the intellectual property is valued as the relief from the royalty expense that would otherwise be incurred.
Customer
relationships were valued using the multi-period excess earnings method under the income approach.
SCHEDULE
OF CUSTOMER RELATIONSHIPS
Cash and
cash equivalents
$ 3
Accounts receivable
91
Inventory
61
Technology (included
in Intangibles)
490
Customer relationships
(included in Intangibles)
160
Trademarks and trade
names (included in Intangibles)
80
Intangible
assets
80
Goodwill
1,631
Total
assets
$ 2,516
Liabilities
24
Equity
2,492
Total
liabilities and equity
$ 2,516
Legal
fees incurred in connection with the transaction totaled approximately $ 38 and have been expensed as incurred.
See
Note 7 – Intangible Assets and Goodwill for December 2024 goodwill impairment charge.
F- 26
Table of Contents
20. SUBSEQUENT EVENTS
On
January 3, 2025, the Company entered into a lease that will commence in October 2025, or upon the completion of the premises,
whichever happens later, for a manufacturing facility located at Pad 1A of the technology park at the intersection of US 23 and US
58 Alternate in Norton, Virginia. The lease of the 20,000
square foot facility has an initial
term of five years with the option to renew for an additional two-years, subject to adjustments based on the Consumer Price
Index . Monthly lease payments will be $ 10,000 ,
calculated at $ 6
per gross square foot per year. Following two years of occupancy from the start of the lease, we may terminate the lease without
penalty by providing sixty-days written notice.
On
February 18, 2025, the Company and W1 Global, LLC, a Delaware limited liability company (“Seller”), entered into an Asset
Purchase Agreement, dated as of February 18, 2025 (the “W1 Purchase Agreement”), pursuant which, subject to the terms and
conditions set forth therein, the Company agreed to acquire substantially all the assets of the Seller, including, among others, all
of the Seller’s right, title and interest in and to the Seller’s properties, business, and assets of Seller used in, held
for use in or relating to the business of advisory and investigative professional services, as more specifically set forth in the W1
Purchase Agreement (collectively, the “Acquired Assets”), which excludes the Excluded Assets (as defined in the W1 Purchase
Agreement), and assume certain Assumed Liabilities (as defined in the W1 Purchase Agreement), upon the terms and subject to the conditions
set forth in the W1 Purchase Agreement (the “Acquisition”), for a nominal purchase price equal to $ 100.00 . The closing of
the Acquisition occurred on February 18, 2025 (the “Closing”). In connection with Closing, the Company and the Seller entered
into certain ancillary agreements, including, (i) a bill of sale for all of the Acquired Assets that are tangible personal property,
(ii) an assignment of all of the Acquired Assets that are intangible personal property, (iii) employment agreements for certain employees
of the Seller, and (iv) a consulting agreement.
On
February 24, 2025, the Company entered into a securities purchase agreement (the “PIPE Purchase Agreement”) with certain
accredited investors (collectively, the “PIPE Purchasers”) for the issuance and sale in a private placement (the “Private
Placement”) of an aggregate of 3,216,666 shares (the “Common Shares”) of Common Stock and accompanying warrants (“PIPE
Warrants”) to purchase up to 3,216,666 shares of Common Stock, with an exercise price of $ 1.80 per share. The purchase price for
one Common Share and accompanying PIPE Warrant was $ 1.80 . The estimated gross proceeds to the Company were $ 5.8 million, before estimated
offering expenses payable by the Company.
F- 27
Table of Contents
SIGNATURES
Pursuant
to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed
on its behalf by the undersigned, thereunto duly authorized, in the City of Miami, State of Florida, on the
WRAP
TECHNOLOGIES, INC
Date:
March 31, 2025
By:
/s/
Scot Cohen
Scot
Cohen
(Principal
Executive Officer and Interim Principal
Financial
Officer and Principal Accounting Officer)
In
accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the capacities
and on the dates indicated.
Name
Position
Date
/s/
Scot Cohen
Chief
Executive Officer and Director
March
31, 2025
Scot
Cohen
(Principal
Executive Officer and Interim Principal Financial Officer and Principal Accounting Officer)
/s/
Bruce Bernstein
Director
March
31, 2025
Bruce
Bernstein
/s/
Marc Savas
Director
March
31, 2025
Marc
Savas
/s/
Rajiv Srinivasan
Director
March
31, 2025
Rajiv
Srinivasan
/s/
Timothy Szymanski
Director
March
31, 2025
Timothy
Szymanski
- 51 -
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.