WRAP TECHNOLOGIES, INC. 10-Q

Item 1. Financial Statements Wrap Technologies, Inc. Condensed Consolidated Balance Sheets (in thousands, except par value and share amounts) (unaudited) June 30, 2025 December 31, 2024 ASSETS Current assets: Cash and cash equivalents $ 4,177 $ 3,610 Accounts receivable and contract assets, net 906 513 Inventories, net 5,904 6,170 Prepaid expense and other current assets 334 178 Total current assets 11,321 10,471 Property and equipment, net 87 146 Operating lease right-of-use asset, net 1,814 1,964 Intangible assets, net 2,262 2,354 Other long-term assets 128 186 Total assets $ 15,612 $ 15,121 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities: Accounts payable $ 583 $ 609 Accrued liabilities 872 1,403 Customer deposits 27 27 Deferred revenue - short term 302 466 Operating lease liability - short term 218 567 Warrants - 10,131 Total current liabilities 2,002 13,203 Deferred revenue – long-term 23 39 Operating lease liability – long-term 1,826 1,629 Total long-term liabilities 1,849 1,668 Total liabilities $ 3,851 $ 14,871 Commitments and contingencies (Note 13) - - Stockholders’ equity: Preferred stock - 5,000,000 authorized; par value $ 0.0001 per share; 0 shares issued and outstanding at June 30, 2025, and December 31, 2024 $ - $ - Common stock - 150,000,000 authorized; par value $ 0.0001 per share; 50,728,535 and 47,101,631 shares issued and outstanding at June 30, 2025 and December 31, 2024, respectively 5 5 Convertible Preferred Stock - 10,000 authorized, par value $ 0.0001 per share; 8,207 shares issued and outstanding at June 30, 2025 and December 31, 2024 - - Preferred Stock - - Additional paid-in capital 120,783 105,326 Accumulated deficit ( 109,027 ) ( 105,081 ) Total stockholders’ equity 11,761 250 Total liabilities and stockholders’ equity $ 15,612 $ 15,121 The accompanying notes are an integral part of these financial statements. 1 Wrap Technologies, Inc. Condensed Consolidated Statements of Operations and Comprehensive Loss (in thousands, except share and per share amounts) (unaudited) 2025 2024 2025 2024 Three Months ended June 30, Six Months ended June 30, 2025 2024 2025 2024 Revenues: Product sales $ 197 $ 1,251 $ 550 2,578 Managed services 764 - 1,000 - Technology enabled services 51 322 228 471 Total revenues 1,012 1,573 1,778 3,049 Cost of revenues 525 589 695 1,229 Gross profit 487 984 1,083 1,820 Operating expenses: Selling, general and administrative 3,181 3,475 7,266 7,695 Research and development 162 679 594 1,434 Total operating expenses 3,343 4,154 7,860 9,129 Loss from operations ( 2,856 ) ( 3,170 ) ( 6,777 ) ( 7,309 ) Other income (expense): Interest income 2 55 3 133 Change in fair value of warranty liabilities ( 871 ) 2,738 3,158 6,917 Other ( 2 ) ( 8 ) ( 2 ) ( 9 ) Total other income (expense), net ( 871 ) 2,785 3,159 7,041 Net loss ( 3,727 ) ( 385 ) $ ( 3,618 ) $ ( 268 ) Less: Convertible preferred stock dividends ( 164 ) ( 511 ) ( 328 ) ( 700 ) Net loss attributable to common stockholders $ ( 3,891 ) $ ( 896 ) $ ( 3,946 ) $ ( 968 ) Net loss per basic and diluted common share $ ( 0.07 ) $ ( 0.02 ) $ ( 0.07 ) $ ( 0.02 ) Weighted average common shares used to compute net loss per basic and diluted common share 50,609,509 45,324,917 49,439,838 44,470,183 Comprehensive loss: Net loss $ ( 3,727 ) $ ( 385 ) $ ( 3,618 ) $ ( 268 ) Comprehensive loss $ ( 3,727 ) $ ( 385 ) $ ( 3,618 ) $ ( 268 ) The accompanying notes are an integral part of these financial statements. 2 Wrap Technologies, Inc. Condensed Consolidated Statements of Stockholders’ Equity (in thousands, except share amounts) (unaudited) Three Months Ended June 30, 2025 Shares Amount Shares Amount Capital Deficit Equity Common Stock Convertible Preferred Stock Additional Paid-In Accumulated Total Stockholders’ Shares Amount Shares Amount Capital Deficit Equity Balance at April 1, 2025 50,494,701 $ 5 8,207 $ - $ 107,698 $ ( 105,136 ) $ 2,567 Share-based compensation expense - - - - 770 - 770 Dividends on convertible preferred stock 139,431 - - - 164 ( 164 ) - Common Stock issued upon vesting of restricted stock units 94,403 - - - - - - Common Stock issued with Private Placement - - - - - - - Reclassification of warrant liability due to warrant amendment - - - - 12,151 - 12,151 Net loss for the period - - - - - ( 3,727 ) ( 3,727 ) Balance at June 30, 2025 50,728,535 $ 5 8,207 $ - $ 120,783 $ ( 109,027 ) $ 11,761 Six months Ended June 30, 2025 Balance at January 1, 2025 47,101,631 $ 5 8,207 $ - $ 105,326 $ ( 105,081 ) $ 250 Share-based compensation expense - - - - 2,435 - 2,435 Dividends on convertible preferred stock 252,636 - - - 328 ( 328 ) - Common Stock issued upon vesting of restricted stock units 157,602 - - - - - - Common Stock issued with Private Placement 3,216,666 - - - 543 - 543 Reclassification of warrant liability due to warrant amendment - - - - 12,151 - 12,151 Net loss for the period - - - - - ( 3,618 ) ( 3,618 ) Balance at June 30, 2025 50,728,535 $ 5 8,207 $ - $ 120,783 $ ( 109,027 ) $ 11,761 Three months Ended June 30, 2024 Common Stock Convertible Preferred Stock Additional Paid-In Accumulated Total Stockholders’ Shares Amount Shares Amount Capital Deficit Equity Balance at April 1, 2024 44,373,107 $ 4 9,798 $ - $ 102,539 $ ( 98,060 ) $ 4,483 Share-based compensation expense - - - - 243 - 243 Dividends on convertible preferred stock - - - - 11 ( 511 ) ( 500 ) Common Stock issued upon convertible preferred stock exercising conversion rights 1,316,699 - ( 1,591 ) - - - - Common Stock issued upon vesting of restricted stock units 103,306 - - - - - - Net loss for the period - - - - - ( 385 ) ( 385 ) Balance at June 30, 2024 45,793,112 $ 4 8,207 $ - $ 102,793 $ ( 98,956 ) $ 3,841 Six months Ended June 30, 2024 Balance at January 1, 2024 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 Stock issued upon exercise of stock options 232,081 - - - 588 - 588 Share-based compensation expense - - - - 918 - 918 Dividends on convertible preferred stock 128,233 - - - 140 ( 700 ) ( 560 ) Common Stock issued upon convertible preferred stock exercising conversion rights 1,391,183 - ( 1,691 ) - - - - Common Stock issued upon vesting of restricted stock units 186,112 - - - - - - Net loss for the period - - - - - ( 268 ) ( 268 ) Balance at June 30, 2024 45,793,112 $ 4 8,207 $ - $ 102,793 $ ( 98,956 ) $ 3,841 Balance 45,793,112 $ 4 8,207 $ - $ 102,793 $ ( 98,956 ) $ 3,841 The accompanying notes are an integral part of these financial statements. 3 Wrap Technologies, Inc. Condensed Consolidated Statements of Cash Flows (in thousands) (unaudited) 2025 2024 Six Months ended June 30, 2025 2024 Cash Flows From Operating Activities: Net loss $ ( 3,618 ) $ ( 268 ) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization 304 451 Share-based compensation 2,435 918 Warranty provision 2 17 Change in fair value of warrant liabilities ( 3,158 ) ( 6,917 ) Non-cash lease expense ( 199 ) 143 Provision for doubtful accounts 34 - Write-off accounts receivables 26 - Inventory obsolescence reserve 187 12 Changes in assets and liabilities: Accounts receivable ( 453 ) ( 236 ) Inventories 79 ( 707 ) Prepaid expenses and other current assets ( 156 ) 261 Accounts payable ( 34 ) 25 Operating lease liability 197 ( 29 ) Customer deposits - ( 1,002 ) Accrued liabilities and other ( 523 ) 39 Warranty settlement ( 10 ) ( 34 ) Deferred revenue ( 180 ) 41 Changes in other non-current assets 58 37 Net cash used in operating activities ( 5,009 ) ( 7,249 ) Cash Flows From Investing Activities: Proceeds from maturities of short-term investments - 5,000 Capital expenditures for property and equipment ( 8 ) ( 13 ) Investment in patents and trademarks ( 145 ) ( 97 ) Net cash (used in) provided by investing activities ( 153 ) 4,890 Cash Flows From Financing Activities: Proceeds from exercise of stock options - 588 Proceeds from issuance of warrants and common stock, net of offering costs 5,729 - Dividends settled in Cash - ( 120 ) Net cash provided by financing activities 5,729 468 Net increase (decrease) in cash and cash equivalents 567 ( 1,891 ) Cash and cash equivalents, beginning of period 3,610 3,955 Cash and cash equivalents, end of period $ 4,177 $ 2,064 Supplemental Disclosure of Non-Cash Investing and Financing Activities: Reclassification of warrant liabilities to additional paid in capital $ 12,159 - Change in unrealized gain on short-term investments - $ 94 Dividends on convertible preferred stock $ ( 328 ) $ 700 Dividends settled with common stock $ 328 $ 140 The accompanying notes are an integral part of these financial statements. 4 Wrap Technologies, Inc. Notes to Condensed Consolidated Interim Financial Statements (in thousands, except per share and share amounts) (unaudited) 1. ORGANIZATION, SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES AND RECENT DEVELOPMENTS Organization and Business Description Wrap Technologies, Inc., a Delaware corporation (the “Company”, “we”, “us”, and “our”), 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. Basis of Presentation The Company’s unaudited interim condensed consolidated financial statements included herein have been prepared in accordance with the instructions to Form 10-Q and Article 8 of Regulation S-X and the rules and regulations of the Securities and Exchange Commission (“ SEC ”). Certain information and footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles (“ U.S. GAAP ”) have been condensed or omitted pursuant to such rules and regulations. In management’s opinion, the accompanying financial statements reflect adjustments necessary to present fairly the financial position, results of operations, and cash flows for those periods indicated, and contain adequate disclosure to make the information presented not misleading. Adjustments included herein are of a normal, recurring nature unless otherwise disclosed in the footnotes. The condensed consolidated financial statements and notes thereto should be read in conjunction with the Company’s audited financial statements and notes thereto for the year ended December 31, 2024, included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2024 (the “ Annual Report ”), as filed with the SEC on March 31, 2025 and as amended on April 25, 2025. The accompanying condensed consolidated balance sheet as of June 30, 2025 has been derived from the audited consolidated balance sheet as of December 31, 2024, contained in the Annual Report. Results of operations for interim periods are not necessarily indicative of the results of operations for a full year. Where necessary, the prior year’s information has been reclassified to conform to the current year’s presentation. Principles of Consolidation The Company has three wholly owned subsidiaries, Wrap Reality, Inc., that sells a virtual reality (“ VR ”) training system primarily targeting law enforcement agencies and Intrensic, LLC (“Intrensic”), specializing in Body Worn Camera and Digital Evidence Management solutions. The condensed consolidated financial statements include the accounts of these subsidiaries after elimination of intercompany transactions and accounts. Segment and Related Information The Company operates as a single segment. The Company’s chief operating decision maker is Scot Cohen, the Company’s Executive Chairman and Chief Executive Officer, who manages operations for purposes of allocating resources. Refer to Note 15. Major Customers and Related Information for further discussion. 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; between 3 and 7 years for customer relationships; and 8 years for trademarks and trade names. Use of Estimates The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions (e.g., stock-based compensation valuation, allowance for doubtful accounts, valuation of inventory and intangible assets, warranty reserve, accrued expense, valuation of warrants, 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 revenue and expense during the reporting period. Actual results could materially differ from those estimates. 5 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 shares of 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. On June 30, 2025, the Company entered into the Series A Warrant Amendment (as defined herein) and the 2025 Warrant Amendment (as defined herein). As a result, the Series A Warrants (as defined here) and the PIPE Warrants (as defined herein), each satisfy the requirements outlined in ASC 815-10-15-74(a)(1) and in ASC 815-10-15-74(a)(2). Under ASC 815-40-35-10, the amended instruments qualify for equity-classification on a prospective basis. The effective date of the relating reclassification from warrant liabilities to additional paid-in capital was June, 30, 2025. See Footnote 8: Warrants for additional detail. Series A Preferred Stock 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. The Company issued the Series A Warrants (as defined herein), which are classified as liabilities and measured at fair value on a recurring basis, and the Series A Convertible Preferred Stock (the “Series A Preferred Stock”) in one transaction. The issuance proceeds were allocated by using the with-and-without method. Under this method, the Company first allocated the issuance proceeds to the Series A Warrants based on their initial fair value measurement and then allocated the remaining proceeds to the Series A Preferred Stock. On June 30, 2025, the Company and Holders of the Series A Warrants (as defined herein) amended the Series A Warrants, which allowed the Company to account for the Series A Warrants as equity under ASC 480 and a reclassification was recorded from warrant liability to additional paid-in-capital. Revenue Recognition The Company recognizes revenue under ASC Topic 606 - Revenue from Contracts with Customers (“ASC 606”). Revenue is recognized when control of the promised goods or performance obligations for services is transferred to the Company’s customers, in an amount that reflects the consideration the Company expects to be entitled to in exchange for the goods or services. 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. Managed services revenue represents the consulting services provided to customers of W1 Global, LLC (“W1”). 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 after 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 completed. 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 the cost of products sold. 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 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. We adjust 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 2,413,595 shares and 4,903,951 shares of Common Stock were outstanding as of June 30, 2025 and 2024, 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. 6 Recently Issued Accounting Guidance Not Yet Effective In November 2024, the FASB issued ASU No. 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses (“ASU 2024-03”), which requires disaggregation of certain costs and expenses, including employee compensation, and requires other improvements to disclosures. The amendments in this update are effective for annual periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027. The update may be applied on a prospective or retrospective basis. The Company is evaluating the impact of ASU 2024-03 on the Company’s notes to the consolidated financial statements. 2. REVENUE AND PRODUCT COSTS Revenue consists of product revenue, technology enabled services, and managed services. Product sales include BolaWrap products and accessories. Technology enables services includes VR revenue, service, training and shipping revenue. Managed services revenue includes consulting services delivered to third parties and billed on an agreed hourly fee basis when enforceable right to payment exists. 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 completed. 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 the cost of products sold. The table below details the activity in our contract liabilities during the six months ended June 30, 2025. SCHEDULE OF CONTRACT LIABILITIES Customer Deferred Deposits Revenue Balance at January 1, 2025 $ 27 $ 505 Additions, net - 205 Transfer to revenue - ( 385 ) Balance at June 30, 2025 $ 27 $ 325 Current portion $ 27 $ 302 Long-term portion $ - $ 23 As of June 30, 2025, the Company’s deferred revenue of $ 325 consisted of Technology Enabled Services. 3. FINANCIAL INSTRUMENTS Assets and liabilities recorded at fair value on a recurring basis in the Condensed 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; 7 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 following table shows the Company’s short-term investments by significant investment category as of June 30, 2025, and December 31, 2024. SCHEDULE OF SHORT TERM INVESTMENTS As of June 30, 2025 Adjusted Unrealized Unrealized Market Cost Gains Losses Value Level 1: Money Market Funds $ 3,134 $ - $ - $ 3,134 Total Financial Assets $ 3,134 $ - $ - $ 3,134 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 Unrealized gains or losses resulting from our short-term investments are recorded in accumulated other comprehensive gain or loss as they are classified as available for sale. During the six months ended June 30, 2025, as well as the six months ended June 30, 2024, no gain (loss) was recorded to comprehensive loss. The warrant liabilities are measured at fair value on a recurring basis. The subsequent measurement of the warrant liabilities as of June 30, 2025, 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 Level 3: June 30, 2025 December 31, 2024 Fair value at inception for December 31, 2024 or the beginning of the period for June 30, 2025 $ ( 10,131 ) $ ( 19,703 ) Warrants issued with Private Placement ( 5,186 ) - Change in fair value of warrant liabilities 3,158 9,572 Reclassification of warrant liabilities to equity 12,159 - Fair value as of period end $ - $ ( 10,131 ) The Company used a Monte Carlo simulation to estimate the fair value of warrant liabilities as of June 30, 2025, being the date the Company entered into the Series A Warrant Amendment and the 2025 Warrant Amendment. The valuation was performed based on the amended terms of the Series A Warrants and PIPE Warrants. The following table summarizes the assumptions used to compute the fair value of the Company’s warrants: 8 SCHEDULE OF BLACK SCHOLES OPTION PRICING MODEL OF WARRANT LIABILITIES MONTE CARLO SIMULATION MODEL – PIPE WARRANTS As of June 30, 2025 Expected stock price volatility 86 % Risk-free interest rate 3.73 % Dividends yield 0 % Term (years) 4.50 Strike Price $ 1.45 Stock Price $ 1.56 Fair Value Per Warrant Share $ 1.235 MONTE CARLO SIMULATION MODEL – 2025 WARRANTS As of June 30, 2025 Expected stock price volatility 89 % Risk-free interest rate 3.77 % Dividends yield 0 % Term (years) 5.15 Strike Price $ 1.80 Stock Price $ 1.56 Fair Value Per Warrant Share $ 1.132 The Company used the modified Black-Scholes option pricing model to determine the fair value of warrant liabilities as of December 31, 2024. The following table summarizes the assumptions used to compute the fair value of the Company’s warrants: As of December 31, 2024 Expected stock price volatility 88 % Risk-free interest rate 4.25 % Dividends yield 0 % Weighted average expected life of warrants (years) 3.50 Weighted average exercise price $ 1.45 Our other financial instruments also include accounts receivable, accounts payable, accrued liabilities and customer deposits. Due to the short-term nature of these instruments, their fair values approximate their carrying values on the balance sheet. 4. 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 FIFO cost method. Inventories consisted of the following: SCHEDULE OF INVENTORY June 30, 2025 December 31, 2024 Finished goods $ 4,337 $ 4,387 Raw materials 2,234 2,263 Reserve for Obsolescence ( 667 ) ( 480 ) Inventories - net $ 5,904 $ 6,170 Inventory reserve expense was $ 169 and $ 187 for the three and six months ended June 30, 2025, respectively, and $ 12 and $ 12 for the three and six months ended June 30, 2024, respectively. 5. PROPERTY AND EQUIPMENT, NET Property and equipment consisted of the following: SCHEDULE OF PROPERTY AND EQUIPMENT June 30, 2025 December 31, 2024 Production and lab equipment $ 432 $ 432 Tooling 570 570 Computer equipment 237 229 Furniture, fixtures and improvements 120 120 Property and equipment, gross $ 1,359 $ 1,351 Accumulated depreciation ( 1,272 ) ( 1,205 ) Property and equipment, net $ 87 $ 146 Depreciation expense was $ 27 and $ 67 for the three and six months ended June 30, 2025, respectively, and $ 114 and $ 230 for the three and six months ended June 30, 2024, respectively. 9 6. INTANGIBLE ASSETS Intangible Assets, net Intangible assets, net consisted of the following: SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS June 30, 2025 December 31, 2024 Amortizable intangible assets: Patents $ 1,073 $ 1,013 Trademarks 294 264 Purchased software and technology 1,752 1,752 Customer Relationships 215 160 Amortizable intangible assets, gross $ 3,334 $ 3,189 Accumulated amortization ( 1,493 ) ( 1,256 ) Total amortizable $ 1,841 $ 1,933 Indefinite life assets (non-amortizable) 421 421 Total intangible assets, net $ 2,262 $ 2,354 Amortization expense was $ 123 and $ 238 for the three and six months ended June 30, 2025, respectively, and $ 113 and $ 220 for the three and six months ended June 30, 2024, respectively. As of June 30, 2025, future amortization expense is as follows: SCHEDULE OF FINITE-LIVED INTANGIBLE ASSETS, FUTURE AMORTIZATION EXPENSE 2025 (6 months) $ 234 2026 368 2027 226 2028 217 2029 176 Thereafter 620 Total $ 1,841 7. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES Accrued liabilities consist of the following: SCHEDULE OF ACCRUED LIABILITIES June 30, 2025 December 31, 2024 Patent and legal costs $ 60 $ 60 Accrued compensation 213 121 Warranty costs 75 83 Royalty 81 81 Contract settlement - 300 Accrued purchases 24 584 Accrued lease payable 166 - Taxes and other 253 174 Total $ 872 $ 1,403 Changes in our estimated product warranty costs were as follows: SCHEDULE OF PRODUCT WARRANTY LIABILITY Six Months Ended June 30, 2025 2024 Balance, beginning of period $ 83 $ 72 Warranty settlements ( 10 ) ( 34 ) Warranty provision 2 17 Balance, end of period $ 75 $ 55 10 8. 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 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 per share, 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 Series A Offering occurred on July 3, 2023. The aggregate gross proceeds from the Series A Offering were $ 10,000 , of which $ 7,717 was allocated to the Series A Warrants. 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 gross proceeds to the Company were $ 5,790 before estimated offering expenses payable by the Company, of which $ 5,185 was allocated to the PIPE Warrants. On June 30, 2025, the Company entered into a warrant amendment (the “Series A Warrant Amendment”) with the Required Holders (as defined in the Series A Purchase Agreement), pursuant to which, the Required Holders agreed to amend the terms of the Series A Warrants to make certain adjustments to the definition of “Black Scholes Value” in each of the Series A Warrants, as described in the Series A Warrant Amendment, such that the underlying price per share as used in such calculation equals the sum of the price per share being offered in cash in the applicable Fundamental Transaction (as defined in the Series A Warrants), if any, plus the value of the non-cash consideration being offered in the applicable Fundamental Transaction, if any. As consideration for entering into the Series A Warrant Amendment, the Company and the Required Holders agreed to amend the term of the Series A Warrants to be six and one-half years from the date of issuance. Additionally, on June 30, 2025, the Company entered into a warrant amendment (the “2025 Warrant Amendment”) with certain of the PIPE Purchasers, pursuant to which, such PIPE Purchasers agreed to amend the terms of their respective PIPE Warrants to make certain adjustments to the definition of “Black Scholes Value,” as described in the 2025 Warrant Amendment, such that the underlying price per share as used in such calculation equals the sum of the price per share being offered in cash in the applicable Fundamental Transaction (as defined in the PIPE Warrants), if any, plus the value of the non-cash consideration being offered in the applicable Fundamental Transaction, if any. As consideration for entering into the 2025 Warrant Amendment, the Company and the applicable PIPE Purchasers agreed to amend the term of their respective 2025 Warrants to be five and one-half years from the date of issuance. Under ASC 815-40-35-10, upon effective amendment on June 30, 2025, each of the Series A Warrants and PIPE Warrants qualify for equity-classification. Immediately before the equity reclassification, such warrants were each revalued at fair value with the resulting gain or loss being recorded in the Statement of Operations. After fair value remeasurement, the reclassification from warrant liabilities to additional paid-in capital was completed. See Footnote 3: Financial Instruments for details of the fair value measurement and impact on the Statement of Operations. 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. 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 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 expense was $ 84 and $ 151 for the three and six months ended June 30, 2025, respectively, and $ 72 and $ 143 for the three and six months ended June 30, 2024, respectively. Operating lease expense for capitalized operating leases included in operating activities was $ 156 and $ 313 for the three and six months ended June 30, 2025, respectively, and $ 166 and $ 415 for the three months and six months ended June 30, 2024. Operating lease obligations recorded on the balance sheet at June 30, 2025 are: SCHEDULE OF OPERATING LEASE OBLIGATIONS Operating lease liability- short term $ 218 Operating lease liability - long term 1,826 Total Operating Lease Liability $ 2,044 Future lease payments included in the measurement of lease liabilities on the balance sheet at June 30, 2025 for future periods are as follows: SCHEDULE OF OPERATING LEASE, LIABILITY, TO BE PAID, MATURITY 2025 (6 months) $ 258 2026 507 2027 522 2028 538 2029 554 Thereafter 717 Total future minimum lease payments $ 3,096 Less imputed interest ( 1,052 ) Total $ 2,044 The weighted average remaining lease term is 5.73 years, and the weighted average discount rate is 15.00 % . 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 $ 17 and $ 31 variable lease expenses for the three and six months ended June 30, 2025, respectively, and $ 14 and $ 24 for the three and six months ended June 30, 2024, respectively. The Company had $ 0 and $ 0 short-term lease expense for the three and six months ended June 30, 2025, respectively, and $ 4 and $ 15 for the three and six months ended June 30, 2024, respectively. The Company does not have any finance leases. 11 10. 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 be 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. 12 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. At the time of issuance, $ 2,036 of the net proceeds less transaction cost of the Series A Purchase Agreement was allocated to the 10,000 shares of Series A Preferred Stock initially issued. 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. There were no additional conversions in the six months end June 30, 2025. As of June 30, 2025, the Company has authorized, declared and paid $ 328 in dividends in the form of shares of the Company’s Common Stock during the six months ended June 30, 2025. For the six months ended June 30, 2024, authorized and declared dividends totaling $ 189 , of which $ 60 was paid in cash, $ 129 was paid in shares of the Company’s Common Stock. 11. SHARE-BASED COMPENSATION On March 28, 2017 , the Company adopted, and the Company’s stockholders approved, the Wrap Technologies, Inc. 2017 Equity Incentive Plan (the “2017 Plan”), which was adopted by the Board on November 12, 2024, subject to stockholder approval. Under the 2017 Plan as originally adopted, the Company initially reserved 2,000,000 shares of Common Stock for issuance as awards under the 2017 Plan. The 2017 Plan was amended by the First Amendment to the 2017 Plan to increase the total number of shares of Common Stock for issuance under the 2017 Plan to 4,100,000 shares, which was adopted by the Board on March 16, 2019, and by stockholders on May 23, 2019. The 2017 Plan was also amended by the Second Amendment to the 2017 Plan to increase the total number of shares of Common Stock for issuance under the 2017 Plan to 6,000,000 shares which was adopted by the Board on April 8, 2020, and by stockholders on June 5, 2020. The 2017 Plan was also amended by the Third Amendment to the 2017 Plan to increase the total number of shares of Common Stock for issuance under the 2017 Plan to 7,500,000 shares which was adopted by the Board on April 23, 2021, and by stockholders on June 22, 2021. The 2017 Plan was also amended by the Fourth Amendment to the 2017 Plan to increase the total number of shares of Common Stock for issuance under the 2017 Plan to 9,000,000 shares which was adopted by the Board on April 22, 2022, and by our stockholders on June 23, 2022.The 2017 Plan was amended by the Fifth Amendment to the 2017 Plan to increase the total number of shares of Common Stock for issuance under the 2017 Plan to 16,500,000 shares which was adopted by the Board on November 12, 2024, and by our stockholders on December 23, 2024. 13 As of June 30, 2025, there were 4,004,187 shares of Common Stock remaining available for grant under the 2017 Plan. Stock Options The following table summarizes stock option activity for the six months ended June 30, 2025: SCHEDULE OF STOCK OPTION ACTIVITY Weighted Average Options on Common Shares Exercise Price Remaining Contractual Term Aggregate Intrinsic Value Outstanding January 1, 2025 3,944,284 $ 2.12 8.30 $ 1,486 Granted 3,453,927 1.88 - - Exercised - - - - Forfeited, cancelled, expired ( 536,500 ) 2.86 - - Outstanding June 30, 2025 6,861,711 $ 1.94 8.90 $ 541 Exercisable June 30, 2025 1,419,164 $ 2.58 7.48 $ 142 As of June 30, 2025, there were 5,571,545 service-based stock options outstanding, and 1,290,166 performance-based stock options outstanding which were granted in October 2023 to the Company’s current Chief Executive Officer, subject to vesting based on future market capitalization targets. The Company uses the Black-Scholes option pricing model to determine the fair value of the service-based options that have been 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 Six Months Ended June 30, 2025 2024 Expected stock price volatility 76 % 76 % Risk-free interest rate 4.06 % 3.97 % Expected dividend yield 0 % 0 % Expected life of options 6.00 6.00 Weighted-average fair value of options granted $ 1.05 $ 2.90 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 the 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 0 is based on the fact that the Company has never paid cash dividends and has no present intention of paying 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. Stock option expense was $ 477 and ($ 33 ) for the three months ended June 30, 2025 and 2024, respectively. Stock option expense was $ 864 and $ 434 for the six months ended June 30, 2025 and 2024, respectively. 14 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 vest. The following table summarizes RSU activity for the six months ended June 30, 2025: SCHEDULE OF RESTRICTED STOCK UNITS ACTIVITY Service-Based RSU’s Weighted Average Grant Date Fair Value Weighted Average Vesting Period (Years) Unvested at January 1, 2025 988,102 $ 2.25 3.67 Granted - service based 663,931 1.97 - Vested ( 657,602 ) 1.97 - Forfeited and cancelled - - - Unvested at June 30, 2025 994,431 $ 2.25 2.56 The Company used the Monte Carlo Simulation Model to value at the grant date the aggregate of 632,911 market condition performance RSUs granted in January 2024 to the Company’s Chief Executive Officer. The assumptions used in the Monte Carlo Simulation were stock price on the date of grant equal to $ 3.40 , a contract term of 10 years, expected volatility of 78 % and risk-free interest rate of 4.10 %. Vesting is based on sustained market capitalization of $ 1 billion, and the derived service period is 4.3 years. RSU expense was $ 293 and $ 275 for the three months ended June 30, 2025 and 2024, respectively. RSU expense was $ 1,571 and $ 484 for the six months ended June 30, 2025 and 2024, respectively Share-Based Compensation Expense The Company recorded share-based compensation for options and RSUs in its statements of operations for the relevant periods as follows: SCHEDULE OF SHARE-BASED COMPENSATION FOR OPTIONS AND RESTRICTED STOCK UNITS 2025 2024 2025 2024 Three Months Ended June 30, Six Months Ended June 30, 2025 2024 2025 2024 Selling, general and administrative $ 755 $ 208 $ 2,358 $ 856 Research and development 15 34 77 62 Total share-based expense $ 770 $ 242 $ 2,435 $ 918 As of June 30, 2025, total estimated compensation cost of stock options granted and outstanding but not yet vested was $ 5,591 which is expected to be recognized over the weighted average period of 3.03 years. As of June 30, 2025, total estimated compensation cost of RSUs granted and outstanding but not yet vested was $ 1,368 , which is expected to be recognized over the weighted average period of 2.56 years. 12. 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 each of the six months ended June 30, 2025 and 2024 was $ 23 and $ 0 , respectively. 15 13. COMMITMENTS AND CONTINGENCIES Purchase Commitments As of June 30, 2025, the Company was committed for approximately $ 508 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 Delaware law and the Company’s articles of incorporation 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 arise 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. As of June 30, 2025, the Company had no provision for liability under existing litigation. Facility lease The Company entered into a facility lease agreement for its new production facility based in Norton, Virginia. The initial term of the agreement is for five years and commences on October 1, 2025. The total cash payments to the lessor during the term are $ 600 . 14. 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 and 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 . For the six months ended June 30, 2025, Mr. Cohen earned dividends totaling $ 60 on his Series A Preferred Stock. PIPE Financing On February 24, 2025, the Company entered into the PIPE Purchase Agreement with certain accredited including: V4 Global, LLC (“V4”), an entity controlled by Mr. Cohen, the Company’s Chief Executive Officer; Continuum Ventures, LLC (“Continuum”), an entity controlled by Jared Novick, the Company’s President and Chief Operating Officer; and Savbo Investments LLC (“Savbo”), an entity controlled by Marc Savas, a member of the Company’s Board, pursuant to which, the Company issued and sold in a private placement an aggregate of 3,216,666 shares of Common Stock and PIPE Warrants with an exercise price of $ 1.80 per share, to purchase up to 3,216,666 shares of Common Stock (the “Private Placement”). Pursuant to the Private Placement, the Company sold to (i) V4 1,100,000 shares of Common Stock and PIPE Warrants to purchase up to an aggregate of 1,100,000 shares of Common Stock, for aggregate gross proceeds of $ 1,980 , (ii) Continuum an aggregate of 275,000 shares of Common stock and PIPE Warrants to purchase up to an aggregate of 275,000 shares of Common Stock for aggregate gross proceeds of $ 495 and (iii) Savbo an aggregate of 50,000 shares of Common stock and PIPE Warrants to purchase up to an aggregate of 50,000 shares of Common Stock for aggregate gross proceeds of $ 90 . 16 15. MAJOR CUSTOMERS AND RELATED INFORMATION For the three months ended June 30, 2025, revenue from three customers accounted for approximately 32 % , 23 % and 10 % of revenue, respectively, with no other single customer accounting for more than 10% of total revenue. For the three months ended June 30, 2024, revenue from one distributor accounted for approximately 39 % of revenue, with no other single customer accounting for more than 10 % of total revenue. For the three months ended June 30, 2025, revenue from one customer accounted for approximately 16 % of revenue, with no other single customer accounting for more than 10% of total revenue. For the six months ended June 30, 2024, revenue from two distributors accounted for approximately 33 % and 20 % of revenue, respectively, with no other single customer accounting for more than 10 % of total revenue. At June 30, 2025, accounts receivable from four customers accounted for 15 %, 13 %, 11 %, 10 %, respectively, of net accounts receivable with no other single customer accounting for more than 10 % of the accounts receivable balance. At December 31, 2024, accounts receivable from two distributors accounted for 11 % and 10 %, respectively, of net accounts receivable, with no other single customer accounting for more than 10 % of the accounts receivable balance. The following table summarizes revenue by geographic region. Revenue is attributed to countries based on customer’s delivery location: SCHEDULE OF DISAGGREGATION OF REVENUE 2025 2024 2025 2024 For the Three Months For the Six Months Ended June 30, Ended June 30, 2025 2024 2025 2024 Americas $ 846 $ 1,536 $ 1,592 $ 2,999 Europe, Middle East and Africa 166 37 186 43 Asia Pacific - - - 7 Total revenues $ 1,012 $ 1,573 $ 1,778 $ 3,049 16. W1 ACQUISITION On February 18, 2025, the Company and W1, entered into an Asset Purchase Agreement, dated as of February 18, 2025 pursuant which, subject to the terms and conditions set forth therein, the Company agreed to acquire substantially all the assets of W1 used in, held for use in or relating to the business of advisory and investigative professional services which related to specific identified customer contracts. The Company recorded the transaction as an Asset Acquisition in accordance with ASC 805 and recorded $ 54 as intangible assets included in Customer Relationships (See Note 6 “Intangible Assets” above). The Company has preliminarily assigned a three-year life to such Customer Relationships. 17. SUBSEQUENT EVENTS The Company has reviewed activities through August 14, 2025, and determined that there are no subsequent events that require disclosure in accordance with ASC 855-10-25-1. 17