Biggest changeFederal — — Provision for income taxes $ 2 $ 3 The principal items accounting for the difference between income taxes computed at the U.S. statutory rate and the (benefit from) provision for income taxes reflected in our Consolidated Statements of Operations are as follows: For the year ended December 31, 2024 2023 U.S. statutory rate 21.0 % 21.0 % State taxes (net of federal tax benefit) 4.5 4.5 Valuation allowance 18.4 (29.5) Federal NOLs write off (11.9) (0.1) Federal temporary (12.1) 0.2 State NOLs write off (19.4) 7.6 State temporary (0.6) (3.7) 0.0 % 0.0 % The tax effects of temporary differences that give rise to significant portions of the deferred tax assets are as follows (in thousands): At December 31, 2024 2023 Accrued expenses and other reserves $ 684 $ 1,195 Right-of-use-asset (82) (197) Lease liabilities 86 224 Tax credits, deferred R&D, and other 579 470 Net operating loss 20,739 20,935 Valuation allowance (22,006) (22,627) Net deferred tax assets $ — $ — In 2024 and 2023, our effective tax rate was lower than the statutory rate due to an increase in the valuation allowance as a result of the $3.4 million and $6.3 million additional federal net operating loss we recognized for the year.
Biggest changeNOTES TO CONSOLIDATED FINANCIAL STATEMENTS The following table presents cash income taxes paid, net of refunds (in thousands): For the year ended December 31, 2025 2024 U.S. federal $ — $ — State 3 5 Foreign — — Total cash income taxes paid, net of refunds $ 3 $ 5 The following table shows the pre-tax loss (in thousands): For the year ended December 31, 2025 2024 Pre-tax Loss: Domestic $ (1,027) $ (1,582) Foreign — — Total pre-tax loss $ (1,027) $ (1,582) The principal items accounting for the difference between income taxes computed at the U.S. statutory rate and the (benefit from) provision for income taxes reflected in our Consolidated Statements of Operations in both dollar (in thousands) and percentage are as follows: For the year ended December 31, 2025 2024 U.S. statutory rate $ (230) 21.0 % $ (710) 21.0 % State taxes (net of federal tax benefit) (36) 3.3 (152) 4.5 Valuation allowance (718) 65.5 (622) 18.4 Federal NOLs write off 287 (26.2) 399 (11.8) Federal temporary 19 (1.7) 409 (12.1) State NOLs write off 663 (60.5) 656 (19.4) State temporary 15 (1.4) 20 (0.6) $ — 0.0 % $ — 0.0 % The tax effects of temporary differences that give rise to significant portions of the deferred tax assets are as follows (in thousands): At December 31, 2025 2024 Accrued expenses and other reserves $ 694 $ 684 Right-of-use asset (45) (82) Lease liabilities 47 86 Tax credits, deferred R&D, and other 536 579 Net operating loss 20,056 20,739 Valuation allowance (21,288) (22,006) Net deferred tax assets $ — $ — In 2025 and 2024, our effective tax rate was lower than the statutory rate due to a full valuation allowance as a result of the $1.1 million and $3.4 million additional federal net operating loss we recognized for the year. 61 Table of Contents ENERGY FOCUS, INC.
Our mission is to enable our customers to run their facilities with greater energy efficiency, productivity, and increased human health and wellness through advanced LED retrofit solutions. Our goal is to be the human wellness lighting and LED technology and market leader for the most demanding applications where performance, quality, value, environmental impact and health are considered paramount.
Our mission is to enable our customers to run their facilities with greater energy efficiency; and productivity, and increased human health and wellness through advanced LED retrofit solutions. Our goal is to be the human wellness lighting and LED technology and market leader for the most demanding applications where performance, quality, value, environmental impact and health are considered paramount.
An impairment loss would be recognized based on the amount by which the carrying value of the asset exceeds its fair value, as determined by quoted market prices (if available) or the present value of expected future cash flows. Refer to Note 5, “Property and Equipment,” for additional information.
An impairment loss would be recognized based on the amount by which the carrying value of the asset exceeds its fair value, as determined by quoted market prices (if available) or the present value of expected future cash flows. Please refer to Note 5, “Property and Equipment,” for additional information.
Operating leases are included in Operating lease, right-of-use-assets, Operating lease liabilities, and Long-term operating lease liabilities in our Consolidated Balance Sheets. Product development Product development expenses include salaries, contractor and consulting fees, supplies and materials, as well as costs related to other overhead items such as depreciation and facilities costs. Research and development costs are expensed as they are incurred.
Operating leases are included in Operating lease, right-of-use assets, Operating lease liabilities, and Long-term operating lease liabilities in our Consolidated Balance Sheets. Product development Product development expenses include salaries, contractor and consulting fees, supplies and materials, as well as costs related to other overhead items such as depreciation and facilities costs. Product development costs are expensed as they are incurred.
Obtaining additional funding contains risks, including: • additional equity financing may not be available to us on satisfactory terms, particularly in light of the current price of our common stock, and any equity we are able to issue could lead to dilution for current stockholders and have rights, preferences and privileges senior to our common stock; • loans or other debt instruments may have terms or conditions, such as interest rate, restrictive covenants, conversion features, refinancing demands, and control or revocation provisions, which are not acceptable to management or the Company’s Board of Directors (the “Board of Directors”); and • the current environment in the capital markets and volatile interest rates, combined with our capital constraints, may prevent us from being able to obtain adequate debt financing.
Obtaining additional funding contains risks, including: • additional equity financing may not be available to us on satisfactory terms, particularly in light of the current price of our common stock, and any equity we are able to issue could lead to dilution for current stockholders and have rights, preferences and privileges senior to our common stock; • loans or other debt instruments may have terms or conditions, such as interest rate, restrictive covenants, conversion features, refinancing demands, and control or revocation provisions, which are not acceptable to management or the Company’s Board of Directors; and • the current environment in the capital markets and volatile interest rates, combined with our capital constraints, may prevent us from being able to obtain adequate debt financing.
Additionally, Effective July 1, 2024, our warehouse and office lease was amended to reduce the rentable square feet from 62,335 square feet to 29,692 square feet and the rent expenses were decreased in proportion to the reduction in rentable square.
Effective July 1, 2024, our warehouse and office lease was amended to reduce the rentable square feet from 62,335 square feet to 29,692 square feet, and the rent expenses were decreased in proportion to the reduction in rentable square feet.
Income taxes As part of the process of preparing the Consolidated Financial Statements, we are required to estimate our income tax liability in each of the jurisdictions in which we do business.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Income taxes As part of the process of preparing the Consolidated Financial Statements, we are required to estimate our income tax liability in each of the jurisdictions in which we do business.
As of December 31, 2024 and 2023, we had the following outstanding warrants: As of December 31, 2024 As of December 31, 2023 Number of Underlying Shares Exercise Price Expiration June 2022 Warrants 384,615 384,615 $9.10 December 16, 2026 December 2021 Warrants 182,630 182,630 $24.64 June 7, 2027 January 2020 Investor Warrants 26,819 26,819 $23.59 January 13, 2025 January 2020 Placement Agent Warrants 5,954 5,954 $34.96 January 13, 2025 600,018 600,018 Stock-based Compensation Stock-based compensation expense is attributable to stock options and restricted stock unit awards.
As of December 31, 2025 and 2024, we had the following outstanding warrants: As of December 31, 2025 As of December 31, 2024 Number of Underlying Shares Exercise Price Expiration June 2022 Warrants 384,615 384,615 $9.10 December 16, 2026 December 2021 Warrants 182,630 182,630 $24.64 June 7, 2027 January 2020 Investor Warrants — 26,819 $23.59 January 13, 2025 January 2020 Placement Agent Warrants — 5,954 $34.96 January 13, 2025 567,245 600,018 Stock-based Compensation Stock-based compensation expense is attributable to stock options and restricted stock unit awards.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK As a “smaller reporting company” as defined by Item 10 of Regulation S-K, 17 CFR § 229.10(f)(1), the Company is not required to provide this information. 33 Table of Contents ITEM 8.
ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK As a “smaller reporting company” as defined by Item 10 of Regulation S-K, 17 CFR § 229.10(f)(1), the Company is not required to provide this information. 34 Table of Contents ITEM 8.
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2024 and 2023, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at December 31, 2025 and 2024, and the results of its operations and its cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.
As of December 31, 2024 and 2023, there were 876,447 Series A Preferred Stock issued and outstanding which can be convertible into 25 thousand shares of common stock at the option of the holder. Warrants During the years ended December 31, 2024 and 2023, no warrants were exercised.
As of December 31, 2025 and 2024, there were 876,447 Series A Preferred Stock issued and outstanding which can be convertible into 25 thousand shares of common stock at the option of the holder. Warrants During the years ended December 31, 2025 and 2024, no warrants were exercised.
(the “Company”) as of December 31, 2024 and 2023, the related consolidated statements of operations, comprehensive loss, stockholders’ equity (deficit), and cash flows for the years then ended, and the related notes and Schedule II (collectively referred to as the “consolidated financial statements”).
(the “Company”) as of December 31, 2025 and 2024, the related consolidated statements of operations, comprehensive loss, stockholders’ equity (deficit), and cash flows for the years then ended, and the related notes and Schedule II (collectively referred to as the “consolidated financial statements”).
At December 31, 2024 and 2023, we recorded a full valuation allowance against our net deferred tax assets due to uncertainties related to our ability to utilize our deferred tax assets, primarily consisting of certain net operating losses carried forward.
At December 31, 2025 and 2024, we recorded a full valuation allowance against our net deferred tax assets due to uncertainties related to our ability to utilize our deferred tax assets, primarily consisting of certain net operating losses carried forward.
Going Concern and Nasdaq Continued Listing Requirements Compliance Due to our financial performance as of December 31, 2024 and 2023, including net losses of $1.6 million and $4.3 million for the twelve months ended December 31, 2024 and 2023, respectively, and total cash used in operating activities of $1.3 million and $2.4 million for the twelve months ended December 31, 2024 and 2023, respectively, we determined that substantial doubt about our ability to continue as a going concern continues to exist at December 31, 2024.
Going Concern and Nasdaq Continued Listing Requirements Compliance Due to our financial performance as of December 31, 2025 and 2024, including net losses of $1.0 million and $1.6 million for the twelve months ended December 31, 2025 and 2024, respectively, and total cash used in operating activities of $1.4 million and $1.3 million for the twelve months ended December 31, 2025 and 2024, respectively, we determined that substantial doubt about our ability to continue as a going concern continues to exist at December 31, 2025.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS The Series A Preferred Stock (a) has a preference upon liquidation equal to $0.67 per share and then participates on an as-converted basis with the common stock with respect to any additional distributions, (b) shall receive any dividends declared and payable on our common stock on an as-converted basis, and (c) is convertible at the option of the holder into shares of our common stock on a 1- for- 35 basis.
The Series A Preferred Stock (a) has a preference upon liquidation equal to $0.67 per share and then participates on an as-converted basis with the common stock with respect to any additional distributions, (b) shall receive any dividends declared and payable on our common stock on an as-converted basis, and (c) is convertible at the option of the holder into shares of our common stock on a 1- for- 35 basis.
Settlement of Return of Slow-Moving Inventory On December 30, 2024, in connection with its strategy to reduce a certain quantity of low-turnover inventory, the Company entered into an agreement with the vendor, an unrelated party, to return the inventory purchased between 2021 and 2022 and transfer EnFocus™ registered trademarks (carry amount of $0).
Settlement of Return of Slow-Moving Inventory On December 30, 2024, in connection with its strategy to reduce a certain quantity of low-turnover inventory, the Company entered into an agreement with the vendor, an unrelated party, to return the inventory purchased between 2021 and 2022 and transfer EnFocus™ registered trademarks (carrying amount of $0 as of December 31,2024).
We continuously review the assumptions related to the adequacy of our warranty reserve, including product failure rates, and adjust to the existing warranty liability when there are changes to these estimates or the underlying replacement product costs, or the warranty period expires.
We continuously review the assumptions related to the adequacy of our warranty reserve, including product failure rates, and make adjustments to the existing warranty liability when there are changes to these estimates or the underlying replacement product costs, or the warranty period expires.
Stock-based compensation We recognize compensation expense based on the estimated grant date fair value under the authoritative guidance. Management applies the Black-Scholes option pricing model to value stock options issued to employees and directors and applies judgment in estimating key assumptions that are important elements of the model in expense recognition.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Stock-based compensation We recognize compensation expense based on the estimated grant date fair value under the authoritative guidance. Management applies the Black-Scholes option pricing model to value stock options issued to employees and directors and applies judgment in estimating key assumptions that are important elements of the model in expense recognition.
Since we believe it is more likely than not that the benefit from NOLs will not be realized, we have provided a full valuation allowance against our deferred tax assets at December 31, 2024 and 2023, respectively. We had no net deferred tax liabilities at December 31, 2024 and 2023. NOTE 11.
Since we believe it is more likely than not that the benefit from NOLs will not be realized, we have provided a full valuation allowance against our deferred tax assets at December 31, 2025 and 2024, respectively. We had no net deferred tax liabilities at December 31, 2025 and 2024. NOTE 12.
Impairment of Long-lived assets Long-lived assets are reviewed for impairment whenever events or circumstances indicate the carrying amount may not be recoverable. Events or circumstances that would result in an impairment review primarily include operations reporting losses, a significant change in the use of an asset, or the planned disposal or sale of the asset.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Impairment of Long-lived assets Long-lived assets are reviewed for impairment whenever events or circumstances indicate the carrying amount may not be recoverable. Events or circumstances that would result in an impairment review primarily include operations reporting losses, a significant change in the use of an asset, or the planned disposal or sale of the asset.
Preferred Stock The Series A Preferred Stock was created by the filing of a Certificate of Designation with the Secretary of State of the State of Delaware on March 29, 2019, which designated 2,000,000 shares of the Company’s preferred stock, par value $0.0001 per share, as Series A Preferred Stock (the “Original Series A Certificate of Designation”).
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Preferred Stock The Series A Preferred Stock was created by the filing of a Certificate of Designation with the Secretary of State of the State of Delaware on March 29, 2019, which designated 2,000,000 shares of the Company’s preferred stock, par value $0.0001 per share, as Series A Preferred Stock (the “Original Series A Certificate of Designation”).
Chiao Chieh (Jay) Huang, CEO of the Company, pursuant to which the Company agreed to issue and sell in a private placement an aggregate of 534,591 shares of the Company’s common stock, par value $0.0001 per share, for a purchase price per share of $1.59 (the “June 2024 Private Placement”). Consideration for the transaction included an exchange of $850 thousand.
Chiao Chieh (Jay) Huang, CEO of the Company, pursuant to which the Company agreed to issue and sell in a private placement an aggregate of 534,591 shares of the Company’s common stock, par value $0.0001 per share, for a purchase price per share of $1.59 (the “June 2024 Private Placement”).
As of December 31, 2024, the Company had inventories of $3.3 million, net of reserves for excess, obsolete and slow-moving inventories. 35 Table of Contents Auditing management's estimates for excess, obsolete and slow-moving inventories required subjective auditor judgment and evaluation of the reasonableness of significant assumptions used in developing the reserves as detailed above, as well as the inputs and related calculations related to historical sales and on-hand inventories.
As of December 31, 2025, the Company had inventories of $2.9 million, net of reserves for excess, obsolete and slow-moving inventories. 36 Table of Contents Auditing management's estimates for excess, obsolete and slow-moving inventories required subjective auditor judgment and evaluation of the reasonableness of significant assumptions used in developing the reserves as detailed above, as well as the inputs and related calculations related to historical sales and on-hand inventories.
June 2024 Private Placement On June 21, 2024, the Company entered into a securities purchase agreement with Sander Electronics Inc., a shareholder of the Company controlled by Mr.
The March 2025 Private Placement closed on March 31, 2025. June 2024 Private Placement On June 21, 2024, the Company entered into a securities purchase agreement with Sander Electronics Inc., a shareholder of the Company controlled by Mr.
For certain types of claims, we maintain insurance coverage for personal injury and property damage, product liability and other liability coverages in amounts and with deductibles that we believe are prudent, but there can be no assurance that these coverages will be applicable or adequate to cover adverse outcomes of claims or legal proceedings against us. 62 Table of Contents ENERGY FOCUS, INC.
For certain types of claims, we maintain insurance coverage for personal injury and property damage, product liability and other liability coverages in amounts and with deductibles that we believe are prudent, but there can be no assurance that these coverages will be applicable or adequate to cover adverse outcomes of claims or legal proceedings against us. NOTE 16.
In any such vote, each share of Series A Preferred Stock shall entitle its holder to a number of votes equal to 1.582% of the number of shares of common stock into which such share of Series A Preferred Stock is convertible. 57 Table of Contents ENERGY FOCUS, INC.
In any such vote, each share of Series A Preferred Stock shall entitle its holder to a number of votes equal to 1.582% of the number of shares of common stock into which such share of Series A Preferred Stock is convertible.
The following table presents a reconciliation of basic and diluted loss per share computations (in thousands, except per share amounts): For the years ended December 31, 2024 2023 Numerator: Net loss $ (1,582) $ (4,293) Denominator: Basic and diluted weighted average common shares outstanding 4,947 3,241 As a result of the net loss we incurred for the years ended December 31, 2024 and 2023 , convertible preferred stock representing approximately 25 thousand shares of common stock were excluded from the basic loss per share calculation because their inclusion would have been anti-dilutive.
The following table presents a reconciliation of basic and diluted loss per share computations (in thousands, except per share amounts): For the years ended December 31, 2025 2024 Numerator: Net loss $ (1,027) $ (1,582) Denominator: Basic and diluted weighted average common shares outstanding 5,553 4,947 As a result of the net loss we incurred for the years ended December 31, 2025 and 2024 , convertible preferred stock representing approximately 25 thousand shares of common stock were excluded from the basic loss per share calculation because their inclusion would have been anti-dilutive. 49 Table of Contents ENERGY FOCUS, INC.
We establish provisions for excess and obsolete inventories after evaluation of historical sales, current economic trends, forecasted sales, product lifecycles, and current inventory levels. The assessment is both quantitative and qualitative.
We establish provisions for excess and obsolete inventories after evaluation of historical sales, current economic trends, forecasted sales, product lifecycles, and current inventory levels. The assessment is both quantitative and qualitative. 47 Table of Contents ENERGY FOCUS, INC.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA TABLE OF CONTENTS Page Reports of Independent Registered Public Accounting Firm (PCAOB ID 1808) 35 Consolidated Balance Sheets as of December 31, 2024 and 2023 37 Consolidated Statements of Operations for the years ended December 31, 2024 and 2023 39 Consolidated Statements of Comprehensive Loss for the years ended December 31, 2024 and 2023 40 Consolidated Statements of Stockholders’ Equity (Deficit) for the years ended December 31, 2024 and 2023 41 Consolidated Statements of Cash Flows for the years ended December 31, 2024 and 2023 42 Notes to Consolidated Financial Statements 44 34 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Stockholders and Board of Directors Energy Focus, Inc.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA TABLE OF CONTENTS Page Reports of Independent Registered Public Accounting Firm (PCAOB ID 1808) 36 Consolidated Balance Sheets as of December 31, 2025 and 2024 38 Consolidated Statements of Operations for the years ended December 31, 2025 and 2024 40 Consolidated Statements of Comprehensive Loss for the years ended December 31, 2025 and 2024 41 Consolidated Statements of Stockholders’ Equity for the years ended December 31, 2025 and 2024 42 Consolidated Statements of Cash Flows for the years ended December 31, 2025 and 2024 43 Notes to Consolidated Financial Statements 45 35 Table of Contents REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM Stockholders and Board of Directors Energy Focus, Inc.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS FOR THE YEARS ENDED DECEMBER 31, (amounts in thousands) 2024 2023 Net loss $ (1,582) $ (4,293) Other comprehensive loss: Foreign currency translation adjustments — — Comprehensive loss $ (1,582) $ (4,293) The accompanying notes are an integral part of these consolidated financial statements. 40 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE LOSS FOR THE YEARS ENDED DECEMBER 31, (in thousands) 2025 2024 Net loss $ (1,027) $ (1,582) Other comprehensive loss: Foreign currency translation adjustments — — Comprehensive loss $ (1,027) $ (1,582) The accompanying notes are an integral part of these consolidated financial statements. 41 Table of Contents ENERGY FOCUS, INC.
See Note 9, “Stockholders’ Equity.” Streeterville Notes 2022 Streeterville Note On April 21, 2022, we entered into a note purchase agreement (the “2022 Streeterville Note Purchase Agreement”) with Streeterville Capital, LLC (“Streeterville”) pursuant to which we sold and issued to Streeterville a promissory note in the principal amount of approximately $2.0 million (the “2022 Streeterville Note”).
NOTE 8. DEBT Streeterville Notes 2022 Streeterville Note On April 21, 2022, we entered into a note purchase agreement with Streeterville Capital, LLC (“Streeterville”), pursuant to which we sold and issued to Streeterville a promissory note in the principal amount of approximately $2.0 million (the “2022 Streeterville Note”).
We do not discuss recent standards that are not anticipated to have an impact on or are unrelated to our consolidated financial condition, results of operations, cash flows or disclosures.
We do not discuss recent standards that are not anticipated to have an impact on or are unrelated to our consolidated financial condition, results of operations, cash flows or disclosures. 51 Table of Contents ENERGY FOCUS, INC.
Additionally, global supply chain and logistics constraints are impacting our inventory purchasing strategy, as we seek to manage both shortages of available components and longer lead times in obtaining components while pursuing cost-saving measures to enhance profitability.
Additionally, global supply chain and logistics constraints and the ongoing evolution of international trade policies are impacting our inventory purchasing strategy, as we seek to manage both shortages of available components and longer lead times in obtaining components while pursuing cost-effectiveness measures to enhance profitability.
The Company recorded this as a lease modification in accordance with ASC 842 Leases (“ASC 842”) and recorded a reduction to the right of use asset and lease liability of approximately $395 thousand using an incremental borrowing rate of approximately 13.64%.
The Company recorded this as a lease modification in accordance with ASC 842 Leases (“ASC 842”) and recorded a reduction to the right of use asset and lease liability of approximately $395 thousand using an incremental borrowing rate of approximately 13.64%. The Company recognized a gain on the lease modification of $63 thousand during the third quarter of 2024.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) FOR THE YEARS ENDED DECEMBER 31, (amounts in thousands) 2024 2023 Net (decrease) increase in cash (1,465) 1,978 Cash, beginning of year 2,030 52 Cash, end of year $ 565 $ 2,030 Supplemental information: Cash paid in year for interest $ 5 $ 380 Non-cash investing and financing activities: Debt-to-equity exchange transactions $ 591 $ 1,716 The accompanying notes are an integral part of these consolidated financial statements. 43 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED) FOR THE YEARS ENDED DECEMBER 31, (amounts in thousands) 2025 2024 Effect of exchange rate changes on cash — — Net increase (decrease) in cash 499 (1,465) Cash, beginning of year 565 2,030 Cash, end of year $ 1,064 $ 565 Supplemental information: Cash paid in year for interest $ — $ 5 Non-cash investing and financing activities: Debt-to-equity exchange transactions $ — $ 591 The accompanying notes are an integral part of these consolidated financial statements. 44 Table of Contents ENERGY FOCUS, INC.
The following table provides a breakdown of product net sales for the years indicated (in thousands): Year ended December 31, 2024 2023 Commercial products $ 1,390 $ 1,593 MMM products 3,470 4,124 Total net sales $ 4,860 $ 5,717 A geographic summary of net sales is as follows (in thousands): For the year ended December 31, 2024 2023 United States $ 4,848 $ 5,690 International 12 27 Total net sales $ 4,860 $ 5,717 At December 31, 2024 and 2023, approximately 100% of our long-lived assets, which consist of property and equipment, were located in the United States.
The following table provides a breakdown of product net sales for the years indicated (in thousands): Year ended December 31, 2025 2024 Commercial products $ 1,536 $ 1,390 MMM products 1,989 3,470 Setup Service 35 — Total net sales $ 3,560 $ 4,860 A geographic summary of net sales is as follows (in thousands): For the year ended December 31, 2025 2024 United States $ 2,967 $ 4,848 International 593 12 Total net sales $ 3,560 $ 4,860 At December 31, 2025 and 2024, approximately 100% of our long-lived assets, which consist of property and equipment, were located in the United States.
We take into consideration (1) any circumstances of which we are aware of a customer's inability to meet its financial obligations and (2) our judgments as to prevailing economic conditions in the industry and their impact on our customers.
The reserve for credit losses is reviewed and assessed for adequacy on a quarterly basis. We take into consideration (1) any circumstances of which we are aware of a customer's inability to meet its financial obligations and (2) our judgments as to prevailing economic conditions in the industry and their impact on our customers.
We then assess the likelihood of the deferred tax assets being recovered from future taxable income and, to the 46 Table of Contents ENERGY FOCUS, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS extent we believe it is more likely than not that the deferred tax assets will not be recovered, or is unknown, we establish a valuation allowance.
We then assess the likelihood of the deferred tax assets being recovered from future taxable income and, to the extent we believe it is more likely than not that the deferred tax assets will not be recovered, or is unknown, we establish a valuation allowance.
Advertising expenses Advertising expenses are charged to operations in the period incurred. They consist of costs for the placement of our advertisements in various media and the costs of demos provided to potential distributors of our products. Advertising expenses were $6 thousand for each of the years ended December 31, 2024 and 2023, respectively.
They consist of costs for the placement of our advertisements in various media and the costs of demos provided to potential distributors of our products. Advertising expenses were $1 thousand and $6 thousand for the years ended December 31, 2025 and 2024, respectively.
Our practice is to recognize interest and penalties related to income tax matters in income tax expense when and if they become applicable. At December 31, 2024 and 2023, respectively, there were no accrued interest and penalties related to uncertain tax positions.
Our practice is to recognize interest and penalties related to income tax matters in income tax expense when and if they become applicable. At December 31, 2025 and 2024, respectively, there were no accrued interest and penalties related to uncertain tax positions. 59 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, (amounts in thousands except share data) 2024 2023 Operating lease liabilities, net of current portion 254 798 Total liabilities 2,697 7,149 STOCKHOLDERS' EQUITY (DEFICIT) Preferred stock, par value $0.0001 per share: Authorized: 5,000,000 shares (3,300,000 shares designated as Series A Convertible Preferred Stock) at December 31, 2024 and December 31, 2023 Issued and outstanding: 876,447 shares at December 31, 2024 and December 31, 2023 — — Common stock, par value $0.0001 per share: Authorized: 50,000,000 shares at December 31, 2024 and December 31, 2023 Issued and outstanding: 5,260,741 shares at December 31, 2024 and 4,348,690 shares at December 31, 2023 1 — Additional paid-in capital 157,814 156,369 Accumulated other comprehensive loss (3) (3) Accumulated deficit (154,897) (153,315) Total stockholders' equity 2,915 3,051 Total liabilities and stockholders' equity $ 5,612 $ 10,200 The accompanying notes are an integral part of these consolidated financial statements. 38 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, (in thousands, except share and per share amounts) 2025 2024 Operating lease liabilities, net of current portion 78 254 Total liabilities 1,000 2,697 STOCKHOLDERS' EQUITY Preferred stock, par value $0.0001 per share: Authorized: 5,000,000 shares (3,300,000 shares designated as Series A Convertible Preferred Stock) at December 31, 2025 and December 31, 2024 Issued and outstanding: 876,447 shares at December 31, 2025 and December 31, 2024 — — Common stock, par value $0.0001 per share: Authorized: 50,000,000 shares at December 31, 2025 and December 31, 2024 Issued and outstanding: 6,306,433 shares at December 31, 2025 and 5,260,741 shares at December 31, 2024 1 1 Additional paid-in capital 160,035 157,814 Accumulated other comprehensive loss (3) (3) Accumulated deficit (155,924) (154,897) Total stockholders' equity 4,109 2,915 Total liabilities and stockholders' equity $ 5,109 $ 5,612 The accompanying notes are an integral part of these consolidated financial statements. 39 Table of Contents ENERGY FOCUS, INC.
Components of the operating lease costs recognized in net loss were as follows (in thousands): For the years ended December 31, 2024 2023 Lease cost $ 303 $ 461 Supplemental Consolidated Balance Sheet information related to the Company’s operating leases is as follows (in thousands): At December 31, 2024 2023 Operating Leases Operating lease right-of-use assets $ 377 $ 899 Operating lease liabilities 393 1,021 51 Table of Contents ENERGY FOCUS, INC.
Components of the operating lease costs recognized in net loss were as follows (in thousands): For the years ended December 31, 2025 2024 Lease cost $ 175 $ 303 Supplemental Consolidated Balance Sheet information related to the Company’s operating leases as of December 31, 2025 and 2024 are follows (in thousands): At December 31, 2025 2024 Operating Leases Operating lease right-of-use assets $ 207 $ 377 Operating lease liabilities 217 393 53 Table of Contents ENERGY FOCUS, INC.
PROPERTY AND EQUIPMENT Property and equipment are stated at cost and depreciated using the straight-line method over the estimated useful lives of the related assets and consist of the following (in thousands): At December 31, 2024 2023 Equipment (useful life 3 - 15 years) $ 490 $ 1,061 Tooling (useful life 2 - 5 years) 171 190 Vehicles (useful life 5 years) 41 41 Leasehold improvements (the shorter of useful life or lease life) 124 141 Construction in progress — 28 Property and equipment at cost 826 1,461 Less: accumulated depreciation (736) (1,349) Property and equipment, net $ 90 $ 112 Depreciation expense was $37 thousand and $33 thousand for the years ended December 31, 2024 and 2023, respectively.
PROPERTY AND EQUIPMENT Property and equipment are stated at cost and depreciated using the straight-line method over the estimated useful lives of the related assets and consist of the following (in thousands): At December 31, 2025 2024 Equipment (useful life 3 - 15 years) $ 496 $ 490 Tooling (useful life 2 - 5 years) 210 171 Vehicles (useful life 5 years) 41 41 Leasehold improvements (the shorter of useful life or lease life) 124 124 Property and equipment at cost 871 826 Less: accumulated depreciation (774) (736) Property and equipment, net $ 97 $ 90 Depreciation expense was $37 thousand for the years ended December 31, 2025 and 2024.
The advanced capital contribution was exchanged for common stock on March 28, 2024. See Note 9, “Stockholders’ Equity.” NOTE 8. COMMITMENTS AND CONTINGENCIES Purchase Commitments As of December 31, 2024, we had approximately $0.3 million in outstanding purchase commitments for inventory, of which the majority is expected to ship in the first quarter of 2025.
The advanced capital contribution was exchanged for common stock on March 28, 2024. See Note 10, “Stockholders’ Equity.” NOTE 9. COMMITMENTS AND CONTINGENCIES Purchase Commitments As of December 31, 2025, we had approximately $0.4 million in outstanding purchase commitments for inventory.
The following table summarizes stock-based compensation expense and the impact it had on operations for the periods presented (in thousands): For the year ended December 31, 2024 2023 Cost of sales $ — $ 2 Selling, general, and administrative 4 42 Total stock-based compensation $ 4 $ 44 At December 31, 2024 and 2023, we had unearned stock compensation expense of $2 thousand and $64 thousand, respectively.
The following table summarizes stock-based compensation expense and the impact it had on operations for the periods presented (in thousands): For the year ended December 31, 2025 2024 Selling, general, and administrative 121 4 Total stock-based compensation $ 121 $ 4 Total unearned stock compensation expense was $1 thousand and $2 thousand at December 31, 2025 and 2024, respectively.
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, (amounts in thousands except per share data) 2024 2023 Net sales $ 4,860 $ 5,717 Cost of sales 4,161 5,494 Gross profit 699 223 Operating expenses: Product development 524 587 Selling, general, and administrative 2,017 3,607 Total operating expenses 2,541 4,194 Loss from operations (1,842) (3,971) Other expenses (income): Interest income — (57) Interest expense 5 380 Gain on debt extinguishment (187) — Gain on partial lease termination (63) — Other income (27) (30) Other expenses 10 26 Loss from operations before income taxes (1,580) (4,290) Provision for income taxes 2 3 Net loss $ (1,582) $ (4,293) Net loss per common stock basic and diluted: Net loss $ (0.32) $ (1.32) Weighted average shares of common stock outstanding: Basic and diluted 4,947 3,241 The accompanying notes are an integral part of these consolidated financial statements. 39 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, (in thousands, except per share amounts) 2025 2024 Net sales $ 3,560 $ 4,860 Cost of sales 2,888 4,161 Gross profit 672 699 Operating expenses: Product development 412 524 Selling, general, and administrative 1,284 2,017 Total operating expenses 1,696 2,541 Loss from operations (1,024) (1,842) Other expenses (income): Interest income (2) — Interest expense — 5 Gain on debt extinguishment — (187) Gain on partial lease termination (2) (63) Gain on disposal of fixed assets (3) — Other income — (27) Other expenses 10 12 Loss from operations before income taxes (1,027) (1,582) Provision for income taxes — — Net loss $ (1,027) $ (1,582) Net loss per common stock - basic and diluted Net loss $ (0.18) $ (0.32) Weighted average shares of common stock outstanding: Basic and diluted 5,553 4,947 The accompanying notes are an integral part of these consolidated financial statements. 40 Table of Contents ENERGY FOCUS, INC.
We are also evaluating adjacent technologies including Gallium Nitride (“GaN”) based power supplies and additional market opportunities for energy solution products that support sustainability in our existing channels. Additionally, we have expanded product offerings into both Maritime lighting and Energy Storage Solutions ( “ESS”). NOTE 2.
We are also evaluating adjacent technologies including Gallium Nitride (“GaN”) based power supplies and additional market opportunities for energy solution products that support sustainability in our existing channels. NOTE 2.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS Future minimum lease payments required under operating and finance leases for each of the years 2025 through 2027 are as follows (in thousands): Operating Leases 2025 182 2026 186 2027 94 Total future undiscounted lease payments 462 Less imputed interest (69) Total lease obligations $ 393 Supplemental cash flow information related to leases was as follows (in thousands): Years ended December 31, 2024 2023 Supplemental Cash Flow Information: Cash paid, net, for amounts included in the measurement of lease liabilities: Operating cash flows from operating leases $ 343 $ 383 NOTE 4.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS The maturities of lease liabilities under operating leases by years at December 31, 2025 are as follows (in thousands): Operating Leases 2026 159 2027 80 Total future undiscounted lease payments 239 Less imputed interest (22) Total lease obligations $ 217 Supplemental cash flow information related to leases was as follows (in thousands): Years ended December 31, 2025 2024 Supplemental Cash Flow Information: Cash paid, net, for amounts included in the measurement of lease liabilities: Operating cash flows from operating leases $ 175 $ 343 NOTE 4.
Property and equipment Property and equipment are stated at cost and include expenditures for additions and major improvements. Expenditures for repairs and maintenance are charged to operations as incurred. We use the straight-line method of depreciation over the estimated useful lives of the related assets (generally two to 15 years) for financial reporting purposes.
Expenditures for repairs and maintenance are charged to operations as incurred. We use the straight-line method of depreciation over the estimated useful lives of the related assets (generally two years to 15 years) for financial reporting purposes. Accelerated methods of depreciation are used for federal income tax purposes.
Dilutive potential shares of common stock consist of incremental shares upon the exercise of stock options, warrants and convertible securities, unless the effect would be anti-dilutive.
Diluted loss per share gives effect to all dilutive potential shares of common stock outstanding during the period. Dilutive potential shares of common stock consist of incremental shares upon the exercise of stock options, warrants and convertible securities, unless the effect would be anti-dilutive.
Although these estimates are based on management’s best knowledge of current events and actions that may impact us in the future, actual results may vary from the estimates.
Management bases its estimates on historical experience and various other assumptions believed to be reasonable. Although these estimates are based on management’s best knowledge of current events and actions that may impact us in the future, actual results may vary from the estimates.
PREPAID AND OTHER CURRENT ASSETS Prepaid and other current assets consisted of the following (in thousands): At December 31, 2024 2023 Prepaid insurance $ 36 $ 32 Prepaid expenses 77 81 Prepaid rent 44 41 Other — 2 Total prepaid and other current assets $ 157 156 NOTE 7.
NOTE 6. PREPAID AND OTHER CURRENT ASSETS Prepaid and other current assets consisted of the following (in thousands): At December 31, 2025 2024 Prepaid insurance $ 46 $ 36 Prepaid expenses 62 77 Prepaid rent 18 44 Total prepaid and other current assets $ 126 157 NOTE 7.
Estimates include, but are not limited to, the expected credit loss provision, inventory obsolescence and warranty claims, the determination of the useful lives of property and equipment, valuation of long-lived assets, allowance for deferred tax assets, sales returns and stock-based compensation.
Estimates include, but are not limited to, the establishment of credit losses allowance for accounts receivable, sales returns, inventory obsolescence and warranty claims, the useful lives of property and equipment, valuation allowance for net deferred taxes, and stock-based compensation.
Consideration for the transaction included exchange of $450 thousand in the aggregate of outstanding amounts on previous advanced capital contributions, as described above in Note 6, “Debt”. Aggregate gross proceeds to the Company in respect of the March 2024 Private Placement were approximately $450 thousand. The March 2024 Private Placement was priced at-the-market under the Nasdaq rules.
Consideration for the transaction included exchange of $450 thousand in the aggregate of outstanding amounts on capital contributions received in October 2023. Aggregate gross proceeds to the Company in respect of the March 2024 Private Placement were approximately $450 thousand. The March 2024 Private Placement was priced at-the-market under the Nasdaq rules. 57 Table of Contents ENERGY FOCUS, INC.
With specific materials, all of our purchases are from a single vendor. The availability and costs of materials may be subject to change due to, among other things, new laws or regulations, suppliers’ allocation to other purchasers, interruptions in production by suppliers, global health issues such as the 50 Table of Contents ENERGY FOCUS, INC.
With specific materials, all of our purchases are from a single vendor. The availability and costs of materials may be subject to change due to, among other things, new laws or regulations, suppliers’ allocation to other purchasers, interruptions in production by suppliers, and changes in exchange rates tariff and worldwide price and demand levels.
These costs will be charged to expense and amortized on a straight-line basis in subsequent periods. The remaining weighted average period over which the unearned compensation is expected to be amortized was approximately 1.8 years as of December 31, 2024 and 2.8 years as of December 31, 2023.
These costs will be charged to expense and amortized on a straight-line basis in future periods. The weighted average period over which the unearned compensation at December 31, 2025 is expected to be amortized was approximately 1.3 years. 58 Table of Contents ENERGY FOCUS, INC.
Below is the breakout of the Company’s contract assets for such periods (in thousands): December 31, 2024 December 31, 2023 January 1, 2023 Accounts Receivable $ 819 $ 1,590 $ 471 Less: Reserve for Credit Losses (15) (20) (26) Net Accounts Receivable $ 804 1,570 445 Activity related to our reserve for credit losses was as follows (in thousands): Allowance for credit losses as of January 1, 2023 $ (26) Cumulative effect of the implementation of ASC 326 (2) Reserve for credit losses as of December 31, 2023 (4) Prior year reclassification of sales returns out of allowance for credit losses 12 Allowance for credit losses as of December 31, 2023 $ (20) Reduction of reserve for credit losses as of December 31, 2024 5 Allowance for credit losses as of December 31, 2024 $ (15) Geographic information All our long-lived fixed assets are located in the United States.
Below is the breakout of the Company’s contract assets for such periods (in thousands): December 31, 2025 December 31, 2024 January 1, 2024 Gross Accounts Receivable $ 559 $ 819 $ 1,590 Less: Allowance for Credit Losses (33) (15) (20) Net Accounts Receivable $ 526 804 1,570 Activity related to our allowance for credit losses for the years ended December 31, 2025 and 2024 was as follows (in thousands): Allowance for credit losses as of January 1, 2024 $ (20) Reduction of reserve for credit losses for the year ended December 31, 2024 5 Allowance for credit losses as of December 31, 2024 (15) Increase in reserve for credit losses for the year ended December 31, 2025 (18) Allowance for credit losses as of December 31, 2025 $ (33) Geographic information All our long-lived fixed assets are located in the United States.
The following table shows the components of the provision for income taxes (in thousands): For the year ended December 31, 2024 2023 Current: State $ 2 $ 3 Deferred: U.S.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS The following table shows the components of the provision for income taxes (in thousands): For the year ended December 31, 2025 2024 Current: U.S. federal $ — $ — State — — Foreign — — Total current $ — $ — Deferred: U.S.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE None.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS anticipated within the next year, development and implementation of an excess inventory reduction plan, plans and initiatives in our research and development, product development and sales and marketing, and development of potential channel partnerships, if adequately executed, could provide us with an ability to finance our operations through the next twelve months and may mitigate the substantial doubt about our ability to continue as a going concern.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS partnerships, if adequately executed, could provide us with an ability to finance our operations through the next twelve months and may mitigate the substantial doubt about our ability to continue as a going concern.
Accelerated methods of depreciation are used for federal income tax purposes. When assets are sold or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the Consolidated Statements of Operations.
When assets are sold or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the Consolidated Statements of Operations. 48 Table of Contents ENERGY FOCUS, INC.
Considering both quantitative and qualitative information, we continue to believe that the combination of our plans to ensure adequate external funding, timely re-organizational actions, current financial position, liquid resources, obligations due or 44 Table of Contents ENERGY FOCUS, INC.
Considering both quantitative and qualitative information, we continue to believe that the combination of our plans to ensure adequate external funding, timely re-organizational actions, current financial position, liquid resources, obligations due or anticipated within the next year, development and implementation of an excess inventory reduction plan, plans and initiatives in our research and development, product development and sales and marketing, and development of potential channel 45 Table of Contents ENERGY FOCUS, INC.
These elements include the 48 Table of Contents ENERGY FOCUS, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS expected life of the option, the expected stock-price volatility, and expected forfeiture rates. Compensation expense is generally amortized on a straight-line basis over the requisite service period, which is generally the vesting period. See Note 9, “Stockholders’ Equity,” for additional information.
These elements include the expected life of the option, the expected stock-price volatility, and expected forfeiture rates. Compensation expense is generally amortized on a straight-line basis over the requisite service period, which is generally the vesting period. Please refer to Note 10, “Stockholders’ Equity,” for additional information. Advertising expenses Advertising expenses are charged to operations in the period incurred.
We review and reassess the fair value hierarchy classifications on a quarterly basis. Changes from one quarter to the next related to the observability of inputs in a fair value measurement may result in a reclassification between fair value hierarchy levels. There were no reclassifications for all periods presented.
Changes from one quarter to the next related to the observability of inputs in a fair value measurement may result in a reclassification between fair value hierarchy levels. There were no reclassifications for all periods presented. Property and equipment Property and equipment are stated at cost and include expenditures for additions and major improvements.
The effect of the outcome of these matters on our future results of operations and liquidity cannot be predicted because any such effect depends on future results of operations and the amount or timing of the resolution of such matters.
We provide for costs related to these matters when a loss is probable and the amount can be reasonably estimated. The effect of the outcome of these matters on our future results of operations and liquidity cannot be predicted because any such effect depends on future results of operations and the amount or timing of the resolution of such matters.
The asset would be considered impaired 47 Table of Contents ENERGY FOCUS, INC. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS when the future net undiscounted cash flows generated by the asset are less than its carrying value.
The asset would be considered impaired when the future net undiscounted cash flows generated by the asset are less than its carrying value.
LEASES The Company leases certain equipment, manufacturing, warehouse and office space under non-cancellable operating leases with expirations through 2027 under which it is responsible for related maintenance, taxes and insurance. As of March 25, 2022, the terms of our real estate operating lease have been modified beginning July 1, 2022 and extended through 2027.
LEASES The Company leases certain equipment, manufacturing, warehouse and office space under non-cancellable operating leases with expirations through 2027 under which it is responsible for related maintenance, taxes and insurance.
For the years ended December 31, 2024 and 2023, approximately 100% of sales were attributable to customers in the United States. The geographic location of our net sales is derived from the destination to which we ship the product. Cash Cash consists of investments in money market funds and deposits with banks.
For the twelve months ended December 31, 2025 and 2024, approximately 83% and 100% of sales were attributable to customers in the United States, respectively, and 17% and 0%, were attributable to customers outside the United States, respectively. The geographic location of our net sales is derived from the destination to which we ship the product.
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, (amounts in thousands) 2024 2023 Cash flows from operating activities: Net loss $ (1,582) $ (4,293) Adjustments to reconcile net loss to net cash used in operating activities: Other income — (40) Gain on partial lease termination (63) — Gain on debt extinguishment (187) — Depreciation 37 33 Stock-based compensation 4 44 Provision for credit losses and sales returns (69) 6 Provision for slow-moving and obsolete inventories 347 25 Provision for warranties (32) (33) Amortization of loan discounts and origination fees 5 225 Change in operating assets and liabilities: Accounts receivable 1,037 (1,131) Accounts receivable - related party — (202) Inventories 829 1,012 Prepayments to vendors 83 (200) Prepaid and other assets 3 521 Accounts payable (301) (580) Accounts payable- related party (1,237) 2,146 Accrued and other liabilities (128) (47) Right of use assets and lease liabilities (43) 75 Total adjustments 285 1,854 Net cash used in operating activities (1,297) (2,439) Cash flows from investing activities: Acquisitions of property and equipment (19) (69) Net cash used in investing activities (19) (69) Cash flows from financing activities: Proceeds from the issuance of common stock and warrants 851 6,079 Costs related to reverse stock-split — (16) Payments on the 2022 Streeterville Note (1,000) (625) Net payments on credit line borrowings - Credit Facilities — (1,402) Advanced capital contribution — 450 Net cash (used in) provided by financing activities (149) 4,486 (continued on the following page) 42 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE YEARS ENDED DECEMBER 31, (in thousands) 2025 2024 Cash flows from operating activities: Net loss $ (1,027) $ (1,582) Adjustments to reconcile net loss to net cash used in operating activities: Foreign exchange loss 1 — Loss on settlement of vendor obligations 8 — Gain on partial lease termination (2) (63) Gain on debt extinguishment — (187) Gain on disposal of fixed assets (3) — Depreciation 37 37 Stock-based compensation 121 4 Provision for credit losses and sales returns 10 (69) Provision for slow-moving and obsolete inventories 244 347 Provision for warranties (27) (32) Amortization of loan discounts and origination fees — 5 Change in operating assets and liabilities: Accounts receivable 266 1,037 Inventories (262) 829 Prepayments to vendors (1) 83 Prepaid and other assets 32 3 Accounts payable (115) (301) Accounts payable - related party (523) (1,237) Accrued and other liabilities (159) (128) Right of use assets and lease liabilities (4) (43) Total adjustments (377) 285 Net cash used in operating activities (1,404) (1,297) Cash flows from investing activities: Acquisitions of property and equipment (54) (19) Proceeds from the sale of property and equipment 13 — Advance for investment in joint venture (156) — Net cash used in investing activities (197) (19) Cash flows from financing activities: Issuance of common stock 2,100 851 Payments on the 2022 Streeterville Note — (1,000) Net cash provided by (used in) financing activities 2,100 (149) (continued on the next page) 43 Table of Contents ENERGY FOCUS, INC.
Chiao Chieh (Jay) Huang, pursuant to which the Company agreed to issue and sell, in a private placement (the “March 28, 2023 Private Placement”), 15,500 shares of the Company’s common stock for a purchase price of $3.55 per share.
Chiao Chieh (Jay) Huang, pursuant to which the Company agreed to issue and sell in a private placement an aggregate of 103,627 shares of the Company’s common stock, par value $0.0001 per share, for a purchase price per share of $1.93 (the “March 2025 Private Placement").
Columbus, Ohio March 25, 2025 36 Table of Contents ENERGY FOCUS, INC.
Columbus, Ohio March 24, 2026 37 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ DEFICIT FOR THE YEARS ENDED DECEMBER 31, 2024 AND 2023 ((amounts in thousands except share data)) Additional Paid-in Capital Accumulated Other Comprehensive Loss Preferred Stock Common Stock Accumulated Deficit Shares Amount Shares Amount Total Balance at December 31, 2022 876 $ — 1,407 $ 1 $ 148,545 $ (3) $ (149,020) $ (477) Issuance of common stock — — 2,477 1 6,078 — — 6,079 Stock issued in exchange transactions — — 465 — 1,716 — — 1,716 Par value adjustment due to reverse stock split — — — (2) 2 — — — Reduction in equity due to costs from reverse stock split — — — — (16) — — (16) Stock-based compensation — — — — 44 — — 44 Impact of adoption of ASU 2016-13 - CECL — — — — — — (2) (2) Net loss — — — — — — (4,293) (4,293) Balance at December 31, 2023 876 $ — 4,349 $ — $ 156,369 $ (3) $ (153,315) $ 3,051 Issuance of common stock — — 818 1 1,300 — — 1,301 Conversion of advanced capital contribution to common stock — — 94 — 141 — — 141 Stock-based compensation — — — — 4 — — 4 Net loss — — — — — — (1,582) (1,582) Balance at December 31, 2024 876 $ — 5,261 $ 1 $ 157,814 $ (3) $ (154,897) $ 2,915 The accompanying notes are an integral part of these consolidated financial statements. 41 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024 (in thousands) Additional Paid-in Capital Accumulated Other Comprehensive Loss Preferred Stock Common Stock Accumulated Deficit Shares Amount Shares Amount Total Balance at January 1,2024 876 $ — 4,349 $ — $ 156,369 $ (3) $ (153,315) $ 3,051 Issuance of common stock — — 818 1 1,300 — — 1,301 Conversion of advanced capital contribution to common stock — — 94 — 141 — — 141 Stock-based compensation — — — — 4 — — 4 Net loss — — — — — — (1,582) (1,582) Balance at December 31, 2024 876 $ — 5,261 $ 1 $ 157,814 $ (3) $ (154,897) $ 2,915 Issuance of common stock — — 1,002 — 2,100 — — 2,100 Shares issued as stock-based compensation — — 43 — 121 — — 121 Net loss — — — — — — (1,027) (1,027) Balance at December 31, 2025 876 $ — 6,306 $ 1 $ 160,035 $ (3) $ (155,924) $ 4,109 The accompanying notes are an integral part of these consolidated financial statements. 42 Table of Contents ENERGY FOCUS, INC.
Additionally, certain vendors require advance deposits prior to the fulfillment of orders. Deposits paid on unfulfilled orders totaled $0.4 million and $0.8 million at December 31, 2024 and 2023, respectively.
Additionally, certain vendors require advance deposits prior to the fulfillment of orders. Deposits paid on unfulfilled orders totaled $3 thousand and $356 thousand at December 31, 2025 and 2024, respectively. 52 Table of Contents ENERGY FOCUS, INC.
June 2023 Private Placement On June 29, 2023, the Company entered into a securities purchase agreement with certain purchasers, pursuant to which the Company agreed to issue and sell in a private placement an aggregate of 746,875 shares of the Company’s common stock, par value $0.0001 per share, for a purchase price per share of $1.76 (the “June 2023 Private Placement”).
Chiao Chieh (Jay) Huang, pursuant to which the Company agreed to issue and sell in a private placement an aggregate of 110,497 shares of the Company’s common stock, par value $0.0001 per share, for a purchase price per share of $1.81 (the “June 2025 Private Placement”).
A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. In determining the appropriate levels, we perform a detailed analysis of the assets and liabilities whose fair value is measured on a recurring basis.
In determining the appropriate levels, we perform a detailed analysis of the assets and liabilities whose fair value is measured on a recurring basis. We review and reassess the fair value hierarchy classifications on a quarterly basis.
A disaggregation of product net sales is presented in Note 11, “Product and Geographic Information.” Accounts Receivable and Allowance for Credit Losses Our trade accounts receivable consists of amounts billed to and currently due from customers. Substantially all our customers are concentrated in the United States.
A disaggregation of product and service net sales is presented in Note 12, “Product and Geographic Information.” Accounts Receivable Our trade accounts receivable consists of amounts billed to and currently due from customers. In the normal course of business, we extend unsecured credit to our customers related to the sale of our products.
The $3.4 million and $6.3 million in federal net operating losses generated in 2024 and 2023 will be subject to the new limitations under the Tax Act. If not utilized, the NOLs generated prior to December 31, 2017 of $1.0 million will begin to expire in 2025 for federal purposes and have begun to expire for state and local purposes.
If not utilized, the NOLs generated prior to December 31, 2017 of $7.3 million will begin to expire in 2026 for federal purposes and have begun to expire for state and local purposes.
Net loss per share Basic loss per share is computed by dividing net loss available to common stockholders by the weighted average number of shares of common stock outstanding during the period, excluding the effects of any potentially dilutive securities. Diluted loss per share gives effect to all dilutive potential shares of common stock outstanding during the period.
We recognized $0.4 million and $0.5 million product development costs for the years ended December 31, 2025 and 2024, respectively. Net loss per share Basic loss per share is computed by dividing net loss available to common stockholders by the weighted average number of shares of common stock outstanding during the period, excluding the effects of any potentially dilutive securities.
Many of the amendments allow users to more easily compare entities subject to the SEC’s existing disclosures with those entities that were not previously subject to the SEC’s requirements. Also, the amendments align the requirements in the Codification with the SEC’s regulations.
Because of the variety of Topics amended, a broad range of entities may be affected by one or more of those amendments. Many of the amendments allow users to more easily compare entities subject to the SEC’s existing disclosures with those entities that were not previously subject to the SEC’s requirements.
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, (amounts in thousands except share data) 2024 2023 ASSETS Current assets: Cash $ 565 $ 2,030 Trade accounts receivable, less allowances of $15 and $20, respectively 804 1,570 Trade accounts receivable - related party — 202 Inventories, net 3,263 4,439 Prepayments to vendors 356 792 Prepaid and other current assets 157 156 Total current assets 5,145 9,189 Property and equipment, net 90 112 Operating lease, right-of-use asset 377 899 Total assets $ 5,612 $ 10,200 LIABILITIES Current liabilities: Accounts payable $ 970 $ 1,624 Accounts payable - related party 909 2,146 Accrued liabilities 90 110 Accrued legal and professional fees 54 64 Accrued payroll and related benefits 148 199 Accrued sales commissions 15 62 Accrued warranty reserve 118 150 Operating lease liabilities 139 223 Promissory notes payable, net of discounts and loan origination fees — 1,323 Advanced capital contribution — 450 Total current liabilities 2,443 6,351 (continued on the following page) The accompanying notes are an integral part of these consolidated financial statements. 37 Table of Contents ENERGY FOCUS, INC.
CONSOLIDATED BALANCE SHEETS AS OF DECEMBER 31, (in thousands, except share and per share amounts) 2025 2024 ASSETS Current assets: Cash $ 1,064 $ 565 Trade accounts receivable, less allowances of $33 and $15, respectively 526 804 Inventories, net 2,930 3,263 Prepayments to vendors 3 356 Prepaid and other current assets 126 157 Total current assets 4,649 5,145 Property and equipment, net 97 90 Operating lease, right-of-use asset 207 377 Advance for investment in joint venture 156 — Total assets $ 5,109 $ 5,612 LIABILITIES Current liabilities: Accounts payable $ 158 $ 970 Accounts payable - related party 386 909 Accrued liabilities 56 90 Accrued legal and professional fees 44 54 Accrued payroll and related benefits 47 148 Accrued sales commissions 1 15 Accrued warranty reserve 91 118 Operating lease liabilities 139 139 Total current liabilities 922 2,443 (continued on the next page) 38 Table of Contents ENERGY FOCUS, INC.