Expion360 Reports Third Quarter 2024 Financial Results
Expion360 (XPON) reported Q3 2024 revenue of $1.4 million, up 8.7% sequentially from Q2, but down 26.5% year-over-year. The company recorded a net loss of $8.8 million compared to $1.8 million in the prior year. Key developments include new partnerships with Scout Campers, Alaskan Campers, and K-Z RV for lithium-ion battery integration, and closing a $10 million public offering. Gross profit margin decreased to 12.1% from 25% year-over-year. The company is developing home energy storage solutions and expanding its OEM relationships despite RV market challenges due to high interest rates.
Expion360 (XPON) ha riportato un fatturato per il terzo trimestre 2024 di 1,4 milioni di dollari, in aumento dell'8,7% rispetto al secondo trimestre, ma in diminuzione del 26,5% rispetto all'anno precedente. L'azienda ha registrato una perdita netta di 8,8 milioni di dollari rispetto ai 1,8 milioni dell'anno scorso. Sviluppi chiave includono nuove collaborazioni con Scout Campers, Alaskan Campers e K-Z RV per l'integrazione delle batterie al litio, e la chiusura di un'offerta pubblica di 10 milioni di dollari. Il margine di profitto lordo 猫 diminuito al 12,1% dal 25% rispetto all'anno precedente. L'azienda sta sviluppando soluzioni di stoccaggio energetico domestico ed espandendo le relazioni con i produttori OEM nonostante le sfide del mercato delle roulotte a causa dei tassi di interesse elevati.
Expion360 (XPON) report贸 ingresos de 1.4 millones de d贸lares en el tercer trimestre de 2024, un aumento del 8.7% secuencialmente desde el segundo trimestre, pero una disminuci贸n del 26.5% en comparaci贸n con el a帽o anterior. La compa帽铆a registr贸 una p茅rdida neta de 8.8 millones de d贸lares comparado con 1.8 millones el a帽o pasado. Desarrollos clave incluyen nuevas asociaciones con Scout Campers, Alaskan Campers y K-Z RV para la integraci贸n de bater铆as de iones de litio, y el cierre de una oferta p煤blica de 10 millones de d贸lares. El margen de ganancia bruta disminuy贸 al 12.1% desde el 25% en comparaci贸n con el a帽o anterior. La empresa est谩 desarrollando soluciones de almacenamiento de energ铆a en el hogar y expandiendo sus relaciones con fabricantes OEM a pesar de los desaf铆os en el mercado de casas rodantes debido a las altas tasas de inter茅s.
Expion360 (XPON)鞚 2024雲 3攵勱赴 毵れ稖鞚 140毵 雼煬搿, 2攵勱赴 雽牍 8.7% 歃濌皜頄堨溂雮, 鞝勲厔 雽牍 26.5% 臧愳唽頄堧嫟瓿 氤搓碃頄堨姷雼堧嫟. 須岇偓電 鞛戨厔鞚 180毵 雼煬鞐 牍勴暣 880毵 雼煬鞚 靾滌啇鞁れ潉 旮半頄堨姷雼堧嫟. 欤检殧 氚滌爠 靷暛鞙茧電 Scout Campers, Alaskan Campers 氚 K-Z RV鞕鞚 毽姮 鞚挫槰 氚绊劙毽 韱淀暕鞚 鞙勴暅 靸堧鞖 韺岉姼雱堨嫮瓿 1觳滊 雼煬 攴滊鞚 瓿惦 毵堦皭鞚 韽暔霅╇媹雼. 齑 鞚挫澋毳犾潃 鞝勲厔霃 25%鞐愳劀 12.1%搿 臧愳唽頄堨姷雼堧嫟. 須岇偓電 鞐愲剤歆 鞝鞛 靻旊(靺橃潉 臧滊皽頃橁碃, 雴掛潃 鞚挫瀽鞙 鞚疙暅 RV 鞁滌灔鞚 霃勳爠鞐愲弰 攵堦惮頃橁碃 OEM 甏瓿勲ゼ 頇曥灔頃橁碃 鞛堨姷雼堧嫟.
Expion360 (XPON) a annonc茅 un chiffre d'affaires de 1,4 million de dollars pour le troisi猫me trimestre 2024, en hausse de 8,7% par rapport au deuxi猫me trimestre, mais en baisse de 26,5% par rapport 脿 l'ann茅e pr茅c茅dente. L'entreprise a enregistr茅 une perte nette de 8,8 millions de dollars par rapport 脿 1,8 million l'ann茅e derni猫re. D茅veloppements cl茅s incluent de nouveaux partenariats avec Scout Campers, Alaskan Campers et K-Z RV pour l'int茅gration des batteries lithium-ion, ainsi que la cl么ture d'une offre publique de 10 millions de dollars. La marge brute de profit a diminu茅 脿 12,1% contre 25% d'une ann茅e sur l'autre. L'entreprise d茅veloppe des solutions de stockage d'茅nergie domestique et 茅largit ses relations avec les OEM malgr茅 les d茅fis du march茅 des camping-cars en raison de taux d'int茅r锚t 茅lev茅s.
Expion360 (XPON) berichtete f眉r das dritte Quartal 2024 einen Umsatz von 1,4 Millionen Dollar, was einem Anstieg von 8,7% im Vergleich zum zweiten Quartal, jedoch einem R眉ckgang von 26,5% im Vergleich zum Vorjahr entspricht. Das Unternehmen verzeichnete einen Nettoverlust von 8,8 Millionen Dollar im Vergleich zu 1,8 Millionen Dollar im Vorjahr. Wichtige Entwicklungen umfassen neue Partnerschaften mit Scout Campers, Alaskan Campers und K-Z RV zur Integration von Lithium-Ionen-Batterien sowie den Abschluss eines 枚ffentlichen Angebots 眉ber 10 Millionen Dollar. Die Bruttogewinnmarge sank von 25% auf 12,1% im Jahresvergleich. Das Unternehmen entwickelt L枚sungen zur Energiespeicherung im Haushalt und erweitert seine OEM-Beziehungen, trotz der Herausforderungen auf dem Wohnmobilmarkt aufgrund h枚herer Zinss盲tze.
- Sequential revenue growth of 8.7% from Q2 2024
- Secured three new OEM partnerships for battery integration
- Raised $10 million through public offering strengthening balance sheet
- Expanded customer base to over 300 resellers across the United States
- Q3 revenue declined 26.5% year-over-year to $1.4 million
- Net loss increased to $8.8 million from $1.8 million year-over-year
- Gross profit margin decreased to 12.1% from 25% year-over-year
- Operating cash burn increased to $6.6 million from $4.2 million year-over-year
Insights
The Q3 results reveal concerning trends for XPON.
The
The strategic pivot toward OEM partnerships and home energy storage solutions indicates a promising diversification strategy, though execution risks remain high. The company's expansion beyond its core RV market through partnerships with major manufacturers like Thor Industries subsidiary K-Z RV demonstrates market validation. However, the delayed product launches and UL certification process for new energy storage products could impact near-term growth potential.
The RV industry headwinds are expected to persist through early 2025, suggesting continued pressure on core revenues. The temporary departure of the COO adds another layer of operational uncertainty during a critical growth phase. Market penetration in the home energy storage segment will be important for long-term success but faces intense competition from established players.
Q3 Sequential Revenue Growth of
Seven New OEM and Distributor Relationships to Equip New Campers and RVs with Advanced Lithium-Ion Batteries
Closed
REDMOND, Ore., Nov. 14, 2024 (GLOBE NEWSWIRE) -- 听(Nasdaq: XPON) (鈥淓xpion360鈥 or the 鈥淐ompany鈥), an industry leader in lithium-ion battery power storage solutions, today reported its financial and operational results for the third quarter ended September 30, 2024.
Third Quarter & Subsequent 2024 Financial & Operational Highlights
- Q3 2024 revenue totaled
$1.4 million , up8.7% sequentially from Q2 2024. - Q3 2024 net loss totaled
$8.8 million compared to a net loss of$1.8 million in the prior year period, which was primarily the result of lower net sales and higher other expenses due to the change in fair value of warrants and settlement expense for the period ended September 30, 2024. - Partnered with Scout Campers, a subsidiary of Adventurer Manufacturing, Inc., to equip their high-quality campers with Expion360鈥檚 advanced lithium-ion batteries as a standard option, enhancing the energy efficiency and reliability of their products.
- Partnered with Alaskan Camper, LLC d/b/a Alaskan Campers for Expion360鈥檚 state-of-the-art 12.8V GC2 162Ah VHC internally heated battery to come standard in all of their truck camper product lines.
- Partnered with K-Z Recreational Vehicles (鈥淜-Z RV鈥), a subsidiary of Thor Industries, Inc., for integration of Expion360鈥檚 51.2V 60Ah Edge Vertical Heat Conduction鈩 (鈥淰HC鈩⑩) heated batteries and new Group 27 12.8V 100Ah VHC鈩 heated batteries into their premium offerings.
- Closed a firm commitment underwritten public offering with gross proceeds to the Company of approximately
$10.0 million , before deducting underwriting discounts and other expenses payable by the Company.
Management Commentary
"The third quarter of 2024 was highlighted by sequential revenue growth and the addition of three new OEM customers,鈥 said Brian Schaffner, Chief Executive Officer of Expion360. 鈥淎dditionally, we have secured several other OEM partnerships and a new distributor, which will be officially announced at a later date. These partnerships expand our customer base as our recently introduced batteries and enhanced features continue to gain traction in the marketplace. We continued to make steady progress in our timeline to launch our next generation battery products, including two energy storage products currently under development, which includes undergoing the process to obtain UL safety certifications, in addition to other requirements for various Authorities Having Jurisdiction.
鈥淩evenue grew sequentially for a third consecutive quarter, improving
鈥淒uring the quarter we took the opportunity to strengthen our balance sheet with the close of a public offering with gross proceeds of approximately
鈥淲e are also using proceeds from the offering to provide necessary funding to further develop our new e360 Home Energy Storage Solutions, targeting home and small commercial solar users and installers. Additionally, funds are being used to allocate inventory for the mentioned new original equipment manufacturer (鈥淥EM鈥) relationships. Our two LiFePO4 battery storage solutions enable residential and small business customers to create their own stable micro-energy grid and lessen the impact of increasing power fluctuations and outages.
鈥淭hree recently named OEM customers highlight how we are leveraging our products鈥 superior capacity and flexibility to lead acid competitors to add critical new OEMs with recreational vehicle brands. Scout Campers offers a range of versatile truck campers designed to inspire outdoor adventures. Starting with model year 2025 production, each camper built by Scout Campers will feature a single Group 27 132Ah VHC internally heated lithium battery from Expion360. Through a collaboration with Alaskan Campers, our state-of-the-art 12.8V GC2 162Ah VHC internally heated battery will now become standard in all of Alaskan Campers鈥 truck camper product lines.
鈥淲ith K-Z RV, we are integrating our cutting-edge battery technology into their premium offerings, enhancing the off-grid capabilities of their vehicles. K-Z RV鈥檚 Boondocker package, renowned for its exceptional off-grid features, will now include three Expion360 51.2V 60Ah Edge VHC heated batteries, with an option to expand to a fourth battery. K-Z RV will also offer two of our new Group 27 100Ah VHC Heated batteries as an option for their standard Off the Grid solar package. Taken together, these new relationships reflect our commitment to delivering energy solutions that meet the evolving needs of outdoor enthusiasts.
鈥淎dding to the momentum created by these new customers, our team recently attended a very successful Elkhart RV Dealer Open House in September. More than 30 of the nation鈥檚 top RV manufacturers attended this event, which resulted in several new relationships with OEMs and one reseller who expressed interest across our product line, including our next generation GC2, Group 27, and new Edge batteries. We look forward to providing additional updates soon.
鈥淚 would also like to take this opportunity to mention that Paul Shoun, the Company鈥檚 Co-Founder, President, Chief Operating Officer, and Chairman of the Board, will be taking a temporary leave only from his duties as Chief Operating Officer and is expected to resume those responsibilities in February 2025. We expect Paul will continue to serve as Chairman of the Board during this time. Carson Heagen, the Company鈥檚 current VP of Operations, will be temporarily assuming the duties of Chief Operating Officer. Carson has been with the Company for almost four years and has significant experience and knowledge of our operations and products. We are confident that the role of Chief Operating Officer will be in very capable hands.
鈥淟ooking ahead, we are highly focused on scaling revenue through the introduction of new technologies and batteries, entering new retail markets, and expanding into complementary high-growth verticals to capture additional market share. We are supported by strong marketing initiatives and an expanding list of large customers and major resellers,鈥 concluded Mr. Schaffner.
Third Quarter 2024 Financial Summary
For the third quarter of 2024, net sales totaled
Gross profit for the third quarter of 2024 totaled
Selling, general and administrative expenses were
Net loss for the third quarter of 2024 totaled
The share, per share, and resulting financial amounts in this press release, including prior period metrics, have been adjusted to reflect the impact of the reverse stock split of the Company鈥檚 common stock, par value
Nine Months 2024 Financial Summary
For the nine months ended September 30, 2024, net sales totaled
Gross profit for the nine months ended September 30, 2024, totaled
Selling, general and administrative expenses were
Net loss for the nine months ended September 30, 2024, totaled
Cash and cash equivalents totaled
Net cash used in operating activities totaled
On August 8, 2024, the Company closed a public offering with gross proceeds of approximately
Conference Call
Expion360 will not host a quarterly conference call to discuss its financial results for the third quarter ended September 30, 2024. For further detail and discussion of the Company鈥檚 financial performance, please refer to the Company鈥檚 Quarterly Report on Form 10-Q for the third quarter ended September 30, 2024. We look forward to providing future updates on our business and expect to return to our normal cadence of quarterly conferences calls beginning with our FY 2024 results in the first quarter of 2025.
About Expion360
Expion360 is an industry leader in premium lithium iron phosphate (LiFePO4) batteries and accessories for recreational vehicles and marine applications, with residential and industrial applications under development. On December 19, 2023, the Company announced its entrance into the home energy storage market with the introduction of two premium LiFePO4 battery storage systems that enable residential and small business customers to create their own stable micro-energy grid and lessen the impact of increasing power fluctuations and outages.
The Company鈥檚 lithium-ion batteries feature half the weight of standard lead-acid batteries while delivering three times the power and ten times the number of charging cycles. Expion360 batteries also feature better construction and reliability compared to other lithium-ion batteries on the market due to their superior design and quality materials. Specially reinforced, fiberglass-infused, premium ABS and solid mechanical connections help provide top performance and safety. With Expion360 batteries, adventurers can enjoy the most beautiful and remote places on Earth even longer.
The Company is headquartered in Redmond, Oregon. Expion360 lithium-ion batteries are available today through more than 300 dealers, wholesalers, private-label customers, and OEMs across the country. To learn more about the Company, visit .
Forward-Looking Statements and Safe Harbor Notice
This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, which statements are subject to considerable risks and uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions contained in the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts included in this press release, including statements about our beliefs and expectations, are "forward-looking statements" and should be evaluated as such. Examples of such forward-looking statements include statements that use forward-looking words such as "projected," "expect," "possibility,鈥 鈥渂elieve,鈥 鈥渁im,鈥 鈥済oal,鈥 鈥減lan,鈥 and "anticipate," or similar expressions. Forward-looking statements included in this press release include, but are not limited to, statements relating to the Company鈥檚 beliefs about the Company鈥檚 operations, future development plans, growth prospects, market opportunity, including customer base and market conditions, product pipeline and development, the expected timing of the Company鈥檚 Chief Operating Officer鈥檚 return, and the expected timing of the Company鈥檚 next conference call to discuss the Company鈥檚 financial results. Forward-looking statements are subject to and involve risks, uncertainties, and assumptions that may cause the Company鈥檚 actual results, performance or achievements to be materially different from any future results, performance or achievements predicted, assumed or implied by such forward-looking statements.
Company Contact:
Brian Schaffner, CEO
541-797-6714
External Investor Relations:
Chris Tyson, Executive Vice President
MZ Group - MZ North America
949-491-8235
听 | ||||||||
Expion360 Inc. | ||||||||
Balance Sheets | ||||||||
听 | ||||||||
听 | 听 | September 30, 2024 (unaudited) | 听 | December 31, 2023 | ||||
Assets | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Current Assets | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Cash and cash equivalents | 听 | $ | 3,325,177 | 听 | 听 | $ | 3,932,698 | 听 |
Accounts receivable, net | 听 | 听 | 438,572 | 听 | 听 | 听 | 154,935 | 听 |
Inventory | 听 | 听 | 3,365,292 | 听 | 听 | 听 | 3,825,390 | 听 |
Prepaid/in-transit inventory | 听 | 听 | 1,361,990 | 听 | 听 | 听 | 163,948 | 听 |
Prepaid expenses and other current assets | 听 | 听 | 278,445 | 听 | 听 | 听 | 189,418 | 听 |
Total current assets | 听 | 听 | 8,769,476 | 听 | 听 | 听 | 8,266,389 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Property and equipment | 听 | 听 | 905,428 | 听 | 听 | 听 | 1,348,326 | 听 |
Accumulated depreciation | 听 | 听 | (396,094 | ) | 听 | 听 | (430,295 | ) |
Property and equipment, net | 听 | 听 | 509,334 | 听 | 听 | 听 | 918,031 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Other Assets | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Operating leases听鈥 right-of-use asset | 听 | 听 | 822,694 | 听 | 听 | 听 | 2,662,015 | 听 |
Deposits | 听 | 听 | 27,471 | 听 | 听 | 听 | 58,896 | 听 |
Total other assets | 听 | 听 | 850,165 | 听 | 听 | 听 | 2,720,911 | 听 |
Total assets | 听 | $ | 10,128,975 | 听 | 听 | $ | 11,905,331 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Liabilities and stockholders' equity | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Current liabilities | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Accounts payable | 听 | $ | 334,632 | 听 | 听 | $ | 286,985 | 听 |
Customer deposits | 听 | 听 | 41,249 | 听 | 听 | 听 | 17,423 | 听 |
Accrued expenses and other current liabilities | 听 | 听 | 214,499 | 听 | 听 | 听 | 292,515 | 听 |
Convertible note payable | 听 | 听 | 鈥 | 听 | 听 | 听 | 2,082,856 | 听 |
Derivative liability 鈥 warrants | 听 | 听 | 5,886,823 | 听 | 听 | 听 | 鈥 | 听 |
Current portion of operating lease liability | 听 | 听 | 260,024 | 听 | 听 | 听 | 522,764 | 听 |
Current portion of stockholder promissory notes | 听 | 听 | 鈥 | 听 | 听 | 听 | 762,500 | 听 |
Current portion of long-term debt | 听 | 听 | 32,178 | 听 | 听 | 听 | 50,839 | 听 |
Total current liabilities | 听 | 听 | 6,769,405 | 听 | 听 | 听 | 4,015,882 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Long-term-debt, net of current portion | 听 | 听 | 207,752 | 听 | 听 | 听 | 298,442 | 听 |
Operating lease liability, net of current portion | 听 | 听 | 606,969 | 听 | 听 | 听 | 2,241,325 | 听 |
Total liabilities | 听 | $ | 7,584,126 | 听 | 听 | $ | 6,555,649 | 听 |
Stockholders' equity | 听 | 听 | 听 | 听 | ||||
Preferred stock, par value $.001; 20,000,000 authorized; zero shares issued and outstanding | 听 | 听 | 鈥 | 听 | 听 | 听 | 鈥 | 听 |
Common stock, par value $.001; 200,000,000 shares authorized; 918,724 and 69,230 issued and outstanding as of September 30, 2024 and December 31, 2023, respectively | 听 | 听 | 919 | 听 | 听 | 听 | 69 | 听 |
Additional paid-in capital | 听 | 听 | 36,867,524 | 听 | 听 | 听 | 26,445,378 | 听 |
Accumulated deficit | 听 | 听 | (34,323,594 | ) | 听 | 听 | (21,095,765 | ) |
Total stockholders' equity | 听 | 听 | 2,544,849 | 听 | 听 | 听 | 5,349,682 | 听 |
Total liabilities and stockholders' equity | 听 | $ | 10,128,975 | 听 | 听 | $ | 11,905,331 | 听 |
Expion360 Inc. | ||||||||||||||||
Statements of Operations (Unaudited) | ||||||||||||||||
听 | ||||||||||||||||
听 | 听 | For the Three Months Ended September 30, | 听 | For the Nine Months Ended September 30, | ||||||||||||
听 | 听 | 2024 | 听 | 2023 | 听 | 2024 | 听 | 2023 | ||||||||
Net sales | 听 | $ | 1,389,495 | 听 | 听 | $ | 1,890,115 | 听 | 听 | $ | 3,639,462 | 听 | 听 | $ | 5,122,415 | 听 |
Cost of sales | 听 | 听 | 1,220,804 | 听 | 听 | 听 | 1,417,552 | 听 | 听 | 听 | 2,922,786 | 听 | 听 | 听 | 3,752,006 | 听 |
Gross profit | 听 | 听 | 168,691 | 听 | 听 | 听 | 472,563 | 听 | 听 | 听 | 716,676 | 听 | 听 | 听 | 1,370,409 | 听 |
Selling, general and administrative | 听 | 听 | 2,096,468 | 听 | 听 | 听 | 2,290,955 | 听 | 听 | 听 | 6,290,202 | 听 | 听 | 听 | 6,363,514 | 听 |
Loss from operations | 听 | 听 | (1,927,777 | ) | 听 | 听 | (1,818,392 | ) | 听 | 听 | (5,573,526 | ) | 听 | 听 | (4,993,105 | ) |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Other expense | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Interest income | 听 | 听 | (14,589 | ) | 听 | 听 | (33,048 | ) | 听 | 听 | (60,049 | ) | 听 | 听 | (100,945 | ) |
Interest expense | 听 | 听 | 467,715 | 听 | 听 | 听 | 27,491 | 听 | 听 | 听 | 971,561 | 听 | 听 | 听 | 92,067 | 听 |
Loss on sale of property and equipment | 听 | 听 | 146,454 | 听 | 听 | 听 | 鈥 | 听 | 听 | 听 | 146,760 | 听 | 听 | 听 | 3,426 | 听 |
Settlement expense | 听 | 听 | 400,900 | 听 | 听 | 听 | 鈥 | 听 | 听 | 听 | 709,900 | 听 | 听 | 听 | 281,680 | 听 |
Other (income) / expense | 听 | 听 | 5,885,940 | 听 | 听 | 听 | 鈥 | 听 | 听 | 听 | 5,884,751 | 听 | 听 | 听 | (394 | ) |
Total other (income) / expense | 听 | 听 | 6,886,420 | 听 | 听 | 听 | (5,557 | ) | 听 | 听 | 7,652,923 | 听 | 听 | 听 | 275,834 | 听 |
Loss before income taxes | 听 | 听 | (8,814,197 | ) | 听 | 听 | (1,812,835 | ) | 听 | 听 | (13,226,449 | ) | 听 | 听 | (5,268,939 | ) |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Franchise taxes / (refund) | 听 | 听 | 460 | 听 | 听 | 听 | 1,380 | 听 | 听 | 听 | 1,379 | 听 | 听 | 听 | 1,342 | 听 |
Net loss | 听 | $ | (8,814,657 | ) | 听 | $ | (1,814,215 | ) | 听 | $ | (13,227,828 | ) | 听 | $ | (5,270,281 | ) |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Net loss per share (basic and diluted) | 听 | $ | (24.55 | ) | 听 | $ | (26.25 | ) | 听 | $ | (78.63 | ) | 听 | $ | (76.62 | ) |
Weighted-average number of common shares outstanding | 听 | 听 | 358,990 | 听 | 听 | 听 | 69,107 | 听 | 听 | 听 | 168,219 | 听 | 听 | 听 | 68,787 | 听 |
Expion360 Inc. | ||||||||
Statements of Cash Flows (Unaudited) | ||||||||
听 | ||||||||
听 | 听 | For the Nine Months Ended September 30, | ||||||
听 | 听 | 2024 | 听 | 2023 | ||||
Cash flows from operating activities | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Net loss | 听 | $ | (13,227,828 | ) | 听 | $ | (5,270,281 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Depreciation | 听 | 听 | 139,876 | 听 | 听 | 听 | 153,714 | 听 |
Amortization of convertible note costs | 听 | 听 | 667,144 | 听 | 听 | 听 | 鈥 | 听 |
Loss on sale of property and equipment | 听 | 听 | 146,760 | 听 | 听 | 听 | 3,426 | 听 |
Decrease in allowance for doubtful accounts | 听 | 听 | 鈥 | 听 | 听 | 听 | (18,804 | ) |
Stock-based settlement | 听 | 听 | 209,000 | 听 | 听 | 听 | 251,680 | 听 |
Stock-based compensation | 听 | 听 | 545,527 | 听 | 听 | 听 | 189,831 | 听 |
Decrease in right-of-use assets and lease liabilities | 听 | 听 | (67,777 | ) | 听 | 听 | 鈥 | 听 |
Increase in derivative liability | 听 | 听 | 5,886,823 | 听 | 听 | 听 | 鈥 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Changes in operating assets and liabilities: | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Increase in accounts receivable | 听 | 听 | (283,637 | ) | 听 | 听 | (156,445 | ) |
Decrease in inventory | 听 | 听 | 460,100 | 听 | 听 | 听 | 371,653 | 听 |
Increase in prepaid/in-transit inventory | 听 | 听 | (1,198,042 | ) | 听 | 听 | 38,964 | 听 |
Increase in prepaid expenses and other current assets | 听 | 听 | (89,027 | ) | 听 | 听 | (45,759 | ) |
Decrease in deposits | 听 | 听 | 31,425 | 听 | 听 | 听 | 5,005 | 听 |
Increase in accounts payable | 听 | 听 | 47,646 | 听 | 听 | 听 | 206,986 | 听 |
Increase in customer deposits | 听 | 听 | 23,826 | 听 | 听 | 听 | 46,190 | 听 |
Increase / (decrease) in accrued expenses and other current liabilities | 听 | 听 | 48,851 | 听 | 听 | 听 | (6,371 | ) |
Increase in right-of-use assets and lease liabilities | 听 | 听 | 10,002 | 听 | 听 | 听 | 22,494 | 听 |
Net cash used in operating activities | 听 | 听 | (6,649,331 | ) | 听 | 听 | (4,207,717 | ) |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Cash flows from investing activities | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Purchases of property and equipment | 听 | 听 | (10,550 | ) | 听 | 听 | (20,170 | ) |
Net proceeds from sale of property and equipment | 听 | 听 | 132,611 | 听 | 听 | 听 | 36,748 | 听 |
Net cash provided by investing activities | 听 | 听 | 122,061 | 听 | 听 | 听 | 16,578 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Cash flows from financing activities | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Principal payments on convertible note | 听 | 听 | (2,750,000 | ) | 听 | 听 | 鈥 | 听 |
Principal payments on long-term debt | 听 | 听 | (109,352 | ) | 听 | 听 | (148,986 | ) |
Principal payments on stockholder promissory notes | 听 | 听 | (762,500 | ) | 听 | 听 | 鈥 | 听 |
Net proceeds from exercise of warrants | 听 | 听 | 31,420 | 听 | 听 | 听 | 49,777 | 听 |
Net proceeds from issuance of common stock | 听 | 听 | 9,510,181 | 听 | 听 | 听 | 鈥 | 听 |
Net cash provided by / (used in) financing activities | 听 | 听 | 5,919,749 | 听 | 听 | 听 | (99,209 | ) |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Net change in cash and cash equivalents | 听 | 听 | (607,521 | ) | 听 | 听 | (4,290,348 | ) |
Cash and cash equivalents, beginning | 听 | 听 | 3,932,698 | 听 | 听 | 听 | 7,201,244 | 听 |
Cash and cash equivalents, ending | 听 | $ | 3,325,177 | 听 | 听 | $ | 2,910,896 | 听 |
听 | 听 | For the Nine Months Ended September 30, | ||||||
Supplemental disclosure of cash flow information: | 听 | 2024 | 听 | 2023 | ||||
Cash paid for interest | 听 | $ | 61,570 | 听 | 听 | $ | 92,136 | 听 |
Cash paid for franchise taxes | 听 | $ | 鈥 | 听 | 听 | $ | 1,342 | 听 |
听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Non-cash financing activities: | 听 | 听 | 听 | 听 | 听 | 听 | 听 | 听 |
Acquisition/modification of operating lease right-of-use asset and lease liability | 听 | $ | 鈥 | 听 | 听 | $ | (13,993 | ) |
Issuance of common stock for payment on accrued interest | 听 | $ | 90,839 | 听 | 听 | $ | 鈥 | 听 |
Issuance of common stock for payment on accrued compensation | 听 | $ | 36,029 | 听 | 听 | $ | 鈥 | 听 |
Cashless warrant exercises | 听 | $ | 鈥 | 听 | 听 | $ | 41 | 听 |
FAQ
What was Expion360's (XPON) revenue in Q3 2024?
How much did Expion360 (XPON) raise in their public offering in August 2024?
Which new OEM partnerships did Expion360 (XPON) announce in Q3 2024?