# EDGAR Filing Document

**Accession Number:** 0001894954
**File Stem:** 0001903596-25-000399
**Filing Date:** 2025-8
**Character Count:** 27177
**Document Hash:** 9a37fc59088d8d73f57fd8c5aa4cb22d
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001903596-25-000399.hdr.sgml**: 20250813

**ACCESSION NUMBER**: 0001903596-25-000399

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 30

**CONFORMED PERIOD OF REPORT**: 20250813

**ITEM INFORMATION**: Results of Operations and Financial Condition

**ITEM INFORMATION**: Other Events

**ITEM INFORMATION**: Financial Statements and Exhibits

**FILED AS OF DATE**: 20250813

**DATE AS OF CHANGE**: 20250813

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Expion360 Inc.
- **CENTRAL INDEX KEY:** 0001894954
- **STANDARD INDUSTRIAL CLASSIFICATION:** MISCELLANEOUS ELECTRICAL MACHINERY, EQUIPMENT & SUPPLIES [3690]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 812701049
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-41347
- **FILM NUMBER:** 251211294

**BUSINESS ADDRESS:**
- **STREET 1:** 2025 SW DEERHOUND AVE
- **CITY:** REDMOND
- **STATE:** OR
- **ZIP:** 97756
- **BUSINESS PHONE:** 541 -797-6714

**MAIL ADDRESS:**
- **STREET 1:** 2025 SW DEERHOUND AVE
- **CITY:** REDMOND
- **STATE:** OR
- **ZIP:** 97756

?xml version='1.0' encoding='ASCII'?

**UNITED STATES**

**SECURITIES AND EXCHANGE COMMISSION**

**Washington, D.C. 20549**

------

**FORM 8-K**

------

**CURRENT REPORT**

 **Pursuant to Section 13 or 15(d)** 

**of the Securities Exchange Act of 1934** 

 **Date of Report (date of earliest event reported): August 13, 2025**

------

**Expion360 Inc.**

**(Exact name of registrant as specified in its charter)**

------

---

| | | |
|:---|:---|:---|
| **Nevada** | **001-41347** | **81-2701049** |
| **(State or other jurisdiction of** | **(Commission** | **(I.R.S. Employer** |
| **incorporation or organization)** | **File Number)** | **Identification No.)** |

---

------

---

| |
|:---|
| **2025 SW Deerhound Avenue** |
| **Redmond** **, OR 97756** |
| **(Address of principal executive offices and zip code)** |

---

**(541)** **797-6714**

**(Registrant's telephone number, including area code)**

**Not Applicable**

**(Former name or former address, if changed since last report)**

------

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[ ]&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[ ]&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[ ]&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[ ] &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

---

| | | |
|:---|:---|:---|
| **Title of each class** | **Trading Symbol(s)** | **Name of each exchange on which registered** |
| **Common Stock, par value $0.001 per share** | **XPON** | **The Nasdaq** **Capital Market** |

---

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).

Emerging growth company [X]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act [ ]

---

| | |
|:---|:---|
| **Item 2.02.** | **Results of Operations and Financial Condition.** |

---

On August 13, 2025, Expion360 Inc. (the "Company") issued a press release announcing its financial results for the fiscal quarter ended June 30, 2025. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K (this "Current Report").

The Company plans to hold a conference call regarding its financial results. The conference call will be accompanied by the presentation deck (the "Presentation") furnished as Exhibit 99.2 to this Current Report. A copy of the Presentation is also available on the Company's investor relations website located at *investors.expion360.com*. The information included on the Company's website is not incorporated by reference into this Current Report or into any other Company filing with the Securities and Exchange Commission unless otherwise expressly indicated.

The information provided in Item 2.02 of this Current Report, including Exhibit 99.1 and Exhibit 99.2, shall not be deemed "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that section. Such information shall not be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing, except as otherwise expressly set forth by specific reference in such filing.

---

| | |
|:---|:---|
| **Item 8.01.** | **Other Events.** |

---

The Company confirms it has regained compliance with Nasdaq Listing Rule 5550(a)(2) and that its common stock, par value $0.001 per share (the "Common Stock"), continues to be listed and traded on The Nasdaq Capital Market.

As previously disclosed, the Company received a staff determination from the Nasdaq Listing Qualifications department of The Nasdaq Stock Market ("Nasdaq") stating that the bid price of its Common Stock had closed below the $1.00 minimum required by Nasdaq Listing Rule 5550(a)(2) for the prior 30 consecutive trading days (the "Minimum Bid Price Requirement"). The Company timely requested and was granted an appeal hearing by filing a hearing request with Nasdaq.

As of August 12, 2025, the Common Stock had closed above $1.00 per share for more than ten consecutive trading days. As a result, on August 13, 2025, the Company received a letter from the Nasdaq Office of General Counsel advising that the Company had regained compliance with the Minimum Bid Price Requirement, and that the Company was therefore in compliance with Nasdaq's listing requirements. Consequently, the appeal hearing scheduled for August 19, 2025 was cancelled.

---

| | |
|:---|:---|
| **Item 9.01.** | **Financial Statements and Exhibits.** |

---

(d) Exhibits

---

| | |
|:---|:---|
| **Exhibit<br> No.** | **Description** |
| [99.1](ex99_1.htm) | [Press Release, dated August 13, 2025](ex99_1.htm) |
| [99.2](ex99_2.htm) | [Presentation of Expion360 Inc.](ex99_2.htm) |
| 104 | Cover Page Interactive Data File (embedded within the inline XBRL document) |

---

 **SIGNATURES**

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

---

| | | |
|:---|:---|:---|
|  | **EXPION360 INC.** | **EXPION360 INC.** |
| Date: August 13, 2025 | By: | *<u>/s/ Brian Schaffner</u>* |
|  | Name: | Brian Schaffner |
|  | Title: | Chief Executive Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

![](image_002.jpg)

**Expion360 Reports Second Quarter 2025 Financial and Operational Results**

*Q2 2025 Sales Growth of 134% to $3.0 Million Fueled by Strong Demand for New Products and Technologies*

*Records Two of the Most Successful Months of Sales in Company History in Q2 2025* 

*Sixth Consecutive Quarter of Sales Growth*

**REDMOND, OR – August 13, 2025 --** Expion360 Inc. (Nasdaq: XPON) ("Expion360" or the "Company"), an industry leader in lithium iron phosphate battery power storage, today reported its financial and operational results for the first quarter ended June 30, 2025.

**Second Quarter 2025 and Subsequent Financial and Operational Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;· Q2
 2025 net sales totaled $3.0 million, up 134% from Q2 2024, and up 46% from Q1 2025.

&nbsp;&nbsp;&nbsp;&nbsp;· First
 half 2025 net sales of $5.0 million, up 124% from the first half of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;· 6th
 consecutive quarter of sales growth.

&nbsp;&nbsp;&nbsp;&nbsp;· Gross
 profit increased 91% compared to Q2 2024.

&nbsp;&nbsp;&nbsp;&nbsp;· First
 half 2025 operating cash burn improved 52% compared to the first half of 2024.

&nbsp;&nbsp;&nbsp;&nbsp;· $1.4
 million in cash, cash equivalents and accounts receivable.

&nbsp;&nbsp;&nbsp;&nbsp;· Regained
 compliance with Nasdaq Listing Rule 5550(a)(2) as of August 13, 2025.

**Management Commentary**

"The second quarter of 2025 was highlighted by two of the most successful sales months in our history, providing exceptional sales growth and momentum," said Brian Schaffner, Chief Executive Officer and Interim Chief Financial Officer. "Net sales grew 134% year over year to $3.0 million, and sequentially for a sixth consecutive quarter on strong organic sales within our large customer base of dealers, distributors, OEMs and private label clients.

"Gross margin was adversely affected by ongoing tariff uncertainty during the quarter and increased volume of lower margin pass-through product sales, decreasing from 24% in Q1 2025 to 21% in Q2 2025. Gross margin impact was partially offset by our previous tariff mitigation efforts of adding 6-12 months of inventory before new tariffs were introduced, which reduced costs within our current line of batteries. We are also seeking to improve margins by diversifying our supply chain and have already transitioned certain products to U.S.-based manufacturers. This shift has resulted in lower costs for these products given the current tariff environment—particularly for steel and aluminum accessories—and we continue to explore additional sourcing opportunities from other countries. Our long-term goal is to onshore manufacturing of most of our components and assemblies. We are also actively engaged with resources in Washington, D.C. to advocate for reduced tariff impacts on our business and operations."

"Our Home Energy Storage Solutions (HESS), which began production earlier this year, enable residential and small business customers to create their own stable micro-energy grid and lessen the impact of increasing power fluctuations and outages. Of our two home energy product options, one has achieved UL9540 certification, and the second is in the final stages of UL approval. Proper UL certification is vital as states such as California require UL9540 certification of the battery and inverter system to qualify for tax credits."

"Looking ahead, with our current balance sheet positioning, from a combination of cash, receivables, and strong inventory levels, we believe we are well positioned to execute on our key growth initiatives, including adding OEM partnerships and distributors, further developing HESS, and introducing new technologies and batteries. We remain focused on expanding distribution and advancing our lithium-ion battery technology," concluded Mr. Schaffner.

**Second Quarter 2025 Financial Summary**

Net sales in the second quarter of 2025 totaled $3.0 million, an increase of 134% from $1.3 million in the prior year period. The increase in net sales was primarily attributable to sales growth in the RV market along with accessory sales growth through integrator partners.

Gross profit totaled $0.6 million, or 21% as a percentage of sales, as compared to $0.3 million, or 25% as a percentage of sales, in the prior year period. The decrease in gross margin percentage was primarily attributable to the product mix sold in different periods.

Selling, general and administrative expenses were $2.0 million, which was relatively flat compared to the prior year period, but reflecting a decrease of 91 percentage points as a percentage of sales, from 157% of sales in the second quarter of 2024 to 66% of sales in the second quarter of 2025. The nominal decrease was primarily due to reduced costs of rent and related expenses, partially offset by smaller increases in travel expense, research and development, and other expenses.

Net loss totaled $1.4 million, a 38% improvement from $2.2 million in the prior year period. The decrease in net loss was primarily the result of higher net sales combined with relatively flat selling, general, and administrative expenses.

**First Half 2025 Financial Summary**

For the six months ended June 30, 2025, net sales totaled $5.0 million, an increase of 124% from $2.2 million in the prior year period. The increase in net sales was primarily attributable to sales growth in the RV market along with accessory sales growth through integrator partners.

Gross profit totaled $1.1 million, or 22% as a percentage of sales, compared to $0.5 million, or 24% as a percentage of sales, in the prior year period. The decrease in gross margin percentage was primarily attributable to the product mix sold in different periods.

Selling, general and administrative expenses decreased 14% to $3.6 million compared to $4.2 million in the prior year period, and decreased as a percentage of sales by 114 percentage points, from 186% of sales in the first half of 2024 to 72% of sales in the first half of 2025. The decrease was primarily due to decreases in salaries and benefits, rent and related expenses, and legal and professional fees, slightly offset by an increase in research and development expenses.

Net loss totaled $2.5 million, a 43% improvement from $4.4 million in the prior year period. The decrease in net loss was primarily the result of higher net sales for the period combined with a decrease in selling, general, and administrative expenses.

Cash and cash equivalents totaled $0.7 million as of June 30, 2025, compared to $0.5 million as of December 31, 2024.

Net cash used in operating activities totaled $1.6 million, compared to $3.4 million in the prior year period. Receiving inventory that was prepaid during the prior period accounted for the majority of the change for the six months ended June 30, 2025.

**Compliance with Nasdaq Listing Rules**

The Company has regained compliance with the Nasdaq minimum bid price requirement and its common stock continues to be listed and traded on The Nasdaq Capital Market.

The Company previously received a notice from The Nasdaq Stock Market stating it was not in compliance with the minimum bid price requirement set forth in Nasdaq Listing Rule 5550(a)(2). However, the trading price of the Company's common stock closed above $1.00 per share for more than ten consecutive trading days and, as a result, the Company received a letter from Nasdaq advising that the Company had regained compliance with the Nasdaq minimum bid price requirement.

**Second Quarter 2025 Results Conference Call**

Brian Schaffner, Chief Executive Officer and Interim Chief Financial Officer of Expion360, will host the conference call, followed by a question-and-answer period. The conference call will be accompanied by a presentation, which can be viewed during the webcast or accessed via the investor relations section of the Company's website here.

To access the call, please use the following information:

---

| | |
|:---|:---|
| Date: | Wednesday, August 13, 2025 |
| Time: | 4:30 p.m. Eastern Time (1:30 p.m. Pacific Time) |
| Dial-in: | 1-844-825-9789 |
| International Dial-in: | 1-412-317-5180 |
| Conference Code: | 10200569 |
| Webcast: | XPON Q2 2025 Financial Results Conference Call |

---

A telephone replay will be available approximately three hours after the call and will remain available through August 27, 2025, by dialing 1-844-512-2921 from the U.S., or 1-412-317-6671 from international locations, and entering replay pin number: 10200569. The replay can also be viewed through the webcast link above and the presentation utilized during the call will be available via the investor relations section of the Company's website here.

**About Expion360**

Expion360 is an industry leader in premium lithium iron phosphate (LiFePO4) batteries and accessories for recreational vehicles, marine applications, Light EV and residential energy storage.

The Company's 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 expion360.com.

**Forward-Looking Statements** 

The foregoing material may contain "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, each as amended. Forward-looking statements include all statements that do not relate solely to historical or current facts, including without limitation statements regarding the Company's business prospects, and can be identified by the use of words such as "may," "will," "expect," "project," "estimate," "anticipate," "plan," "believe," "potential," "should," "continue" or the negative versions of those words or other comparable words. Forward-looking statements included in this press release include, but are not limited to, statements relating to the Company's ability to execute on its growth strategy and initiatives, and expand sales to new and existing customers; the Company's ability to implement cost mitigation efforts, including diversifying its supply chain and onshoring manufacturing; the impact of tariffs on the Company's business and financial results, and its ability to mitigate those impacts; and the Company's ability to expand its product portfolio and introduce new technologies. Forward-looking statements are not guarantees of future actions or performance. These forward-looking statements are based on information currently available to the Company and its current plans or expectations and are subject to a number of risks and uncertainties that could significantly affect current plans. Should one or more of these risks or uncertainties materialize, or the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended, or planned. Although the Company believes that the expectations reflected in the forward-looking statements are reasonable, the Company cannot guarantee future results, performance, or achievements. Except as required by applicable law or Nasdaq listing standards, the Company does not intend to update any of the forward-looking statements to conform these statements to actual results.

**Company Contact:**

Brian Schaffner, CEO and Interim CFO

541-797-6714

Email Contact

**External Investor Relations:**

Chris Tyson, Executive Vice President

MZ Group - MZ North America

949-491-8235

XPON@mzgroup.us

www.mzgroup.us

**EXPION360 INC.<br> BALANCE SHEETS**

---

| | | |
|:---|:---|:---|
|  | **As of June 30, 2025 (Unaudited)** | **As of December 31, 2024** |
| Assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current Assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Cash and cash equivalents | $684920 | $547565 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable, net | 715724 | 613022 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Inventory | 5138263 | 4831461 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid/in-transit inventory | 485507 | 1612686 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 350848 | 236461 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 7375262 | 7841195 |
| &nbsp;&nbsp;&nbsp;&nbsp;Property and equipment | 807082 | 914081 |
| &nbsp;&nbsp;&nbsp;&nbsp;Accumulated depreciation | (427459) | (430191) |
| &nbsp;&nbsp;&nbsp;&nbsp;Property and equipment, net | 379623 | 483890 |
| &nbsp;&nbsp;&nbsp;&nbsp;Other Assets |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Operating leases – right-of-use assets | 818188 | 754832 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Deposits | 32016 | 27471 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total other assets | 850204 | 782303 |
| Total assets | $8605089 | $9107388 |
| Liabilities and stockholders' equity |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Current liabilities |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | $675351 | $338091 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Customer deposits | 48693 | 48474 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accrued expenses and other current liabilities | 250390 | 187464 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current portion of operating lease liability | 318335 | 256153 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Current portion of long-term debt | 30772 | 31758 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Suspended Liability | 4485948 | 4985948 |
| &nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 5809489 | 5847888 |
| &nbsp;&nbsp;&nbsp;&nbsp;Long-term debt, net of current portion and discount | 182842 | 198412 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liability, net of current portion | 545535 | 542764 |
| Total liabilities | $6537866 | $6589064 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stockholders' equity |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Preferred stock, par value $0.001 per share; 20,000,000 shares authorized; 0 shares issued and outstanding as of June 30, 2025 and December 31, 2024 |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Common stock, par value $0.001 per share; 200,000,000 shares authorized; 3,374,468 and 2,096,082 shares issued and outstanding as of June 30, 2025 and December 31, 2024, respectively | 3374 | 2096 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Additional paid-in capital | 39159947 | 37091468 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Accumulated deficit | (37096098) | (34575240) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 2067223 | 2518324 |
| Total liabilities and stockholders' equity | $8605089 | $9107388 |

---

**EXPION360 INC.<br> STATEMENTS OF OPERATIONS (UNAUDITED)**

---

| | | | | |
|:---|:---|:---|:---|:---|
|  | **For the Three Months Ended June 30,** | **For the Three Months Ended June 30,** | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
|  | **2025** | **2024** | **2025** | **2024** |
| Net sales | $2989947 | $1278109 | $5039278 | $2249967 |
| Cost of sales | 2367337 | 952646 | 3915101 | 1701982 |
| Gross profit | 622610 | 325463 | 1124177 | 547985 |
| Selling, general and administrative | 1972806 | 2004260 | 3622241 | 4193734 |
| Loss from operations | (1350196) | (1678797) | (2498064) | (3645749) |
| Other expense |  |  |  |  |
| Interest income |  | (18596) | (1) | (45460) |
| Interest expense | 3649 | 250560 | 9317 | 503846 |
| Loss on sale of property and equipment | 14978 |  | 13353 | 306 |
| Settlement expense |  | 309000 |  | 309000 |
| Other (income) / expense |  | 11 | 50 | (1189) |
| Total other expense | 18627 | 540975 | 22719 | 766503 |
| Loss before income taxes | (1368823) | (2219772) | (2520783) | (4412252) |
| Franchise taxes | 37 | 460 | 75 | 920 |
| Net loss | $(1368860) | $(2220232) | $(2520858) | $(4413172) |
| Net loss per share (basic and diluted) | $(0.41) | $(30.20) | $(0.78) | $(61.48) |
| Weighted-average number of common shares outstanding | 3335237 | 73517 | 3223003 | 71787 |

---

**EXPION360 INC.<br> STATEMENTS OF CASH FLOWS (UNAUDITED)**

---

| | | |
|:---|:---|:---|
|  | **For the Six Months Ended June 30,** | **For the Six Months Ended June 30,** |
|  | **2025** | **2024** |
| Cash flows from operating activities |  |  |
| Net loss | $(2520858) | $(4413172) |
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;Depreciation | 65244 | 94866 |
| &nbsp;&nbsp;&nbsp;Amortization of convertible note costs |  | 333572 |
| &nbsp;&nbsp;&nbsp;Loss on sale of property and equipment | 13353 | 306 |
| &nbsp;&nbsp;&nbsp;Stock-based settlement |  | 209000 |
| &nbsp;&nbsp;&nbsp;Stock-based compensation | 183950 | 438923 |
| &nbsp;&nbsp;&nbsp;Issuance of common stock in exchange for services | 106250 |  |
| &nbsp;&nbsp;&nbsp;Non-cash expense in exchange for asset disposal | 21420 |  |
| Changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Increase in accounts receivable | (102702) | (198071) |
| &nbsp;&nbsp;&nbsp;(Increase) / Decrease in inventory | (306802) | 463558 |
| &nbsp;&nbsp;&nbsp;(Increase) / Decrease in prepaid/in-transit inventory | 1127179 | (555338) |
| &nbsp;&nbsp;&nbsp;Increase in prepaid expenses and other current assets | (114387) | (27242) |
| &nbsp;&nbsp;&nbsp;Increase in deposits | (4545) |  |
| &nbsp;&nbsp;&nbsp;Increase in accounts payable | 337260 | 145566 |
| &nbsp;&nbsp;&nbsp;Increase / (Decrease) in customer deposits | 219 | (3329) |
| &nbsp;&nbsp;&nbsp;Increase in accrued expenses and other current liabilities | 62926 | 98166 |
| &nbsp;&nbsp;&nbsp;Increase in right-of-use assets and lease liabilities | 1597 | 6929 |
| &nbsp;&nbsp;&nbsp;Decrease in suspended liability | (500000) |  |
| Net cash used in operating activities | (1629896) | (3406266) |
| Cash flows from investing activities |  |  |
| &nbsp;&nbsp;&nbsp;Purchases of property and equipment |  | (10550) |
| &nbsp;&nbsp;&nbsp;Net proceeds from sale of property and equipment | 4250 | 87684 |
| Net cash provided by investing activities | 4250 | 77134 |
| Cash flows from financing activities |  |  |
| &nbsp;&nbsp;&nbsp;Principal payments on convertible note |  | (365671) |
| &nbsp;&nbsp;&nbsp;Principal payments on long-term debt | (16556) | (101560) |
| &nbsp;&nbsp;&nbsp;Principal payments on stockholder promissory notes |  | (62500) |
| &nbsp;&nbsp;&nbsp;Net proceeds from exercise of warrants |  | (4) |
| &nbsp;&nbsp;&nbsp;Net proceeds from issuance of common stock | 1779557 | 828492 |
| Net cash provided by financing activities | 1763001 | 298757 |
| Net change in cash and cash equivalents | 137355 | (3030375) |
| Cash and cash equivalents, beginning | 547565 | 3932698 |
| Cash and cash equivalents, ending | 684920 | 902323 |

---

## Exhibit 99.2

**Exhibit 99.2**