# EDGAR Filing Document

**Accession Number:** 0001425287
**File Stem:** 0001628280-26-022400
**Filing Date:** 2026-3
**Character Count:** 26239
**Document Hash:** a47e70c7c7c2d728f66865e19693f03a
**Contains OCR:** False
**Source Format:** 

## Filing Content

## Filing Summary
**0001628280-26-022400.hdr.sgml**: 20260331

**ACCESSION NUMBER**: 0001628280-26-022400

**CONFORMED SUBMISSION TYPE**: 8-K

**PUBLIC DOCUMENT COUNT**: 12

**CONFORMED PERIOD OF REPORT**: 20260331

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

**FILED AS OF DATE**: 20260331

**DATE AS OF CHANGE**: 20260331

**FILER**: 

**COMPANY DATA:**
- **COMPANY CONFORMED NAME:** Workhorse Group Inc.
- **CENTRAL INDEX KEY:** 0001425287
- **STANDARD INDUSTRIAL CLASSIFICATION:** MOTOR VEHICLES & PASSENGER CAR BODIES [3711]
- **ORGANIZATION NAME:** 04 Manufacturing
- **EIN:** 261394771
- **STATE OF INCORPORATION:** NV
- **FISCAL YEAR END:** 1231

**FILING VALUES:**
- **FORM TYPE:** 8-K
- **SEC ACT:** 1934 Act
- **SEC FILE NUMBER:** 001-37673
- **FILM NUMBER:** 26821873

**BUSINESS ADDRESS:**
- **STREET 1:** 48443 ALPHA DRIVE #190
- **CITY:** WIXOM
- **STATE:** MI
- **ZIP:** 48393
- **BUSINESS PHONE:** 513-360-4704

**MAIL ADDRESS:**
- **STREET 1:** 48443 ALPHA DRIVE #190
- **CITY:** WIXOM
- **STATE:** MI
- **ZIP:** 48393

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** AMP Holding Inc.
- **DATE OF NAME CHANGE:** 20100525

**FORMER COMPANY:**
- **FORMER CONFORMED NAME:** Title Starts Online, Inc.
- **DATE OF NAME CHANGE:** 20080128

?xml version='1.0' encoding='ASCII'? wkhs-20260331

**___________________________________**

**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): **March 31, 2026**

**___________________________________**

**WORKHORSE GROUP INC.**

(Exact name of registrant as specified in its charter)

**___________________________________**

---

| | | |
|:---|:---|:---|
| **Nevada** | **001-37673** | **26-1394771** |
| (State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification Number) |

---

**48443 Alpha Drive #190, Wixom, Michigan 48393** 

(Address of principal executive offices and zip code)

Registrant's telephone number, including area code: **(888) 646-5205**

(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:

☐ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

☐ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

☐ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

☐ 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, $0.001 par value | WKHS | 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 ☐

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 March 31, 2026, Workhorse Group Inc. (the "Company") issued a press release regarding its financial results for the quarter and year ended December 31, 2025. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.

The information contained in this Item 2.02 shall not be deemed as "filed" for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

***Forward-Looking Statements***

Certain statements in this Current Report on Form 8-K are forward-looking statements that involve a number of risks and uncertainties. For such statements, the Company claims the protection of the Private Securities Litigation Reform Act of 1995. Actual events or results may differ materially from the Company's expectations. Additional factors that could cause actual results to differ materially from those stated or implied by the Company's forward-looking statements are disclosed in the Company's reports filed with the Securities and Exchange Commission.

**Item 9.01 Exhibits** 

---

| | |
|:---|:---|
| **Exhibit Number** | **Description** |
| 99.1 | <u>[Press Release, dated March 31, 2026](q42025financials.htm)</u> |
| 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.

---

| | |
|:---|:---|
| | WORKHORSE GROUP INC. |
| Date: March 31, 2026 | By: /s/ Robert M. Ginnan |
|  | Name: Robert M. Ginnan |
|  | Title: Chief Financial Officer |

---

## Exhibit 99.1

**Exhibit 99.1**

**Press Release**

**Workhorse Group Reports Fourth Quarter and Full Year 2025 Results**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Revenue of $9.7 million in Q4 2025, up 64% year-over-year; full year revenue of $21.2 million, up 201% year-over-year*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *On a pro forma basis, combined company revenue of $34.0 million for full year 2025, compared to $13.7 million in 2024, an increase of 149%*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Delivered 65 vehicles in Q4 2025 and 112 vehicles for full year 2025, compared to 46 vehicles in full year 2024*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Combined delivered trucks surpassed 20 million real-world miles across more than 1,100 deployed vehicles*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Targeting $20 million in annualized cost synergies from merger integration as the company exits 2026*

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• *Announced a 140 kWh battery configuration of W56 step van in response to customer demand*

**DETROIT, March 31, 2026** — Workhorse Group Inc. (NASDAQ: WKHS) ("Workhorse" or the "Company"), a North American OEM and provider of all-electric trucks, step vans, shuttles and buses, today reported financial results for the fourth quarter and full year ended December 31, 2025. Today's results represent the Company's first earnings report following the completion of its merger with Motiv Electric Trucks in December 2025.

"Today marks a milestone for Workhorse as we report our first set of results as a combined company. Since closing the Motiv merger in December, we have made meaningful progress on all three commitments we made: completing the integration, expanding our product portfolio, and strengthening our financial position," said Scott Griffith, Chief Executive Officer. "Our teams are working together on a new Cycle Plan and product roadmap that charts a clear path for the commonization of our technology platform, along with the development of a proprietary Class 5/6 cab chassis that we believe will unlock a larger slice of the full $23B Class 4 through 6 commercial truck marketplace."

"The completion of the Motiv merger significantly simplified our capital structure and provided a foundation for the next phase of our growth. We are focused on converting our pipeline into revenue, managing our cost structure as we integrate, and positioning the combined company for sustainable growth," Griffith continued. "We also continue to evaluate financing alternatives to strengthen our balance sheet and support our growth plan. We believe we have a clear and achievable path to profitability, and we are executing against it."

**Fourth Quarter and Recent Strategic Highlights**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Merger Integration on Track:** Board and governance structure are in place, and employee and office integrations are nearly complete. The Company has finalized a plan for full enterprise process and systems integration, which it expects to execute over the next two to three quarters. Manufacturing activities are being consolidated at the Company's Union City, Indiana facility.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Targeting $20 Million in Annualized Cost Synergies:** The Company has begun realizing savings through the elimination of duplicative administrative functions and expects to capture additional synergies as it completes the consolidation of manufacturing operations and rationalizes its supply chain.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Customer Order Lending Facility:** The Company entered the year with a stronger balance sheet following the merger, and, as previously announced, put in place at closing a new $40 million customer order lending facility for working capital to fulfill orders.

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Expanded Product Lineup and Lower Pricing:** The Company recently launched a new, lower-cost configuration of the W56 step van featuring a 140 kilowatt-hour battery option.

------

**Exhibit 99.1**

&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;• **Sales Integration & Backlog:** We are seeing positive trends in opportunity creation, progression, and closings that reflect the early impact of the operational and strategic changes we have implemented to our go-to-market strategy. We believe this progress is translating into a strengthening sales pipeline that supports our plans for 2026 and beyond.

**Fourth Quarter 2025 Financial Highlights**

**Revenue:** Sales, net of returns and allowances, for the fourth quarter of 2025 were $9.7 million, compared to $6.0 million in the fourth quarter of 2024.

**Vehicles Delivered:** The Company delivered 65 vehicles during the quarter, bringing full year 2025 deliveries to 112 units, compared to 46 units in full year 2024.

**Cost of Sales:** Cost of sales for the fourth quarter of 2025 was $15.5 million, compared to $9.0 million in the prior year quarter. Gross loss for the quarter was $5.7 million.

**Operating Expenses:** Total operating expenses for the fourth quarter of 2025 were $14.4 million, compared to $13.5 million in the fourth quarter of 2024. The fourth quarter of 2025 included $4.9 million of merger-related expenses, primarily legal and banking costs. The prior year period included a $6.2 million charge to impair assets invested in a discontinued product line.

**Operating Loss:** Operating loss was $20.1 million in the fourth quarter of 2025, compared to $16.5 million in the fourth quarter of 2024.

**Net Loss:** Net loss for the fourth quarter of 2025 was $23.7 million, compared to $19.6 million in the same period last year.

**Conference Call**

Workhorse management will hold a conference call on March 31, 2026, at 4:30 p.m. Eastern time to discuss these results and answer related questions.

To listen to the conference call webcast, please go to the Investor Relations section of Workhorse's website.

To listen via telephone, please call (877)-407-0789 (U.S.) or (201)-689-8562 (international). A telephonic replay of the conference call will be available after 7pm Eastern time on the same day through April 7, 2026.

Toll-free replay number: (844)-512-2921

International replay number: (412)-317-6671

Replay ID: 13759563

**About Workhorse Group Inc.**

Headquartered in the Detroit area with a commercial-scale manufacturing plant in Indiana, Workhorse (Nasdaq: WKHS) is redefining what a medium-duty truck should be. Workhorse builds software-first, electric trucks, shuttles and buses that are powerful, cost-efficient, reliable, safe and comfortable—all with zero tailpipe emissions.

Our deep experience building electric vehicles at scale drives intentional innovations designed to help customers lower operating costs, improve performance of their fleets, enhance the driver experience, and maximize uptime without compromise. By electrifying their fleets, our customers can make a positive impact on our world while meeting their financial, sustainability and compliance goals.

More information is available at www.workhorse.com.

**Media Relations Contact:**

------

**Exhibit 99.1**

Workhorse

**John Williams, Communications**

+1-206-660-5503, john.williams@workhorse.com

**ICR, Inc.**

workhorse@icrinc.com

**Investor Relations Contact:**

ir@workhorse.com

**Forward-Looking Statements**

This press release contains "forward-looking statements" within the meaning of Section 21E of the Exchange Act, and the Private Securities Litigation Reform Act of 1995, as amended. All statements other than statements of historical fact included in this press release, including, among other things, statements regarding future events, plans and anticipated results of operations, business strategies, the anticipated benefits of the Motiv/Workhorse merger, the anticipated impact of the Workhorse/Motiv merger on the combined company's business and future financial and operating results, the expected amount and timing of synergies from the Workhorse/Motiv merger, Workhorse's ability to achieve profitability, Workhorse's sales integration and pipeline, Workhorse's access to capital to fund operations and fulfill orders, and other statements regarding the company's anticipated or planned operations or operating results are forward-looking statements. Some of these statements may be identified by the use of the words "plans", "expects" or "does not expect", "estimated", "is expected", "budget", "scheduled", "estimates", "forecasts", "intends", "anticipates" or "does not anticipate", "targets", "projects", "contemplates", "predicts", "potential", "continue", or "believes", or variations of such words and phrases or state that certain actions, events or results "may", "could", "would", "should", "might", "will" or "will be taken", "occur" or "be achieved".

Forward-looking statements are based on the opinions and estimates of management of Workhorse as of the date such statements are made, and they are subject to known and unknown risks, uncertainties, assumptions and other factors that may cause the actual results, level of activity, performance or achievements to be materially different from those expressed or implied by such forward-looking statements. Some factors that could cause actual results to differ include our ability to raise capital to fund our operations and to maintain access to our current debt facilities; our ability to achieve the expected synergies and/or efficiencies from our operations and as a result of the Motiv/Workhorse merger; our ability to reduce the cost to build our vehicles; the effect of the Motiv/Workhorse merger on the ability of the parties to operate their businesses and retain and hire key personnel and to maintain favorable business relationships; the possibility that the integration of the parties may be more difficult, time-consuming or costly than expected or that operating costs and business disruptions may be greater than expected; the risk that the price of our securities may be volatile due to a variety of factors; changes in laws, regulations, technologies, the global supply chain, and macro-economic and social environments affecting our business; including demand for electric trucks and our cost of production; our status as a controlled company; and our ability to maintain compliance with Nasdaq rules and otherwise maintain our listing of securities on Nasdaq.

Additional information on these and other factors that may cause actual results and Workhorse's performance to differ materially is included in Workhorse's periodic reports filed with the SEC, including, but not limited to, Workhorse's Annual Report on Form 10-K for the year ended December 31, 2025, including those factors described under the heading "Risk Factors" therein, and Workhorse's subsequent Quarterly Reports on Form 10-Q. Copies of Workhorse's filings with the SEC are available publicly on the SEC's website at www.sec.gov or may be obtained by contacting Workhorse. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. Readers are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. These forward-looking statements are made only as of the date hereof, and Workhorse undertakes no obligations to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law.

------

**Exhibit 99.1**

**Note on Financial Statement Presentation**

On December 15, 2025, we completed our merger with Motiv. While the legal acquirer in the merger was Workhorse, for financial accounting and reporting purposes under U.S. GAAP, Motiv was the accounting acquirer, and the Merger was accounted for as a reverse acquisition. Accordingly, the consolidated assets, liabilities and results of operations of Motiv became the historical consolidated financial statements of the consolidated company, and Workhorse's assets, liabilities and results of operations were consolidated with those of Motiv beginning on December 15, 2025.

------

**Exhibit 99.1**

**Workhorse Group Inc.**

**Unaudited Consolidated Balance Sheets**

---

| | | |
|:---|:---|:---|
| | **December 31,** | **December 31,** |
| *(in thousands, except share amounts)* | **2025** | **2024** |
| **Assets** |  |  |
| Current assets |  |  |
| &nbsp;&nbsp;&nbsp;Cash and cash equivalents | $12920 | $6629 |
| &nbsp;&nbsp;Accounts receivable, less allowance for credit losses of $435 and $0 at December 31, 2025 and 2024, respectively | 3889 | 3590 |
| &nbsp;&nbsp;&nbsp;Inventory, net | 39065 | 21403 |
| &nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets, net | 3948 | 2553 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current assets | 59822 | 34175 |
| Property, plant and equipment, net | 22470 | 2120 |
| Goodwill | 3130 |  |
| Intangible assets, net | 10182 |  |
| Operating lease right-of-use assets | 21872 | 974 |
| Other assets | 416 | 139 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Assets** | $117892 | $37408 |
| **Liabilities** |  |  |
| Current liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;Accounts payable | $11635 | $2073 |
| &nbsp;&nbsp;&nbsp;Accrued liabilities and other current liabilities | 17031 | 4800 |
| &nbsp;&nbsp;&nbsp;Contract liability | 496 | 794 |
| &nbsp;&nbsp;&nbsp;Operating lease liability - current portion | 3616 | 888 |
| &nbsp;&nbsp;&nbsp;Stock rights liability | 6074 |  |
| &nbsp;&nbsp;&nbsp;Senior secured promissory note - related party |  | 68363 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total current liabilities | 38852 | 76918 |
| Operating lease liability - long-term | 18777 | 86 |
| Cash flow credit agreement - related party | 10000 |  |
| Convertible notes, at fair value - related party | 5429 |  |
| Other long-term liabilities | 1792 | 1224 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Liabilities** | 74850 | 78228 |
| Commitments and contingencies |  |  |
| **Stockholders' Equity** |  |  |
| &nbsp;&nbsp;Series A preferred stock, par value of $0.001 per share, 75,000,000 and 44,866,071 shares authorized, 0 and 44,866,071 shares issued and outstanding at December 31, 2025 and 2024, respectively |  | 45 |
| &nbsp;&nbsp;Common stock, par value of $0.001 per share, 36,000,000 and 82,520,000 shares authorized, 9,699,858 and 9,328,417 shares issued and outstanding at December 31, 2025 and 2024, respectively | 10 | 9 |
| &nbsp;&nbsp;&nbsp;Additional paid-in capital | 362055 | 214063 |
| &nbsp;&nbsp;&nbsp;Accumulated deficit | (319023) | (254937) |
| &nbsp;&nbsp;&nbsp;&nbsp;Total stockholders' equity | 43042 | (40820) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;**Total Liabilities and Stockholders' Equity** | $117892 | $37408 |

---

------

**Exhibit 99.1**

**Workhorse Group Inc.**

**Unaudited Consolidated Statements of Operations**

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Years Ended December 31,** | **For the Years Ended December 31,** |
| *(in thousands, except per share amounts)* | **2025** | **2024** | **2025** | **2024** |
| Sales, net of returns and allowances | $9743 | $5951 | $21211 | $7044 |
| Cost of sales | 15462 | 9011 | 30766 | 13190 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Gross loss | (5719) | (3060) | (9555) | (6146) |
| Operating expenses: |  |  |  |  |
| &nbsp;&nbsp;&nbsp;Selling, general and administrative | 10852 | 3089 | 24722 | 16047 |
| &nbsp;&nbsp;&nbsp;Research and development | 3513 | 4145 | 13163 | 12891 |
| &nbsp;&nbsp;&nbsp;Impairment loss on discontinued product line investment |  | 6246 |  | 6246 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Total operating expenses | 14365 | 13480 | 37885 | 35184 |
| Loss from operations | (20084) | (16540) | (47440) | (41330) |
| Interest expense, net | (4402) | (3015) | (17421) | (10260) |
| Change in fair value of stock rights | 1038 |  | 1038 |  |
| Other (loss) income | (257) | 6 | (259) | 3 |
| Loss before income taxes | (23705) | (19549) | (64082) | (51587) |
| Provision for income taxes | (3) | (1) | (4) | (1) |
| Net loss | $(23708) | $(19550) | $(64086) | $(51588) |
| Net loss per share of common stock |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic and Diluted | $(2.46) | $(2.10) | $(6.76) | $(9.43) |
| Weighted average shares used in computing net loss per share of common stock |  |  |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Basic and Diluted | 9634 | 9328 | 9475 | 5468 |

---

------

**Exhibit 99.1**

**Workhorse Group Inc.**

**Unaudited Consolidated Statements of Cash Flows**

---

| | | |
|:---|:---|:---|
| | **For the Years Ended December 31,** | **For the Years Ended December 31,** |
| *(in thousands)* | **2025** | **2024** |
| **Cash flows from operating activities:** |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Net loss | $(64086) | $(51588) |
| &nbsp;&nbsp;Adjustments to reconcile net loss to net cash used in operating activities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Depreciation and amortization | 1235 | 816 |
| &nbsp;&nbsp;&nbsp;&nbsp;Amortization of debt issuance cost |  | 14 |
| &nbsp;&nbsp;&nbsp;&nbsp;Excess and obsolete inventory | 2265 | 1609 |
| &nbsp;&nbsp;&nbsp;&nbsp;Impairment loss on discontinued product line investment |  | 6246 |
| &nbsp;&nbsp;&nbsp;&nbsp;Loss on disposal of assets | 232 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Warranty provision | 2144 | 1639 |
| &nbsp;&nbsp;&nbsp;&nbsp;Stock-based compensation | 678 | 555 |
| &nbsp;&nbsp;&nbsp;&nbsp;Allowance for credit losses | 21 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash lease expense | 793 | 579 |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash interest expense for convertible debt | 17 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Non-cash mark-to-market change of share rights | (1038) |  |
| &nbsp;&nbsp;Effects of changes in operating assets and liabilities: |  |  |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts receivable | 53 | 1516 |
| &nbsp;&nbsp;&nbsp;&nbsp;Inventory, net | 4849 | (5037) |
| &nbsp;&nbsp;&nbsp;&nbsp;Prepaid expenses and other current assets | 1178 | (644) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accounts payable | 2047 | (1013) |
| &nbsp;&nbsp;&nbsp;&nbsp;Accrued liabilities and other long-term liabilities | 14691 | 7829 |
| &nbsp;&nbsp;&nbsp;&nbsp;Operating lease liability | (632) | (675) |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash used in operating activities | (35553) | (38154) |
| **Cash flows from investing activities:** |  |  |
| &nbsp;&nbsp;Capital expenditures | (603) | (4761) |
| &nbsp;&nbsp;Merger transaction | 10430 |  |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by (used in) investing activities | 9827 | (4761) |
| **Cash flows from financing activities:** |  |  |
| &nbsp;&nbsp;Proceeds from short-term senior secured promissory notes - related party | 22000 | 45000 |
| &nbsp;&nbsp;Proceeds from cash flow credit agreement | 10000 |  |
| &nbsp;&nbsp;Payments for capital lease obligation |  | (2) |
| &nbsp;&nbsp;Proceeds from exercise of stock options | 17 | 38 |
| &nbsp;&nbsp;Proceeds from preferred stock issuance |  | 250 |
| &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;Net cash provided by financing activities | 32017 | 45286 |
| Change in cash and cash equivalents | 6291 | 2371 |
| Cash and cash equivalents, beginning of the year | 6629 | 4258 |
| Cash and cash equivalents, end of the year | $12920 | $6629 |

---

------

**Exhibit 99.1**

**Workhorse Group, Inc.**

**Unaudited Pro Forma Revenue**

This release includes pro forma revenue, which reflects the combined revenue of Workhorse and Motiv for periods prior to the merger as if the transaction had occurred at the beginning of the periods presented. A reconciliation of pro forma revenue is provided below.

---

| | | | | |
|:---|:---|:---|:---|:---|
| | **For the Three Months Ended December 31,** | **For the Three Months Ended December 31,** | **For the Years Ended December 31,** | **For the Years Ended December 31,** |
| *(in thousands)* | **2025** | **2024** | **2025** | **2024** |
| Sales, net of returns and allowances, as reported | $9743 | $5951 | $21211 | $7044 |
| Pre-Merger Workhorse sales, net of returns and allowances | 4066 | 1925 | 12763 | 6616 |
| Pro forma combined revenue | $13809 | $7876 | $33974 | $13660 |

---