Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
FOCUS UNIVERSAL INC.
CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
Index to the Financial Statements
Contents
Page
Condensed Consolidated Balance Sheets as of June 30, 2026 (unaudited) and December 31, 2025
4
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2026 and 2025 (unaudited)
5
Condensed Consolidated Statements of Changes in Stockholder’s Equity for the Three and Six Months Ended June 30, 2026 and 2025 (unaudited)
6
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2026 and 2025 (unaudited)
8
Notes to the Unaudited Condensed Consolidated Financial Statements
9
3
FOCUS UNIVERSAL INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30,
December 31,
2026
2025
(Unaudited)
ASSETS
Current Assets:
Cash
$ 1,600,258
$ 7,934,958
Accounts receivable, net
68,643
7,125
Inventories, net
84,950
99,813
Other receivables
–
20,000
Prepaid expenses
243,482
492,953
Marketable securities
–
22,887
Deposit – current portion
46,655
69,393
Total Current Assets
2,043,988
8,647,129
Property and equipment, net
17,575,589
66,705
Operating lease right-of-use asset
149,172
12,501
Capitalized software costs
247,865
159,179
Deposits
14,446
–
Total Assets
$ 20,031,060
$ 8,885,514
LIABILITIES, REDEEMABLE PREFERRED STOCK AND STOCKHOLDERS’
EQUITY
Current Liabilities:
Accounts payable and accrued liabilities
$ 417,089
$ 358,007
Other current liabilities
234,191
–
Loan, current portion
129,290
–
Lease liability, current portion
55,853
8,464
Total Current Liabilities
836,423
366,471
Non-Current Liabilities:
Loan, less current portion
10,869,416
–
Other liability
63,484
–
Lease liability, less current
portion
61,701
–
Total Liabilities
11,831,024
366,471
Redeemable Preferred Stock:
Series B convertible
redeemable preferred stock, par value $ 0.001 per share, 15,000 shares authorized; 0 and 7,263 shares issued and outstanding as of
June 30, 2026 and December 31, 2025, respectively
–
5,946,284
Contingencies
–
Stockholders’ Equity:
Common stock,
par value $ 0.001 per share, 1,000,000,000 shares authorized; 702,745 and 228,774 shares issued and outstanding as of June 30, 2026
and December 31, 2025, respectively
703
229
Treasury stock
( 54,494 and 4,271 shares held at June 30, 2026 and December 31, 2025, respectively)
( 848,533 )
( 494,390 )
Additional paid-in capital
43,071,198
34,038,844
Shares to
be issued, common shares ( 1,534 and 1,449 shares at June 30, 2026 and December 31, 2025, respectively)
12,019
82,884
Accumulated
deficit
( 34,015,113 )
( 31,023,411 )
Accumulated
other comprehensive loss
( 20,238 )
( 31,397 )
Total Stockholders’ Equity
8,200,036
2,572,759
Total Liabilities, Redeemable Preferred Stock and
Stockholders’ Equity
$ 20,031,060
$ 8,885,514
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements
4
FOCUS UNIVERSAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE (LOSS)
(UNAUDITED)
Three Months Ended June 30,
Six Months Ended June 30,
2026
2025
2026
2025
Revenue
Rental revenue
$ 651,950
$ –
$ 651,950
$ –
Other revenue
23,220
35,330
71,193
225,585
Total Revenue
675,170
35,330
723,143
225,585
Cost and Operating Expenses
Property operating expenses
259,663
–
259,663
–
Cost of other revenue
17,227
47,742
49,956
207,453
Depreciation and amortization
201,024
5,506
207,746
10,959
Selling expense
691
7,420
33,539
56,400
Compensation - officers and directors
117,638
125,357
235,189
250,744
Research and development
362,165
467,297
626,962
839,555
Professional fees
751,144
429,155
1,136,349
902,146
General and administrative
515,193
495,613
995,025
772,615
Total Cost and Operating Expenses
2,224,745
1,578,090
3,544,429
3,039,872
Loss from Operations
( 1,549,575 )
( 1,542,760 )
( 2,821,286 )
( 2,814,287 )
Other Income (Expense):
Interest income (expense), net
( 86,002 )
12,130
( 45,912 )
34,018
Unrealized gain on marketable equity securities
14,013
17,745
–
14,753
Realized gain on marketable equity securities
98,936
–
98,936
–
Other income, net
3,670
7,237
3,226
8,490
Total other income
30,617
37,112
56,250
57,261
Net Loss
$ ( 1,518,958 )
$ ( 1,505,648 )
$ ( 2,765,036 )
$ ( 2,757,026 )
Accretion of redeemable preferred stock
–
–
( 226,666 )
–
Net loss to common stockholders’
$ ( 1,518,958 )
$ ( 1,505,648 )
$ ( 2,991,702 )
$ ( 2,757,026 )
Other comprehensive items
Foreign currency translation loss
6,133
( 4,065 )
11,159
( 10,433 )
Total comprehensive loss
$ ( 1,512,825 )
$ ( 1,509,713 )
$ ( 2,980,543 )
$ ( 2,767,459 )
Basic net income loss per share:
Basic net loss per share
$ ( 2.69 )
$ ( 7.99 )
$ ( 7.31 )
$ ( 15.34 )
Weighted Average Number of Common Shares Outstanding: Basic and Fully Diluted
564,651
188,405
409,315
179,775
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements
5
FOCUS UNIVERSAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF REDEEMABLE
PREFERRED STOCK AND STOCKHOLDERS’ EQUITY
FOR THE THREE AND SIX MONTHS ENDED JUNE 30,
2026 AND 2025
(UNAUDITED)
Series B
Redeemable
Preferred Stock
Common
stock
Treasury
stock
Additional
Paid-In
Shares to
be issued
Common
Accumulated
Accumulated
Other Comprehensive
Total Stockholders’
Description
Shares
Amount
Shares
Amount
Amount
Capital
Shares
Deficit
Loss
Equity
Balance – March 31, 2026
6,447
$
5,479,350
256,284
$
256
$
( 649,007
)
$
34,902,627
$
19,443
$
( 32,496,155
)
$
( 26,371
)
$
1,750,793
Stock based compensation - options
–
–
–
–
–
2,345
–
–
–
2,345
Stock
based compensation – shares issued for award agreement
–
–
–
–
–
89,335
–
–
–
89,335
Stock
based compensation – shares issued for employment contract
–
–
872
1
–
12,499
( 7,424
)
–
–
5,076
Purchase of treasury stock
–
–
–
–
( 199,526
)
–
–
–
( 199,526
)
Stock split rounding up
–
–
( 77
)
–
–
–
–
–
–
–
Conversion of Series B preferred stock to common stock
( 5,216
)
( 4,433,600
)
166,336
167
–
4,433,433
–
–
–
4,433,600
Repurchase
and cancellation of series B preferred stock
( 1,231
)
( 1,045,750
)
–
–
–
–
–
–
–
–
Gain on cancellation of preferred stock
–
–
–
–
–
83,890
–
–
–
83,890
Shares issued for pre-funded units
–
–
279,330
279
–
3,547,069
–
–
–
3,547,348
Other comprehensive income
–
–
–
–
–
–
–
–
6,133
6,133
Net loss
–
–
–
–
–
–
–
( 1,518,958
)
–
( 1,518,958
)
Balance – June 30, 2026
–
$
–
702,745
$
703
$
( 848,533
)
$
43,071,198
$
12,019
$
( 34,015,113
)
$
( 20,238
)
$
8,200,036
Series B
Redeemable
Preferred Stock
Common
stock
Treasury
stock
Additional
Paid-In
Shares to
be issued
Common
Accumulated
Accumulated
Other Comprehensive
Total Stockholders’
Description
Shares
Amount
Shares
Amount
Amount
Capital
Shares
Deficit
Loss
Equity
Balance – March 31, 2025
–
$
–
186,824
$
187
$
( 1,200,167
)
$
30,146,078
$
17,295
$
( 27,033,686
)
$
( 31,558
)
$
1,898,149
Stock based compensation - options
–
–
–
–
–
10,284
–
–
–
10,284
Stock based compensation – shares
–
–
–
–
–
89,330
5,569
–
–
94,899
Purchase of treasury stock
–
–
–
–
( 29,262
)
–
–
–
( 29,262
)
Retirement of treasury stock
–
–
( 8,724
)
( 9
)
1,055,591
( 1,055,582
)
–
–
–
–
Stock issued for cash
–
–
2,371
2
–
381,222
–
–
–
381,224
Other comprehensive income
–
–
–
–
–
–
–
–
( 4,065
)
( 4,065
)
Net loss
–
–
–
–
–
–
–
( 1,505,648
)
–
( 1,505,648
)
Balance – June 30, 2025
–
$
–
180,471
$
180
$
( 173,838
)
$
29,571,332
$
22,864
$
( 28,539,334
)
$
( 35,623
)
$
845,581
6
Series B
Redeemable
Preferred Stock
Common
stock
Treasury
stock
Additional
Paid-In
Shares to
be issued
Common
Accumulated
Accumulated
Other Comprehensive
Total Stockholders’
Description
Shares
Amount
Shares
Amount
Amount
Capital
Shares
Deficit
Loss
Equity
Balance – December 31, 2025
7,263
$
5,946,284
228,774
$
229
$
( 494,390
)
$
34,038,844
$
82,884
$
( 31,023,411
)
$
( 31,397
)
$
2,572,759
Stock based compensation - options
–
–
–
–
–
4,504
–
–
–
4,504
Stock
based compensation – shares issued for award agreement
–
–
131
–
–
178,671
–
–
–
178,671
Stock
based compensation – shares issued for employment contract
–
–
2,311
2
–
91,213
( 70,865
)
–
–
20,350
Purchase of treasury stock
–
–
–
–
( 354,143
)
–
–
–
( 354,143
)
Stock split rounding up
–
–
( 158
)
–
–
–
–
–
–
–
Conversion of Series B preferred stock to common stock
( 6,032
)
( 5,127,200
)
192,357
193
–
5,127,007
–
–
–
5,127,200
Preferred stock accretion
–
226,666
–
–
–
–
–
( 226,666
)
–
( 226,666
)
Repurchase and cancellation of series B preferred stock
( 1,231
)
( 1,045,750
)
–
–
–
–
–
–
–
–
Gain on cancellation of preferred stock
–
–
–
–
–
83,890
–
–
–
83,890
Shares issued for pre-funded units
–
–
279,330
279
–
3,547,069
–
–
–
3,547,348
Other comprehensive income
–
–
–
–
–
–
–
–
11,159
11,159
Net loss
–
–
–
–
–
–
–
( 2,765,036
)
–
( 2,765,036
)
Balance – June 30, 2026
–
$
–
702,745
$
703
$
( 848,533
)
$
43,071,198
$
12,019
$
( 34,015,113
)
$
( 20,238
)
$
8,200,036
Series B
Redeemable
Preferred Stock
Common
stock
Treasury stock
Additional
Paid-In
Shares to
be issued
Common
Accumulated
Accumulated
Other Comprehensive
Total Stockholders’
Description
Shares
Amount
Shares
Amount
Amount
Capital
Shares
Deficit
Loss
Equity
Balance – December 31, 2024
–
$
–
178,841
$
179
$
( 1,055,592
)
$
30,032,562
$
25,573
$
( 25,782,308
)
$
( 25,190
)
$
3,195,224
Stock based compensation - options
–
–
–
–
–
20,568
–
–
–
20,568
Stock based compensation - shares
–
–
251
–
–
192,570
( 2,709
)
–
–
189,861
Purchase of treasury stock
–
–
–
–
( 173,837
)
–
–
–
–
( 173,837
)
Stock split rounding up
–
–
7,732
8
–
(8
)
–
–
–
–
Retirement of treasury stock
–
–
( 8,724
)
( 9
)
1,055,591
( 1,055,582
)
–
–
–
–
Stock issued for cash
–
–
2,371
2
–
381,222
–
–
–
381,224
Other comprehensive loss
–
–
–
–
–
–
–
–
( 10,433
)
( 10,433
)
Net loss
–
–
–
–
–
–
–
( 2,757,026
)
–
( 2,757,026
)
Balance – June 30, 2025
–
$
–
180,471
$
180
$
( 173,838
)
$
29,571,332
$
22,864
$
( 28,539,334
)
$
( 35,623
)
$
845,581
The accompanying notes are an integral part
of these unaudited condensed consolidated financial statements
7
FOCUS UNIVERSAL INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)
For the
Six Months Ended June 30,
2026
2025
Cash flows from operating activities:
Net Loss
$ ( 2,765,036 )
$ ( 2,757,026 )
Adjustments to reconcile net loss to net cash from operating activities:
Inventory reserve
–
1,644
Depreciation expense
198,588
10,959
Amortization expense
9,158
–
Unrealized gain on marketable equity securities
–
( 14,753 )
Realized gain on marketable equity securities
( 98,936 )
–
Stock-based compensation – shares
199,022
189,861
Stock based compensation – options
4,504
20,568
Changes in operating assets and liabilities:
Accounts receivable
( 61,518 )
5,434
Inventories
14,863
( 13,943 )
Other receivable
20,000
( 88,201 )
Prepaid expenses
251,799
4,186
Deposit
8,688
2,593
Operating lease right-of-use asset
40,435
47,360
Accounts payable and accrued liabilities
59,082
91,354
Other current liabilities
297,675
( 64,638 )
Lease liabilities
( 67,601 )
( 83,686 )
Net cash flows used in operating activities
( 1,889,277 )
( 2,648,288 )
Cash flows from investing activities:
Purchase of property and equipment
( 6,656,031 )
( 25,091 )
Capitalized software costs
( 97,844 )
–
Proceeds from sale of marketable
securities
121,823
–
Net cash flows used in investing activities
( 6,632,052 )
( 25,091 )
Cash flows from financing activities:
Redemption of preferred stock
( 961,861 )
–
Repayment on bank loan
( 51,294 )
–
Shares issued for pre-funded units
3,547,348
–
Stock issued for private placement
–
381,224
Purchases of treasury stock
( 354,143 )
( 173,837 )
Net cash flows provided by financing activities
2,180,050
207,387
Effect of exchange rate
6,579
( 12,125 )
Net change in cash
( 6,334,700 )
( 2,478,117 )
Cash beginning of period
7,934,958
3,589,318
Cash end of period
$ 1,600,258
$ 1,111,201
Supplemental cash flow disclosure:
Cash paid for income taxes
$ –
$ 3,525
Cash paid for interest
$ 86,103
$ –
Supplemental disclosure of non-cash investing and financing activities:
Accretion of redeemable series
B preferred stock discount
$ 226,666
$ –
Conversion of series B preferred
stock to common stock
$ 5,127,200
$ –
Gain on cancellation of preferred
stock
$ 83,890
$ –
Right-of-use assets obtained
in exchange for operating lease liabilities
$ 175,271
$ –
Issuance to bank loan on building
acquisition
$ 11,050,000
$ –
The accompanying
notes are an integral part of these unaudited condensed consolidated financial statements
8
FOCUS UNIVERSAL INC.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR THE SIX MONTHS ENDED JUNE 30, 2026 AND 2025
(UNAUDITED)
Note 1 – Organization and Operations
Focus Universal Inc. (“Focus” or the
“Company”) was incorporated under the laws of the State of Nevada on December 4, 2012. The Company is a universal smart instrument
developer and manufacturer, headquartered in Monterey Park, California, specializing in the development and commercialization of novel and
proprietary universal smart technologies and instruments. Focus Universal Inc. is also a provider of patented hardware and software design
technologies for Internet of Things (“IoT”) and 5G. The Company has developed five disruptive patented technology platforms
with 28 patents and patents pending in various phases and 8 trademarks pending in various phases to solve what it believes are the major
problems facing hardware and software design and production within the industry today. These technologies combined have the potential
to reduce costs, product development timelines and energy usage while increasing range, speed, efficiency, and security. The smartphone
or other mobile device serves as the foundation to the platform of our products where the user can review the sensor readouts together
which performs the function of many traditional scientific and engineering instruments. The Company’s products are intended to replace
the traditional, wired stand-alone instruments at a fraction of their cost.
The Company has multiple subsidiaries, including
Perfecular Inc. (“Perfecular”), AVX Design & Integration, Inc. (“AVX,” also doing business as Smart AVX (“Smart
AVX”), Focus Universal (Shenzhen) Technology Company LTD (“Focus Shenzhen”), Lusher Bioscientific, Inc., Lusher, Inc.,
Lusher Holding LLC, (together “Lusher”), and until August, 2024, AT Tech Systems LLC (“AT Tech LLC”), which activities
have since been discontinued.
On February 2, 2026, the Company founded a wholly
owned subsidiary named Lusher Holding LLC. Lusher Holding LLC was established to provide commercial real estate property management services.
On April 1, 2026, and April 16, 2026, the Company
founded two wholly owned subsidiaries, Lusher LLC and Lusher Service LLC respectively, both registered under the laws of the State of
California. Both of these subsidiaries were established to support the Company’s future planned financial services operations.
On May 18, 2026, the Company entered into a Cross-Border E-Commerce Acquiring Service Cooperation Agreement. Focus Universal Inc. held
a 51 %
ownership interest in Lusher LLC, while Avantgarde Service Inc. held the remaining 49 %
ownership interest. There were no transactions involving Lusher LLC through June 30, 2026.
Note 2 – Summary of Significant Accounting Policies
Basis of Presentation
The unaudited condensed consolidated
financial statements of the Company for the three and six months ended June 30, 2026 and 2025 have been prepared in accordance with
accounting principles generally accepted in the U.S. (“GAAP”) for interim financial information and pursuant to the
requirements for reporting on Form 10-Q and Regulation S-K (“Regulation S-K”) for scaled disclosures for smaller
reporting companies. Accordingly, they do not include all the information and footnotes required by GAAP for complete financial
statements. However, such information reflects all adjustments (consisting solely of normal recurring adjustments), which are, in
the opinion of management, necessary for the fair presentation of the Company’s financial position and results of operations.
Results shown for interim periods are not necessarily indicative of the results to be obtained for a full fiscal year. The balance
sheet information as of December 31, 2025 was derived from the audited financial statements included in the Company’s
financial statements as of and for the years ended December 31, 2025 contained in the Company’s Annual Report on Form
10-K filed with the Securities and Exchange Commission, or the SEC, on March 31, 2026. These financial statements should be read in
conjunction with that report.
9
The accompanying unaudited condensed consolidated
financial statements include the accounts of Focus and its wholly-owned subsidiaries, Perfecular, AVX, Focus Shenzhen, Lusher, Lusher
Holding LLC, Lusher Service LLC, as well as its 51% ownership interest in Lusher LLC and, until August of 2024, AT Tech Systems (collectively,
the “Company,” “we,” “our,” or “us”). All intercompany balances and transactions have
been eliminated upon consolidation. The Company’s unaudited condensed consolidated financial statements have been prepared in accordance
with accounting principles generally accepted in the United States of America (“U.S. GAAP”).
Use of Estimates
The preparation of unaudited condensed consolidated
financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts
of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the accompanying unaudited condensed
consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. The Company bases its
estimates and assumptions on current facts, historical experience and various other factors that it believes to be reasonable under the
circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities and the accrual
of costs and expenses that are not readily apparent from other sources.
The actual results experienced by the Company
may differ materially and adversely from the Company’s estimates. To the extent there are material differences between the estimates
and the actual results, future results of operations will be affected. Significant estimates in the accompanying financial statements
include the assumptions impacting right-of use asset and lease liability, useful lives of property and equipment, allowance for doubtful
accounts, inventory reserves, and the valuation allowance on deferred tax assets. The Company regularly evaluates its estimates and assumptions.
Allowance for doubtful accounts
The Company estimates an allowance for doubtful
accounts based on historical collection trends and review of the current status of trade accounts receivable. It is reasonably possible
that the Company’s estimate of the allowance for doubtful accounts will change. As of June 30, 2026 and December 31, 2025, allowance
for doubtful accounts amounted to $ 278,201
and $ 278,201 , respectively.
Concentrations of Credit and Business Risk
Financial instruments that potentially subject
the Company to concentrations of credit risk consist primarily of cash. The Company limits its exposure to credit
loss by investing its cash with high credit quality financial institutions.
Major customers
Two major tenants accounted for approximately
37 % and 12 % of the Company’s total rental revenue during the three and six months ended June 30, 2026, respectively. No individual
tenant accounted for more than 10% of the Company’s total rental revenue during either the three or six months ended June 30, 2025.
Two major customers accounted for approximately
80 % and 12 % of the Company’s total other revenue during the three months ended June 30, 2026, compared to approximately 55 % and
29 %, respectively, during the three months ended June 30, 2025. Three major customers accounted for approximately 43 %, 26 %, and 13 % of
the Company’s total other revenue during the six months ended June 30, 2026, compared to approximately 36 %, 24 %, and 12 %, respectively,
during the six months ended June 30, 2025.
Major vendors
No major vendors accounted for more than 10%
of our total purchases during the three and six months ended June 30, 2026, and one major vendor accounted for more than 66 %
of total purchases during the three and six months ended June 30, 2025.
10
Share-based Compensation
The Company accounts for stock-based compensation
to employees in conformity with the provisions of Accounting Standards Codification (“ASC”) Topic 718, Stock-Based Compensation.
Stock-based compensation to employees consist of stock options, grants, and restricted shares that are recognized in the statement of
operations based on their fair values at the date of grant.
The measurement of stock-based compensation is
subject to periodic adjustments as the underlying equity instruments vest and is recognized as an expense over the period during which
services are received.
The Company calculates the fair value of option
grants utilizing the Black-Scholes pricing model and estimates the fair value of the stock based upon the estimated fair value of the
common stock. The amount of stock-based compensation recognized during a period is based on the value of the portion of the awards that
are ultimately expected to vest.
The resulting stock-based compensation expense
for both employee and non-employee awards is generally recognized on a straight- line basis over the requisite service period of the award.
Fair Value of Financial Instruments
The Company follows paragraph ASC 825-10-50-10
for disclosures about fair value of its financial instruments and paragraph ASC 820-10-35-37 (“Paragraph 820-10-35-37”) to
measure the fair value of its financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in accounting
principles generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements.
To increase consistency and comparability in fair
value measurements and related disclosures, Paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to
valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted
prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. The three (3)
levels of fair value hierarchy defined by Paragraph 820-10-35-37 are described below:
·
Level 1: Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
·
Level 2: Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
·
Level 3: Pricing inputs that are generally unobservable inputs and not corroborated by market data.
11
The following table summarizes financial assets
and liabilities measured at fair value on a recurring basis as of December 31, 2025:
Fair values on a recurring basis
December 31, 2025
Fair Value
Carrying
Level 1
Level 2
Level 3
Value
Assets
Marketable securities:
Stock
$
22,887
$
–
$
–
$
22,887
Total assets measured at fair value
$
22,887
$
–
$
–
$
22,887
The carrying amount of the Company’s financial
assets and liabilities, such as cash, accounts receivable, inventories, other receivable, prepaid expenses, deposit, accounts and accrued
expenses, payable, treasury stock payable, short-term loan, other current liabilities, customer deposit, approximate their fair value
because of the short maturity of those instruments.
Comprehensive Income (Loss)
Other comprehensive income (loss) refers to revenues,
expenses, gains and losses that under generally accepted accounting principles are included in comprehensive income but are excluded
from net income (loss) as these amounts are recorded directly as an adjustment to stockholders’ equity. The Company’s other
comprehensive loss for the six months ended June 30, 2026 and 2025 was comprised of foreign currency translation adjustments.
Revenue Recognition
Rental Income
Rental income from operating leases is recognized
on a straight-line basis over the non-cancelable lease term when collectability is probable and the tenant has been provided access to
and control of the leased premises. Rental income includes fixed contractual lease payments and, when applicable, variable lease payments
that are recognized in the period in which the underlying conditions giving rise to such payments are satisfied.
The Company evaluates each lease to determine
whether it is an operating or finance lease in accordance with ASC 842, Leases. The Company's leases of office and commercial space are
classified as operating leases. Lease payments received in advance are recorded as deferred revenue and recognized as rental income over
the applicable lease term.
The Company recognizes reimbursements from tenants
for operating expenses, including common area maintenance, property taxes and other recoverable costs, as rental income when the Company
is the principal in providing the related services. Variable lease payments, including amounts based on tenant sales or other specified
conditions, are recognized when the applicable conditions are met.
Other Revenue
Revenue from the Company is recognized under ASC
Topic 606, Revenue from Contracts with Customers (“Topic 606”), in a manner that reasonably reflects the delivery of its services
and products to customers in return for expected consideration and includes the following elements:
·
executed contracts with the Company’s customers that it believes are legally enforceable;
·
identification of performance obligations in the respective contract;
·
determination of the transaction price for each performance obligation in the respective contract;
·
allocation of the transaction price to each performance obligation; and
·
recognition of revenue only when the Company satisfies each performance obligation.
12
These five elements, as applied to each of the
Company’s revenue category, is summarized below:
·
Product sales – revenue is recognized at the time of sale upon the delivery of the equipment to the customer and completion of performance obligation.
·
Service sales – revenue is recognized based on the service been provided and the agreed upon performance obligation has been completed to the customer.
Revenue from our project construction is recognized
over time using the percentage-of-completion method under the cost approach. The percentage of completion is determined by estimating
stage of work completed. Under this approach, recognized contract revenue equals the total estimated contract revenue multiplied by the
percentage of completion. Our construction contracts are unit priced, and an account receivable is recorded for amounts invoiced based
on actual units produced. The Company discontinued operations of AT Tech Systems in August 2024, and added the operations of Lusher to
service the financial reporting software sector, so the Company currently retains three operating and reportable segments which are (1)
Perfecular and Lusher, (2) Corporate and IoT Products and (3) Lusher Holding LLC.
Cost of Revenue, excluding depreciation
& amortization
Cost of revenue includes the cost of services,
labor and product incurred to provide product sales, service sales and project sales.
Software Development Costs
In accordance with ASC 985-20, Costs of Software
to Be Sold, Leased, or Marketed, the Company expenses software development costs as research and development until technological feasibility
is established. Technological feasibility is established when the Company has completed all planning, designing, coding, and testing activities
that are necessary to establish that the product can be produced to meet its design specifications, including functions, features, and
performance requirements. Costs incurred prior to the establishment of technological feasibility are expensed as research and development.
Subsequent to achieving technological feasibility,
and until the product is available for general release, the Company will capitalize qualifying development costs, which primarily include
payroll and related costs for employees directly involved in coding and testing, fees paid to third-party developers, and other direct
costs incurred to complete the software product. Capitalization ceases when the product is ready for release.
Capitalized software development costs will be
amortized on a product-by-product basis using the greater of (i) the ratio of current gross revenues to total anticipated gross revenues
or (ii) the straight-line method over the estimated economic life of the product, generally three to five years. Amortization expense
will be included in cost of revenues. Capitalized software will be reviewed for impairment when indicators of loss are present.
Redeemable Convertible Preferred Stock
The Company accounts for its Series B Convertible
Preferred Stock in accordance with the guidance in ASC Topic 480, Distinguishing Liabilities from Equity, and related SEC guidance for
redeemable equity instruments.
The Series B Convertible Preferred Stock contains
redemption features that are exercisable at the option of the holders and upon the occurrence of certain events that are not solely within
the Company’s control. Accordingly, the Series B Convertible Preferred Stock is classified as temporary equity and presented outside
of permanent equity in the consolidated balance sheets.
The Series B Convertible Preferred Stock is initially
recorded at its issuance date carrying amount, net of directly attributable issuance costs. The Company subsequently adjusts the carrying
amount of the redeemable preferred stock to equal the redemption value at the end of each reporting period. Changes in redemption value
are recognized immediately as they occur through charges or credits to additional paid-in capital (or accumulated deficit if additional
paid-in capital is not available).
Upon conversion of the Series B Convertible Preferred
Stock into common stock, the related carrying amount is reclassified to stockholders’ equity.
13
Warrants
We evaluate the appropriate balance sheet classification
of warrants we issue as either equity or as a derivative liability. In accordance with ASC 815, we classify a warrant as equity if it
is “indexed to the Company’s equity” and meets several specific conditions for equity classification. A warrant is not
considered “indexed to the Company’s equity,” in general, when it contains certain types of exercise contingencies or
potential adjustments to its exercise price. If a warrant is not indexed to the Company’s equity or it has net cash settlement provisions
that result in the warrants being accounted for under ASC 480, Distinguishing Liabilities from Equity (“ASC 480”) or ASC 815,
it is classified as a derivative liability which is carried on the consolidated balance sheets at fair value with any changes in its fair
value recognized in the statements of operations and comprehensive loss. At June 30, 2026 and 2025 all of the Company’s outstanding
warrants were classified as equity
Research and development
Research and development costs are expensed as
incurred. Research and development costs primarily consist of efforts to refine existing product models and develop new product models.
Basic and Fully Diluted Net Income (Loss) Per Share
Net income (loss) per share is computed pursuant
to ASC 260-10-45. Basic net income (loss) per share (“EPS”) is computed by dividing net income (loss) by the weighted average
number of shares outstanding during the period.
Fully diluted EPS is computed by dividing net
income (loss) by the weighted average number of shares of stock and potentially outstanding shares of stock during the period to reflect
the potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock options or warrants,
unless these shares are covered by anti-dilutive protections. The denominator comprises the Company’s weighted average number of
outstanding shares to extent the related shares are dilutive and, if dilutive, and other contracts to issue shares of common stock and
stock options. Because the Company incurred a net loss, potentially dilutive securities, including warrants, were excluded from the calculation
of diluted loss per share because their inclusion would have been antidilutive. As a result, they are included in the fully diluted EPS
computation to the extent that the effect would be dilutive.
As of each period end, all potentially dilutive
instruments would be anti-dilutive. Accordingly, diluted loss per share is the same as basic loss for all periods presented. The following
potentially dilutive shares were excluded from the shares used to calculate diluted earnings per share as their inclusion would be anti-dilutive.
Schedule of anti-dilutive shares
Six Months Ended June 30,
2026
2025
Stock options
2,242
1,904
Foreign Currency Translation and Transactions
The reporting and functional currency of Focus
is the USD. The functional currency of Focus Universal (Shenzhen) Technology Co. LTD, a wholly owned subsidiary of Focus located in China,
is the Renminbi (“RMB”).
For financial reporting purposes, the financial
statements of the Company’s Chinese subsidiary, which are prepared using the RMB, are translated into the Company’s reporting
currency, USD. Assets and liabilities are translated using the exchange rate on the balance sheet date. Revenue and expenses are translated
using average exchange rates prevailing during each reporting period. Stockholders’ equity is translated at historical exchange
rates. Adjustments resulting from the translation are recorded as a separate component of accumulated other comprehensive loss in stockholders’
equity.
14
Transactions denominated in currencies other than
the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transactions.
The resulting exchange difference, presented as foreign currency transaction loss, is included in the accompanying unaudited condensed
consolidated statements of operations. The exchange rates used for unaudited condensed consolidated financial statements are as follows:
Schedule of exchange rates foreign currency
Average Rate for the Six Months Ended
June 30,
2026
2025
(Unaudited)
(Unaudited)
China Yuan (RMB)
RMB
6.8655
RMB
7.1668
United States Dollar ($)
$
1.0000
$
1.0000
Exchange Rate at
June 30, 2026
December 31, 2025
(Unaudited)
China Yuan (RMB)
RMB
6.7919
RMB
6.9949
United States Dollar ($)
$
1.0000
$
1.0000
As of June 30, 2026 and December 31, 2025, the
Company had cash balances of $ 25,801 and $ 26,552 denominated in China Yuan (RMB), respectively.
Going Concern
The Company has assessed its ability to continue
as a going concern for a period of one year from the date of the issuance of these condensed consolidated financial statements. The Company
has a net loss of $ 2,765,036 for the six months ended June 30, 2026. In addition, the Company had an accumulated deficit of $ 34,015,113
as of June 30, 2026, and negative cash flow from operating activities of $ 1,889,277 for the six months ended June 30, 2026. Substantial
doubt about the Company’s ability to continue as a going concern exists when relevant conditions and events, considered in the aggregate,
indicate that it is probable that the Company will be unable to meet its obligations as they become due within one year from the financial
statement issuance date. The accompanying consolidated financial statements have been prepared in conformity with U.S. GAAP, which contemplate
continuation of the Company as a going concern. The Company currently suffered recurring losses from operations, generated negative cash
flow from operating activities, has an accumulated deficit and has not completed its efforts to establish a stabilized source of revenues
sufficient to cover operating costs over an extended period of time. These conditions raise substantial doubt as to its ability to continue
as a going concern. These condensed consolidated financial statements do not include adjustments relating to the recoverability and classification
of reported asset amounts or the amount and classification of liabilities that might be necessary should the Company be unable to continue
as a going concern. The Company’s independent registered public accounting firm, in its report on the Company’s consolidated
financial statements for the year ended December 31, 2025, has also expressed substantial doubt about the Company’s ability to continue
as a going concern.
At June 30, 2026, the Company had cash, and short-term investments, in the amount of $ 1,600,258 . The ability to continue as a going concern is dependent on the Company
attaining and maintaining profitable operations in the future and raising additional capital to meet its obligations and repay its liabilities
arising from normal business operations when they come due. Since inception, the Company has funded its operations primarily through equity
and debt financings, and it expects to continue to rely on these sources of capital in the future. Even if the Company is able to obtain
additional financing, it may contain undue restrictions on our operations, in the case of debt financing, or cause substantial dilution
for our stockholders, in case of equity financing, or grant unfavorable terms in future licensing agreements. No assurance can be given
that any future financing will be available or, if available, that it will be on terms that are satisfactory to the Company.
Reclassification
During the period we made certain reclassifications to the format of
our statement of operations to more properly reflect the commencement of our rental operations.
15
Note 3 – Recent Accounting Pronouncements
In November 2024, the Financial Accounting Standards
Board (“FASB”) issued ASU 2024-03 Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures
(Subtopic 220-40) Disaggregation of Income Statement Expenses. The guidance in ASU 2024-03 requires public business entities to disclose
in the notes to the financial statements, among other things, specific information about certain costs and expenses including purchases
of inventory; employee compensation; and depreciation and amortization expense for each caption on the income statement where such expenses
are included. The update is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning
after December 15, 2027. Early adoption is permitted, and the amendments may be applied prospectively to reporting periods after the effective
date or retrospectively to all periods presented in the financial statements. The Company is currently evaluating the provisions of this guidance
and assessing the potential impact on our financial statement disclosures.
Management does not believe that any other recently
issued, but not yet effective, accounting standards could have a material effect on the accompanying financial statements. As new accounting
pronouncements are issued, we will adopt those that are applicable under the circumstances.
Note 4 – Inventory
At June 30, 2026 and December 31, 2025, inventory
consisted of the following:
Schedule of inventory
June 30, 2026
December 31, 2025
Finished goods
$ 267,339
$ 304,967
Less: Inventory reserve
( 182,389 )
( 205,154 )
Inventory
$ 84,950
$ 99,813
Note 5 – Property and Equipment
On January 21, 2026, the Company entered into
a purchase, sale, and escrow agreement with 901 Corporate Center, LP to acquire a 100,743 sq. ft. office and commercial building, along
with a four-level parking structure, located in Monterey Park, California. The purchase price was $ 17,700,000 , of which $ 8,862,095 and $ 5,148,306 has been preliminarily allocated
to Building, Land, respectively. As of April 17, 2026, the
Company and Lusher Holding LLC completed the purchase of the building. The building will serve as Focus Universal’s principal
headquarters and is expected to carry the same rent roll in 2026 as it did in 2025.
At June 30, 2026 and December 31, 2025, property and equipment consisted
of the following:
Schedule of property and equipment
June 30, 2026
December 31, 2025
Building
$ 8,862,095
$ –
Land
5,148,306
–
Building improvement
595,455
14,620
Furniture and fixtures
43,140
42,676
Equipment
3,285,803
168,749
Software
1,995
1,995
Total cost
17,936,794
228,040
Less accumulated depreciation
( 361,205 )
( 161,335 )
Property and equipment, net
$ 17,575,589
$ 66,705
Depreciation expense for the six months ended
June 30, 2026 and 2025 amounted to $ 198,588 and $ 10,959 , respectively.
16
Note 6 – Rental Operations
Rental income from operating leases, is recognized
on a straight-line basis over the lease term once we have determined that the collectability of substantially all of the lease payments
is probable. Accounts receivable, included $ 59,243 of rent receivables at June 30, 2026.
The following operating lease maturity analysis
presents the future contractual lease payments to be received by the Company as of June 30, 2026:
Schedule of future rents receivable
Year
Amount
Year ending December 31, 2026
$ 1,464,523
Year ending December 31, 2027
2,563,708
Year ending December 31, 2028
1,815,188
Year ending December 31, 2029
755,354
Year ending December 31, 2030
727,916
Thereafter
2,103,166
Total
$ 9,429,855
Note 7 – Series B Redeemable Preferred
Stock (Temporary Equity)
On October 21, 2025, the Company entered
into a Series B Preferred Stock Purchase Agreement with Spartan Capital Securities, LLC (“Spartan”). Pursuant to the
terms and conditions of the Series B Preferred Stock Purchase Agreement, the Investors committed to purchase up to $7,000,000 or
8,236 shares (the “Commitment Amount”) of the Company’s Series B Convertible Preferred Stock, par value $0.001 per
share (the “Series B Preferred Stock”) at a price per share of $850.00 (the “Series B Private Placement”),
which represents a 15% original issuance discount. There were three Closings: (i) $3,000,000 for the purchase of the Series B
Preferred Stock funded at the Initial Closing; (ii) $1,000,000 for the purchase of the Series B Preferred Stock funded on the date
the Company files: (a) the Registration Statement on Form S-1 required by and pursuant to the Registration Rights Agreement, and (b)
the Information Statement with the SEC; and (iii) $3,000,000 for the purchase of the Series B Preferred Stock funded within two (2)
Business Days after: (a) such Registration Statement is declared effective by the SEC, and (b) the Information Statement has become
effective under Rule 14c-2. The Company received net proceeds of $ 6,320,000
on December 19, 2025. The proceeds were net of closing costs of $ 680,000
which was recorded as a discount and will be amortized over the earliest date of the redemption period. On December 5, 2025, the
Company filed the Amended and Restated Certificate of Designations, Preferences, and Rights of the Series B Convertible Preferred
Stock that had the effect of altering the conversion price and floor price calculations of the Series B Preferred Stock in the event
that the Company approves a subdivision, reverse stock split, or similar transaction. The amendment to Series B Designation also
provided for voluntary redemption rights at the option of the holder of Series B Preferred Stock and upon the occurrence of events
outside the Company’s control. On or after January 19, 2026, and for a period of two years thereafter, each holder of Series B
Preferred Stock had the right, but not the obligation, to require the Company to redeem all or a portion of the outstanding Series B
shares held by them during specified periods within the redemption window. The initial redemption period was to last ninety days,
beginning on January 19, 2026. Subsequent redemption periods were to each last thirty days and commence on the following dates:
(i) July 1, 2026; (ii) October 1, 2026; (iii) December 1, 2026; (iv) July 1, 2027; (v) October 1, 2027; and (vi) December 1,
2027.
The holders of the Series B Preferred Stock had
the right, at any time and from time to time, to require the Company to convert their Series B Preferred Stock shares into common stock.
The conversion price was to be equal to 85% of the lowest daily volume-weighted average price (VWAP) of the Company’s common stock
during the ten trading days immediately preceding the applicable conversion date or other determination date, subject to the adjustments
set forth herein. In no event, however, could the conversion price be less than the floor price of $7.84. The Company initially classified
the Series B Preferred Stock outside of permanent equity (as temporary equity within the mezzanine section between liabilities and equity
on the consolidated balance sheets) since the redemption of such shares was not solely within the Company’s control. During the
year ended December 31, 2025, 973
shares of Series B Preferred Stock were converted into 93,926
shares of common stock, and there was an accretion of the discount of $ 453,334
which has been reflected as an addition to the net loss allocated to common stockholders. At December 31, 2025, 7,263 shares of the Series
B Preferred Stock remained outstanding and the Series B Preferred Stock had been recorded at its redemption value of $ 5,946,284 .
During the six months ended June 30, 2026, 6,032
shares of Series B Preferred Stock were converted into 192,357
shares of common stock. The Company recorded an accretion of the discount of $ 226,666 ,
which was reflected as an addition to the net loss attributable to common stockholders. The remaining outstanding shares of Series B
Convertible Preferred Stock were held by Great Point Capital LLC, and the Company entered into a redemption agreement dated April 13,
2026, with Great Point Capital LLC to redeem the 1,231 remaining shares with a stated value $ 1,045,750 at a price of $782
per share for an aggregate amount of $ 961,860 ,
resulting in a gain of $ 83,890 which has been reflected as additional paid in capital. As of June 30, 2026, there are no
shares of Series B Convertible Preferred Stock outstanding.
17
As of June 30, 2026 and December 31, 2025 Series
B Preferred Stock shares reflected on the balance sheet are reconciled on the following table:
Schedule of balance sheet reconciled
June 30,
2026
December 31,
2025
Gross proceeds
$ 7,000,000
$ 7,000,000
Less:
Preferred stock issuance costs
( 680,000 )
( 680,000 )
Value converted into common stock
( 5,954,250 )
( 827,050 )
Repurchase
( 1,045,750 )
–
Plus:
Accretion of carrying value to redemption value
680,000
453,334
Preferred stock subject to possible redemption
$ –
$ 5,946,284
Note 8 – Leases
Operating Lease
In January 2026, Focus Universal (Shenzhen) Technology
Co., Ltd. entered into two thirty-six-month commercial leases with a third party for office spaces of approximately 3,700 and 4,230 square
feet. The first lease commenced on January 31, 2026 and will expire on January 30, 2029, with a monthly rent of RMB 14,612 (approximately
$2,128). The second lease commenced on February 1, 2026 and will expire on January 31, 2029, with a monthly rent of RMB 24,771 (approximately
$3,608). The Company’s incremental borrowing rate for these leases is 10%, representing the rate it would incur on a collateralized
basis to borrow an amount equal to the lease payments over a similar term. Lease expense is recognized on a straight-line basis over the
lease term. The Company recorded a right of use assets and a lease obligation of $ 175,271 upon inception of these leases.
Operating lease right-of-use assets represent
the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation
to make lease payments arising from the lease. As of June 30, 2026 and December 31, 2025, operating lease right-of use assets and lease
liabilities were as follows:
Schedule of operating lease right of use assets and lease liabilities
June 30, 2026
December 31, 2025
Operating lease right-of-use assets, net
$ 149,172
$ 12,501
Lease liabilities, current portion
$ 55,853
$ 8,464
Lease liabilities, less current portion
$ 61,701
$ –
Lease term and discount rate:
Schedule of lease term and discount rate
June 30, 2026
December 31, 2025
Weighted average remaining lease term:
Operating lease
2.50 to 2.58 years
0.08 to 0.25 years
Weighted average discount rate:
Operating lease
10 %
10 %
18
The minimum future lease payments are as follows:
Schedule of minimum future lease payments
Amount
Year ending December 31, 2026
$ –
Year ending December 31, 2027
65,937
Year ending December 31, 2028
65,937
Total minimum lease payment
131,874
Less: imputed interest
( 14,320 )
Present value of future minimum lease payments
$ 117,554
Related Party Short-term Lease
On February 26, 2026, the Company entered into
a one-year storage lease agreement with the CEO’s wife, commencing on March 1, 2026, at a monthly fee of $5,000.
The Company recorded an operating lease expense
of $ 102,259 and $ 168,417
for the six months ended June 30, 2026 and 2025, respectively. This is included in general and administrative expenses.
Note 9 – Bank Loan
Lusher Holding LLC, a subsidiary of the Company
entered into a term loan agreement with East West Bank (the “East West Loan”) to borrow $ 11,050,000 , at 6.25% interest for
the first 3-years, then floating at the Wall Street Journal Prime Rate plus (+) 0.25% for the remaining term, with a floor interest rate
at 6.25%. The loan provides for 36 consecutive monthly principal and interest payments of approximately $68,698.64, beginning on May 1,
2026 and subsequently, 83 monthly principal and interest payments of an initially estimated amount of approximately $73,917.99 (subject
to change based on Wall Street Journal Prime Rate plus 0.25%) beginning May 1, 2029. A final principal and interest payment of approximately
$9,533,143.67 (subject to change based on Wall Street Journal Prime Rate plus 0.25%) is due on April 1, 2036. Focus Universal Inc. is
listed as the primary guarantor of this East West Loan with Desheng Wang listed as a backup guarantor. This loan is secured by 901 Corporate Center building.
Schedule of loan
June 30, 2026
December 31, 2025
East West Bank Loan
$ 10,998,706
$ –
Less: current portion
$ 129,290
$ –
Long term portion
$ 10,869,416
$ –
Interest expense incurred from the loan amounted
to $ 86,103 for the six months ended June 30,2026.
Future maturities of payments on the bank loan
are as follows as of June 30, 2026:
Future maturities of bank loan payments
Year
Amount
Year ending December 31, 2026
$ 412,192
Year ending December 31, 2027
824,374
Year ending December 31, 2028
824,384
Year ending December 31, 2029
866,138
Year ending December 31, 2030
887,016
Thereafter
14,189,977
Total
18,004,081
Less: Amounts representing interest
( 7,005,375 )
Total
$ 10,998,706
19
Note 10 – Stockholders’ Equity
Common stock
On February 9, 2026, the Company effected a reverse
stock split of its outstanding common stock on a 1-for-10 basis . On June 23,2026, the Company effected another reverse stock split of
its outstanding common stock on a 1-for-4 basis . No adjustment was made to the Company’s authorized shares of capital stock. All
share and per share amounts have been retroactively restated to reflect the split as if it occurred at the beginning of the earliest period
presented.
Treasury stock
During the six months ended June 30, 2026, the
Company repurchased 50,223
shares of its common stock for $ 354,143
in the public market at average price of $12.81 and placed them in treasury. As of June 30, 2026 and December 31, 2025, 54,494
and 4,271
shares remain as treasury shares, respectively. These were all purchased as part of publicly announced plans or program and currently,
as also noted in the previous 10-K filing.
Employee compensation
In prior years, the Company entered into several employment agreements
that require the issuance of common shares to employees, which vest on a quarterly basis. During the period ended
June 30, 2026, 2,311 shares with a fair value of $ 91,215 that previously vested were issued. During the period ended June 30, 2026, an
aggregate of 1,534 shares with a fair value of $ 12,019 vested during the period and were recognized as compensation costs.
On February 11, 2022 (the “Vesting Date”),
the Company entered into a restricted stock award agreements (the “Award Agreement”) with eight employees for 700 shares of
the Company’s common stock subject to the terms and to the fulfillment of the conditions set forth in the Company’s equity
incentive plan. The first 20% of the restricted shares were granted and vested on February 11, 2022. An additional 20% of the restricted
shares will vest on each anniversary of the Vesting Date until the fourth anniversary of the Vesting Date. The initial fair value of the
awards on the date of grant was determined to be $ 2,942,800 which is being amortized over the 5 year vesting period. During the year ended
December 31, 2025, the Company amortized $ 357,340 of this amount leaving an unamortized balance of $ 357,340 at December 31, 2025. During
the period ended June 30, 2026, 131 shares of common stock vested and the Company amortized $ 178,670 of this amount leaving an unamortized
balance of $ 178,670 at June 30, 2026. As of June 30, 2026, 700 of the shares had been vested.
Warrants
On
April 6, 2026, the Company entered into a Securities Purchase Agreement (the “Purchase Agreement”) to issue and sell to
Armistice Capital Master Fund Ltd. (“Armistice”) approximately $4,000,000 worth of Pre-Funded Units resulting in net proceeds to the Company of $3,547,348. Pursuant to the
terms of the Purchase Agreement, Armistice purchased an aggregate of 279,330 Pre-Funded Units at a purchase price of $14.3199 per
unit. Each Pre-Funded Unit consists of (i) one (1) Pre-Funded Warrant (the “Pre-Funded Warrant”), (ii) one (1) Series A
PIPE Common Warrant (“Series A Common Warrant”) to purchase one (1) share of common stock, and (iii) one (1) Series B
PIPE Common Warrant (“Series B Common Warrant”) to purchase one (1) share of common stock. Each Pre-Funded Warrant is
exercisable for one (1) share of common stock at a nominal exercise price of $0.00001 per share, with the aggregate exercise price
having been pre-funded to the Company and is exercisable immediately upon issuance until all of the Pre-Funded Warrants are
exercised in full. Alternatively, the Pre-Funded Warrants may be exercised on a cashless basis. Armistice also received (i) a Series
A Common Warrant to purchase up to 279,330 shares of Common Stock with an exercise price of $13.32, which expires 24 months after
its initial issuance date; and (ii) a Series B Common Warrant to purchase up to 279,330 shares of Common Stock at an exercise price
of $13.32, which expires sixty (60) months after its initial issuance date. The Series A Common Warrants and Series B Common
Warrants are exercisable immediately upon issuance until their respective expiration dates. The number of shares of Common Stock
issuable under the warrants are subject to adjustments for stock splits, dividends, and fundamental transactions as further
described in the agreement. The Series A Common Warrants and Series B Common Warrants may be exercised on a cashless basis if there
is no effective registration statement registering the issuance or resale of the warrant shares at the time of exercise.
During the six months ended June 30, 2026, Armistice has exercised 279,330
shares of its Pre-Funded Warrant and as a result, the Company has issued 279,330
shares of Common Stock.
20
Stock options
On January 2, 2026, each member of the Board was
granted 56 options to purchase shares at $ 34 per share with a fair value of $ 1,721 . On March 27, 2026, one new member of the Board was
granted 56 options to purchase shares at $ 15.32 per share with a fair value of $ 775 . The options vest monthly over one (1) year, and may
be exercised during a 10 -year term. In the aggregate, 338 options were granted with a fair value of $ 9,380 . During the six months ended
June 30, 2026, the Company recognized $ 4,504 of compensation cost relating to the vesting of these options and $ 4,876 remained unvested
which will be amortized over the remainder of 2026.
For the six months ended June 30, 2026 and 2025,
the Company’s stock option compensation expenses amounted to $ 4,504 and $ 20,568 , respectively.
The fair value of the stock options issued during
the periods was determined using the Black-Scholes option pricing model with the following assumptions:
Schedule of assumptions
June 30, 2026
Risk-free interest rate
3.79 % and 3.83 %
Expected life of the options
5.5 years
Expected volatility
135.83 % and 134.99 %
Expected dividend yield
0 %
The following is a summary of the option activity
from December 31, 2025 to June 30, 2026:
Schedule of option activity
Number of Options
Weighted average exercise price
Weighted Average Remaining Contractual Life
Aggregate
Intrinsic Value
Outstanding at December 31, 2025
1,904
$
1,208.00
6.32
–
Granted
338
$
30.89
–
–
Exercised
–
–
–
–
Cancelled or forfeited
–
–
–
–
Outstanding at June 30, 2026
2,242
$
1,149.34
6.35
–
Exercisable as of June 30, 2026
2,059
$
1,119.24
6.11
–
Note 11 – Segment Reporting
The Company currently has two operating and reportable
segments. In accordance with ASC 280, Segment Reporting (“ASC 280”), the Company considers operating segments to be
components of the Company’s business for which separate financial information is available and evaluated regularly by Management
in deciding how to allocate resources and to assess performance. Management reviews financial information presented on a consolidated
basis for purposes of allocating resources and evaluating financial performance. Accordingly, the Company has determined that it has three
operating and reportable segments. The Company consists of three types of operations. (1) AVX and Smart AVX (inclusive of the smart IoT
Products sales under Smart AVX) cooperatively run our “LED and IoT Installation Services” segment, which handles our LED and
IoT installation and management business specializing in high performance and easy to use LED and display systems, audio/video systems,
home theaters, lighting control, automation, and integration. This includes the Focus and Focus Shenzhen collectively operate our “Corporate
and R&D” segment focused on R&D development for the IoT, which involves the non-specific financing, executive expense, operations
and investor relations of our public entity, and the general shared management and costs across the Company’s subsidiaries that
spread across all functional categories and research and development of these IoT technology products and of our smart products into the
commercial and home automation sectors. (2) Perfecular and Lusher jointly operate the SEC Financial Software segment, which involves the
development, marketing, and production of our SEC Financial Reporting AI-Driven Automation Software package and also includes our universal
smart instruments and devices in the hydroponic and controlled agriculture segments. (3) Lusher Holding LLC provide commercial real estate
property management services.
21
Asset information by operating segment is not
presented as the Chief Executive Officer does not review this information by segment. The reporting segments follow the same accounting
policies used in the preparation of the Company’s consolidated financial statements. The management team reviews financial information
on a consolidated level and allocates resources based on net loss, which also serves as the key metric for evaluating financial performance.
The following tables summarize the financial information
of each operating segment of the Company for the three months ended June 30, 2026:
Schedule
of segment reporting
For the Three Months ended June 30, 2026
Perfecular & Lusher
Corporate &
IoT
Lusher Holding LLC
Total
Revenue
$ –
$ 23,220
$ 651,950
$ 675,170
Cost and operating expenses
Property operating expenses
–
–
259,663
259,663
Cost of other revenue
–
17,227
–
17,227
Depreciation and amortization
–
16,084
184,940
201,024
Selling expense
–
691
–
691
Compensation – officers and directors
–
117,638
–
117,638
Research and development
218,424
143,741
–
362,165
Professional fees
–
751,144
–
751,144
General and administrative
848
503,827
10,518
515,193
Total cost and operating expense
219,272
1,550,352
455,121
2,224,745
Income (loss) from operations
( 219,272 )
( 1,527,132 )
196,829
( 1,549,575 )
Total other income (expense)
–
116,698
( 86,081 )
30,617
Net loss
$ ( 219,272 )
$ ( 1,410,434 )
$ 110,748
$ ( 1,518,958 )
The following tables summarize the financial information
of each operating segment of the Company for the three months ended June 30, 2025:
For the Three Months ended June 30, 2025
Perfecular & Lusher
Corporate &
IoT
Lusher Holding LLC
Total
Revenue
$ 19,375
$ 15,955
$ –
$ 35,330
Cost and operating expenses
Property operating expenses
–
–
–
–
Cost of other revenue
16,462
31,280
–
47,742
Depreciation and amortization
–
5,506
–
5,506
Selling expense
–
7,420
–
7,420
Compensation – officers and directors
–
125,357
–
125,357
Research and development
155,572
311,725
–
467,297
Professional fees
–
429,155
–
429,155
General and administrative
2,043
493,570
–
495,613
Total cost and operating expense
174,077
1,404,013
–
1,578,090
Income (loss) from operations
( 154,702 )
( 1,388,078 )
–
( 1,542,760 )
Total other income
–
37,112
–
37,112
Net loss
$ ( 154,702 )
$ ( 1,350,946 )
$ –
$ ( 1,505,648 )
22
The following tables summarize the financial information
of each operating segment of the Company for the six months ended June 30, 2026:
For the Six Months ended June 30, 2026
Perfecular & Lusher
Corporate &
IoT
Lusher Holding LLC
Total
Revenue
$ –
$ 71,193
$ 651,950
$ 723,143
Cost and operating expenses
Property operating expenses
–
–
259,663
259,663
Cost of other revenue
–
49,956
–
49,956
Depreciation and amortization
7,083
15,723
184,940
207,746
Selling expense
–
33,539
–
33,539
Compensation – officers and directors
–
235,189
–
235,189
Research and development
283,224
343,738
–
626,962
Professional fees
–
1,136,349
–
1,136,349
General and administrative
890
983,617
10,518
995,025
Total cost and operating expense
291,197
2,798,111
455,121
3,544,429
Income (loss) from operations
( 291,197 )
( 2,726,918 )
196,829
( 2,821,286 )
Total other income (expense)
–
142,331
( 86,081 )
56,250
Net loss
$ ( 291,197 )
$ ( 2,584,587 )
$ 110,748
$ ( 2,765,036 )
The following tables summarize the financial information
of each operating segment of the Company for the six months ended June 30, 2025:
For the Six Months ended June 30, 2025
Perfecular & Lusher
Corporate &
IoT
Lusher Holding LLC
Total
Revenue
$ 26,019
$ 199,566
$ –
$ 225,585
Cost and operating expenses
Property operating expenses
–
–
–
–
Cost of other revenue
21,835
185,618
–
207,453
Depreciation and amortization
–
10,959
–
10,959
Selling expense
1,165
55,235
–
56,400
Compensation – officers and directors
–
250,744
–
250,744
Research and development
271,462
568,093
–
839,555
Professional fees
–
902,146
–
902,146
General and administrative
2,512
770,103
–
772,615
Total cost and operating expense
296,974
2,742,898
–
3,039,872
Income (loss) from operations
( 270,955 )
( 2,543,332 )
–
( 2,814,287 )
Total other income
1
57,260
–
57,261
Net loss
$ ( 270,954 )
$ ( 2,486,072 )
$ –
$ ( 2,757,026 )
23
Note 12 – Contingencies
In the normal course of business or otherwise,
the Company may become involved in legal proceedings. The Company will accrue a liability for such matters when it is probable that a
liability has been incurred and the amount can be reasonably estimated. When only a range of possible loss can be established, the most
probable amount in the range is accrued. The accrual for a litigation loss contingency might include, for example, estimates of potential
damages, outside legal fees and other directly related costs expected to be incurred. As described in Part II, Item 1 of this report,
a former engineer filed a claim against Focus Shenzhen in July 2025 alleging wrongful termination. Approximately $ 24,412 (RMB 165,802)
in Focus Shenzhen's bank account has been frozen pending resolution. The Company intends to vigorously defend itself. The outcome remains
uncertain, and a reasonable estimate of potential loss cannot be determined at this time.
Note 13 – Subsequent Events
The Company has evaluated all other subsequent
events through the date these consolidated financial statements were issued and determined that there were no other subsequent events
or transactions that require recognition or disclosures in the consolidated financial statements.
24
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.