Energy Focus, Inc. (EFOI) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Energy Focus, Inc. (EFOI) stock price & volume — 10-year historical chart
Energy Focus, Inc. (EFOI) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Energy Focus, Inc. (EFOI) competitors in Specialty Components and Commercial Equipment — business model, growth, and fundamentals comparison
Energy Focus, Inc. (EFOI) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Energy Focus, Inc. (EFOI) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 31M | 19.85M | 18.11M | 12.71M | 16.83M | 9.87M | 5.97M | 5.72M | 4.86M | 3.86M |
| Revenue Growth % | -51.87% | -35.98% | -8.76% | -29.83% | 32.45% | -41.38% | -39.5% | -4.21% | -14.99% | -35.35% |
| Cost of Goods Sold | 23.32M | 15.03M | 14.7M | 10.73M | 11.64M | 8.17M | 6.29M | 5.49M | 4.16M | 3.11M |
| COGS % of Revenue | 75.23% | 75.71% | 81.16% | 84.46% | 69.19% | 82.79% | 105.33% | 96.1% | 85.62% | - |
| Gross Profit | 7.68M▲ 0% | 4.82M▼ 37.2% | 3.41M▼ 29.2% | 1.97M▼ 42.1% | 5.18M▲ 162.7% | 1.7M▼ 67.3% | -318K▼ 118.7% | 223K▲ 170.1% | 699K▲ 213.5% | 753K▲ 0% |
| Gross Margin % | 24.77% | 24.29% | 18.84% | 15.54% | 30.81% | 17.21% | -5.33% | 3.9% | 14.38% | 19.49% |
| Gross Profit Growth % | -73.79% | -37.2% | -29.23% | -42.15% | 162.66% | -67.25% | -118.73% | 170.13% | 213.45% | - |
| Operating Expenses | 23.65M | 14.26M | 12.39M | 8.93M | 9.26M | 10.4M | 8.98M | 4.19M | 2.54M | 1.71M |
| OpEx % of Revenue | 76.3% | 71.83% | 68.4% | 70.28% | 55% | 105.47% | 150.42% | 73.36% | 52.28% | - |
| Selling, General & Admin | 20.11M | 11.31M | 9.79M | 7.45M | 0 | 0 | 0 | 3.61M | 2.02M | 674K |
| SG&A % of Revenue | 64.88% | 57.01% | 54.06% | 58.63% | - | - | - | 63.09% | 41.5% | - |
| Research & Development | 3.54M | 2.94M | 2.6M | 1.28M | 1.42M | 1.89M | 1.49M | 587K | 524K | 325K |
| R&D % of Revenue | 11.41% | 14.81% | 14.34% | 10.11% | 8.41% | 19.17% | 24.98% | 10.27% | 10.78% | - |
| Other Operating Expenses | -18K | -99K | -7K | 196K | 7.84M | 8.51M | 7.49M | 0 | 0 | 709K |
| Operating Income | -16.83M▲ 0% | -11.28M▲ 33.0% | -9.09M▲ 19.5% | -6.96M▲ 23.4% | -4.07M▲ 41.5% | -8.71M▼ 113.9% | -9.29M▼ 6.8% | -3.97M▲ 57.3% | -1.84M▲ 53.6% | -955K▲ 0% |
| Operating Margin % | -54.29% | -56.84% | -50.17% | -54.74% | -24.19% | -88.26% | -155.75% | -69.46% | -37.9% | -24.72% |
| Operating Income Growth % | -274.37% | 32.97% | 19.47% | 23.45% | 41.48% | -113.93% | -6.75% | 57.28% | 53.61% | - |
| EBITDA | -16.02M | -10.6M | -8.56M | -6.63M | -3.89M | -8.52M | -9.14M | -3.94M | -1.8M | -918K |
| EBITDA Margin % | -51.7% | -53.41% | -47.29% | -52.18% | -23.09% | -86.36% | -153.08% | -68.88% | -37.14% | -23.76% |
| EBITDA Growth % | -261.57% | 33.85% | 19.22% | 22.59% | 41.38% | -119.22% | -7.24% | 56.9% | 54.16% | 59.77% |
| D&A (Non-Cash Add-back) | 805K | 681K | 522K | 326K | 184K | 188K | 159K | 33K | 37K | 37K |
| EBIT | -16.85M | -11.38M | -9.09M | -7.05M | -4.13M | -8.73M | -8.96M | -3.91M | -1.57M | -956K |
| Net Interest Income | 0 | -2K | -8K | -317K | -481K | -792K | -954K | -323K | -5K | 6K |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 57K | 0 | 1K |
| Interest Expense | 0 | 2K | 8K | 317K | 481K | 792K | 954K | 380K | 5K | -5K |
| Other Income/Expense | -18K | -101K | -15K | -408K | -1.92M | 820K | -980K | -319K | 262K | -8K |
| Pretax Income | -16.85M▲ 0% | -11.38M▲ 32.4% | -9.1M▲ 20.0% | -7.36M▲ 19.1% | -5.99M▲ 18.7% | -7.89M▼ 31.8% | -10.28M▼ 30.3% | -4.29M▲ 58.2% | -1.58M▲ 63.2% | -963K▲ 0% |
| Pretax Margin % | -54.35% | -57.35% | -50.26% | -57.95% | -35.57% | -79.95% | -172.17% | -75.04% | -32.51% | -24.93% |
| Income Tax | 27K | -115K | 11K | 10K | -5K | -1K | 4K | 3K | 2K | 2K |
| Effective Tax Rate % | -0.16% | 1.01% | -0.12% | -0.14% | 0.08% | 0.01% | -0.04% | -0.07% | -0.13% | -0.21% |
| Net Income | -16.89M▲ 0% | -11.27M▲ 33.3% | -9.11M▲ 19.1% | -7.37M▲ 19.1% | -5.98M▲ 18.9% | -7.89M▼ 31.9% | -10.28M▼ 30.3% | -4.29M▲ 58.2% | -1.58M▲ 63.1% | -965K▲ 0% |
| Net Margin % | -54.48% | -56.77% | -50.32% | -58.03% | -35.54% | -79.94% | -172.24% | -75.09% | -32.55% | -24.98% |
| Net Income Growth % | -292.33% | 33.28% | 19.14% | 19.08% | 18.88% | -31.85% | -30.34% | 58.24% | 63.15% | 54.84% |
| Net Income (Continuing) | -16.88M | -11.27M | -9.11M | -7.37M | -5.98M | -7.89M | -10.28M | -4.29M | -1.58M | -965K |
| Discontinued Operations | -12K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -50.63▲ 0% | -33.40▲ 34.0% | -26.58▲ 20.4% | -20.96▲ 21.1% | -12.80▲ 38.9% | -12.10▲ 5.5% | -8.87▲ 26.7% | -1.32▲ 85.1% | -0.32▲ 75.8% | -0.17▲ 0% |
| EPS Growth % | -264.38% | 34.03% | 20.42% | 21.14% | 38.93% | 5.47% | 26.69% | 85.12% | 75.76% | 61.24% |
| EPS (Basic) | -50.79 | -33.40 | -26.60 | -20.96 | -12.80 | -12.10 | -8.87 | -1.32 | -0.32 | - |
| Diluted Shares Outstanding | 333.51K | 337.31K | 342.77K | 351.69K | 467.14K | 651.57K | 1.16M | 3.24M | 4.95M | 5.61M |
| Basic Shares Outstanding | 332.51K | 337.31K | 342.52K | 351.69K | 467.14K | 651.57K | 1.16M | 3.24M | 4.95M | 5.61M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - |
Energy Focus, Inc. (EFOI) balance sheet — assets, liabilities & shareholders' equity
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 32.62M | 20.89M | 17.69M | 9.33M | 11.08M | 13.42M | 7.24M | 9.19M | 5.14M | 4.81M |
| Cash & Short-Term Investments | 16.63M | 10.76M | 6.33M | 350K | 2.63M | 3.39M | 52K | 2.82M | 565K | 897K |
| Cash Only | 16.63M | 10.76M | 6.33M | 350K | 1.84M | 2.68M | 52K | 2.03M | 565K | 897K |
| Short-Term Investments | 0 | 0 | 0 | 0 | 796K | 712K | 0 | 792K | 0 | 0 |
| Accounts Receivable | 5.64M | 3.6M | 2.2M | 2.34M | 2.02M | 1.24M | 890K | 1.77M | 804K | 665K |
| Days Sales Outstanding | 66.41 | 66.12 | 44.37 | 67.14 | 43.84 | 45.88 | 54.43 | 113.13 | 60.38 | 71.27 |
| Inventory | 9.47M | 5.72M | 8.06M | 6.17M | 5.64M | 7.87M | 5.48M | 4.44M | 3.26M | 3.06M |
| Days Inventory Outstanding | 148.2 | 138.91 | 200.15 | 209.8 | 176.84 | 351.55 | 317.97 | 294.91 | 286.23 | 361.22 |
| Other Current Assets | 0 | 225K | 71K | 136K | 343K | 448K | 592K | 2K | 0 | 190K |
| Total Non-Current Assets | 2.36M | 1.26M | 804K | 2.4M | 1.32M | 967K | 1.26M | 1.01M | 467K | 383K |
| Property, Plant & Equipment | 2.33M | 1.1M | 610K | 2M | 1.32M | 967K | 1.26M | 1.01M | 467K | 383K |
| Fixed Asset Turnover | 13.33x | 18.09x | 29.68x | 6.35x | 12.74x | 10.20x | 4.75x | 5.65x | 10.41x | 9.02x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 342K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 33K | 159K | 194K | 63K | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 34.98M▲ 0% | 22.15M▼ 36.7% | 18.49M▼ 16.5% | 11.74M▼ 36.5% | 12.4M▲ 5.6% | 14.39M▲ 16.1% | 8.5M▼ 40.9% | 10.2M▲ 20.0% | 5.61M▼ 45.0% | 5.2M▲ 0% |
| Asset Turnover | 0.89x | 0.90x | 0.98x | 1.08x | 1.36x | 0.69x | 0.70x | 0.56x | 0.87x | 0.73x |
| Asset Growth % | -37.21% | -36.67% | -16.52% | -36.52% | 5.61% | 16.08% | -40.95% | 20.03% | -44.98% | -123.27% |
| Total Current Liabilities | 4.93M | 2.63M | 7.24M | 6.54M | 7.56M | 8.16M | 7.95M | 6.35M | 2.44M | 1.92M |
| Accounts Payable | 3.26M | 1.63M | 3.61M | 1.34M | 2.48M | 2.23M | 2.2M | 3.77M | 970K | 1.33M |
| Days Payables Outstanding | 50.98 | 39.6 | 89.57 | 45.58 | 77.65 | 99.89 | 127.98 | 250.46 | 85.09 | 129.72 |
| Short-Term Debt | 0 | 0 | 2.22M | 3.3M | 2.83M | 3.89M | 4.88M | 1.32M | 0 | 157K |
| Deferred Revenue (Current) | 0 | 5K | 30K | 18K | 72K | 268K | 0 | 450K | 0 | 0 |
| Other Current Liabilities | 829K | 474K | 950K | 645K | 227K | 721K | 404K | 386K | 118K | 368K |
| Current Ratio | 6.61x | 7.95x | 2.44x | 1.43x | 1.47x | 1.65x | 0.91x | 1.45x | 2.11x | 2.11x |
| Quick Ratio | 4.69x | 5.78x | 1.33x | 0.48x | 0.72x | 0.68x | 0.22x | 0.75x | 0.77x | 0.77x |
| Cash Conversion Cycle | 163.64 | 165.43 | 154.95 | 231.36 | 143.02 | 297.54 | 244.42 | 157.58 | 261.52 | 302.77 |
| Total Non-Current Liabilities | 107K | 232K | 200K | 1.2M | 584K | 26K | 1.03M | 798K | 254K | 134K |
| Long-Term Debt | 0 | 0 | 0 | 109K | 266K | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 1.08M | 319K | 26K | 1.03M | 798K | 254K | 780K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 107K | 232K | 200K | 14K | -1K | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | 5.04M | 2.86M | 7.44M | 7.74M | 8.14M | 8.18M | 8.97M | 7.15M | 2.7M | 2.06M |
| Total Debt | 0 | 0 | 2.22M | 5.36M | 4.18M | 4.24M | 6.11M | 2.34M | 393K | 291K |
| Net Debt | -16.63M | -10.76M | -4.12M | 5.01M | 2.35M | 1.56M | 6.05M | 314K | -172K | -606K |
| Debt / Equity | - | - | 0.20x | 1.34x | 0.98x | 0.68x | - | 0.77x | 0.13x | 0.13x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - | -0.32x |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - | 0.66x |
| Interest Coverage | - | -5640.50x | -1135.63x | -21.94x | -8.46x | -10.99x | -9.74x | -10.45x | -368.40x | 191.20x |
| Total Equity | 29.94M▲ 0% | 19.29M▼ 35.6% | 11.05M▼ 42.7% | 4M▼ 63.8% | 4.26M▲ 6.5% | 6.21M▲ 45.9% | -477K▼ 107.7% | 3.05M▲ 739.6% | 2.92M▼ 4.5% | 3.14M▲ 0% |
| Equity Growth % | -33.94% | -35.56% | -42.71% | -63.84% | 6.51% | 45.89% | -107.68% | 739.62% | -4.46% | -38.55% |
| Book Value per Share | 89.77 | 57.19 | 32.24 | 11.36 | 9.11 | 9.53 | -0.41 | 0.94 | 0.59 | 0.56 |
| Total Shareholders' Equity | 29.94M | 19.29M | 11.05M | 4M | 4.26M | 6.21M | -477K | 3.05M | 2.92M | 3.14M |
| Common Stock | 1K | 1K | 1K | 1K | 1K | 0 | 1K | 0 | 1K | 1K |
| Retained Earnings | -96.94M | -108.2M | -117.31M | -124.87M | -130.85M | -138.74M | -149.02M | -153.31M | -154.9M | -155.57M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -1K | 2K | -1K | -3K | -3K | -3K | -3K | -3K | -3K | -3K |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Energy Focus, Inc. (EFOI) cash flow — operating, investing & free cash flow history
| Line item | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -16.55M | -5.87M | -6.79M | -6.62M | -2.45M | -9.77M | -6.71M | -2.44M | -1.3M | -1.3M |
| Operating CF Margin % | -53.4% | -29.6% | -37.53% | -52.14% | -14.56% | -98.99% | -112.48% | -42.66% | -26.69% | - |
| Operating CF Growth % | -472.31% | 64.51% | -15.68% | 2.52% | 63% | -298.41% | 31.25% | 63.67% | 46.82% | -487.63% |
| Net Income | -16.88M | -11.27M | -9.11M | -7.37M | -5.98M | -7.89M | -10.28M | -4.29M | -1.58M | -965K |
| Depreciation & Amortization | 805K | 681K | 522K | 326K | 184K | 188K | 159K | 33K | 37K | 37K |
| Stock-Based Compensation | 1.36M | 537K | 908K | 616K | 131K | 429K | 117K | 44K | 4K | -2K |
| Deferred Taxes | 2.99M | 0 | 61K | 0 | 0 | -876K | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 2.22M | -1.36M | 4K | 219K | 890K | -341K | 647K | 183K | 1K | 128K |
| Working Capital Changes | -7.05M | 5.54M | 821K | -412K | 2.33M | -1.28M | 2.64M | 1.59M | 243K | 6K |
| Change in Receivables | 4.31M | 2.24M | 1.4M | -131K | 377K | 783K | 783K | -1.33M | 1.04M | 59K |
| Change in Inventory | -5.73M | 5.15M | -2.36M | 1.88M | 1.14M | -2.38M | 2.36M | 1.01M | 829K | 205K |
| Change in Payables | -4.04M | -1.76M | 2.05M | -2.21M | 1.1M | -423K | -1K | 1.57M | -1.54M | -347K |
| Cash from Investing | -1.6M | -65K | 189K | -129K | -223K | -443K | -16K | -69K | -19K | -41K |
| Capital Expenditures | -1.62M | -162K | -57K | -132K | -223K | -443K | -41K | -69K | -19K | -54K |
| CapEx % of Revenue | 5.24% | 0.82% | 0.31% | 1.04% | 1.33% | 4.49% | 0.69% | 1.21% | 0.39% | - |
| Acquisitions | 27K | 97K | 246K | 0 | 0 | 0 | 0 | 0 | 0 | 13K |
| Investments | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 27K | 97K | 246K | 3K | 0 | 0 | 25K | 0 | 0 | 0 |
| Cash from Financing | 146K | 81K | 2.19M | 1.09M | 4.16M | 10.71M | 4.1M | 4.49M | -149K | 900K |
| Debt Issued (Net) | 0 | 0 | 2.22M | 1.41M | 1.23M | 1.33M | 1.04M | -2.03M | -1M | 0 |
| Equity Issued (Net) | -309K | 0 | -62K | 0 | 1000K | 1000K | 1000K | 1000K | 851K | 900K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | -309K | -49K | -62K | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | 455K | 81K | 28K | -318K | 185K | -119K | -442K | 434K | 0 | 0 |
| Net Change in Cash | -18.01M▲ 0% | -5.87M▲ 67.4% | -4.43M▲ 24.6% | -5.64M▼ 27.5% | 1.49M▲ 126.3% | 504K▼ 66.1% | -2.63M▼ 621.8% | 1.98M▲ 175.2% | -1.47M▼ 174.1% | 78K▲ 0% |
| Free Cash Flow | -18.18M▲ 0% | -6.04M▲ 66.8% | -6.85M▼ 13.5% | -6.76M▲ 1.4% | -2.67M▲ 60.4% | -10.21M▼ 281.8% | -6.75M▲ 33.8% | -2.51M▲ 62.9% | -1.32M▲ 47.5% | -850K▲ 0% |
| FCF Margin % | -58.64% | -30.41% | -37.84% | -53.18% | -15.89% | -103.48% | -113.17% | -43.87% | -27.08% | -22% |
| FCF Growth % | -924.73% | 66.79% | -13.52% | 1.4% | 60.42% | -281.75% | 33.84% | 62.87% | 47.53% | 27.54% |
| FCF per Share | -54.50 | -17.89 | -19.99 | -19.21 | -5.72 | -15.67 | -5.83 | -0.77 | -0.27 | -0.27 |
| FCF Conversion (FCF/Net Income) | 0.98x | 0.52x | 0.75x | 0.90x | 0.41x | 1.24x | 0.65x | 0.57x | 0.82x | 0.88x |
| Interest Paid | 5K | 2K | 4K | 215K | 269K | 381K | 364K | 380K | 5K | 0 |
| Taxes Paid | 51K | 14K | 7K | 15K | 4K | 4K | 1K | 0 | 0 | 0 |
Energy Focus, Inc. (EFOI) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | TTM |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -44.88% | -45.77% | -60.05% | -97.99% | -144.96% | -150.71% | -358.65% | -333.57% | -53.03% | -30.73% |
| Return on Invested Capital (ROIC) | -105.24% | -77.48% | -88.11% | -65.44% | -39.12% | -90.9% | -104.49% | -66.61% | -45.24% | -45.24% |
| Gross Margin | 24.77% | 24.29% | 18.84% | 15.54% | 30.81% | 17.21% | -5.33% | 3.9% | 14.38% | 19.49% |
| Net Margin | -54.48% | -56.77% | -50.32% | -58.03% | -35.54% | -79.94% | -172.24% | -75.09% | -32.55% | -24.98% |
| Debt / Equity | - | - | 0.20x | 1.34x | 0.98x | 0.68x | - | 0.77x | 0.13x | 0.13x |
| Interest Coverage | - | -5640.50x | -1135.63x | -21.94x | -8.46x | -10.99x | -9.74x | -10.45x | -368.40x | 191.20x |
| FCF Conversion | 0.98x | 0.52x | 0.75x | 0.90x | 0.41x | 1.24x | 0.65x | 0.57x | 0.82x | 0.88x |
| Revenue Growth | -51.87% | -35.98% | -8.76% | -29.83% | 32.45% | -41.38% | -39.5% | -4.21% | -14.99% | -35.35% |
Energy Focus, Inc. (EFOI) stock FAQ — growth, dividends, profitability & financials explained
Energy Focus, Inc. (EFOI) reported $3.9M in revenue for fiscal year 2024. This represents a 67% decrease from $11.8M in 1995.
Energy Focus, Inc. (EFOI) saw revenue decline by 15.0% over the past year.
Energy Focus, Inc. (EFOI) reported a net loss of $1.0M for fiscal year 2024.
Energy Focus, Inc. (EFOI) has a return on equity (ROE) of -53.0%. Negative ROE indicates the company is unprofitable.
Energy Focus, Inc. (EFOI) had negative free cash flow of $0.8M in fiscal year 2024, likely due to heavy capital investments.
Energy Focus, Inc. (EFOI) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates