Zeo Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	71.82	69.35	73.24	109.69	88.96	24.59
Revenue Growth	10.17%	-5.32%	-33.23%	23.30%	261.79%	-
Cost of Revenue	35.12	31.07	38.07	59.44	71.21	14.1
Gross Profit	36.7	38.28	35.18	50.25	17.75	10.49
Selling, General & Admin	46.79	50.24	41.15	43.27	7.4	3.05
Operating Expenses	48.62	58.82	45.98	45.12	9.11	3.43
Operating Income	-11.92	-20.53	-10.8	5.14	8.65	7.06
Interest Expense	-0.16	-0.16	-0.33	-0.11	-0.05	-
Other Non Operating Income (Expenses)	0.94	1.32	0.21	-0.18	-0	0.03
EBT Excluding Unusual Items	-11.14	-19.37	-10.93	4.85	8.59	7.09
Gain (Loss) on Sale of Assets	-	-	0.09	-	-	-
Other Unusual Items	-	-	-	-	0.07	-
Pretax Income	-11.14	-19.37	-10.84	4.85	8.67	7.09
Income Tax Expense	-0.07	0.26	-0.96	-	-	-
Earnings From Continuing Operations	-11.07	-19.63	-9.87	4.85	8.67	7.09
Minority Interest in Earnings	-0.01	5.62	6.68	-	-	-
Net Income	-11.08	-14.01	-3.19	4.85	8.67	7.09
Preferred Dividends & Other Adjustments	-	-	-0.52	-	-	-
Net Income to Common	-11.08	-14.01	-2.67	4.85	8.67	7.09
Net Income Growth	-	-	-	-44.09%	22.21%	-
Shares Outstanding (Basic)	32	25	6	1	1	1
Shares Outstanding (Diluted)	32	25	6	1	1	1
Shares Change	128.70%	349.56%	454.69%	-	59.74%	-
EPS (Basic)	-0.35	-0.56	-0.48	4.85	8.67	11.33
EPS (Diluted)	-0.35	-0.56	-0.48	4.85	8.67	11.33
EPS Growth	-	-	-	-44.09%	-23.49%	-

Additional Metrics

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Free Cash Flow	-6.28	-9.91	-13.09	10.94	9.64	6.17
Free Cash Flow Per Share	-0.20	-0.40	-2.36	10.94	9.64	9.86
Gross Margin	51.10%	55.20%	48.03%	45.81%	19.96%	42.67%
Operating Margin	-16.60%	-29.61%	-14.75%	4.69%	9.72%	28.72%
Profit Margin	-15.43%	-20.20%	-3.64%	4.42%	9.74%	28.84%
Free Cash Flow Margin	-8.74%	-14.30%	-17.87%	9.98%	10.84%	25.11%
EBITDA	-10.09	-11.96	-5.97	6.98	10.35	7.44
EBITDA Margin	-14.05%	-17.24%	-8.15%	6.36%	11.64%	30.27%
D&A For EBITDA	1.83	8.58	4.84	1.84	1.71	0.38
EBIT	-11.92	-20.53	-10.8	5.14	8.65	7.06
EBIT Margin	-16.60%	-29.61%	-14.75%	4.69%	9.72%	28.72%
Revenue as Reported	71.82	69.35	73.24	109.69	88.96	-

SEC Filings: 10-K · 10-Q