OTC : HLGN

Heliogen, Inc. — Financials

$1.7 USD

$0.04 (2.1%)

Volume
820
Average Volume
12.77K
Market Capitalization
$10.48M
P/E Ratio
0.32
Dividend Yield
0.00%
Price Target
Year High
$3.28
Year Low
$0.68
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$3.10
HLGN Financial Statements
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
revenue 19.84M 888K 13.75M 8.8M 200K -
costOfRevenue -66.08M 60.05M 47.54M 13.69M 417.11K -
grossProfit 85.93M -59.16M -33.78M -4.88M -217.11K -
researchAndDevelopmentExpenses 16.34M 21.03M 38.28M 13.48M 3.58M 4.7M
generalAndAdministrativeExpenses 36.32M - - - 3.52M 2.53M
sellingAndMarketingExpenses - - - - 200K 157.2K
sellingGeneralAndAdministrativeExpenses 36.32M 50.66M 81.22M 30.39M 3.72M 2.69M
otherExpenses 3.64M 4.1M - - - 62218
operatingExpenses 56.3M 75.9M 119.5M 43.86M 7.3M 7.39M
costAndExpenses -9.78M 131.73M 167.04M 57.55M 7.72M 7.39M
netInterestIncome 2.3M 1.45M 995K 634K -3000 -
interestIncome 2.3M 1.45M 995K 634K -3000 -
interestExpense - - - - - -
depreciationAndAmortization 965K 2.14M 4.18M 1.84M 139K 46146
ebitda 37.62M -126.66M -150.7M -42.26M -7.37M -7.35M
ebit 36.65M -127.29M -153.29M -43.96M -7.51M -7.39M
nonOperatingIncomeExcludingInterest -7.02M - - - - -
operatingIncome 29.63M -135.06M -160.21M 44.25M -7.52M -7.39M
totalOtherIncomeExpensesNet 2.93M 5.46M 10.27M -93.44M 76000 62218
incomeBeforeTax 32.55M -129.6M -143.02M -142.19M -7.44M -7.33M
incomeTaxExpense 6000 1000 -1.02M 2000 87662 62218
netIncomeFromContinuingOperations 32.55M -129.6M -142M -137.41M -7.44M -7.39M
netIncomeFromDiscontinuedOperations - - - - - -
otherAdjustmentsToNetIncome - - - - - -
netIncome 32.55M -129.6M -142M -142.19M -7.53M -7.39M
netIncomeDeductions - - - - - -
bottomLineNetIncome 32.55M -129.6M -142M -137.41M -7.44M -7.39M
eps 5.36 -22.26 -26.13 -415.74 -33.01 -69.54
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
cashAndCashEquivalents 36.95M 62.72M 45.72M 190.08M 18.33M 14.94M
shortTermInvestments - 12.39M 97.5M 32.33M - -
cashAndShortTermInvestments 36.95M 75.1M 143.22M 222.41M 18.33M 14.94M
netReceivables 764K 4.68M 9.2M 3.9M - -
accountsReceivables 549K 747K 1.12M 900K - -
otherReceivables 215K 3.93M 8.08M 3M - -
inventory - 1.96M 2.44M - - -
prepaids - - - 874K 241K 63598
otherCurrentAssets 1.36M 1.73M 3.96M 874K - 26905
totalCurrentAssets 39.08M 83.47M 158.82M 227.18M 18.57M 15.04M
propertyPlantEquipmentNet 3.15M 19.49M 21.84M 20.2M 1.19M 612.58K
goodwill - - 1M 4.2M - -
intangibleAssets - 71000 156K 147K - -
goodwillAndIntangibleAssets - 71000 1.16M 4.35M - -
longTermInvestments - - 1.5M 1.5M - -
taxAssets - - -1.5M -1.5M - -
otherNonCurrentAssets 2.07M 4.01M 9.8M 5.87M - -612.58K
totalNonCurrentAssets 5.21M 23.57M 32.8M 30.26M 1.19M 612.58K
otherAssets - - - - - -
totalAssets 44.29M 107.03M 191.62M 257.45M 19.76M 15.65M
totalPayables 1.45M 746K 6.92M 4.64M 307K 372.14K
accountPayables 1.45M 746K 6.92M 4.64M 307K 358.53K
otherPayables - - - - - 13606
accruedExpenses 1.43M 1.08M 1.54M 2.24M 316K 138.41K
shortTermDebt - - - - 324K -
capitalLeaseObligationsCurrent 2.55M 1.79M 1.57M 2.24M 209K 73883
taxPayables - - - - - -
deferredRevenue - 17.01M 10.35M 513K - -
otherCurrentLiabilities 7.18M 81.37M 30.91M 2.89M - -
totalCurrentLiabilities 12.61M 102M 51.29M 17.31M 1.16M 584.43K
longTermDebt - - - 35000 87000 -
capitalLeaseObligationsNonCurrent 2.31M 12.88M 13.92M 14.18M 403K 71089
deferredRevenueNonCurrent - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - -
otherNonCurrentLiabilities 344K 169K 1.08M 16.64M 45.98M 35.73M
totalNonCurrentLiabilities 2.66M 13.05M 15.01M 30.86M 46.47M 35.8M
otherLiabilities - - - - - -
capitalLeaseObligations 4.86M 14.67M 15.49M 16.42M 612K 144.97K
totalLiabilities 15.27M 115.05M 66.3M 48.17M 47.62M 36.38M
treasuryStock - - - - - -
preferredStock - - - - 45.93M 35.69M
commonStock 1000 1000 19000 18000 4053 3867
retainedEarnings -405.63M -438.18M -308.58M -171.36M -29.17M -21.73M
additionalPaidInCapital 435.16M 430.68M 434.48M 380.62M 1.31M 995.5K
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
netIncome 32.55M -129.6M -142M -142.19M -7.44M -7.33M
depreciationAndAmortization 965K 2.14M 2.59M 562K 139.3K 46146
deferredIncomeTax 6000 1000 -1.02M 11.83M 7495 21448
stockBasedCompensation 2.63M -5.16M 42.86M 11.38M 278K 269.92K
changeInWorkingCapital -84.13M 51.3M 35.06M -1.4M -122.87K 665.38K
accountsReceivables 3.33M 4.08M -5.15M -3.6M - 293.88K
inventory 227K -1.71M -2.44M 3.6M - -
accountsPayables 2.22M -3.33M 3.72M 1.88M -50950 238.24K
otherWorkingCapital -89.91M 52.26M 38.93M -3.29M -71924 133.26K
otherNonCashItems 9.13M 9.68M -7.11M 88.77M 133.61K 64417
netCashProvidedByOperatingActivities -38.85M -71.64M -69.84M -31.06M -7M -6.26M
investmentsInPropertyPlantAndEquipment -264K -1.26M -9.03M -3.84M -294.53K -442.14K
acquisitionsNet 906K - -65.82M -1.68M - -
purchasesOfInvestments - -97.19M -271.25M -49.3M - -
salesMaturitiesOfInvestments 12.5M 185.1M 206.52M 16.22M - -
otherInvestingActivities 906K - 65.82M -46000 - -
netCashProvidedByInvestingActivities 13.14M 86.65M -73.76M -38.65M -294.53K -442.14K
netDebtIssuance - - - -411K 411K -
longTermNetDebtIssuance - - - -411K 411K -
shortTermNetDebtIssuance - - - - - -
netStockIssuance 36000 -7000 - 83.41M 10.24M 14.69M
netCommonStockIssuance 36000 -7000 - 83.41M - -
commonStockIssuance 36000 1.36M 1.17M 83.41M 10.28M -
commonStockRepurchased - -7000 - - - -
netPreferredStockIssuance - - - - 10.24M 14.69M
netDividendsPaid - - - - - -
commonDividendsPaid - - - - - -
preferredDividendsPaid - - - - - -
otherFinancingActivities -95000 1.34M -107K 159.95M 33000 67838
netCashProvidedByFinancingActivities -59000 1.33M -107K 242.95M 10.69M 14.75M
date 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31
revenue - 15M 1.05M 2.26M 954K -4.72M 2.27M 1.39M 1.94M 4.72M
costOfRevenue 24000 -72.6M 1.11M 3.93M 1.48M 54.28M 1.86M 1.52M 2.38M 3.48M
grossProfit -24000 87.6M -60000 -1.67M -523K -59M 414K -128K -445K 1.24M
researchAndDevelopmentExpenses 1.09M 3.28M 4.51M 4.75M 3.79M 5.66M 5.16M 4.95M 5.26M 11.83M
generalAndAdministrativeExpenses 4.64M 6.61M 7.85M 9.5M 12.36M 35.33M 14.5M 17.16M 3.67M -
sellingAndMarketingExpenses - - - - - -990K - 495K 495K -
sellingGeneralAndAdministrativeExpenses 4.64M 6.61M 7.85M 9.5M 12.36M 15.33M 14.5M 17.65M 4.16M 20.49M
otherExpenses 1.16M -718K 202K 4.13M -542K 2.13M - - - -
operatingExpenses 6.88M 9.17M 12.56M 18.38M 15.6M 17.43M 19.66M 22.6M 9.42M 32.32M
costAndExpenses 6.88M -63.43M 13.68M 22.31M 17.08M 71.72M 21.52M 24.12M 11.81M 35.8M
netInterestIncome 300K 406K 535K 675K 683K 560K 335K 270K 283K 329K
interestIncome 300K 406K 535K 675K 683K 560K 335K 270K 283K 329K
interestExpense - - - - - - - - - -
depreciationAndAmortization 24000 63000 107K 349K 446K 450K 499K 1.02M 1M 691K
ebitda -5.7M 81.16M -12.32M -16.12M -15.68M -75.98M -18.75M -21.64M -8.5M -30.78M
ebit -5.73M 81.09M -12.42M -15.92M -16.13M -76.43M -19.25M -22.23M -9.38M -31.08M
nonOperatingIncomeExcludingInterest -1.16M -2.66M - - - 1.49M -496K -495K 879K -
operatingIncome -6.88M 78.43M -12.62M -20.05M -16.13M -81.71M -19.74M -22.73M -10.88M -31.08M
totalOtherIncomeExpensesNet 524K 439K 811K 772K 904K 2.91M 1.18M 1.04M -2.05M -4.14M
incomeBeforeTax -6.36M 78.87M -11.81M -19.28M -15.22M -78.8M -18.57M -21.68M -10.54M -35.22M
incomeTaxExpense 2000 1000 1000 2000 2000 -2000 1000 2000 - -235K
netIncomeFromContinuingOperations -6.36M 78.87M -11.82M -19.28M -15.22M -78.8M -18.57M -21.68M -10.54M -34.99M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -6.36M 78.87M -11.82M -19.28M -15.22M -78.8M -18.57M -21.68M -10.54M -34.99M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -6.36M 78.87M -11.82M -19.28M -15.22M -78.8M -18.57M -21.68M -10.54M -34.99M
eps -1.03 12.86 -1.94 -3.19 -2.53 -13.53 -3.13 -3.78 -2.24 -6.32
date 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31
cashAndCashEquivalents 30.06M 36.95M 44.63M 52.34M 58.24M 62.72M 63.39M 43.5M 39.22M 45.72M
shortTermInvestments - - - - 2.49M 12.39M 28.24M 64.31M 80.7M 97.5M
cashAndShortTermInvestments 30.06M 36.95M 44.63M 52.34M 60.73M 75.1M 91.62M 107.81M 119.92M 143.22M
netReceivables 179K 764K 1.95M 4.03M 6M 4.68M 5.27M 5.82M 10.65M 9.2M
accountsReceivables - 549K 581K 3.77M 5.69M 747K 668K 74000 1.59M 1.12M
otherReceivables 179K 215K 1.37M 3.26M 310K 3.93M 4.6M 5.75M 9.05M 8.08M
inventory - - - - 1.82M 1.96M 4.98M 4.3M 2.9M 2.44M
prepaids - - - - -2.99M -12.89M - - - -
otherCurrentAssets 1.16M 1.36M 2.18M 2.98M 5.37M 14.12M 3.91M 4.52M 5.62M 3.96M
totalCurrentAssets 31.4M 39.08M 48.76M 58.85M 71.43M 83.47M 106.29M 122.45M 139.08M 158.82M
propertyPlantEquipmentNet 283K 3.15M 6.79M 7.93M 18.92M 19.49M 19.96M 20.56M 21.15M 21.84M
goodwill - - - - - - - - - 1M
intangibleAssets - - - - - 71000 92000 113K 135K 156K
goodwillAndIntangibleAssets - - - - - 71000 92000 113K 135K 1.16M
longTermInvestments - - - 1M 1M 1M 4.8M 5.79M 1.5M 1.5M
taxAssets - - - - - -1M -4.8M -5.79M -1.5M -1.5M
otherNonCurrentAssets 998K 2.07M 2.44M 1.51M 1.58M 4.01M 9.56M 10.8M 9.6M 9.8M
totalNonCurrentAssets 1.28M 5.21M 9.23M 10.44M 21.5M 23.57M 29.61M 31.47M 30.89M 32.8M
otherAssets - - - - - - - - - -
totalAssets 32.68M 44.29M 57.99M 69.29M 92.93M 107.03M 135.9M 153.92M 169.97M 191.62M
totalPayables 1.17M 1.45M 1.07M 1.4M 1.17M 746K 1.8M 845K 3.28M 6.92M
accountPayables 1.17M 1.45M 1.07M 1.4M 1.17M 746K 1.8M 845K 3.28M 6.92M
otherPayables - - - - - - - - - -
accruedExpenses 6.43M 1.43M 7.41M 1.11M 118K 1.08M 1.76M 1.81M 532K 1.54M
shortTermDebt 974K - - - - - - - - -
capitalLeaseObligationsCurrent 974K 2.55M 2.39M 2.3M 1.86M 1.79M 1.74M 1.72M 1.61M 1.57M
taxPayables - - - - - - - - - -
deferredRevenue - - 19.82M 19.26M 18.25M 17.01M 13.17M 12.25M 10.97M 10.35M
otherCurrentLiabilities -974K 7.18M 101.5M 80.36M 80.76M 81.37M 32.59M 33.75M 32.16M 30.91M
totalCurrentLiabilities 8.57M 12.61M 104.96M 104.44M 102.15M 102M 51.05M 50.38M 48.56M 51.29M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent 730K 2.31M 4.53M 5.18M 12.5M 12.88M 12.72M 13.16M 13.48M 13.92M
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 354K 344K 96000 149K 194K 169K 2.03M 2.06M 1.9M 1.08M
totalNonCurrentLiabilities 1.08M 2.66M 4.63M 5.33M 12.7M 13.05M 14.75M 15.22M 15.39M 15.01M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 1.7M 4.86M 6.92M 7.48M 14.36M 14.67M 14.46M 14.88M 15.09M 15.49M
totalLiabilities 9.66M 15.27M 109.58M 109.77M 114.85M 115.05M 65.8M 65.6M 63.94M 66.3M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 1000 1000 1000 1000 1000 1000 1000 20000 19000 19000
retainedEarnings -411.99M -405.63M -484.5M -472.68M -453.4M -438.18M -359.38M -340.81M -319.12M -308.58M
additionalPaidInCapital 435.56M 435.16M 433.43M 432.72M 432M 430.68M 429.98M 429.56M 425.59M 434.48M
date 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31
netIncome -6.36M 78.87M -35.78M -19.28M -15.22M -78.8M -18.57M -21.68M -10.54M -34.99M
depreciationAndAmortization 24000 63000 107K 349K 446K 450K 499K 592K 601K 298K
deferredIncomeTax 2000 1000 5000 2000 2000 -2000 2000 1000 - -237K
stockBasedCompensation 406K -43000 9.17M 681K 1.29M 914K 412K 2.71M -9.2M 8.17M
changeInWorkingCapital -3.32M -89.34M 1.96M 3.49M -1.18M 52.78M 937K 4.12M -6.54M 1.12M
accountsReceivables 529K 583K 1.5M 1.96M -1.33M -3.33M 225K 4.83M -1.5M -4.18M
inventory - - 685K 94000 133K 737K -1.04M -955K -458K -2.44M
accountsPayables -3.24M -258K 345K 123K 135K 4.83M 929K -4.83M -3.08M 4.78M
otherWorkingCapital -3.85M -89.92M -227K 1.31M 1.02M 52.05M 1.97M 5.08M -4.59M 2.96M
otherNonCashItems 819K 2.71M 14.75M 4.68M 339K 7.93M 155K -71000 1.66M 5.34M
netCashProvidedByOperatingActivities -8.43M -7.74M -9.79M -9.28M -14.31M -16.72M -16.56M -14.22M -24.13M -20.29M
investmentsInPropertyPlantAndEquipment - -303K 263K -74000 -150K -111K -292K -327K -527K -1.72M
acquisitionsNet 54000 -461K 386K 461K - 111K 292K 327K -17.78M -64.1M
purchasesOfInvestments - - 44.52M - - -7.33M -8.37M -36.97M -44.52M -33.26M
salesMaturitiesOfInvestments - - -49.8M 2.5M 10M 23.5M 45.1M 54.2M 62.3M 65.4M
otherInvestingActivities 54000 59000 847K 387K - -111K -292K -327K 17.78M 64.1M
netCashProvidedByInvestingActivities 54000 59000 -4.17M 2.89M 9.85M 16.06M 36.44M 16.9M 17.25M 30.42M
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - 20000 3000 13000 - 16000 20000 1.08M 248K 1.17M
commonStockRepurchased - - -155K - - 16000 - 168K - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -9000 -2000 -42000 2000 -17000 -5000 13000 1.08M 248K 148K
netCashProvidedByFinancingActivities -9000 -2000 -42000 2000 -17000 -5000 13000 1.08M 248K 148K