NASDAQ : ZEO

Zeo Energy Corp. — Financials

$0.6317 USD

$0.0 (-0.09%)

Volume
22.2K
Average Volume
591.1K
Market Capitalization
$22.36M
P/E Ratio
-1.50
Dividend Yield
0.00%
Price Target
Year High
$2.42
Year Low
$0.36
Day High
Day Low
Payout Ratio
-$0.07
Current Ratio
$1.53
ZEO Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
revenue 69.35M 73.24M 109.69M 88.96M 24.59M
costOfRevenue 31.07M 38.02M 59.44M 71.21M 14.1M
grossProfit 38.28M 35.22M 50.25M 17.75M 10.49M
researchAndDevelopmentExpenses - - - - -
generalAndAdministrativeExpenses 27.54M 21.63M 12.95M 6M 3.03M
sellingAndMarketingExpenses 22.7M 19.59M 30.32M 1.4M 25414
sellingGeneralAndAdministrativeExpenses 50.24M 41.22M 43.27M 7.4M 3.05M
otherExpenses 8.58M 4.84M 1.84M 1.71M 379.82K
operatingExpenses 58.82M 46.05M 45.12M 9.11M 3.43M
costAndExpenses 89.88M 84.07M 104.55M 80.32M 17.53M
netInterestIncome -155.49K -333.54K 124K -51295 -
interestIncome - - 124K - -
interestExpense 155.49K 333.54K - 51295 -
depreciationAndAmortization 8.58M 4.84M 1.84M 1.71M 379.82K
ebitda -10.63M -5.69M 6.8M 10.42M 7.47M
ebit -19.21M -10.53M 4.96M 8.72M 7.09M
nonOperatingIncomeExcludingInterest -1.32M -302.15K 183.4K -71299 -28399
operatingIncome -20.53M -10.83M 5.14M 8.65M 7.06M
totalOtherIncomeExpensesNet 1.17M -31388 -294.26K 20004 28399
incomeBeforeTax -19.37M -10.86M 4.85M 8.67M 7.09M
incomeTaxExpense 263.65K -988.8K - - -
netIncomeFromContinuingOperations -19.63M -9.87M 4.85M 8.67M 7.09M
netIncomeFromDiscontinuedOperations - - - - -
otherAdjustmentsToNetIncome - 523.68K - - -
netIncome -14.01M -2.67M 4.85M 8.67M 7.09M
netIncomeDeductions - - - - -
bottomLineNetIncome -14.01M -2.67M 4.85M 8.67M 7.09M
eps -0.56 -0.25 0.45 0.42 0.27
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
cashAndCashEquivalents 6.14M 5.63M 8.02M 2.27M 450.85K
shortTermInvestments - - - - -
cashAndShortTermInvestments 6.14M 5.63M 8.02M 2.27M 450.85K
netReceivables 12.79M 10.25M 2.91M 564.28K 390.06K
accountsReceivables 8.16M 10.25M 2.91M 564.28K 390.06K
otherReceivables 4.63M - - - -
inventory 852.18K 872.47K 350.35K 287.15K -
prepaids - - 4.96M 222.01K 113.34K
otherCurrentAssets 2.77M 2.13M - - -
totalCurrentAssets 22.55M 18.89M 16.23M 3.34M 954.24K
propertyPlantEquipmentNet 4.04M 4.19M 4.05M 2.72M 939.9K
goodwill 27.09M 27.01M 27.01M 27.01M 27.01M
intangibleAssets - 7.57M 771.03K 2.07M 3.46M
goodwillAndIntangibleAssets 27.09M 34.58M 27.78M 29.08M 30.47M
longTermInvestments - 3M - - -
taxAssets - 661.9K - - -
otherNonCurrentAssets 3.25M 75935 62140 62141 10210
totalNonCurrentAssets 34.38M 42.51M 31.9M 31.86M 31.42M
otherAssets - - - - -
totalAssets 56.93M 61.4M 48.13M 35.2M 32.37M
totalPayables 4.18M 2.78M 4.7M 302.11K 675.71K
accountPayables 3.77M 2.78M 4.7M 302.11K 675.71K
otherPayables 414.49K - - - -
accruedExpenses 2.01M 712.79K 4.59M 302.61K 81814
shortTermDebt 23526 3.44M 404.87K 229.84K 204.42K
capitalLeaseObligationsCurrent 826.91K - 539.6K 473.8K -
taxPayables - - - - -
deferredRevenue 1.35M 203.61K - - -
otherCurrentLiabilities - 7.83M 5.28M 1.22M 56074
totalCurrentLiabilities 8.39M 14.97M 15.51M 2.52M 1.02M
longTermDebt 55586 496.62K 1.39M 820.71K 539.26K
capitalLeaseObligationsNonCurrent 513.16K 1.15M 636.41K 580.98K -
deferredRevenueNonCurrent - - - - -
deferredTaxLiabilitiesNonCurrent - 423.41K - - -
otherNonCurrentLiabilities 17.7M 1.45M - -1 -
totalNonCurrentLiabilities 18.27M 3.52M 2.03M 1.4M 539.26K
otherLiabilities - - - - -
capitalLeaseObligations 1.34M 1.15M 1.18M 1.05M -
totalLiabilities 26.66M 18.49M 17.54M 3.93M 1.56M
treasuryStock - - - - -
preferredStock - - - - -
commonStock 2438 4849 31.16M 31.16M 31.16M
retainedEarnings -58.06M -103.44M -564.8K 119.98K -
additionalPaidInCapital - 14.52M - - -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31
netIncome -19.63M -9.87M 4.85M 8.67M 7.09M
depreciationAndAmortization 8.58M 4.84M 1.84M 1.71M 379.82K
deferredIncomeTax 238.49K -997.7K - - -
stockBasedCompensation 6.4M 7.95M - - -
changeInWorkingCapital -6.81M -13.36M 3.76M -321.03K -588.85K
accountsReceivables -4.3M -3.73M -8.77M -916.99K -283.86K
inventory 20291 -131.9K -63207 -287.15K -
accountsPayables 2.75M -2.51M 4.5M -477.65K -297.18K
otherWorkingCapital -5.29M -6.99M 8.09M 1.36M -7803
otherNonCashItems 2.54M 2.73M 1.53M 668.96K -
netCashProvidedByOperatingActivities -8.69M -8.72M 11.98M 10.72M 6.88M
investmentsInPropertyPlantAndEquipment -1.22M -369.14K -1.03M -1.08M -707.87K
acquisitionsNet 14.6M - - - 1.09M
purchasesOfInvestments - - - - -
salesMaturitiesOfInvestments - - - - -
otherInvestingActivities - -7M - - -
netCashProvidedByInvestingActivities 13.37M -7.37M -1.03M -1.08M 379.13K
netDebtIssuance -3.38M 1.99M -15072 380.69K 509.15K
longTermNetDebtIssuance -3.38M -450.92K -15072 380.69K 509.15K
shortTermNetDebtIssuance - 2.44M - - -
netStockIssuance - 11.94M - - -
netCommonStockIssuance - 2.72M - - -
commonStockIssuance - 2.72M - - -
commonStockRepurchased - - - - -
netPreferredStockIssuance - 9.22M - - -
netDividendsPaid -621.06K -229.07K - -8.21M -7.44M
commonDividendsPaid - -90000 - -8.21M -7.44M
preferredDividendsPaid -621.06K -139.07K - - -
otherFinancingActivities -166.93K - -5.17M - -
netCashProvidedByFinancingActivities -4.17M 13.7M -5.19M -7.82M -6.93M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue 13.18M 18.57M 23.9M 18.1M 8.78M 18.65M 19.66M 14.71M 20.14M 22.99M
costOfRevenue 8.66M 8.94M 10.05M 7.28M 4.79M 7.22M 9.79M 10.33M 13.96M -8.77M
grossProfit 4.52M 9.63M 13.84M 10.82M 3.99M 11.43M 9.87M 4.39M 6.18M 31.75M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 6.28M 6.22M 5.99M 4.87M 10.47M 5.73M 7.15M 5.91M 3.22M 4.1M
sellingAndMarketingExpenses 3.01M 5.34M 9.59M 5.63M 2.14M 3.41M 5.2M 215.19K 6.55M 28.52M
sellingGeneralAndAdministrativeExpenses 9.29M 11.57M 15.57M 10.5M 12.6M 9.14M 12.35M 6.12M 9.77M 32.62M
otherExpenses - 250.87K 249.45K 3.18M 4.9M 3.42M 499.88K 456.84K 459.53K 395.25K
operatingExpenses 9.29M 11.82M 15.82M 13.67M 17.51M 12.57M 12.85M 6.58M 10.23M 33.02M
costAndExpenses 17.95M 20.75M 25.88M 20.96M 22.3M 19.78M 22.64M 16.91M 24.19M 24.25M
netInterestIncome -10853 -25483 -129.72K 29989 -30277 -39282 -209.23K -34233 -37054 -71019
interestIncome - - - 29989 - - - - - -
interestExpense 10853 25483 129.72K - 30277 39282 209.23K 34233 37054 71019
depreciationAndAmortization 1.08M 250.87K 249.45K 3.18M 4.9M 3.53M 499.88K 456.84K 459.53K 395.25K
ebitda -3.68M -1.61M -1.44M 321.95K -7.86M 1.68M -2.21M -859.91K -3.73M -1.06M
ebit -4.77M -1.86M -1.69M -2.85M -12.77M -1.85M -2.71M -1.32M -4.19M -1.45M
nonOperatingIncomeExcludingInterest 7463 -329.26K -289.51K 12948 -745.81K 714.18K -275.51K -878.82K 138K 190.38K
operatingIncome -4.77M -2.19M -1.98M -2.85M -13.51M -1.14M -2.98M -2.2M -4.05M -1.26M
totalOtherIncomeExpensesNet -18316 303.78K 159.79K -12952 715.54K -753.46K 66281 844.59K -173.22K -261.4K
incomeBeforeTax -4.78M -1.88M -1.82M -2.87M -12.8M -1.89M -2.92M -1.35M -4.22M -1.52M
incomeTaxExpense -92129 -121.61K 48752 -186.99K 523.5K -753.45K -44146 -61185 -114.67K -
netIncomeFromContinuingOperations -4.69M -1.76M -1.87M -2.68M -13.32M -1.14M -2.87M -1.29M -4.11M -1.52M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - 523.68K -
netIncome -3.51M -2.01M -3.23M -2.42M -6.36M -435.35K -424.26K 167.24K -1.53M -1.52M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -3.51M -2.01M -3.23M -2.42M -6.36M -435.35K -424.26K 167.24K -1.53M -1.52M
eps -0.11 -0.08 -0.12 -0.11 -0.48 -0.04 -0.04 0.02 -0.11 -0.09
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 1.73M 6.14M 3.92M 68691 2.89M 5.63M 4.33M 5.34M 7.73M 8.02M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1.73M 6.14M 3.92M 68691 2.89M 5.63M 4.33M 5.34M 7.73M 8.02M
netReceivables 14.84M 12.79M 17.48M 8.25M 5.58M 10.25M 8.52M 7.21M 7.39M 7.82M
accountsReceivables 12.7M 8.16M 17.01M 5.47M 5M 10.25M 8.52M 7.21M 7.39M 7.82M
otherReceivables 2.14M 4.63M 465.05K 2.78M 577.4K - - - - -
inventory 854.73K 852.18K 934.87K 917.74K 847.4K 872.47K 482.25K 436.86K 379.32K 350.35K
prepaids 566.18K - - - - - 1.07M 865.33K 4.43M 40403
otherCurrentAssets 583.5K 2.77M 1.59M 1.58M 936.67K 2.13M 1.18M 4.04M - -
totalCurrentAssets 18.57M 22.55M 23.92M 10.82M 10.26M 18.89M 15.59M 17.9M 19.93M 16.23M
propertyPlantEquipmentNet 3M 4.04M 4.28M 4.25M 4.13M 4.19M 4.01M 3.67M 3.92M 4.01M
goodwill 27.09M 27.09M 27.09M 27.01M 27.01M 27.01M 27.01M 27.01M 27.01M 27.01M
intangibleAssets - - - - 2.94M 7.57M - 257.01K 514.02K 771.03K
goodwillAndIntangibleAssets 27.09M 27.09M 27.09M 27.01M 29.95M 34.58M 27.01M 27.27M 27.52M 27.78M
longTermInvestments 6.34M - 3.11M - 3M 3M - - - -
taxAssets - - - - - 661.9K - - - -
otherNonCurrentAssets 1.53M 3.25M 92711 4.16M 113.59K 75935 491.16K 235.44K 207.85K 62141
totalNonCurrentAssets 37.96M 34.38M 34.58M 35.41M 37.19M 42.51M 31.51M 31.18M 31.65M 31.85M
otherAssets - - - - - - - - - -
totalAssets 56.53M 56.93M 58.5M 46.23M 47.45M 61.4M 47.1M 49.07M 51.59M 48.09M
totalPayables 5.39M 4.18M 4.15M 5.4M 4.1M 2.78M 4.86M 3.39M 4.6M 4.7M
accountPayables 5.01M 3.77M 3.45M 5.05M 3.57M 2.78M 4.86M 3.39M 4.6M 4.7M
otherPayables 383.78K 414.49K 706.73K 345.41K 532.4K - - - - -
accruedExpenses 635.51K 2.01M 727.73K 2.33M 3.46M 712.79K 1.81M 1.33M 1.04M 4.65M
shortTermDebt 1.07M 23526 3.42M 2.78M 2.76M 3.44M 291.04K 420.74K 412.83K 294.4K
capitalLeaseObligationsCurrent - 826.91K - 704.57K 689.08K - 704.23K 384.42K 487.35K 658.02K
taxPayables - - - 345.41K 532.4K - - - - -
deferredRevenue 4.47M 1.35M 1.25M 204.54K 119.42K 203.61K 601.68K 279.9K 585.81K -
otherCurrentLiabilities 539.85K - 1.36M 2.8M 2.59M 7.83M 1.74M 2.43M 1.74M 5.22M
totalCurrentLiabilities 12.11M 8.39M 10.91M 14.21M 13.72M 14.97M 10.01M 8.23M 8.88M 15.52M
longTermDebt 49288 55586 61713 337.48K 414.27K 496.62K 567.56K 1.18M 1.28M 825.76K
capitalLeaseObligationsNonCurrent 367.3K 513.16K 690.95K 847.55K 976.46K 1.15M 1.29M 468.8K 529.02K 1.12M
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - 423.41K - - - -
otherNonCurrentLiabilities 567.18K 17.7M 757.62K 17.84M 17.32M 1.45M 17.55M 2.33M 3.16M -
totalNonCurrentLiabilities 983.77K 18.27M 1.51M 19.03M 18.71M 3.52M 19.41M 3.97M 4.97M 1.94M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 367.3K 1.34M 690.95K 1.55M 1.67M 1.15M 2M 853.21K 1.02M 1.77M
totalLiabilities 13.1M 26.66M 12.42M 33.24M 32.43M 18.49M 29.42M 12.21M 13.85M 17.46M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 5802 2438 5568 4858 4853 4849 57.01M 4026 4026 3373
retainedEarnings -51.39M -58.06M -61.81M -96.22M -39.57M -103.44M -43.21M -53.16M -169.61M -533.34K
additionalPaidInCapital 65.06M 63.39M 60.08M 36.77M 16.49M 14.52M 3.88M 2.03M - 31.15M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -4.69M -13.31B -1.87M -2.68M -13.32M -1.14M -2.87M -1.76M -4.11M -1.52M
depreciationAndAmortization 1.08M 4.9B 249.45K 3.18M 4.9M 3.53M 499.88K 453.67K 459.53K 395.25K
deferredIncomeTax - 238.49K - - - - - - - -
stockBasedCompensation 663.05K 2.26B 2.73M 1.08M 2.26M 849.43K 1.5M 2.48M 3.12M -
changeInWorkingCapital 1.62M 2.75M -6.58M -3.83M 842.3K 10315 -507.6K -2.8M -10.06M 6.93M
accountsReceivables -2.34M 4.71M -7.75M -2.95M 1.68M 4.17M -2.95M -565.48K -541.4K -
inventory -2554 82692 -17136 -70340 25075 - -45392 -57538 -28968 -
accountsPayables 1.25M 322.83K 161.57K 1.48M 788.75K -2.08M 2.02M -2.06M -400.86K -
otherWorkingCapital 2.7M -2.37M 1.03M -2.29M -1.65M -2.08M 466.12K -120.87K -9.09M 6.93M
otherNonCashItems 473.18K 6.16B -1.12M -33298 3.06M 222.77K 1.54M -573.5K 440.72K 567.36K
netCashProvidedByOperatingActivities -852.84K 2.44M -6.58M -2.29M -2.26M 3.47M 162.22K -2.2M -10.15M 6.37M
investmentsInPropertyPlantAndEquipment -205.34K -175.74K -240.64K -434.45K -372.58K -84070 45762 -104.75K -226.08K -127.1K
acquisitionsNet - - 14.6M - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities -3.15M - - - - -7M - - - -
netCashProvidedByInvestingActivities -3.36M -175.74K 14.36M -434.45K -372.58K -7.08M 45762 -104.75K -226.08K -127.1K
netDebtIssuance -39817 -37146 -3.14M -104.47K -104K 2.34M -164.41K -84490 -100.39K 122.28K
longTermNetDebtIssuance -39817 -37146 -3.14M -104.47K -104K -101.63K -164.41K -84490 -100.39K 122.28K
shortTermNetDebtIssuance - - - - - 2.44M - - - -
netStockIssuance 13455 - -160.35K - - - -1.06M - 10.28M -
netCommonStockIssuance 13455 - -160.35K - - - - - - -
commonStockIssuance 13455 - - - - - - - - -
commonStockRepurchased - - -160.35K - - - - - - -
netPreferredStockIssuance - - - - - - -1.06M - 10.28M -
netDividendsPaid -160.15K - -621.06K - - -139.07K - - -90000 -
commonDividendsPaid - - -621.06K - - -139.07K - - -90000 -
preferredDividendsPaid -160.15K - - - - - - - - -
otherFinancingActivities -11609 -6576 - - - 2.72M - - - -2.69M
netCashProvidedByFinancingActivities -198.12K -43722 -3.92M -104.47K -104K 4.92M -1.22M -84490 10.09M -2.56M