Eos Energy Enterprises, Inc. (EOSEW) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
3920 PARK AVENUE EDISON, NJ 08820 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 369 - Miscellaneous Electrical Machinery, Equipment, and Supplies (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |||
|---|---|---|---|---|---|---|---|---|
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash, cash equivalents, and short-term investments | 74,292 | 69,473 | 17,076 | 104,831 | 121,853 | |||
| Cash and cash equivalent | 74,292 | 69,473 | 17,076 | 104,831 | 121,853 | |||
| Restricted cash and investments | 14,070 | 3,439 | 2,725 | 861 | ||||
| Receivables | 3,038 | 3,387 | 1,965 | 3,039 | 131 | |||
| Inventory, net of allowances, customer advances and progress billings | 32,826 | 17,070 | 23,260 | 12,976 | 214 | |||
| Inventory | 32,826 | 17,070 | 23,260 | 12,976 | 214 | |||
| Contract with customer, asset, after allowance for credit loss | 13,096 | 6,386 | ||||||
| Capitalized contract cost | 13,096 | 6,386 | 1,859 | |||||
| Deposits current assets | 17,419 | 7,161 | 4,789 | 16,653 | 2,390 | |||
| Other current assets | 219 | 3,577 | 1,447 | 2,637 | ||||
| Government assistance, asset | 2,283 | ✕ | ✕ | ✕ | ✕ | |||
| Other undisclosed current assets | 9,573 | 5,452 | 2,026 | 1,575 | 2,779 | |||
| Total current assets: | 179,912 | 122,331 | 55,147 | 142,572 | 127,367 | |||
| Noncurrent Assets | ||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 106 | 209 | 153 | 28 | ||||
| Operating lease, right-of-use asset | 2,909 | 4,033 | 4,316 | 3,468 | ||||
| Property, plant and equipment | 172 | 138 | 5,653 | |||||
| Long-term investments and receivables | 827 | 3,547 | 3,736 | |||||
| Long-term investments | 3,736 | |||||||
| Accounts and financing receivable, after allowance for credit loss | 827 | 3,547 | ||||||
| Intangible assets, net (including goodwill) | 4,571 | 4,626 | 4,571 | 4,611 | 320 | |||
| Goodwill | 4,331 | 4,331 | 4,331 | 4,331 | ||||
| Intangible assets, net (excluding goodwill) | 240 | 295 | 240 | 280 | 320 | |||
| Contract with customer, asset, after allowance for credit loss | 963 | 1,936 | ||||||
| Capitalized contract cost, net | 141 | |||||||
| Deposits noncurrent assets | 1,239 | 825 | ||||||
| Restricted cash and investments | 15,000 | 11,755 | 11,422 | |||||
| Other noncurrent assets | 12,266 | 5,892 | 3,336 | 848 | 363 | |||
| Other undisclosed noncurrent assets | 44,419 | 35,572 | 26,875 | 12,862 | ||||
| Total noncurrent assets: | 80,406 | 64,161 | 51,641 | 26,603 | 10,897 | |||
| TOTAL ASSETS: | 260,318 | 186,492 | 106,788 | 169,175 | 138,264 | |||
| LIABILITIES AND EQUITY | ||||||||
| Liabilities | ||||||||
| Current Liabilities | ||||||||
| Accounts payable and accrued liabilities, including: | 38,755 | 52,872 | 50,028 | 20,205 | 8,861 | |||
| Accounts payable | 16,723 | 20,540 | 34,669 | 12,531 | ||||
| Accrued liabilities | 22,032 | 32,332 | 15,359 | 7,674 | ||||
| Other undisclosed accounts payable and accrued liabilities | 8,861 | |||||||
| Deferred revenue | 22,039 | 3,070 | 3,850 | 77 | ||||
| Debt | 2,056 | 1,652 | 1,071 | |||||
| Provision for loss on contracts | 1,585 | |||||||
| Other liabilities | 288 | 100 | 32 | 858 | ||||
| Due to related parties | ✕ | ✕ | ✕ | 2,688 | 1,200 | 2,517 | ||
| Other undisclosed current liabilities | 1,837 | 4,828 | 3,978 | 6,002 | 11 | |||
| Total current liabilities: | 64,975 | 60,870 | 60,576 | 29,917 | 14,122 | |||
| Noncurrent Liabilities | ||||||||
| Long-term debt and lease obligation | 314,928 | 200,615 | 7,968 | 280 | ||||
| Long-term debt, excluding current maturities | 314,882 | 200,527 | 4,727 | 280 | ||||
| Finance lease, liability | 46 | 88 | 17 | |||||
| Liabilities, other than long-term debt | 6,007 | 8,434 | 91,524 | 17 | 762 | |||
| Deferred revenue | 4,310 | 3,540 | 956 | |||||
| Deferred rent credit | 762 | |||||||
| Due to related parties | ✕ | ✕ | ✕ | 82,950 | ||||
| Other liabilities | 69 | 1,544 | 3,488 | 17 | ||||
| Operating lease, liability | 1,628 | 3,350 | 4,130 | 3,224 | ||||
| Other undisclosed noncurrent liabilities | 456,175 | 27,373 | 87,399 | 98,826 | 4 | |||
| Total noncurrent liabilities: | 777,110 | 236,422 | 178,923 | 106,811 | 1,046 | |||
| Total liabilities: | 842,085 | 297,292 | 239,499 | 136,728 | 15,168 | |||
| Equity | ||||||||
| Equity, attributable to parent, including: | (1,070,463) | (110,800) | (132,711) | 32,447 | 123,096 | |||
| Common stock | 23 | 21 | 9 | 5 | 5 | |||
| Additional paid in capital | 534,726 | 765,018 | 513,614 | 448,969 | 395,913 | |||
| Accumulated other comprehensive income | 7 | 6 | ||||||
| Accumulated deficit | (1,561,716) | (875,846) | (646,340) | (416,527) | (290,766) | |||
| Other undisclosed equity, attributable to parent | (43,496) | 17,944 | ||||||
| Other undisclosed equity | 488,696 | |||||||
| Total equity: | (581,767) | (110,800) | (132,711) | 32,447 | 123,096 | |||
| TOTAL LIABILITIES AND EQUITY: | 260,318 | 186,492 | 106,788 | 169,175 | 138,264 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|---|
| Revenues | 15,606 | 16,378 | 17,924 | 4,598 | 219 | ||
| Cost of revenue | (98,867) | (89,798) | (160,090) | (77,122) | (6,391) | ||
| Cost of product and service sold | (98,867) | (89,798) | (153,260) | (46,494) | (5,509) | ||
| Gross profit: | (83,261) | (73,420) | (142,166) | (72,524) | (6,172) | ||
| Operating expenses | (91,938) | (79,517) | (79,092) | (62,200) | (32,897) | ||
| Operating loss: | (175,199) | (152,937) | (221,258) | (134,724) | (39,069) | ||
| Nonoperating expense | (8,120) | (1,795) | (477) | (7,480) | |||
| Investment income, nonoperating | (7,480) | ||||||
| Other nonoperating expense | (8,120) | (1,795) | (477) | ||||
| Interest and debt expense | 68,478 | (3,510) | (11,840) | (4,869) | (47,412) | ||
| Loss from continuing operations before equity method investments, income taxes: | (114,841) | (158,242) | (233,575) | (147,073) | (86,481) | ||
| Income from equity method investments | 440 | 127 | |||||
| Other undisclosed income (loss) from continuing operations before income taxes | (571,008) | (71,233) | 3,813 | 22,417 | 17,600 | ||
| Loss from continuing operations before income taxes: | (685,849) | (229,475) | (229,762) | (124,216) | (68,754) | ||
| Income tax expense | (21) | (31) | (51) | ||||
| Loss from continuing operations: | (685,870) | (229,506) | (229,813) | (124,216) | (68,754) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (124,216) | (68,754) | |
| Net loss attributable to parent: | (685,870) | (229,506) | (229,813) | (124,216) | (68,754) | ||
| Other undisclosed net loss available to common stockholders, basic | (278,330) | ||||||
| Net loss available to common stockholders, basic: | (964,200) | (229,506) | (229,813) | (124,216) | (68,754) | ||
| Interest on convertible debt | |||||||
| Other undisclosed net loss available to common stockholders, diluted | |||||||
| Net loss available to common stockholders, diluted: | (964,200) | (229,506) | (229,813) | (124,216) | (68,754) | ||
Comprehensive Income ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | ||
|---|---|---|---|---|---|---|---|
| Net loss: | (685,870) | (229,506) | (229,813) | (124,216) | (68,754) | ||
| Comprehensive loss: | (685,870) | (229,506) | (229,813) | (124,216) | (68,754) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (321,833) | 1 | 6 | ||||
| Comprehensive loss, net of tax, attributable to parent: | (1,007,703) | (229,505) | (229,807) | (124,216) | (68,754) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.