gross profit bridgeinconsistent2024-12-31
Withheld: gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$16.17M
Fiscal year ended 2026-06-30Operating income
-$2.99M
Fiscal year ended 2026-06-30Free cash flow
-$662.42K
Fiscal year ended 2026-06-30Zeo Energy Corp. (ZEO) reported revenue of $16.17M and net income of -$2.34M for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Zeo Energy Corp.’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Construction - Special Trade Contractors.
Income
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $16.17M | $13.18M | $18.57M | $23.90M | $18.10M | $8.78M | $18.65M | $19.66M | $14.80M | $20.14M |
| Cost of revenue | $8.55M | $7.58M | $8.94M | $10.05M | $7.28M | $4.79M | $4.92M | $9.79M | $7.06M | Unavailable |
| Gross profit | $7.62M | $5.60M | $9.63M | $13.84M | $10.82M | $3.99M | Unavailable | $9.87M | $7.74M | Unavailable |
| Operating income | -$2.99M | -$4.77M | -$2.19M | -$1.98M | -$2.85M | -$13.51M | -$1.11M | -$2.98M | -$2.66M | -$4.05M |
| Net income | -$2.34M | -$3.51M | -$2.01M | -$3.23M | -$2.42M | -$6.36M | -$435.35K | -$424.26K | -$277.79K | -$1.53M |
| Research & development | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Weighted-average diluted shares | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | shares 13.25M | Unavailable | shares 5.05M | shares 5.03M | Unavailable |
| Pretax income | -$2.65M | -$4.78M | -$1.88M | -$1.82M | -$2.87M | -$12.80M | -$1.86M | -$2.92M | -$1.83M | -$4.22M |
| Income tax expense | $96.78K | -$92.13K | -$121.61K | $48.75K | -$186.99K | $523.50K | -$728.44K | -$44.15K | -$76.54K | -$114.67K |
| Diluted EPS | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $-0.48 | Unavailable | $-0.08 | $0.03 | $-1.54 |
| Selling, general & administrative | $10.36M | $9.29M | $11.57M | $15.57M | $10.50M | $12.60M | $9.07M | $12.35M | $9.95M | $9.77M |
| General & administrative | $5.95M | $6.28M | $6.22M | $5.99M | $4.87M | $9.49M | $5.66M | $7.15M | $5.52M | $3.22M |
| Selling & marketing | $4.42M | $3.01M | $5.34M | $9.59M | $5.63M | $3.11M | $3.41M | $5.20M | $4.42M | $6.55M |
Balance
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $2.45M | $1.73M | $6.14M | $3.92M | $68.69K | $2.89M | $5.63M | $4.33M | $5.34M | Unavailable |
| Total assets | $55.97M | $56.53M | $56.93M | $58.50M | $46.23M | $47.45M | $60.98M | $47.10M | $49.07M | $50.09M |
| Current assets | $19.62M | $20.03M | $22.55M | $23.92M | $10.82M | $10.26M | $18.89M | $15.59M | $17.90M | $18.45M |
| Total liabilities | $14.67M | $13.10M | $9.45M | $12.42M | $16.28M | $15.89M | $18.06M | $13.56M | $12.21M | $15.80M |
| Current liabilities | $12.56M | $12.11M | $8.39M | $10.91M | $14.21M | $13.72M | $14.97M | $10.01M | $8.23M | $10.92M |
| Total equity incl. NCI | $9.26M | $13.68M | $5.33M | -$1.72M | -$59.45M | -$23.08M | -$88.91M | -$39.33M | -$53.03M | -$173.05M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | $16.96M | $16.54M | $16.13M | $15.86M | $15.46M | $15.08M |
| Inventory | $820.55K | $854.73K | $852.18K | $934.87K | $917.74K | $847.40K | $872.47K | $482.25K | $436.86K | $379.32K |
| Accounts receivable | $10.02M | $10.36M | $8.16M | $10.92M | $5.41M | $5.00M | $8.99M | $8.52M | $7.21M | $7.75M |
| Goodwill | $27.09M | $27.09M | $27.09M | $27.09M | $27.01M | $27.01M | $27.01M | $27.01M | $27.01M | $27.01M |
| Long-term debt | $42.82K | $49.29K | $55.59K | $61.71K | $337.48K | $414.27K | $496.62K | $567.56K | $1.18M | $748.79K |
| Accounts payable | $4.72M | $5.01M | $3.77M | $3.45M | $5.05M | $3.57M | $2.78M | $4.86M | $3.39M | $5.45M |
Cash flow
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$461.45K | -$852.84K | $2.44M | -$6.58M | -$2.29M | -$2.26M | $3.47M | $162.22K | -$2.20M | -$10.15M |
| Capital expenditures | $200.97K | $205.34K | $175.74K | $240.64K | $434.45K | $372.58K | $84.07K | -$45.76K | $104.75K | $226.08K |
| Investing cash flow | -$200.97K | -$3.36M | -$175.74K | $14.36M | -$434.45K | -$372.58K | -$7.08M | $45.76K | -$104.75K | -$226.08K |
| Financing cash flow | $1.38M | -$198.12K | -$43.72K | -$3.92M | -$104.47K | -$104.00K | $4.92M | -$1.22M | -$84.49K | $10.09M |
| Net change in cash | $720.82K | -$4.41M | $2.22M | $3.85M | -$2.83M | -$2.74M | $1.30M | Unavailable | Unavailable | Unavailable |
| Stock-based compensation | $634.23K | $663.05K | $392.42K | $2.73M | $1.08M | $2.19M | $849.43K | $1.25M | $2.48M | $3.12M |
| Common dividends paid | $0 | $160.15K | $0 | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $34.12K | $34.12K | $250.87K | $249.45K | $34.12K | $34.12K | -$1.28M | $499.88K | $453.67K | $459.53K |
Derived
| Metric | 2026-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$662.42K | -$1.06M | $2.27M | -$6.82M | -$2.72M | -$2.64M | $3.39M | Unavailable | -$2.30M | -$10.38M |
| Gross margin | 47.1% | 42.5% | 51.9% | 57.9% | 59.8% | 45.5% | Unavailable | 50.2% | 52.3% | Unavailable |
| Operating margin | -18.5% | -36.1% | -11.8% | -8.3% | -15.8% | -153.8% | -6.0% | -15.2% | -18.0% | -20.1% |
| FCF margin | -4.1% | -8.0% | 12.2% | -28.6% | -15.0% | -30.0% | 18.2% | Unavailable | -15.6% | -51.5% |
| SBC / revenue | 3.9% | 5.0% | 2.1% | 11.4% | 6.0% | 25.0% | 4.6% | 6.3% | 16.8% | 15.5% |
| Current ratio | 1.56x | 1.65x | 2.69x | 2.19x | 0.76x | 0.75x | 1.26x | 1.56x | 2.17x | 1.69x |
| Revenue YoY growth | -10.7% | 50.1% | -0.4% | 21.6% | 22.3% | -56.4% | -18.9% | -48.1% | -50.8% | 7.5% |
| Net margin | -14.4% | Unavailable | -10.8% | -13.5% | -13.3% | Unavailable | -2.3% | -2.2% | Unavailable | Unavailable |
| R&D / revenue | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| CapEx / revenue | 1.2% | 1.6% | 0.9% | 1.0% | 2.4% | 4.2% | 0.5% | -0.2% | 0.7% | 1.1% |
| Long-term debt / equity | 0.00x | Unavailable | 0.01x | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open ZEO in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-08-14View SEC filing
10-Q · Filed 2026-05-15View SEC filing
10-K · Filed 2026-04-01View SEC filing
10-Q · Filed 2025-11-14View SEC filing
10-Q · Filed 2025-08-13View SEC filing
10-Q · Filed 2025-06-16View SEC filing
Reconciliation checks needing review
16 periods on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.
balance equationreview2026-06-30
Difference 32044647 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2026-03-31
Difference 29751834 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-12-31
Difference 42146669 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-09-30
Difference 47798111 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-06-30
Difference 72442000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2025-03-31
Difference 38097300 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2024-12-31
Difference 115693900 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2024-09-30
Difference 57003700 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2024-06-30
Difference 74431844 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2024-03-31
Difference 192261000 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.
balance equationreview2023-12-31
Difference 16018732 exceeds tolerance 1000000. Presentation or filing-vintage differences need review.