For the year ending 2025-12-31.
| Income Statement | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 |
|---|---|---|---|---|
| Less net loss attributable to redeemable noncontrolling interest | - | 0 | 0 | -300 |
| Less net loss attributable to noncontrolling interest | - | - | -5,821 | -13,378 |
| Less net income (loss) attributable to noncontrolling interest | 1,294 | 2,024 | - | - |
| Income tax provision | 2,736 | 846 | 1,900 | 1,100 |
| Product | 992,841 | 685,847 | 630,105 | 616,178 |
| Installation | 205,946 | 129,446 | 105,735 | 104,111 |
| Service | 205,389 | 214,961 | 220,927 | 168,491 |
| Electricity | 32,418 | 38,954 | 178,909 | 162,057 |
| Total cost of revenue | 1,436,594 | 1,069,208 | 1,135,676 | 1,050,837 |
| Total revenue | 2,023,994 | 1,473,856 | 1,333,470 | 1,199,125 |
| Gross profit | 587,400 | 404,648 | 197,794 | 148,288 |
| Research and development | 185,993 | 148,629 | 155,865 | 150,606 |
| Sales and marketing | 130,228 | 68,005 | 89,961 | 90,934 |
| General and administrative | 198,377 | 165,105 | 160,875 | 167,740 |
| Total operating expenses | 514,598 | 381,739 | 406,701 | 409,280 |
| Income (loss) from operations | 72,802 | 22,909 | -208,907 | -260,992 |
| Interest income | 34,070 | 25,342 | 19,885 | 3,887 |
| Interest expense | 53,888 | 62,636 | 108,299 | 53,493 |
| Other income (expense), net | 2,151 | 15,904 | -2,793 | 4,998 |
| Loss on extinguishment of debt | -32,340 | -27,182 | -4,288 | -8,955 |
| Loss on revaluation of embedded derivatives | -537 | -694 | -1,641 | 566 |
| Debt conversion inducement expense | 66,241 | - | - | - |
| Interest expense - related parties | - | - | - | 0 |
| Equity in loss of unconsolidated affiliates | -40,421 | - | - | - |
| Loss before income taxes | -84,400 | -26,400 | -306,000 | -314,000 |
| Net loss | -87,140 | -27,203 | -307,937 | -315,086 |
| Net loss attributable to common stockholders | -88,434 | -29,227 | -302,116 | -301,708 |
| Net loss before portion attributable to redeemable noncontrolling interest and noncontrolling interest | - | -29,227 | -302,116 | -301,408 |
| Basic EPS | -0.37 | -0.13 | -1.42 | -1.62 |
| Diluted EPS | -0.37 | -0.13 | -1.42 | -1.62 |
| Basic Average Shares | 240,402,000 | 227,365,000 | 212,681,000 | 185,907,000 |
| Diluted Average Shares | 240,402,000 | 227,365,000 | 212,681,000 | 185,907,000 |
Bloom Energy Corp (BE)
Bloom Energy Corp (BE)