| Income Statement | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 |
|---|---|---|---|---|
| Total net revenues | 13,184,944 | 18,567,865 | 23,896,448 | 18,101,930 |
| Depreciation and amortization | NaN | NaN | NaN | 3,175,452 |
| Cost of revenues | 7,580,046 | 5,059,247.5* | 10,053,666 | 7,284,487 |
| Depreciation and amortization | 1,081,528 | 21,635,685.5* | 249,447 | NaN |
| Sales and marketing | 3,011,770 | 5,343,888 | 9,588,385 | 5,629,040 |
| General and administrative | 6,276,724 | 6,221,177 | 5,985,459 | 4,866,457 |
| Total operating expenses | 17,950,068 | 38,259,998 | 25,876,957 | 20,955,436 |
| Loss from operations | -4,765,124 | -2,186,719 | -1,980,509 | -2,853,506 |
| Other income | 68,437 | 62,919 | 165,308 | 53,328 |
| Interest expense | 10,853 | 25,483 | 129,719 | -29,989 |
| Gain (loss) on change in fair value of warrant liabilities | 75,900 | -266,340 | -124,200 | 96,269 |
| Total other income (expense) | -18,316 | 303,776 | 159,789 | -12,952 |
| Net loss from operations before income taxes | -4,783,440 | -1,882,943 | -1,820,720 | -2,866,458 |
| Income tax benefit (provision) | -92,129 | -121,609 | 48,752 | -186,994 |
| Net loss | -4,691,311 | -1,761,334 | -1,869,472 | -2,679,464 |
| Less net loss attributable to redeemable noncontrolling interests | -1,178,637 | NaN | NaN | 0 |
| Net loss attributable to class a common stockholders | -3,512,674 | -1,761,334 | -1,869,472 | -2,679,464 |
| Less net gain attributable to redeemable noncontrolling interests | NaN | 245,299 | 1,355,548 | -263,628 |
| Net loss attributable to class a common stockholders | NaN | -2,006,633 | -3,225,020 | -2,415,836 |
| Foreign currency translation adjustments | 13,146 | 0 | -4,895 | NaN |
| Net comprehensive loss | -3,499,528 | -2,006,633 | -3,229,915 | NaN |
| Basic EPS | -0.11 | -0.08 | -0.12 | NaN |
| Diluted EPS | -0.11 | -0.08 | -0.12 | NaN |
| Basic Average Shares | 33,377,040 | 24,936,865* | 27,307,260 | NaN |
| Diluted Average Shares | 33,377,040 | 24,936,865* | 27,307,260 | NaN |
Zeo Energy Corp. (ZEO)
Zeo Energy Corp. (ZEO)