Eos Energy Enterprises, Inc.
For the period ended Mar 31, 2025. Filed May 6, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 6, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Unaudited Condensed Consolidated Statements of Cash Flows for the
EOS ENERGY ENTERPRISES, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except share and per share amounts)
| Three Months EndedMarch 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Cash flows from operating activities | ||
| Net income (loss) | $15,136 | $(46,708) |
| Adjustment to reconcile net loss to net cash used in operating activities | ||
| Stock-based compensation | 7,574 | 2,941 |
| Depreciation and amortization | 2,680 | 1,197 |
| Loss from write-down of property, plant and equipment | 561 | 65 |
| Amortization of right-of-use assets | 373 | 298 |
| Non-cash interest expense | 899 | 885 |
| Non-cash interest expense - related parties | 2,457 | 1,549 |
| Change in fair value of debt - related party | 5,933 | — |
| Change in fair value of warrants | (45,925) | (2,900) |
| Change in fair value of derivatives - related parties | (34,586) | (534) |
| Other | (821) | — |
| Changes in operating assets and liabilities: | ||
| Prepaid expenses | (337) | (196) |
| Inventory | (6,101) | 2,677 |
| Accounts receivable | (4,107) | (566) |
| Vendor deposits | (1,681) | (204) |
| Contract assets | (140) | (4,572) |
| Grant receivable | (1,799) | (1,542) |
| Accounts payable | 8,130 | (2,593) |
| Accrued expenses | (380) | 6,159 |
| Interest payable - related party | 3,324 | 2,892 |
| Operating lease liabilities | (445) | (350) |
| Contract liabilities | 17,064 | 501 |
| Other | 3,267 | 527 |
| Net cash used in operating activities | (28,924) | (40,474) |
| Cash flows from investing activities | ||
| Purchases of property, plant and equipment | (4,918) | (4,042) |
| Net cash used in investing activities | (4,918) | (4,042) |
| Cash flows from financing activities | ||
| Principal payments on finance lease obligations | (11) | (2) |
| Proceeds from exercise of stock options | 319 | — |
| Proceeds from exercise of warrants | 7,029 | — |
| Proceeds received from Credit and Securities Purchase Transaction, net - related party | 38,475 | — |
| Payment of debt issuance costs | (2,250) | — |
| Repayment of equipment financing facility | (912) | (786) |
| Proceeds from issuance of common stock | — | 7,207 |
| Repurchase of shares from employees for income tax withholding purposes | (488) | (308) |
EOS ENERGY ENTERPRISES, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, except share and per share amounts)
| Three Months EndedMarch 31, | ||
|---|---|---|
| 2025 | 2024 | |
| Net cash provided by financing activities | 42,162 | 6,111 |
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 12 | (6) |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 8,332 | (38,411) |
| Cash, cash equivalents and restricted cash, beginning of the period | 103,362 | 84,667 |
| Cash, cash equivalents and restricted cash, end of the period | $111,694 | $46,256 |
| Non-cash investing and financing activities | ||
| Accrued and unpaid capital expenditures | $730 | $384 |
| Accrued and unpaid debt issuance costs | 1,581 | — |
| Accrued and unpaid capitalized internal-use software | — | 8 |
| Remeasurement of preferred stock - related party | (79,997) | — |
| Right-of-use operating lease assets in exchange for lease liabilities | 25 | — |
| Supplemental disclosures | ||
| Cash paid for interest | $73 | $238 |
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.