stockrow
Friday 6 November 2026
Export EOSE’s income statement to Excel — free account
Eos Energy Enterprises, Inc.
EOSE Industrials Electrical Equipment & Parts
Eos Energy Enterprises, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $114.2 million, up 631.8% from fiscal 2024.
- Revenue
- +171.1%
- EPS
- +113.0%
- Free cash flow
- −27.2%
- Total debt
- +46.2%
Quarter to September 2026, against a year earlier
1.90
0.24
−11.21%
Follow EOSE
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Sep ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | 0 | 0 | 5 | 18 | 16 | 16 | 114 | 266 | +147.6% | 307 | 574 | 1,078 | +111.3% | |
| Gross margin, % | — | — | — | (1,579.84) | (2,415.53) | (910.94) | (755.05) | (448.28) | (533.52) | (125.95) | (72.00) | +1,453.9 pt | ||||||
| EBT | — | — | — | (79) | (71) | (124) | (230) | (229) | (686) | (970) | 239 | +51.7% | ||||||
| EBT margin, % | — | — | — | (16,024.80) | (32,257.08) | (2,701.52) | (1,281.87) | (1,401.12) | (4,394.78) | (849.03) | 89.79 | +15,175.8 pt | ||||||
| Net income | — | 0 | — | (79) | (71) | (124) | (230) | (230) | (686) | (970) | 239 | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | 0.13 | 0.02 | 0.09 | 0.29 | 0.13 | 0.07 | 0.44 | 0.74 | +23.0% | |||||
| Earnings | — | — | — | (20.22) | (7.31) | (2.36) | (3.68) | (1.81) | (4.55) | (6.69) | 1.03 | (16.8%) | ||||||
| Cash flow | — | — | — | (6.06) | (2.82) | (2.21) | (3.15) | (1.14) | (0.73) | (0.81) | (0.86) | (28.5%) | ||||||
| Capex | — | — | — | (0.58) | (0.38) | (0.30) | (0.32) | (0.23) | (0.16) | (0.21) | (0.36) | (15.7%) | ||||||
| Free cash flow | — | — | — | (6.65) | (3.21) | (2.50) | (3.47) | (1.37) | (0.88) | (1.02) | (1.22) | (26.8%) | ||||||
| Book value | — | — | — | (46.74) | 12.84 | 0.62 | (2.13) | (0.87) | (5.05) | (8.58) | (1.27) | (24.6%) | ||||||
| Shares, m | — | — | — | 4 | 9 | 53 | 62 | 127 | 212 | 261 | 326 | +101.2% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 1.84 | 0.0 | |||||
| P/S | — | — | — | 0.00 | 0.00 | 86.13 | 4.74 | 8.14 | 66.03 | 26.17 | 2.58 | 27.3 | ||||||
| P/B | — | — | — | 0.00 | 1.62 | 12.21 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 2.0 | ||||||
| EV/Sales | — | — | — | 0.00 | 0.00 | 85.83 | 13.44 | 16.14 | 80.68 | 28.02 | 3.81 | 32.0 | ||||||
| EV/FCF | — | — | — | 0.00 | (2.51) | (3.00) | (1.11) | (1.52) | (6.72) | (12.03) | (2.29) | (3.8) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | (24) | (27) | (116) | (197) | (145) | (154) | (211) | (312) | +43.9% | |||||
| Capex | — | — | — | (2) | (4) | (16) | (20) | (29) | (33) | (55) | (131) | +69.6% | ||||||
| Free cash flow | — | — | — | (26) | (30) | (132) | (217) | (174) | (187) | (266) | (443) | +47.2% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | (81) | 114 | 113 | (5) | 61 | 115 | 565 | 359 | n/m | |||||
| Net debt | — | — | — | 76 | (121) | (1) | 156 | 131 | 229 | 211 | 327 | +18.6% | ||||||
| Shareholders’ equity | — | — | — | (184) | 121 | 32 | (133) | (111) | (1,070) | (2,239) | (460) | +51.7% | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | (608.74) | (93.37) | (80.81) | (166.55) | (156.51) | (431.59) | (304.63) | 56.45 | +304.1 pt | |||||
| ROIC | — | — | — | 0.00 | (8,542.18) | (271.24) | (593.02) | (474.44) | 0.00 | 0.00 | 0.00 | 0.0 pt | ||||||
| ROE | — | — | — | 43.26 | 224.49 | (162.13) | 458.42 | 188.50 | 163.25 | 105.45 | (28.36) | +62.2 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | 333 | 420 | 430 | 787 | — | +33.2% | |||||
| Revenue/emp, $m | — | — | — | 0.00 | 0.00 | 0.00 | 0.05 | 0.04 | 0.04 | 0.15 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2026 · fundamentals updated 5 Nov 2026
Eos Energy Enterprises, Inc. vs peers in Electrical Equipment & Parts (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| AMPX Amprius Technologies, Inc. | $1.1B | — (loss-making) | — (loss-making) | +125.87% (above 0%: growing) | n/m | +6.24% (above 0%: growing) | 27.27% | (12.63%) | Compare |
| FOIL Londian Wason New Energy Tech Inc. - Sponsored ADR | $977.8M | — | — | — | — | — | — | — | Compare |
| FCEL FuelCell Energy, Inc. | $714.0M | — (loss-making) | — (loss-making) | −29.40% (below 0%: shrinking) | n/m | +45.78% (above 0%: growing) | (74.25%) | (141.39%) | Compare |
| ADSE ADS-TEC Energy PLC | $692.5M | — (loss-making) | 12.6× | — | n/m | −62.65% (below 0%: shrinking) | (1.39%) | 0.00% | Compare |
| EOSE Eos Energy Enterprises, Inc. | $684.6M | 1.8× | 1.2× | +171.14% (above 0%: growing) | n/m | −27.19% (below 0%: shrinking) | (53.43%) | (95.88%) | |
| TE T1 Energy Inc | $682.9M | — (loss-making) | — (loss-making) | +88.40% (above 0%: growing) | n/m | −1,334.38% (below 0%: shrinking) | 19.63% | (9.11%) | Compare |
| ENVX Enovix Corporation | $526.7M | — (loss-making) | — (loss-making) | +20.84% (above 0%: growing) | n/m | +7.17% (above 0%: growing) | 14.43% | (479.79%) | Compare |
| KE Kimball Electronics, Inc. | $490.6M | 24.5× | 20.3× | +6.89% (above 0%: growing) | −73.17% (below 0%: shrinking) | −1,463.73% (below 0%: shrinking) | 7.90% | 3.17% | Compare |
| HYLN Hyliion Holdings Corp. | $469.7M | — (loss-making) | — (loss-making) | +226.34% (above 0%: growing) | n/m | +48.39% (above 0%: growing) | 7.40% | (309.43%) | Compare |
| Median of peers | $687.7M | — | — | +54.62% | — | +6.24% | 7.90% | (12.63%) |
Pay and ownership Proxy statement filed 14 April 2026
Chief executive’s pay
| Year | Total pay | Actually paid | $100 invested |
|---|---|---|---|
| 2025 | 4.85m | 23.12m | 774.32 |
| 2024 | 5.45m | 15.33m | 328.38 |
| 2023 | 4.33m | 1.97m | 73.65 |
Ownership
Directors and executive officers, together
1.73%
CCM Denali Equity Holdings, LP.
31.98%
Total pay is as the Summary Compensation Table states it; actually paid revalues the year’s share awards
at its end, as the SEC’s pay-versus-performance rule asks. $100 invested is what $100 in the company’s
shares at the start of the earliest year shown was worth at each year’s end.
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement