Zeo Energy Corp. Reports First Quarter 2026 Financial Results
Rhea-AI Summary
Zeo Energy (Nasdaq: ZEO) reported first quarter 2026 revenue of $13.2 million, up 50% from $8.8 million a year earlier, driven by higher solar installations.
Net loss narrowed to $4.7 million from $13.3 million, while Adjusted EBITDA loss improved to $2.9 million from $5.5 million.
AI-generated analysis. Not financial advice.
Positive
- Revenue up 50% year-over-year to $13.2 million
- Gross profit increased to $5.6 million, 42.5% of revenue
- Contribution profit improved to $2.2 million from a $2.8 million loss
- Net loss reduced to $4.7 million from $13.3 million
- Loss per share narrowed to $0.11 from $0.48
- Adjusted EBITDA loss improved to $2.9 million from $5.5 million
- General and administrative expenses reduced by 33.9%
Negative
- Company remains unprofitable with $4.7 million net loss
- Gross margin declined to 42.5% from 45.5%
- Adjusted EBITDA still negative at $2.9 million loss
- Higher cost of goods sold from increased domestic content use
News Market Reaction – ZEO
On the day this news was published, ZEO gained 4.46%, reflecting a moderate positive market reaction. This price movement added approximately $2M to the company's valuation, bringing the market cap to $55.70M at that time.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
While ZEO was down 1.16% pre-news, key solar peers were mixed: SPWR up 3.03%, FTCI up 11.14%, and TOYO up 1.44%, indicating stock-specific dynamics rather than a broad sector move.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Apr 01 | Q4/FY25 earnings | Negative | +5.7% | Full-year 2025 revenue decline and widened net loss despite Creekstone MOU. |
| Nov 14 | Q3 2025 earnings | Positive | +2.7% | Q3 2025 revenue growth, higher margins and improved Adjusted EBITDA. |
| Aug 13 | Q2 2025 earnings | Neutral | -3.8% | Q2 2025 revenue growth but wider net loss and challenging first-half trends. |
| Jun 16 | Q1 2025 earnings | Negative | +1.3% | Q1 2025 revenue dropped sharply with significantly wider net loss. |
| May 27 | FY 2024 earnings | Negative | -1.9% | 2024 revenue decline and net loss after prior-year profitability. |
Earnings headlines have often produced modest moves, with several instances where the share price rose despite negative fundamental trends.
Over the last year, Zeo’s earnings reports have highlighted a transition from sharp revenue declines and widening losses in early 2025 to more mixed trends with acquisitions and new markets. Q2 and Q3 2025 showed revenue growth but persistent losses, while the Q4 and full-year 2025 update added the Creekstone MOU. The current Q1 2026 release marks a return to revenue growth and narrowing losses, fitting into a gradual operational improvement narrative after prior volatility.
Historical Comparison
In the past year, ZEO issued 5 earnings updates with an average move of 0.79%, suggesting typically modest reactions to financial results.
Earnings releases trace a path from steep revenue declines and widening losses in early 2025 to later quarters emphasizing acquisitions, new markets, and, now in Q1 2026, renewed revenue growth with improving losses.
Market Pulse Summary
This announcement highlights a meaningful operational rebound, with Q1 2026 revenue up 50% to $13.2 million, contribution profit improving to $2.2 million, and net loss narrowing to $(4.7) million. These results follow a year of mixed earnings where revenue contracted and losses widened before recent improvement. Investors may track whether margin pressures from higher domestic-content costs ease and how the Creekstone MOU and long-duration storage strategy translate into future revenue and profitability trends.
Key Terms
adjusted ebitda financial
non-gaap financial
gross profit margin financial
contribution margin financial
memorandum of understanding regulatory
domestic content technical
long-duration energy-storage technical
AI-generated analysis. Not financial advice.
Revenue increases
NEW PORT RICHEY, Fla., May 18, 2026 (GLOBE NEWSWIRE) -- Zeo Energy Corp. (Nasdaq: ZEO) (“Zeo,” “Zeo Energy,” or the “Company”), a provider of residential solar and commercial long-duration energy-storage solutions, today reported financial results for the first quarter March 31, 2026.
First Quarter Financial and Operational Highlights
- First quarter revenue was
$13.2 million , up50% from$8.8 million in the prior year period. - Gross profit margin for the quarter increased to
$5.6 million from$4.0 million in the prior year period. - Contribution profit increased to
$2.2 million from a loss of$(2.8) million in the prior year period. - First quarter Adjusted EBITDA, a non-GAAP financial measure, was a loss of
$(2.9) million , an improvement from a Adjusted EBITDA loss of$(5.5) million in the prior year period.
Management Commentary
“We grew revenue significantly year-over-year as we continue to focus on core states with low solar penetration rates and large upside potential,” said ZEO Energy Corp. CEO Tim Bridgewater. “Despite the first quarter normally being our slowest period due to the seasonality of our business that peaks in the summer months, we delivered over
“At the same time, our work under the memorandum of understanding with Creekstone continues to progress and we will share more details with our investors as they become available. Looking ahead, we remain optimistic about our growth potential in both the residential solar business and our long-duration energy storage business in 2026 and beyond.”
First Quarter 2026 Financial Results
Results compare the first quarter of 2026 ending March 31, 2026, to the first quarter of 2025 ending March 31, 2025.
- Total revenue was
$13.2 million in the first quarter of 2026, up50% from$8.8 million in the 2025 period as a result of an increase in the number of solar system installations. - Gross profit increased to
$5.6 million ,42.5% of total revenue, in the first quarter of 2026 from$4.0 million ,45.5% of total revenue, in the prior year period due to increased revenue while margins were lower due to higher cost of goods sold from an increase in the use of domestic content product. - Contribution profit increased to
$2.2 million from a loss of ($2.8) million in the prior year period and contribution margin increased to17.0% of revenue from (31.5)% of revenue in the prior year period due to higher revenues and better cost control. - Net loss for the first quarter of 2026 was
$(4.7) million compared to$(13.3) million in the prior year period. The decrease in loss was driven by higher revenues and lower operating expenses which included a33.9% reduction in general and administrative expenses. The decrease in general and administrative expenses was driven by significant reductions in bad debt expense as the result of the bankruptcy of one of Zeo’s customers and stock-based compensation expense compared to the prior period. This resulted in a narrowing of loss per share to$(0.11) from$(0.48) . - Adjusted EBITDA, a non-GAAP measurement of operating performance reconciled below, increased to
$(2.9) million , (21.6)% of total revenue, in the first quarter of 2026 from approximately$(5.5) million , (62.7)% of total revenue, in the comparable 2025 period. The change was primarily related to the improvement in revenue and lower operating expenses.
Additional information regarding Zeo’s results of operations for the quarter ended March 31, 2026 can be found in its Quarterly Report on Form 10-Q, which has been filed with the U.S. Securities and Exchange Commission and can be accessed here.
For more information, please visit the Zeo Energy Corp. website at https://zeoenergy.com/.
About Zeo Energy Corp.
Zeo Energy Corp. (Nasdaq: ZEO) is a diversified clean energy company providing residential, commercial, industrial, and utility-scale solutions that cut costs and carbon emissions. Based in Florida, Zeo operates Sunergy, a residential solar, distributed energy, and efficiency solutions business, in high-growth markets with limited competitive saturation. It also operates Heliogen, Inc., a long-duration energy generation and storage business designed to deliver renewable power for high-demand applications such as AI, data centers, and other energy-intensive industries. With its vertically integrated approach, Zeo helps customers with a cost-effective transition to 24/7 clean energy.
Non-GAAP Financial Measures
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles (“GAAP”), this press release includes certain non-GAAP measures. The Company is providing this non-GAAP measure as a supplement to its financial statements prepared in accordance with GAAP which appear in this press release and in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026 as filed with the U.S. Securities and Exchange Commission. Readers are cautioned that non-GAAP financial measures are not required to be uniformly applied and are not audited.
Adjusted EBITDA
Zeo Energy defines Adjusted EBITDA as net income (loss) before interest and other expenses, net, income tax expense, and depreciation and amortization, as adjusted to exclude stock-based compensation. Zeo Energy utilizes Adjusted EBITDA as an internal performance measure in the management of the Company’s operations because the Company believes the exclusion of these non-cash and non-recurring charges allows for a more relevant comparison of Zeo’s results of operations to other companies in the industry. Adjusted EBITDA should not be viewed as a substitute for net loss calculated in accordance with GAAP, and other companies may define Adjusted EBITDA differently.
The following table provides a reconciliation of net income (loss) to Adjusted EBITDA for the periods presented:
| Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Net loss | $ | (4,691,311 | ) | $ | (13,319,363 | ) | ||
| Adjustments: | ||||||||
| Other income | (68,437 | ) | (82,363 | ) | ||||
| Interest expense | 10,853 | 30,277 | ||||||
| (Gain) loss on change in fair value of warrant liabilities | 75,900 | (663,449 | ) | |||||
| Income tax provision (benefit) | (92,129 | ) | 523,500 | |||||
| Stock-based compensation | 694,368 | 2,257,139 | ||||||
| Non-recurring transaction-related expenses | 138,723 | 845,859 | ||||||
| Depreciation and amortization | 1,081,528 | 4,900,729 | ||||||
| Adjusted EBITDA | $ | (2,850,505 | ) | $ | (5,507,671 | ) | ||
| Net loss margin | (35.6 | )% | (151.6 | )% | ||||
| Adjusted EBITDA margin | (21.6 | )% | (62.7 | )% | ||||
Adjusted EBITDA Margin
Zeo Energy defines Adjusted EBITDA margin, a non-GAAP financial measure, expressed as a percentage, as the ratio of Adjusted EBITDA to revenue, net. Adjusted EBITDA margin measures net income (loss) before interest and other expenses, net, income tax expense, depreciation and amortization, as adjusted to exclude stock-based compensation and is expressed as a percentage of revenue. In the table above, Adjusted EBITDA is reconciled to the most comparable GAAP measure, net income (loss). Zeo Energy utilizes Adjusted EBITDA margin as an internal performance measure in the management of the Company’s operations because the Company believes the exclusion of these non-cash and non-recurring charges allows for a more relevant comparison of the Company’s results of operations to other companies in Zeo’s industry.
The following table sets forth Zeo’s calculations of Adjusted EBITDA margin for the periods presented:
| Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Net loss | $ | (4,691,311 | ) | $ | (13,319,363 | ) | ||
| Adjusted EBITDA | $ | (2,850,505 | ) | $ | (5,507,671 | ) | ||
| Adjusted EBITDA margin | (21.6 | )% | (62.7 | )% | ||||
Cautionary Note Regarding Forward-Looking Statements
This news release contains certain forward-looking statements within the meaning of section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Exchange Act of 1934, as amended, that are based on beliefs and assumptions and on information currently available to the Company. Such statements may include, but are not limited to, statements that refer to projections, forecasts, or other characterizations of future events or circumstances, including any underlying assumptions. The words “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will,” along with derivatives of these words and similar references to future periods may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements may include, for example, statements about the future financial performance of the Company; the ability to effectively consolidate the assets of acquired companies and produce the expected results; changes in the Company’s strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects, the ability to raise additional funds, and plans and objectives of management. These forward-looking statements are based on information available as of the date of this news release, and current expectations, forecasts, and assumptions, and involve a number of judgments, risks, and uncertainties. Accordingly, forward-looking statements should not be relied upon as representing the Company’s views as of any subsequent date, and the Company does not undertake any obligation to update such forward-looking statements to reflect events or circumstances after the date they were made, whether as a result of new information, future events, or otherwise, except as may be required under applicable securities laws. You should not place undue reliance on these forward-looking statements. As a result of a number of known and unknown risks and uncertainties, the Company’s actual results or performance may be materially different from those expressed or implied by these forward-looking statements. Some factors that could cause actual results to differ include: (i) the outcome of any legal proceedings that may be instituted against the Company or others; (ii) the Company’s success in retaining or recruiting, or changes required in, its officers, key employees, or directors; (iii) the Company’s ability to raise additional capital and maintain the listing of its common stock and warrants on Nasdaq; (iv) limited liquidity and trading of the Company’s securities; (v) geopolitical risk and changes in applicable laws or regulations, including tariffs or trade restrictions; (vi) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (vii) operational risk; (viii) litigation and regulatory enforcement risks, including the diversion of management time and attention and the additional costs and demands on the Company’s resources; (ix) the Company’s ability to effectively consolidate the assets of acquired companies and produce the expected results; and (x) other risks and uncertainties, including those included under the heading “Risk Factors” in the Company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (the “SEC”) for the year ended December 31, 2025 and in its subsequent periodic reports and other filings with the SEC.
In light of the significant risks and uncertainties associated with forward-looking statements, you should not regard these statements as a representation or warranty by the Company, its respective directors, officers or employees or any other person that the Company will achieve its objectives and plans in any specified time frame, or at all. The forward-looking statements in this news release represent the views of the Company as of the date of this news release. Subsequent events and developments may cause that view to change. However, while the Company may elect to update these forward-looking statements at some point in the future, there is no current intention to do so, except to the extent required by applicable law. You should, therefore, not rely on these forward-looking statements as representing the views of the Company as of any date subsequent to the date of this news release.
Zeo Energy Corp. Contacts
For Investors:
Tom Colton and Greg Bradbury
Gateway Group
ZEO@gateway-grp.com
For Media:
Zach Kadletz
Gateway Group
ZEO@gateway-grp.com
–Financial Tables to Follow–
| ZEO ENERGY CORP. CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited) | ||||||||
| March 31, | December 31, | |||||||
| 2026 | 2025 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current Assets | ||||||||
| Cash and cash equivalents | $ | 1,731,160 | $ | 6,137,939 | ||||
| Accounts receivable, net of allowance of | 10,360,929 | 8,158,909 | ||||||
| Accounts receivable – related parties | 765,757 | 611,807 | ||||||
| Inventories | 854,733 | 852,179 | ||||||
| Contract assets | 2,337,408 | 2,598,623 | ||||||
| Prepaid expenses and other current assets | 3,982,540 | 4,192,590 | ||||||
| Total Current Assets | 20,032,527 | 22,552,047 | ||||||
| Other assets | 67,667 | 92,712 | ||||||
| Property and equipment, net | 1,988,422 | 2,830,490 | ||||||
| Operating lease right-of-use assets | 732,192 | 897,476 | ||||||
| Finance lease right-of-use assets | 276,421 | 310,539 | ||||||
| Note receivable – related parties | 6,343,069 | 3,153,485 | ||||||
| Goodwill | 27,091,695 | 27,091,695 | ||||||
| TOTAL ASSETS | $ | 56,531,993 | $ | 56,928,444 | ||||
| LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | ||||||||
| Current Liabilities | ||||||||
| Accounts payable | $ | 5,010,855 | $ | 3,769,078 | ||||
| Accrued expenses and other current liabilities | 1,847,476 | 2,421,237 | ||||||
| Accrued expenses and other current liabilities – related parties | 3,849,754 | 49,269 | ||||||
| Contract liabilities | 623,591 | 1,301,393 | ||||||
| Current portion of operating lease obligations | 611,704 | 684,819 | ||||||
| Current portion of finance lease obligations | 145,767 | 142,095 | ||||||
| Current portion of long-term debt | 24,183 | 23,526 | ||||||
| Total Current Liabilities | 12,113,330 | 8,391,417 | ||||||
| Operating lease obligations, net of current portion | 196,281 | 304,295 | ||||||
| Finance lease obligations, net of current portion | 171,017 | 208,865 | ||||||
| Long-term debt, net of current portion | 49,288 | 55,586 | ||||||
| Warrant liabilities | 567,180 | 491,280 | ||||||
| TOTAL LIABILITIES | 13,097,096 | 9,451,443 | ||||||
| Redeemable Noncontrolling Interests | ||||||||
| Class A convertible preferred units, 1,500,000 units issued and outstanding as of March 31, 2026 and December 31, 2025 | 17,479,714 | 17,207,469 | ||||||
| Class B units, 21,380,000 and 22,880,000 units issued and outstanding as of March 31, 2026 and December 31, 2025, respectively | 12,272,120 | 24,939,200 | ||||||
| Stockholders’ Equity | ||||||||
| Class V common stock, | 2,288 | 2,438 | ||||||
| Class A common stock, | 3,514 | 3,318 | ||||||
| Additional paid-in capital | 65,063,624 | 63,394,456 | ||||||
| Accumulated other comprehensive loss | 8,251 | (4,895 | ) | |||||
| Accumulated deficit | (51,394,614 | ) | (58,064,985 | ) | ||||
| TOTAL STOCKHOLDERS’ EQUITY | 13,683,063 | 5,330,332 | ||||||
| TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND STOCKHOLDERS’ EQUITY | $ | 56,531,993 | $ | 56,928,444 | ||||
| ZEO ENERGY CORP. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited) | ||||||||
| Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| Revenues | ||||||||
| Revenue, net | $ | 12,155,521 | $ | 6,216,391 | ||||
| Related party revenue, net | 1,029,423 | 2,567,304 | ||||||
| Total Net Revenues | 13,184,944 | 8,783,695 | ||||||
| Operating Expenses | ||||||||
| Cost of revenues | 7,580,046 | 4,789,679 | ||||||
| Depreciation and amortization | 1,081,528 | 4,900,729 | ||||||
| Sales and marketing | 3,011,770 | 3,112,799 | ||||||
| General and administrative | 6,276,724 | 9,491,886 | ||||||
| Total Operating Expenses | 17,950,068 | 22,295,093 | ||||||
| LOSS FROM OPERATIONS | (4,765,124 | ) | (13,511,398 | ) | ||||
| Other Income (Expense) | ||||||||
| Other income | 68,437 | 82,363 | ||||||
| Interest expense | (10,853 | ) | (30,277 | ) | ||||
| Gain (loss) on change in fair value of warrant liabilities | (75,900 | ) | 663,449 | |||||
| Total Other Income (Expense) | (18,316 | ) | 715,535 | |||||
| NET LOSS FROM OPERATIONS BEFORE INCOME TAXES | (4,783,440 | ) | (12,795,863 | ) | ||||
| Income tax benefit (provision) | 92,129 | (523,500 | ) | |||||
| NET LOSS | $ | (4,691,311 | ) | $ | (13,319,363 | ) | ||
| Less: Net loss attributable to redeemable noncontrolling interests | (1,178,637 | ) | (6,958,098 | ) | ||||
| NET LOSS ATTRIBUTABLE TO CLASS A COMMON STOCKHOLDERS | $ | (3,512,674 | ) | $ | (6,361,265 | ) | ||
| LOSS PER CLASS A COMMON SHARE – BASIC AND DILUTED | $ | (0.11 | ) | $ | (0.48 | ) | ||
| WEIGHTED-AVERAGE CLASS A COMMON SHARES OUTSTANDING – BASIC AND DILUTED | 33,377,040 | 13,252,964 | ||||||
| COMPREHENSIVE LOSS | ||||||||
| Foreign currency translation adjustments | (13,146 | ) | – | |||||
| NET COMPREHENSIVE LOSS | $ | (3,499,528 | ) | $ | (6,361,265 | ) | ||
| ZEO ENERGY CORP. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) | ||||||||
| Three Months Ended March 31, | ||||||||
| 2026 | 2025 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||
| Net loss | $ | (4,691,311 | ) | $ | (13,319,363 | ) | ||
| Adjustment to reconcile net loss to net cash used in operating activities | ||||||||
| Depreciation and amortization | 1,081,528 | 4,885,729 | ||||||
| Amortization of debt discount | – | 15,000 | ||||||
| (Gain) loss on change in fair value of warrant liabilities | 75,900 | (663,449 | ) | |||||
| Stock-based compensation | 663,053 | 2,193,630 | ||||||
| Class A common stock issued to employees for services | 31,315 | 63,509 | ||||||
| Provision for credit losses | 200,683 | 3,538,569 | ||||||
| Non-cash operating lease expense | 165,284 | 180,643 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable | (2,402,703 | ) | 1,742,908 | |||||
| Accounts receivable – related parties | (153,950 | ) | (94,441 | ) | ||||
| Inventories | (2,554 | ) | 25,075 | |||||
| Contract assets | 261,215 | 32,609 | ||||||
| Prepaids and other current assets | 204,075 | 1,138,288 | ||||||
| Other assets | 25,045 | – | ||||||
| Interest receivable – related parties | (39,584 | ) | (37,656 | ) | ||||
| Accounts payable | 1,254,681 | 788,747 | ||||||
| Accrued expenses and other current liabilities | (467,073 | ) | (1,465,223 | ) | ||||
| Accrued expenses and other current liabilities – related parties | 3,800,485 | (1,038,972 | ) | |||||
| Contract liabilities | (677,802 | ) | (82,190 | ) | ||||
| Contract liabilities – related parties | – | (2,000 | ) | |||||
| Operating lease payments | (181,129 | ) | (164,851 | ) | ||||
| Net cash used in operating activities | (852,842 | ) | (2,263,438 | ) | ||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchases of property and equipment | (205,342 | ) | (372,578 | ) | ||||
| Investment in note receivable – related party | (3,150,000 | ) | – | |||||
| Net cash used in investing activities | (3,355,342 | ) | (372,578 | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Net proceeds from Class A common stock issued in connection with a committed equity facility | 13,455 | – | ||||||
| Repayments of finance lease liabilities | (34,176 | ) | (31,696 | ) | ||||
| Repayments of debt | (5,641 | ) | (72,300 | ) | ||||
| Dividends paid to OpCo Class A preferred unit holders | (160,153 | ) | – | |||||
| Tax withholdings paid related to stock-based compensation | (11,609 | ) | – | |||||
| Net cash used in financing activities | (198,124 | ) | (103,996 | ) | ||||
| Effect of foreign exchange on cash | (471 | ) | – | |||||
| NET CHANGE IN CASH AND CASH EQUIVALENTS | (4,406,779 | ) | (2,740,012 | ) | ||||
| Cash and cash equivalents, beginning of period | 6,137,939 | 5,634,115 | ||||||
| Cash and cash equivalents, end of the period | $ | 1,731,160 | $ | 2,894,103 | ||||
| SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION | ||||||||
| Cash paid for interest | $ | 10,853 | $ | 25,785 | ||||
| Cash paid for income taxes | $ | – | $ | – | ||||
| NON-CASH INVESTING AND FINANCING ACTIVITIES | ||||||||
| Net loss attributable to redeemable noncontrolling interest | $ | 1,611,035 | $ | 7,363,336 | ||||
| OpCo Class A preferred dividends | $ | 432,398 | $ | 405,237 | ||||
| Subsequent measurement of redeemable noncontrolling interest | $ | 10,183,045 | $ | 51,448,264 | ||||
| Class A common stock issued upon vesting of restricted stock awards | $ | 12 | $ | – | ||||
| Class A common stock issued in exchange for Class V common stock | $ | 150 | $ | 850 | ||||
| Fair value of Class A common stock issued in exchange for OpCo Class B units | $ | 873,000 | $ | 18,785,000 | ||||
| Class A common stock issued for commitment fee | $ | 100,000 | $ | – | ||||
| Reverse recapitalization related deferred taxes and adjustments | $ | – | $ | 238,491 | ||||
