2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $428K | $576K | $203K | $199K | $86K |
Cost of Revenue | $428K | $576K | $203K | $161K | $93K |
Gross Profit | $0 | $0 | $0 | $38K | -$7.4K |
Gross Profit % | 0% | 0% | 0% | 19% | -8.6% |
R&D Expenses | $1.7M | $1.9M | $3.4M | $5.7M | $6.2M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$7.8M | -$4.8M | -$7.2M | -$10M | -$10M |
Dep. & Amort. | $122K | $158K | $187K | $334K | $417K |
Def. Tax | $3.7M | -$91K | $0 | -$189K | $0 |
Stock Comp. | $869K | $352K | $976K | $2.3M | $1.6M |
Chg. in WC | -$7.5K | -$138K | -$458K | -$107K | $0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $3.1M | $3.2M | $23M | $16M | $8.5M |
ST Investments | $7.4K | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $3.1M | $3.2M | $23M | $16M | $8.5M |
Receivables | $0 | $170K | $233K | $66K | $70K |
Inventory | $0 | $0 | $0 | $1 | $81K |
Ideal Power achieved its first design win for solid-state circuit breakers with an Asian manufacturer, with prototypes expected by late March or early April 2025, ahead of schedule.
The company is expanding its pipeline, including a potential second program with Stellantis for EV contactors, which could generate significant revenue starting in 2025.
Initial sales ramp is expected in the second half of 2025, with the first design win projected to generate $700,000 in revenue within the first 12 months of product launch.
Cash burn for Q4 2024 was $2.6M, with a full-year 2025 cash burn forecasted at approximately $10M due to planned hiring and development efforts.
Automotive qualification testing is progressing positively, with no die failures reported so far, and the company remains confident in completing the process later in 2025.