Biggest changeChange in Working Capital and Cash Flows The following table describes changes in current and long-term debt (in thousands) during the year ended December 31, 2024: Increases to debt: Accrued interest $ 40,712 Maturity date extension fee and other fees 1,649 Subordinated debt extension fees 680 Fuels Revolving line draw 3,848 Construction loan draw 7,146 Secured loans and working capital loan draw 5,654 Change in debt issuance costs, net of amortization 2,260 EB-5 broker promissory note 3,305 TEC short term promissory note 1,950 Jessup land acquisition notes 840 Total Increases to debt $ 68,044 Decreases to debt: Principal, fees, and interest payments to senior lender $ (5,209 ) Principal and interest payments and reductions to EB-5 promissory note (3,942 ) Principal paid to EB-5 broker (710 ) Term loan payments (9 ) Construction term loan payments (4,118 ) Secured loans and working capital loans payments (4,894 ) Extinguishment of equipment finance agreement (5,818 ) Interest payments on Jessup land acquisition notes (4 ) Total Decreases to debt $ (24,704 ) Change in total debt $ 43,340 Working capital changes reflect (i) a $6.8 million increase in inventories consisting mostly of raw material procurement and production of biodiesel in India and a $0.4 million increase in the California ethanol segment, (ii) a $5.7 million decrease in accounts receivable primarily in India as more cash was collected in 2024 and a $1.2 million decrease in the California Ethanol segment, (iii) a $1.3 million decrease in prepaid expenses in the California Ethanol segment, (iv) $12.3 million receivable from tax credit sales, (v) a $0.5 million decrease in other current assets in each Biodiesel and North America segments (vi) a $1.8 million decrease in cash caused by our North America segments operational and capital expenditure activities.
Biggest changeChange in Working Capital and Cash Flows The following table describes changes in current and long-term debt (in thousands) during the year ended December 31, 2025: Increases to debt: Accrued interest $ 46,389 Maturity date extension fee and other fees 2,439 Subordinated debt extension fees 1,020 Change in debt issuance costs, net of amortization 1,313 Construction loan draw 1,228 Secured loans and working capital loan draw 24,308 TEC short term promissory notes 5,300 Construction loan short term borrowings 17,248 Equipment financing 51 Total Increases to debt $ 99,296 Decreases to debt: Principal, fees, and interest payments to senior lender $ (17,501 ) Principal and interest payments to EB-5 promissory note (90 ) Payment and reclassification of EB-5 Promissory Note (270 ) Term loan payments (15 ) Construction and term loan payments (5,256 ) Secured loans and working capital loans payments (29,768 ) Payments on term loans for capital expenditures (362 ) Reclass to accounts payable for future payment (2,331 ) Total Decreases to debt $ (55,593 ) Change in total debt $ 43,703 Working capital changes reflect (i) a $13.8 million decrease in inventories primarily in raw materials and finished goods in India, (ii) a $1.3 million decrease in accounts receivable, primarily in India, (iii) a $0.3 million decrease in prepaid expenses, primarily in the ethanol segment, (iv) $12.3 million decrease in receivable from tax credit sales based on receipt of the amount due, (v) a $5.9 million increase in other current assets (vi) a $4.1 million increase in cash resulted from our North A merica and India segments operational and capital expenditure activities.
In addition to low carbon renewable fuel ethanol, the Keyes Plant produces alcohol for beverage producers, Wet Distillers Grains (“WDG”), Distillers Corn Oil (“DCO”), and Condensed Distillers Solubles (“CDS”). WDG, DCO, and CSS are sold as animal feed to more than 80 local dairies and feedlots.
In addition to low carbon renewable fuel ethanol, the Keyes Plant produces Wet Distillers Grains (“WDG”), Distillers Corn Oil (“DCO”), and Condensed Distillers Solubles (“CDS”), and alcohol for beverage producers. WDG, DCO, and CSS are sold as animal feed to more than 80 local dairies and feedlots.
We believe the Kakinada Plant is one of the highest capacity biodiesel production facilities in India. Kakinada Plant is capable of processing a variety of vegetable and animal oil waste feedstocks into biodiesel that meets applicable product standards.
We believe the Kakinada Plant is one of the highest capacity biodiesel production facilities in India. The Kakinada Plant is capable of processing a variety of vegetable and animal oil waste feedstocks into biodiesel that meets applicable product standards.
Heiskell, which resells it to customers designated by us. Our finished ethanol tank is leased by J.D. Heiskell and legal title to the product is transferred when we put our ethanol product into the tank. We have designated Murex LLC to purchase all of the ethanol and A.L. Gilbert to purchase the WDG. Each company resells to third-party customers.
Heiskell, which resells it to customers designated by us. Our finished ethanol tank is leased by J.D. Heiskell and legal title to the product is transferred when we put our ethanol into the tank. We have designated Murex LLC to purchase all of the ethanol and A.L. Gilbert to purchase the WDG. Each company resells to third-party customers.
We operate in a volatile market in which we have limited control over major components of input costs and product revenues and are making investments in future facilities and facility upgrades that improve overall margins while lessening the impact of volatile markets.
We operate in a volatile market in which we have limited control over major components of input costs and product revenues. We are making investments in future facilities and facility upgrades that improve overall margins while lessening the impact of volatile markets.
We therefore group entities into the following functional reporting units: the California ethanol segment, India biodiesel segment, California Renewable Natural Gas segment, California Sustainable Aviation Fuel plant under development, Goodland Energy Center LLC which consists of a partially completed dry-mill held for future use, and the Carbon Capture and Underground Sequestration asset group under development.
We therefore group entities into the following functional reporting units: California ethanol segment, India biodiesel segment, California Renewable Natural Gas segment, California Sustainable Aviation Fuel plant under development, Goodland Energy Center LLC which consists of a partially completed dry-mill held for future use, and the Carbon Capture and Underground Sequestration asset group under development.
The cost of debt includes issuance of warrants as renewal fees. The fair value of stock and warrants are amortized as expenses, except when the extinguishment accounting method is applied, in which case refinanced debt costs are recorded as extinguishment expense.
The cost of debt includes fees and issuance of warrants as renewal fees. The fair value of stock and warrants issued as debt issuance costs are amortized as expenses, except when the extinguishment accounting method is applied, in which case refinanced debt costs are recorded as extinguishment expense.
We believe that our most significant accounting estimate, defined as the estimate that we believe is the most important to the portrayal of our financial condition and results of operations and that requires management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effects of matters that are inherently uncertain is liquidity, which considers debt covenant projections and our ability to secure financing to complete our projects in progress such as Biogas digesters and increase in pipeline, sustainable aviation fuel and carbon sequestration.
We believe that our most significant accounting estimate, defined as the estimate that we believe is the most important to the portrayal of our financial condition and results of operations and that requires management’s most difficult, subjective or complex judgments, often as a result of the need to make estimates about the effects of matters that are inherently uncertain is liquidity, which considers our ability to secure financing to complete our projects in progress such as Biogas digesters and increase in pipeline, sustainable aviation fuel, and carbon sequestration.
For the years ended December 31, 2024 and 2023, no asset groups showed indicators of impairment, therefore no impairment test was performed for our Company’s long-lived assets. Recently Issued Accounting Pronouncements Refer to Note 1 of the Financial Statements for a description of new accounting pronouncements.
For the years ended December 31, 2025 and 2024, no asset groups showed indicators of impairment, therefore no impairment test was performed for our Company’s long-lived assets. Recently Issued Accounting Pronouncements Refer to Note 1 of the Financial Statements for a description of new accounting pronouncements.
If we identify any event or circumstance which triggers an impairment assessment, we measure recoverability of assets to be held and used by comparing the carrying amount of an asset group to the estimated undiscounted future cash flows generated by the asset group.
If we identify any event or circumstance that triggers an impairment assessment, we measure recoverability of assets to be held and used by comparing the carrying amount of an asset group to the estimated undiscounted future cash flows generated by the asset group.
An analysis of our financial results comparing the twelve months ended December 31, 2024 and 2023. ● Liquidity and Capital Resources. An analysis of changes in our balance sheets and cash flows and discussion of our financial condition. ● Critical Accounting Estimates.
An analysis of our financial results comparing the twelve months ended December 31, 2025 and 2024. ● Liquidity and Capital Resources. An analysis of changes in our balance sheets and cash flows and discussion of our financial condition. ● Critical Accounting Estimates.
We sell the CO 2 that we capture from our fermenters to an industrial gas company that produces commercial grade CO 2 for distribution. Most of our California Dairy Renewable Natural Gas segment revenues during the year ended December 31, 2024, were from sales of D3 RINs and LCFS credits generated from sales of our RNG for transportation use.
We sell the CO 2 that we capture from our fermenters to an industrial gas company that produces commercial grade CO 2 for distribution. Most of the California Dairy Renewable Natural Gas segment revenues during the year ended December 31, 2025, were from sales of D3 RINs, LCFS credits generated from sales of RNG for transportation use.
Substantially all of our India segment revenues during the years ended December 31, 2024 and 2023, were from sales of biodiesel to OMCs and refined glycerin to other external customers.
Substantially all of our India segment revenues during the years ended December 31, 2025 and 2024, were from sales of biodiesel to OMCs and refined glycerin to other external customers.
Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Report, particularly under “ Part I, Item 1A. Risk Factors, ” and in other reports we file with the SEC.
Our actual results could differ materially from those discussed in the forward-looking statements. Factors that could cause or contribute to these differences include those discussed below and elsewhere in this Form 10-K, particularly under “ Part I, Item 1A. Risk Factors, ” and in other reports we file with the SEC.
All references to years relate to the calendar year ended December 31 of the particular year. Overview Founded in 2006 and headquartered in Cupertino, California, we are an international renewable natural gas, and renewable fuels company focused on the operation, acquisition, development and commercialization of innovative low and negative carbon intensity products and technologies that replace traditional fossil fuel products.
All references to years relate to the calendar year ended December 31 of the particular year. 21 Table of Contents Overview Founded in 2006 and headquartered in Cupertino, California, we are an international renewable natural gas ("RNG"), and renewable fuels company focused on the operation, acquisition, development and commercialization of innovative low and negative carbon intensity ("CI") products and technologies that replace traditional fossil fuel products.
Our Kakinada Plant can also distill the crude glycerin byproduct from the biodiesel refining process into refined glycerin, which is sold to the pharmaceutical, personal care, paint, adhesive, and other industries.
Our Kakinada Plant also distills crude glycerin byproduct from the biodiesel refining process into refined glycerin, which is sold to the pharmaceutical, personal care, paint, adhesive, and other industries.
California Dairy Renewable Natural Gas. We continued to commission new digesters during 2023 and 2024 to increase our RNG production and associated revenue.
California Dairy Renewable Natural Gas. We continued to commission new digesters during 2025 and 2024 to increase RNG production and associated revenue.
Liquidity and Capital Resources Cash and Cash Equivalents Cash and cash equivalents were $0.9 million at December 31, 2024, of which $0.8 million was held in our North American entities and $0.1 million was held in our India entity. Our current ratio was 0.31 and 0.43, respectively, at December 31, 2024 and 2023.
Liquidity and Capital Resources Cash and Cash Equivalents Cash and cash equivalents were $4.9 million at December 31, 2025, of which $4.1 million was held in our North American entities and $0.8 million was held in our India entity. Our current ratio was 0.07 and 0.31, respectively, at December 31, 2025 and 2024.
We currently have eleven operating digesters that receive dairy waste from twelve dairies, and we are actively growing with additional digesters under construction. We have constructed 36 miles of biogas collection pipeline and have received environmental approval to construct an additional 24 miles of pipeline.
We currently have twelve operating digesters that receive dairy waste from fifteen dairies in Stanislaus and Merced Counties, California, and we are actively growing with additional digesters under construction. We have constructed 36 miles of biogas collection pipeline and have received environmental approval to construct an additional 24 miles of pipeline.
We currently have agreements with a total of 50 dairies and are seeking to sign additional agreements with dairies. Our India Biodiesel segment includes a biodiesel production plant in Kakinada, India (“Kakinada Plant”) with a nameplate production capacity of about 80 million gallons per year. The plant produces high quality distilled biodiesel and refined glycerin for customers in India.
We currently have agreements with over 50 dairies and are seeking to sign additional agreements with dairies. Our India Biodiesel segment, Universal Biofuels Private Limited ("UBPL"), includes a biodiesel production plant in Kakinada, India (“Kakinada Plant”) with a production capacity of about 80 million gallons per year. The plant produces high quality biodiesel and refined glycerin for customers in India.
For the year ended December 31, 2024, the India Biodiesel segment generated 93% of revenue from sales of biodiesel, and 7% from other sales, compared to 97% of sales from biodiesel and 3% from other sales during the year ended December 31, 2023.
India Biodiesel. For the year ended December 31, 2025, the India Biodiesel segment generated 79% of revenue from sales of biodiesel and 21% from other sales, compared to 93% of sales from biodiesel and 7% from other sales during the year ended December 31, 2024.
For the year ended December 31, 2024, the segment generated 74% of revenue from sales of ethanol, 22% from sales of WDG, and 4% from sales of corn oil, CDS, CO₂, and other sales. During the year ended December 31, 2024, plant production average d 110% of the 55 million gallon per year na meplate capacity.
For the year ended December 31, 2025, the segment generated 75% of revenue from sales of ethanol, 20% from sales of WDG, and 5% from sales of corn oil, CDS, CO₂, and other sales. During the year ended December 31, 2025, plant production average d 104% of the 55 million gallon per year na meplate capacity.
Cash used by investing activities was $14.1 million, of which $1.4 million was used for capital projects in the Keyes Plant, $15.4 million was used for capital projects associated with production of Renewable Natural Gas, $1.5 million for capital projects at the India Plant, and $2.0 million related to all other capital projects.
Cash used by investing activities was $25.6 million, of which $15.0 million was used for capital projects in the Keyes Plant, $8.9 million was used for capital projects associated with production of Renewable Natural Gas, $0.7 million for capital projects at the Kakinada Plant, and $1.4 million related to all other capital projects.
We ground 21.0 million bushels of corn at an average price of $6.21 per bushel during the year ended December 31, 2024, compared to 11.5 million bushels of corn at an average price of $7.11 per bushel during the year ended December 31, 2023.
We ground 19 million bushels of corn at an average price of $ 6.22 per bushel during the year ended December 31, 2025, compared to 21 million bushels of corn at an average price of $ 6.21 per bushel during the year ended December 31, 2024.
Cash provided by financing activities was $44.6 million, consisting primarily of $19.5 million proceeds from borrowings, $36 thousand from stock option exercises, and $31.8 million from issuance of common stock, offset by repayments of borrowings of $5.0 million, debt renewal and waiver fee payments of $1.4 million, and payments on finance leases of $0.2 million.
Cash provided by financing activities was $26.4 million, consisting primarily of $44.9 million proceeds from borrowings, $0.3 million from stock option exercises, and $28.1 million from issuance of common stock, offset by repayments of borrowings of $37.1 million, debt renewal and waiver fee payments of $1.3 million, and payments on finance leases of $0.2 million.
During the year ended December 31, 2024, we issued 9.9 million shares of common stock under the at-the-market offering for net proceeds of $31.8 million net of commissions and offering related expenses. 26 Table of Contents Off-Balance Sheet Arrangements We had no outstanding off-balance sheet arrangements as of December 31, 2024.
During the year ended December 31, 2025, we issued 14.0 million shares of common stock under the at-the-market stock sales program for net proceeds of $28.1 million net of commissions and offering related expenses. 27 Table of Contents Off-Balance Sheet Arrangements We had no outstanding off-balance sheet arrangements as of December 31, 2025.
SG&A expenses as a percentage of revenue were 15% in the year ended December 31, 2024, compared to 21% in the year ended December 31, 2023. The decrease in SG&A percentage was due to higher revenues during the year ended December 31, 2024.
SG&A expenses as a percentage of revenue were 18% in the year ended December 31, 2025, compared to 15% in the year ended December 31, 2024. The increase in SG&A percentage was due to lower revenues during the year ended December 31, 2025.
In the event our senior lender does not extend our debt, we would likely not have sufficient cash to pay the debt when due unless we are able to obtain alternative financing.
In the event our senior lender demands the debt within the next twelve months, we would likely not have sufficient cash to pay the debt unless we are able to obtain alternative financing.
During the years ended December 31, 2024 and 2023, produced and sold 301.9 thousand and 194.2 thousand MMBtu ("million British thermal units") of Renewable Natural Gas ("RNG") at an average price of $3.01 and $5.12 per MMBtu, respectively.
During the years ended December 31, 2025 and 2024, we produced and sold 399 thousand and 302 thousand MMBtu ("million British thermal units") of Renewable Natural Gas ("RNG") at an average price of $ 3.34 and $ 3.01 per MMBtu, respectively.
This was partially offset by grant proceeds of $6.1 million.
This was partially offset by grant proceeds of $0.4 million.
The non-cash changes consisted of: (i) $6.5 million in amortization of debt issuance costs and other intangible assets, (ii) $8.3 million in depreciation expenses, (iii) $8.3 million in stock-based compensation expense, (iv) $12.7 million in preferred unit accretion and other expenses of Series A preferred units, (v) $3.7 million loss on asset disposals, and (vi) $0.2 million in gain on debt extinguishment.
The non-cash changes primarily consisted of: (i) $6.7 million in amortization of debt issuance costs and other intangible assets plus an impairment o n an intangible asset, (ii) $9.6 million in depreciation expenses, (iii) $6.0 million in stock-based compensation expense and stock issued for services, (iv) $8.2 million in preferred unit accretion and other expenses of Series A preferred units, and (v) $1.0 million on extinguishment of liabilities.
Liquidity Cash and cash equivalents, current assets, current liabilities, and debt at the end of each period were as follows (in thousands): As of December 31, 2024 December 31, 2023 Cash and cash equivalents $ 898 $ 2,667 Current assets (including cash, cash equivalents, and deposits) 44,696 36,400 Current and long term liabilities (excluding all debt) 185,169 165,662 Current & long term debt 338,061 294,721 Our principal sources of liquidity have been cash provided by the sale of equity, operations, and borrowings under various debt arrangements.
Liquidity Cash and cash equivalents, current assets, current liabilities, and debt at the end of each period were as follows (in thousands): As of December 31, 2025 December 31, 2024 Cash and cash equivalents $ 4,894 $ 898 Current assets (including cash, cash equivalents, and deposits) 26,872 44,696 Current and long term liabilities (excluding all debt) 184,908 185,169 Current & long term debt 381,764 338,061 Our principal sources of liquidity have been cash provided by the sale of equity, operations, sale of tax credits, and borrowings under various debt arrangements, and we expect future available cash to come from similar sources.
The following table summarizes our KPIs: Production and Price Performance (Unaudited) Years ended December 31, 2024 vs 2023 % 2024 2023 Change California Ethanol Ethanol Gallons Sold (in millions) 60.6 32.1 88.8 % Average Sales Price/Gallon $ 1.96 $ 2.44 -19.7 % Percent of nameplate capacity 110 % 58 % 89.7 % WDG Tons Sold (in thousands) 410.6 225.3 82.2 % Average Sales Price/Ton $ 88.21 $ 97.43 -9.5 % Delivered Cost of Corn Bushels ground (in millions) 21.0 11.5 82.6 % Average delivered cost / bushel $ 6.21 $ 7.11 -12.7 % California Dairy Renewable Natural Gas Gas Gas sold (in thousand MMBtu) 301.9 194.2 55.5 % Average price per MMBtu $ 3.01 $ 5.12 -41.3 % RNG available for dispensing at year end (in thousand MMBtu) 24.6 68.0 -63.8 % RINs RINs sold (in thousands) 3,029.9 1,400.7 116.3 % Average price per RIN $ 3.04 $ 3.19 -4.7 % LCFS LCFS credits sold (in thousands) 51.5 - 100.0 % Average price per LCFS credit $ 56.74 - 100.0 % India Biodiesel Biodiesel Metric tons sold (in thousands) 74.2 60.5 22.6 % Average Sales Price/Metric ton $ 1,168 $ 1,232 -5.2 % Percent of Nameplate Capacity 50 % 40 % Refined Glycerin Metric tons sold (in thousands) 6.5 4.2 54.8 % Average Sales Price/Metric ton $ 645 $ 640 0.8 % 22 Table of Contents Results of Operations Year Ended December 31, 2024, Compared to Year Ended December 31, 2023 Revenue In our California Ethanol segment, we sell all ethanol, WDG, DCO, and CDS produced to J.D.
The following table summarizes our KPIs: Production and Price Performance (Unaudited) Years ended December 31, 2025 vs 2024 % 2025 2024 Change California Ethanol Ethanol Gallons Sold (in millions) 57 61 -6.6 % Average Sales Price/Gallon $ 2.03 $ 1.96 3.6 % Percent of nameplate capacity 104 % 110 % -5.9 % WDG Tons Sold (in thousands) 374 411 -9.0 % Average Sales Price/Ton $ 80.1 $ 88.2 -9.2 % Delivered Cost of Corn Bushels ground (in millions) 19 21 -9.5 % Average delivered cost / bushel $ 6.22 $ 6.21 0.2 % California Dairy Renewable Natural Gas Gas Gas sold (in thousand MMBtu) 399 302 32.1 % Average price per MMBtu $ 3.34 $ 3.01 11.0 % RINs RINs sold (in thousands) 3,459 3,030 14.2 % Average price per RIN $ 2.50 $ 3.04 -17.8 % LCFS LCFS credits sold (in thousands) 83 52 59.6 % Average price per LCFS credit $ 57.1 $ 56.7 0.7 % India Biodiesel Biodiesel Metric tons sold (in thousands) 21 74 -71.6 % Average Sales Price/Metric ton $ 1,117 $ 1,168 -4.4 % Percent of Nameplate Capacity 14 % 50 % -72.0 % Refined Glycerin Metric tons sold (in thousands) 1.0 6.5 -84.6 % Average Sales Price/Metric ton $ 1,093 $ 645 69.5 % 23 Table of Contents Results of Operations Year Ended December 31, 2025, Compared to Year Ended December 31, 2024 Revenue In our California Ethanol segment, we sell all ethanol, WDG, DCO, and CDS produced to J.D.
In October 2020, we commenced an at-the-market stock sales program, which allows us to sell and issue shares of our common stock into the publicly traded markets.
During 2025, we continued our at-the-market stock sales program, which allows us to sell newly issued shares of our common stock into the publicly traded markets.
Operating (income)/expense and non-operating (income)/expense SG&A expenses consist primarily of salaries and related expenses for employees, marketing expenses related to sales of ethanol and WDG in California Ethanol and biodiesel and other products in India Biodiesel, as well as professional fees, insurance, other corporate expenses, and related facilities expenses.
The gross loss in 2025 compared to gross profit in 2024 primarily reflects the decrease in biodiesel and glycerin sales during the year ended December 31, 2025. 25 Table of Contents Operating (income)/expense and non-operating (income)/expense SG&A expenses consist primarily of salaries and related expenses for employees, marketing expenses related to sales of ethanol and WDG in California Ethanol and biodiesel and other products in India Biodiesel, as well as professional fees, insurance, other corporate expenses, and related facilities expenses, offset by sublease income.
Net changes in operating assets and liabilities consisted primarily of an increase in (i) inventories of $7.8 million, (ii) tax credit receivable of $12.3 million, (iii) other assets of $2.8 million, (iv) an increase in other liabilities of $3.2 million, (v) and an increase in accrued interest and fees of $27.9 million.
Cash from operating assets and liabilities consisted primarily of a decrease in (i) accounts receivable of $1.3 million, (ii) inventories of $13.1 million, (iii) tax credit receivable of $12.3 million, (iv) an increase in other assets of $4.5 million, (v) an increase in accrued interest and fees of $30.8 million, and (vi) an increase in other liabilities of $4.6 million.
Debt of the Notes to Consolidated Financial Statements in Item 8 of this Form 10-K. However, future amendments or accommodations will continue to be at the discretion of the lender.
Third Eye Capital has provided a series of accommodating amendments to our debt facilities as described in further detail in Note 5. Debt, of the Notes to Consolidated Financial Statements in Part II, Item 8 of this Form 10-K. However, future amendments or accommodations will continue to be at the discretion of the lender.
The increase in cost of goods sold for the year ended December 31, 2024, is mainly due to the increase corn ground by 83%, partially offset by a decrease in the average price of corn by 13%. California Dairy Renewable Natural Gas . Cost of Goods Sold expenses relate to dairy manure payments, maintenance, and depreciation. India Biodiesel .
The slight decrease in cost of goods sold for the year ended December 31, 2025, is mainly due to the decrease in quantity of corn ground. California Dairy Renewable Natural Gas . Cost of Goods Sold expenses relate to dairy manure payments, maintenance, and depreciation, which are increasing each year as more dairies are placed into production. India Biodiesel .
Our feedstock for California Ethanol is provided by J.D. Heiskell. Title to the corn passes to us when the corn is deposited into our weigh bin and enters the production process. Our cost of feedstock is established by J.D Heiskell based on Iowa Group 3 pricing and includes rail transportation, local basis costs, and a handling fee paid to J.D.
Our corn feedstock for California Ethanol is provided by J.D. Heiskell. Title to the corn passes to us when the corn is deposited into our weigh bin and enters the production process.
Cash used by operating activities was $32.9 million, derived from a net loss of $87.5 million, non-cash changes of $39.4 million, and changes in operating assets and liabilities of $15.2 million.
Cash provided by operating activities was $3.3 million, derived from a net loss of $77.0 million, non-cash changes of $29.9 million, and changes in operating assets and liabilities of $50.3 million.
We also capture the Carbon Dioxide (“CO 2 ”) emissions from our fermenters and sell it to an industrial gas company to produce liquid CO₂ that it sells to food, beverage, and industrial customers. We are implementing several energy efficiency initiatives focused on lowering the carbon intensity of our fuels, primarily by decreasing the use of fossil natural gas.
We also capture the carbon dioxide (“CO 2 ”) that would be emitted from our fermenters and sell it to an industrial gas company to produce liquid CO₂ that it sells to food, beverage, and industrial customers.
The feedstock for producing Renewable Natural Gas is supplied by dairy operators who lease us land and supply our digesters with their manure in liquid form. Our cost of feedstock is established by manure supply agreements based on the value of the environmental attributes and the number of cows at each dairy.
Cost of goods sold also includes the cost of electricity and natural gas, chemicals, maintenance, direct labor, depreciation, and freight. The feedstock for producing Renewable Natural Gas is supplied by dairy operators who lease us land and supply our digesters with their cow manure in liquid form.
Since our Keyes Plant currently uses corn as the sole feedstock, the delivered quantity and cost of corn is also a key performance indicator as it indicates high-level operating margin of the plant. Utilization is measured as the production of transportation fuel produced as a percentage of the nameplate capacity based on the engineering specification of the plant.
For the California Ethanol segment, the key products are ethanol and WDG, measured in gallons sold and tons sold, respectively. Since our Keyes Ethanol Plant currently uses corn as the sole feedstock, the delivered quantity and cost of corn is also a key performance indicator as it indicates high-level operating margin of the plant.
Gross Profit (loss) Fiscal Year Ended December 31 (in thousands) 2024 vs 2023 2024 2023 Inc/(dec) % change California Ethanol $ (13,792 ) $ (6,602 ) $ (7,190 ) -109 % California Dairy Renewable Natural Gas 5,395 (331 ) 5,726 1730 % India Biodiesel 7,817 8,950 (1,133 ) -13 % Total $ (580 ) $ 2,017 $ (2,597 ) -129 % California Ethanol.
Gross Profit (loss) Fiscal Year Ended December 31 (in thousands) 2025 vs 2024 2025 2024 Inc/(dec) % change California Ethanol $ (9,658 ) $ (13,792 ) $ 4,134 30 % California Dairy Renewable Natural Gas 9,626 5,395 4,231 78 % India Biodiesel (736 ) 7,817 (8,553 ) -109 % Total $ (768 ) $ (580 ) $ (188 ) 32 % California Ethanol.
The increase in revenues for the year ended December 31, 2024, compared to the year ended December 31, 2023, was due to an increase in the sales volume of biodiesel of 13.7 thousand metric tons from 60.4 thousand metric tons to 74.2 thousand metric tons, offset by a decrease in the average biodiesel price per metric ton to $1,168 from $1,232 per metric ton during the same period in 2023.
The decrease in revenues for the year ended December 31, 2025, compared to the year ended December 31, 2024, was due to a decrease in the sales volume of biodiesel by 53 thousand metric tons from 74 thousand metric tons in 2024, to 21 thousand metric tons in 2025.
Gross loss increased by 108.9% in the year ended December 31, 2024, primarily due to lower ethanol and WDG prices, higher overall corn costs due to the increase production, and increased costs of natural gas, chemicals, and transportation compared to the same period ending December 31, 2023. California Dairy Renewable Natural Ga s.
Gross loss decreased during the year ended December 31, 2025, primarily due to recognition of Production Tax Credit operating income, offset by lower WDG sales quantity and prices compared to the same period ending December 31, 2024. California Dairy Renewable Natural Ga s.
During the year ended December 31, 2024 and 2023, we sold 3.0 million and 1.4 million D3 RINs at an average price of $3.04 and $3.19 per D3 RIN respectively.
During the years ended December 31, 2025 and 2024, we sold 3 million and 3 million D3 RINs at an average price of $2.50 and $3.04 per D3 RIN respectively. During the years ended December 31, 2025 and 2024, we sold 83 thousand and 52 thousand LCFS credits at an average price of $57.10 and $56.74 per credit, respectively.
This was partially offset by (i) a decrease in prepaid expenses of $1.5 million, (ii) a decrease in accounts payable of $1.3 million, and (iii) a decrease in accounts receivable of $6.8 million.
This was partially offset by a decrease in accounts payable of $7.5 million.
We procure several different feedstocks for the Kakinada Plant, including stearin, a non-edible feedstock, from neighboring natural oil processing plants. Raw material is received by truck and title passes when the goods are loaded at our vendors’ facilities. Credit terms vary by vendor. However, we generally receive 15 days of credit on the purchases.
Raw material is received by truck and title passes when the goods are loaded at our vendors’ facilities. Credit terms vary by vendor. However, we generally receive 15 days of credit on the purchases. We purchased crude glycerin in the international market on letters of credit or advance payment terms.
Our "All Other" segment consists of our projects that are under development, including our planned Carbon Capture and Underground Sequestration (CCUS) operations and the planned sustainable aviation fuel and renewable diesel plant in Riverbank, California.
Our "All Other" segment consists of our projects that are under development, including our planned Carbon Capture and Underground Sequestration ("CCUS") and sustainable aviation fuel and renewable diesel projects in Riverbank, California, our operations of the current Riverbank Industrial Complex, and the Goodland Energy Center that is held for future development. 22 Table of Contents Key Performance Indicators (KPI): We measure performance based on the utilization of our plants, production of products, and associated pricing and margins.
The increase in cost of goods sold during the year ended December 31, 2024, compared to December 31, 2023, was attributable to an increase in the volume of biodiesel feedstock by 23% to 74.6 thousand metric tons during the year ended December 31, 2024, compared to 60.5 thousand metric tons during th e year ended December 31, 2023, while the average price of biodiesel stayed the same in both periods.
The decrease in cost of goods sold during the year ended December 31, 2025, compared to December 31, 2024, was attributable to a decrease in the quantity of biodiesel feedstock used by 69%, from 75 thousand metric tons to 23 thousand metric tons, offset by a 35% increase in average feedstock cost.
To the extent that we experience periods in which the spread between ethanol prices and corn and energy costs narrow or the spread between biodiesel prices and waste fats and oils or palm oil and energy costs narrows, we require additional working capital to fund operations.
To the extent that we experience periods in which the spread between ethanol prices and corn and energy costs narrow or the value of environmental attributes is reduced, we require additional working capital to fund operations. The India Biodiesel segment utilized its receivables financing facility during the quarter to support short-term liquidity needs.
Our California Dairy Renewable Natural Gas segment Aemetis Biogas LLC or “ABGL,” operates anaerobic digesters at local dairies near the Keyes Plant (many of whom also purchase WDG produced by the Keyes Plant as animal feed) to produce biogas from dairy waste, transports the biogas by pipeline to the Keyes Plant site, and converts the biogas to Renewable Natural Gas (“RNG”) that is delivered to customers through the regional natural gas pipeline.
Our California Dairy Renewable Natural Gas segment, Aemetis Biogas LLC (“ABGL”), owns and operates anaerobic digesters at local dairies near the Keyes Plant to produce biogas from dairy waste.
The slight increase in SG&A expenses in the year ended December 31, 2024, was primarily due to a $3.6 million loss on an asset write-off during 2024 offset by a $1.7 million decrease in taxes, insurance, rent, and utilities, and a $1.5 million decrease in depreciation. 2024 vs 2023 2024 2023 Inc/(dec) % change Selling, general and administrative expenses $ 39,836 $ 39,418 $ 418 1 % Other expense (income): Interest expense Interest rate expense 40,158 32,995 $ 7,163 22 % Debt related fees and amortization expense 6,463 6,524 (61 ) -1 % Accretion and other expenses of Series A preferred units 12,698 25,313 (12,615 ) -50 % Other income (1,366 ) (2,077 ) 711 -34 % 24 Table of Contents Other income consists primarily of interest and amortization expense attributable to our debt and to accretion of biogas Series A preferred units.
The decrease in SG&A expenses in the year ended December 31, 2025, was primarily due to a $5.6 million decrease in asset disposal loss, compensation, consulting, and administrative costs; $0.5 million increase in sublease income; offset by $2.8 million increase in insurance, penalties, supplies, and services. 2025 vs 2024 2025 2024 Inc/(dec) % change Selling, general and administrative expenses $ 36,450 $ 39,836 $ (3,386 ) -8 % Other expense (income): Interest expense Interest rate expense 46,205 40,158 $ 6,047 15 % Debt related fees and amortization expense 6,707 6,463 244 4 % Accretion and other expenses of Series A preferred units 8,226 12,698 (4,472 ) -35 % Other income (2,608 ) (1,366 ) (1,242 ) 91 % Other income and expense consists primarily of interest and amortization expense attributable to our debt, accretion of biogas Series A preferred units, and $1.0 million extinguishment of expired liabilities that were originally recorded as estimates outside of our reportable segments.
The decrease in accretion and other expenses of the Series A Preferred Units was due to amendments obtained at lower interest costs and a $30.0 million payment on the Series A preferred units in 2023.
Interest expense and debt related fees and amortization increased in the year ended December 31, 2025, due to higher debt balances. The decrease in accretion and other expenses of the Series A Preferred Units was due to amendments obtained at a lower effective interest rate, and payments applied to the Series A preferred units in 2025.
As of December 31, 2024 , the outstanding balance of principal, interest and fees, net of discounts, on all Third Eye Capital Notes equaled $215.6 million.
Liquidity of the Notes to Consolidated Financial Statements in Part II, Item 8 of this Form 10-K. 26 Table of Contents As of December 31, 2025 , the outstanding balance of principal, interest and fees, net of discounts, on all Third Eye Capital Notes equaled $247.2 million, currently all due on demand.
For California RNG, the products are Renewable Natural Gas (RNG), D3 RINs, and LCFS credits. The RNG quantity measured by the heat content expressed in MMBtu, and quantity of D3 RINs and LCFS credits generated are based on the quantity of credits generated by the RNG that is dispensed for transportation use.
The RNG quantity is measured by the heat content expressed in MMBtu (HHV), and the quantity of D3 RINs and LCFS credits are based on the quantity of each that is sold during the reporting period. Management uses these metrics to assess cash generated or used by each facility on a regular basis.
Fiscal Year Ended December 31 (in thousands) 2024 vs 2023 2024 2023 Inc/(dec) % change California Ethanol $ 161,756 $ 104,068 $ 57,688 55.4 % California Dairy Renewable Natural Gas 13,037 5,455 7,582 139.0 % India Biodiesel 92,847 77,194 15,653 20.3 % Total $ 267,640 $ 186,717 $ 80,923 43 % California Ethanol .
Fiscal Year Ended December 31 (in thousands) 2025 vs 2024 2025 2024 Inc/(dec) % change California Ethanol $ 153,234 $ 161,756 $ (8,522 ) -5 % California Dairy Renewable Natural Gas 14,730 13,037 1,693 13 % India Biodiesel 29,662 92,847 (63,185 ) -68 % Total $ 197,626 $ 267,640 $ (70,014 ) -26 % California Ethanol .
We purchased crude glycerin in the international market on letters of credit or advance payment terms. 23 Table of Contents The following table shows Cost of Goods Sold: Fiscal Year Ended December 31 (in thousands) 2024 vs 2023 2024 2023 Inc/(dec) % change California Ethanol $ 175,548 $ 110,670 $ 64,878 58.6 % California Dairy Renewable Natural Gas 7,642 5,786 1,856 32.1 % India Biodiesel 85,030 68,244 16,786 24.6 % Total $ 268,220 $ 184,700 $ 83,520 45 % California Ethanol.
The following table shows Cost of Goods Sold: Fiscal Year Ended December 31 (in thousands) 2025 vs 2024 2025 2024 Inc/(dec) % change California Ethanol $ 168,004 $ 175,548 $ (7,544 ) -4 % California Dairy Renewable Natural Gas 10,347 7,642 2,705 35 % India Biodiesel 30,398 85,030 (54,632 ) -64 % Total $ 208,749 $ 268,220 $ (59,471 ) -22 % California Ethanol.
Heiskell. The credit term for the corn purchased from J.D. Heiskell is one day, netted from our product sales. Cost of goods sold also includes the cost of electricity and natural gas, chemicals, maintenance, direct labor, depreciation, and freight.
Our cost of feedstock is established by J.D Heiskell based on Iowa Group 3 pricing and includes rail transportation, local basis costs, and a handling fee paid to J.D. Heiskell. The credit term for the corn purchased from J.D. Heiskell is one day, netted from our product sales.
For revenue and other information regarding our operating segments, see Note 13 - Segment Information, of the Notes to Consolidated Financial Statements in Part II, Item 8 of this Form 10-K. Our California Ethanol segment consists of a 65 million gallon per year capacity ethanol production facility located in Keyes, California (the “Keyes Plant”) that we own and operate.
We do this by building a local circular bioeconomy using agricultural products and wastes as feedstocks to produce renewable fuels. Our California Ethanol segment consists of a 65 million gallon per year capacity ethanol production facility located in Keyes, California (the “Keyes Plant”).
Key Performance Indicators (KPI): Aemetis measures performance based on the utilization of our plants, production of products, and associated pricing and margins. For California ethanol, the key products are ethanol and WDG, measured in gallons sold and tons sold, respectively. For India Biodiesel, the products are biodiesel and refined glycerin, both measured in metric tons sold.
For both the Keyes Ethanol and California RNG segments, earnings also include Section 45Z Production Tax Credits ("PTCs"). For India Biodiesel, the products are biodiesel and refined glycerin, both measured in metric tons sold.