Ocean Thermal Energy Corporation (CPWR)

Ocean Thermal Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar 31, 2026	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	3.24	3.01	-	-	-	-
Selling, General & Admin	0.64	0.56	0.65	0.61	0.73	1.15
Other Operating Expenses	3.02	2.62	0.93	0.89	0.79	0.83
Total Operating Expenses	3.66	3.19	1.58	1.5	1.52	1.98
Operating Income	-0.41	-0.17	-1.58	-1.5	-1.52	-1.98
Interest Expense	-3.01	-2.93	-2.51	-2.37	-2.03	-2.02
Net Interest Expense	-3.01	-2.93	-2.51	-2.37	-2.03	-2.02
Other Non-Operating Income (Expenses)	-2.46	-66.21	2.87	-5.4	-3.43	1.31
EBT Excluding Unusual Items	-5.88	-69.31	-1.22	-9.26	-6.97	-2.7
Other Unusual Items	-	0.01	0.03	0	0.06	0.03
Pretax Income	-5.88	-69.3	-1.19	-9.26	-6.91	-2.67
Net Income	-5.88	-69.3	-1.19	-9.26	-6.91	-2.67
Net Income to Common	-5.88	-69.3	-1.19	-9.26	-6.91	-2.67
Shares Outstanding (Basic)	211	202	189	184	179	159
Shares Outstanding (Diluted)	211	202	189	184	179	159
Shares Change (YoY)	10.72%	7.04%	2.36%	3.02%	12.86%	16.31%
EPS (Basic)	-0.03	-0.34	-0.01	-0.05	-0.04	-0.02
EPS (Diluted)	-0.03	-0.34	-0.01	-0.05	-0.04	-0.02
Free Cash Flow	-0.17	-0.09	-0.56	-0.67	-0.33	-0.54
Free Cash Flow Per Share	-0.00	-	-0.00	-0.00	-0.00	-0.00
Profit Margin	-181.24%	-2299.26%	-	-	-	-
Free Cash Flow Margin	-5.20%	-3.10%	-	-	-	-
EBIT	-0.41	-0.17	-1.58	-1.5	-1.52	-1.98
EBIT Margin	-12.73%	-5.71%	-	-	-	-

Source: S&P Global Market Intelligence. Utility template. Financial Sources.