NET Power Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2022	FY 2021
Period Ending	Mar '26 Mar 31, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	-	-	0.25	-	2.1
Fuel and Purchased Power Expense	-	-	0.03	-	-0.83
Gross Profit	-	-	0.22	-	2.93
Depreciation & Amortization Expenses	44.11	62.39	81.62	-	12.74
Other Operating Expenses	1,307	1,729	99.92	-	26.25
Operating Income	-1,351	-1,792	-181.32	-	-37.71
Interest Income	17.76	20.3	31.39	-	-0.58
Other Non-Operating Income (Expense)	16.94	207.74	-19.2	-	-0.57
Total Non-Operating Income (Expense)	34.7	228.03	12.19	-	-1.15
Pretax Income	-1,330	-1,678	-175.22	-	-38.86
Provision for Income Taxes	-4.7	-4.31	-10.58	-	-
Net Income	-469.14	-578.63	-49.19	4.07	-38.29
Minority Interest in Earnings	-856.52	-1,095	-115.45	0.16	-
Net Income to Common	-469.14	-578.63	-49.19	4.07	-38.29
Shares Outstanding (Basic)	80	79	73	4	4
Shares Outstanding (Diluted)	80	79	73	4	4
Shares Change (YoY)	4.43%	7.39%	1882.20%	4.13%	-
EPS (Basic)	-5.89	-7.34	-0.67	-14.79	10.77
EPS (Diluted)	-5.89	-7.34	-0.67	-14.79	10.77
Shares Outstanding	88.04	83.98	76.76	34.5	34.5
Free Cash Flow	-184	-154	-100.3	-0.86	-20.33
Free Cash Flow Per Share	-2.31	-1.95	-1.37	-0.23	-5.72
Gross Margin	-	-	87.60%	-	139.42%
Operating Margin	-	-	-72528.40%	-	-1793.11%
Profit Margin	-	-	-65857.60%	-	-1820.54%
FCF Margin	-	-	-40120.00%	-	-966.71%
EBITDA	-1,307	-1,729	-99.7	0	-24.97
EBITDA Margin	-	-	-39879.20%	-	-1187.45%
EBIT	-1,351	-1,792	-181.32	-	-37.71
EBIT Margin	-	-	-72528.40%	-	-1793.11%
Effective Tax Rate	0.35%	0.26%	6.04%	-	0.00%

SEC Filings: 10-K · 10-Q