Energy Vault Holdings, Inc. (NRGV)

Energy Vault Holdings Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	83.84	46.2	341.54	145.88	-	-
Revenue Growth (YoY)	-35.98%	-86.47%	134.13%	-	-	-
Cost of Revenue	64.85	40.01	324.01	86.58	-	-
Gross Profit	18.99	6.19	17.53	59.3	-	-
Selling, General & Admin	85.08	77.77	85.72	69.2	18.9	5.99
Research & Development	17.3	25.48	36.92	42.61	7.91	8.52
Operating Expenses	135.2	134.29	123.68	119.55	26.81	14.51
Operating Income	-116.21	-128.1	-106.15	-60.26	-26.81	-14.51
Interest Expense	-5.43	-0.12	-0.04	-0	-0.01	-0.13
Interest & Investment Income	1.36	5.54	8.15	3.7	0.06	-
Currency Exchange Gain (Loss)	-0.3	-0.3	-0.22	-0.32	-1.88	-
Other Non Operating Income (Expenses)	-2.18	-0.63	0.05	2.42	0.02	-9.54
EBT Excluding Unusual Items	-122.76	-123.62	-98.21	-54.46	-28.61	-24.17
Merger & Restructuring Charges	-1.04	-1.56	-0.58	-20.59	-	-
Gain (Loss) on Sale of Investments	-11.73	-11.73	-	-	-	-
Gain (Loss) on Sale of Assets	0.1	0.1	-	-	-	-
Asset Writedown	0.12	-0.44	-	-2.83	-2.72	-
Other Unusual Items	-1.41	1.5	-	-	-	-
Pretax Income	-136.73	-135.75	-98.79	-77.87	-31.34	-24.17
Income Tax Expense	8.06	0.07	-0.35	0.43	0	0
Earnings From Continuing Operations	-144.78	-135.81	-98.44	-78.3	-31.34	-24.17
Minority Interest in Earnings	0.07	0.06	-	-	-	-
Net Income	-144.71	-135.75	-98.44	-78.3	-31.34	-24.17
Net Income to Common	-144.71	-135.75	-98.44	-78.3	-31.34	-24.17
Shares Outstanding (Basic)	157	150	143	123	13	1
Shares Outstanding (Diluted)	157	150	143	123	13	1
Shares Change (YoY)	5.78%	4.90%	15.91%	864.33%	854.68%	44.16%
EPS (Basic)	-0.92	-0.91	-0.69	-0.64	-2.45	-18.06
EPS (Diluted)	-0.92	-0.91	-0.69	-0.64	-2.45	-18.06
Free Cash Flow	-75.1	-114.71	-129.2	-25.67	-22.24	-18.45
Free Cash Flow Per Share	-0.48	-0.77	-0.90	-0.21	-1.74	-13.79
Gross Margin	22.65%	13.39%	5.13%	40.65%	-	-
Operating Margin	-138.62%	-277.28%	-31.08%	-41.30%	-	-
Profit Margin	-172.61%	-293.84%	-28.82%	-53.67%	-	-
Free Cash Flow Margin	-89.58%	-248.30%	-37.83%	-17.59%	-	-
EBITDA	-114.52	-127.44	-105.26	-56.31	-24.49	-14.45
EBITDA Margin	-136.60%	-275.86%	-30.82%	-38.60%	-	-
D&A For EBITDA	1.7	0.66	0.89	3.94	2.32	0.05
EBIT	-116.21	-128.1	-106.15	-60.26	-26.81	-14.51
EBIT Margin	-138.62%	-277.28%	-31.08%	-41.30%	-	-
Advertising Expenses	-	0.2	0.5	0.3	-	-

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q