Energy Vault Holdings, Inc. (NRGV)
NYSE: NRGV · Real-Time Price · USD
3.520
0.00 (0.00%)
At close: Mar 27, 2026, 4:00 PM EDT
3.580
+0.060 (1.70%)
Pre-market: Mar 30, 2026, 4:01 AM EDT

Energy Vault Holdings Cash Flow Statement

Millions USD. Fiscal year is Jan - Dec.
Fiscal Year
FY 2025FY 2024FY 2023FY 2022FY 2021
Period Ending
Dec '25 Dec '24 Dec '23 Dec '22 Dec '21
Net Income
-103.66-135.81-98.44-78.3-31.34
Depreciation & Amortization
5.731.060.897.742.32
Stock-Based Compensation
36.7138.7143.141.060.5
Other Adjustments
32.0141.92-1.040.453.45
Change in Receivables
-11.3311.4810.2-47.19-
Changes in Inventories
-0.030.313.96-4.38-0.21
Changes in Accounts Payable
60-66.7725.5167.863
Changes in Unearned Revenue
-2.83.07-44.5449.43-
Changes in Other Operating Activities
-22.2850.17-32.3-60.030.22
Operating Cash Flow
-5.65-55.86-92.66-23.35-22.07
Capital Expenditures
-41.09-58.85-36.54-2.32-0.17
Sale of Property, Plant & Equipment
-0.45---
Purchases of Intangible Assets
-1.37----
Purchases of Investments
---6-11-1
Other Investing Activities
-2.14-0.33---
Investing Cash Flow
-44.61-58.74-42.54-13.32-1.17
Short-Term Debt Issued
2.592.751.25--
Short-Term Debt Repaid
-2.9-2.45-0.89--
Net Short-Term Debt Issued (Repaid)
-0.320.30.36--
Long-Term Debt Issued
151.3----
Long-Term Debt Repaid
-56.46----0.77
Net Long-Term Debt Issued (Repaid)
94.84----0.77
Issuance of Common Stock
7.610.040.22243.970.12
Repurchase of Common Stock
-0.42-0.41-6.02-5.48-
Net Common Stock Issued (Repurchased)
7.18-0.37-5.79238.480.12
Issuance of Preferred Stock
----120.67
Net Preferred Stock Issued (Repurchased)
----120.67
Other Financing Activities
21.34-0.19-0.05-20.71-3.65
Financing Cash Flow
123.05-0.25-5.48217.77116.38
Effect of Exchange Rate Changes on Cash and Cash Equivalents
0.58-0.630.05-0.051.93
Net Cash Flow
73.37-115.48-140.63181.0695.07
Free Cash Flow
-46.74-114.71-129.2-25.67-22.24
FCF Margin
-22.95%-248.30%-37.83%-17.59%-
Free Cash Flow Per Share
-0.29-0.77-0.90-0.21-1.74
Levered Free Cash Flow
-9.56-206.47-181.1-19.99-26.95
Unlevered Free Cash Flow
-80.86-201.08-189.37-5.12-24.38
Updated Dec 31, 2025. Data Source: Fiscal.ai. Standard template. Financial Sources.
SEC Filings: 10-K · 10-Q