NET Power Inc.
NPWR · NYSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $250 | $175 | $580 | $2,103 |
| % Growth | 42.9% | -69.8% | -72.4% | – |
| Cost of Goods Sold | $1,963 | $1,107 | $275 | $829 |
| Gross Profit | -$1,713 | -$932 | $305 | $1,274 |
| % Margin | -685.2% | -532.6% | 52.6% | 60.6% |
| R&D Expenses | $63,853 | $40,033 | $18,953 | $10,110 |
| G&A Expenses | $29,643 | $37,260 | $17,189 | $15,884 |
| SG&A Expenses | $33,508 | $39,920 | $17,990 | $16,136 |
| Sales & Mktg Exp. | $3,865 | $2,660 | $801 | $252 |
| Other Operating Expenses | $82,247 | $146,775 | $13,387 | $12,737 |
| Operating Expenses | $179,608 | $226,728 | $50,330 | $38,983 |
| Operating Income | -$181,321 | -$227,660 | -$50,025 | -$37,709 |
| % Margin | -72,528.4% | -130,091.4% | -8,625% | -1,793.1% |
| Other Income/Exp. Net | $6,097 | $45,961 | -$4,753 | -$577 |
| Pre-Tax Income | -$175,224 | -$181,699 | -$54,778 | -$38,286 |
| Tax Expense | -$10,580 | -$5,707 | $0 | $0 |
| Net Income | -$49,191 | -$77,232 | -$54,778 | -$38,286 |
| % Margin | -19,676.4% | -44,132.6% | -9,444.5% | -1,820.5% |
| EPS | -0.67 | -1.87 | -14.79 | -0.23 |
| % Growth | 64.2% | 87.4% | -6,330.4% | – |
| EPS Diluted | -0.67 | -1.87 | -14.79 | -0.23 |
| Weighted Avg Shares Out | 73,397 | 41,191 | 71,278 | 43,128 |
| Weighted Avg Shares Out Dil | 73,397 | 41,191 | 71,278 | 43,128 |
| Supplemental Information | – | – | – | – |
| Interest Income | $31,389 | $19,477 | $0 | $18 |
| Interest Expense | $0 | $0 | $4,791 | $0 |
| Depreciation & Amortization | $14,294 | $13,041 | $13,387 | $12,737 |
| EBITDA | -$167,027 | -$118,965 | -$36,638 | -$24,972 |
| % Margin | -66,810.8% | -67,980% | -6,316.9% | -1,187.4% |