Saturday 17 October 2026
Export NPWR’s income statement to Excel — free account
NET Power Inc.
NPWR Industrials Specialty Industrial Machinery
NET Power Inc.’s revenue for fiscal 2024 (year ended December 2024) was $250,000.00, up 42.9% from fiscal 2023. In the quarter to June 2026, EPS fell 152.8% and free cash flow grew 62.4%, each against the same quarter a year earlier.
1.00
0.10
−9.09%
Follow NPWR
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | Trend | 2026e | 2027e | 2028e |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Price, $ | |||||||||||||||
| Price, $ | Low | — | — | — | — | — | 9.69 | 9.71 | 8.25 | 6.57 | 1.48 |
Analyst estimates 2026–2028 Powerpack |
|||
| High | — | — | — | — | — | 10.75 | 10.40 | 17.62 | 14.28 | 11.83 | |||||
| People | |||||||||||||||
| People | Employees | — | — | — | — | — | 2 | 2 | 43 | 68 | 54 | ||||
| Revenue/emp, $m | — | — | — | — | — | 0.00 | 0.29 | 0.00 | 0.00 | 0.00 | |||||
| Income, $m | |||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | 1 | 0 | 0 | — | ||||
| Gross margin, % | — | — | — | — | — | — | 52.59 | 98.29 | 87.60 | — | |||||
| EBT | — | — | — | — | — | (10) | (55) | (182) | (175) | (1,678) | |||||
| EBT margin, % | — | — | — | — | — | 0.00 | (9,444.48) | (103,828.00) | (70,089.60) | 0.00 | |||||
| Net income | — | 0 | — | — | — | (10) | (55) | (176) | (165) | (1,673) | |||||
| Depreciation | — | — | — | — | — | — | 13 | 51 | 82 | 1,575 | |||||
| Per share, $ | |||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | 0.00 | 0.16 | 0.00 | 0.00 | 0.00 | ||||
| Earnings | — | — | — | — | — | (1.28) | (14.79) | (0.81) | (0.67) | (7.34) | |||||
| Cash flow | — | — | — | — | — | (0.17) | (4.49) | (0.70) | (0.43) | (1.53) | |||||
| Capex | — | — | — | — | — | 0.00 | (0.03) | (0.17) | (0.95) | (0.44) | |||||
| Free cash flow | — | — | — | — | — | (0.17) | (4.52) | (0.87) | (1.38) | (1.97) | |||||
| Book value | — | — | — | — | — | (4.88) | 17.39 | 11.25 | 8.93 | 2.59 | |||||
| Shares, m | — | — | — | — | — | 8 | 4 | 70 | 73 | 79 | |||||
| Valuation, × | |||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | — | ||||
| P/S | — | — | — | — | — | — | 0.00 | 1,676.89 | 2,072.73 | — | |||||
| P/B | — | — | — | — | — | — | 0.58 | 0.87 | 1.19 | — | |||||
| EV/Sales | — | — | — | — | — | — | 0.00 | 110.57 | 719.49 | — | |||||
| EV/FCF | — | — | — | — | — | — | (1.95) | (0.74) | (2.66) | — | |||||
| Cash, $m | |||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | (1) | (17) | (49) | (32) | (121) | ||||
| Capex | — | — | — | — | — | — | 0 | (12) | (70) | (34) | |||||
| Free cash flow | — | — | — | — | — | (1) | (17) | (61) | (102) | (155) | |||||
| Balance, $m | |||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | 3 | (1) | 629 | 495 | 296 | ||||
| Total debt | — | — | — | — | — | — | — | — | 0 | — | |||||
| Net debt | — | — | — | — | — | (3) | (5) | (637) | (507) | (338) | |||||
| Shareholders’ equity | — | — | — | — | — | (39) | 64 | 785 | 656 | 204 | |||||
| Returns, % | |||||||||||||||
| Returns, % | ROA | — | — | — | — | — | (5.62) | (25.69) | (6.06) | (2.06) | (39.99) | ||||
| ROIC | — | — | — | — | — | 0.00 | (52.78) | (96.09) | (76.50) | 0.00 | |||||
| ROE | — | — | — | — | — | 0.00 | (430.43) | (18.18) | (6.83) | (134.64) | |||||
Negative figures in brackets.
Fiscal years to Dec 2024 · latest quarter Sep 2024
Charts ten years each
NET Power Inc. vs peers in Specialty Industrial Machinery (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| LXFR Luxfer Holdings PLC | $465.3M | 57.5× | 17.5× | −10.23% (below 0%: shrinking) | +80.00% (above 0%: growing) | +100.00% (above 0%: growing) | 25.60% | 8.15% | Compare |
| TWIN Twin Disc, Incorporated | $368.6M | 12.8× | 13.1× | +18.33% (above 0%: growing) | −25.81% (below 0%: shrinking) | +95.29% (above 0%: growing) | 26.34% | 6.83% | Compare |
| RR Richtech Robotics Inc. | $319.6M | — (loss-making) | — (loss-making) | +16.65% (above 0%: growing) | n/m | −359.25% (below 0%: shrinking) | 58.41% | (966.28%) | Compare |
| SERV Serve Robotics Inc. | $302.6M | — (loss-making) | — (loss-making) | +404.36% (above 0%: growing) | n/m | −97.50% (below 0%: shrinking) | (271.12%) | (2,040.30%) | Compare |
| OFLX Omega Flex, Inc. | $258.3M | 21.5× | — | −5.75% (below 0%: shrinking) | −34.15% (below 0%: shrinking) | −68.23% (below 0%: shrinking) | 54.96% | 12.69% | Compare |
| NPWR NET Power Inc. | $247.4M | — (loss-making) | — | −76.00% (below 0%: shrinking) | n/m | +62.40% (above 0%: growing) | 91.67% | 0.00% | |
| SHMD SCHMID Group N.V. | $202.5M | 55.8× | — | — | n/m | +677.93% (above 0%: growing) | — | — | Compare |
| TAYD Taylor Devices, Inc. | $174.7M | 25.1× | 14.7× | −26.40% (below 0%: shrinking) | −80.00% (below 0%: shrinking) | +2,426.56% (above 0%: growing) | 29.57% | 0.53% | Compare |
| HURC Hurco Companies, Inc. | $134.7M | — (loss-making) | 18.8× | +3.24% (above 0%: growing) | n/m | +65.43% (above 0%: growing) | 27.88% | 4.85% | Compare |
| Median of peers | $280.5M | 25.1× | 16.1× | +3.24% | −29.98% | +80.36% | 27.88% | 4.85% |
NET Power Inc. (NPWR) key facts
- Strength: NET Power Inc.’s revenue for fiscal 2024 (year ended December 2024) was $250,000.00, up 42.9% from fiscal 2023.
- NET Power Inc. (NPWR) is a Specialty Industrial Machinery company in the Industrials sector, listed on the New York Stock Exchange.
- As of October 16, 2026, NPWR traded at $1.00, a market capitalization of $247.4 million.
- Return on equity was −134.6% and debt-to-equity 0.00.
- Its Piotroski F-score is 2 out of 9 and its Altman Z-score is 0.21 (distress zone) for fiscal 2024.