Projected Income Statement: NET Power Inc.

Forecast Balance Sheet: NET Power Inc.

Fiscal Period: December 2023 2024 2025 2026 2027 2028
Net Debt - - - - - -
Change - - - - - -
Announcement Date 3/11/24 3/10/25 3/9/26 - - -
Estimates

Cash Flow Forecast: NET Power Inc.

Fiscal Period: December 2023 2024 2026 2027
CAPEX 1 - - - -
Change - - - -
Free Cash Flow (FCF) 1 54.7 -100.3 -171 -84
Change - -283.37% - 50.88%
Announcement Date 3/11/24 3/10/25 - -
1USD in Million
Estimates

Forecast Financial Ratios: NET Power Inc.

Fiscal Period: December 2023 2024 2025 2026 2027 2028

Profitability

      
EBITDA Margin (%) -101,056% -39,879.2% - - - -
EBIT Margin (%) -130,091.43% -72,528.4% - - - -
EBT Margin (%) - - - - - -
Net margin (%) - - - - - -
FCF margin (%) 31,256% -40,120% - - - -
FCF / Net Income (%) - - - - - -

Profitability

      
ROA - - - - - -
ROE - -6.83% -134.64% -19.24% -61.81% -

Financial Health

      
Leverage (Debt/EBITDA) - - - - - -
Debt / Free cash flow - - - - - -

Capital Intensity

      
CAPEX / Current Assets (%) - - - - - -
CAPEX / EBITDA (%) - - - - - -
CAPEX / FCF (%) - - - - - -

Items per share

      
Cash flow per share 1 - - - - - -
Change - - - - - -
Dividend per Share 1 - - - - - -
Change - - - - - -
Book Value Per Share 1 - - - - - -
Change - - - - - -
EPS 1 - - - - - -
Change - - - - - -
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,384 88,384 88,384
Announcement Date 3/11/24 3/10/25 3/9/26 - - -
1USD
Estimates
2026 *2027 *
P/E Ratio - -
PBR - -
EV / Sales - -
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
-
Investor
-
Global
-
Quality
-
ESG MSCI
CCC
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
4
Last Close Price
1.720USD
Average target price
3.125USD
Spread / Average Target
+81.69%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. NPWR Stock
  4. Financials NET Power Inc.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!