Biggest changeAccordingly, the drivers of our future financial results, as well as the components of such results, may not be comparable to our historical or future results of operations Results of Operations Comparison of the Year Ended December 31, 2024 (Successor) to the Periods From January 1, 2023 Through June 7, 2023 (Predecessor) and June 8, 2023 Through December 31, 2023 (Successor) The following table sets forth our condensed results of operations data for the periods presented: Successor Predecessor Period From Period From June 8, 2023 January 1, 2023 Year Ended through through $ in thousands December 31, 2024 December 31, 2023 June 7, 2023 Revenue $ 250 $ — $ 175 Cost of revenue 31 — 3 Gross profit 219 — 172 Operating expenses General and administrative 30,267 41,344 12,861 Sales and marketing 3,865 1,791 869 Research and development 63,853 25,722 14,311 Project development 1,932 625 479 Option settlement - related party — 79,054 — Depreciation, amortization, and accretion 81,623 44,974 5,802 Total operating expenses 181,540 193,510 34,322 Operating loss (181,321) (193,510) (34,150) Other income (expense) Interest income (expense) 31,389 19,473 (30) Change in Earnout Shares liability and Warrant liability (25,656) 26,515 — Other income (expense) 364 (1) 4 Net other income 6,097 45,987 (26) Net loss before income tax (175,224) (147,523) (34,176) Income tax benefit 10,580 5,707 — Net loss after income tax (164,644) (141,816) (34,176) Net loss attributable to non-controlling interests (115,453) (98,760) — Net loss attributable to Net Power Inc. $ (49,191) $ (43,056) $ (34,176) Revenue We have generated small amounts of revenue through various contracts with potential future license customers for access to testing results, other data and feasibility studies.
Biggest changeAccordingly, the drivers of our future financial results, as well as the components of such results, may not be comparable to our historical or future results of operations. 46 Results of Operations Comparison of the Year Ended December 31, 2025 to the Year Ended December 31, 2024 The following table sets forth our consolidated results of operations data for the periods presented: Year Ended December 31, $ in thousands 2025 2024 $ Change % Change Revenue $ — $ 250 (250) (100) % Cost of revenue — 31 (31) (100) % Gross profit — 219 Operating expenses General and administrative 40,345 30,267 10,078 33 % Sales and marketing 4,912 3,865 1,047 27 % Research and development 99,508 63,853 35,655 56 % Project development 72,379 1,932 70,447 3,646 % Impairment and other charges 1,512,217 — 1,512,217 n/a Depreciation, amortization, and accretion 62,387 81,623 (19,236) (24) % Total operating expenses 1,791,748 181,540 Operating loss (1,791,748) (181,321) Other income Interest income 20,297 31,389 (11,092) (35) % Change in Earnout Shares liability and Warrant liability 72,391 (25,656) 98,047 (382) % Change in Tax Receivable Agreement liability 21,317 — 21,317 n/a Other income 11 364 (353) (97) % Net other income 114,016 6,097 Net loss before income tax (1,677,732) (175,224) Income tax benefit 4,305 10,580 (6,275) (59) % Net loss after income tax (1,673,427) (164,644) Net loss attributable to non-controlling interests (1,094,799) (115,453) Net loss attributable to Net Power Inc. $ (578,628) $ (49,191) General and administrative General and administrative expen ses increased by $10.1 million, or 33%, for the year ended December 31, 2025 , as compared to amounts for the year ended December 31, 2024 .
An estimate of the sensitivity to changes in our assumptions is not practicable given the numerous assumptions that can materially affect our estimates. Income Taxes We believe income taxes are critical accounting estimates because significant judgment is required in assessing the recoverability of our deferred tax assets from future taxable income and the timing of reversing temporary differences.
An estimate of the 52 sensitivity to changes in our assumptions is not practicable given the numerous assumptions that can materially affect our estimates. Income Taxes We believe income taxes are critical accounting estimates because significant judgment is required in assessing the recoverability of our deferred tax assets from future taxable income and the timing of reversing temporary differences.
Additionally, accounting for uncertain tax positions requires management to make judgements regarding the likelihood the position will be sustained based on its technical merits. As managing member of OpCo, Net Power Inc. consolidates the financial results of OpCo in its consolidated financial statements. OpCo represents a pass-through entity for income tax purposes.
Additionally, accounting for uncertain tax positions requires management to make judgments regarding the likelihood the position will be sustained based on its technical merits. As managing member of OpCo, Net Power Inc. consolidates the financial results of OpCo in its consolidated financial statements. OpCo represents a pass-through entity for income tax purposes.
We believe that our current sources of liquidity on hand should be sufficient to fund our general corporate operating expenses as we work to commercialize our technology, but certain costs are not reasonably estimable at this time and will likely require additional funding.
We believe that our current sources of liquidity on hand should be sufficient to fund our general corporate operating expenses as we work to develop our products and projects, but certain costs are not reasonably estimable at this time and we may require additional funding.
The underlying lease requires the removal of all equipment and the obligation to restore the land to post-clearing grade level, which has resulted in the recognition of an asset retirement obligation liabilit y of $3.3 million a nd $2.1 million as of December 31, 2024 and 2023, respectively.
The underlying lease requires the removal of all equipment and the obligation to restore the land to post-clearing grade level, which has resulted in the recognition of an asset retirement obligation liabilit y of $3.6 million and $3.3 million as o f December 31, 2025 and 2024, respectively.
Depreciation, amortization, and accretion Our depreciation, amortization, and accretion expenses consist primarily of depreciation on our Demonstration Plant and amortization of intangible assets.
Depreciation, amortization, and accretion Our depreciation, amortization, and accretion expenses consist primarily of depreciation on our La Porte Demonstration Facility and amortization of intangible assets.
In addition, we have an oxygen supply agreement with the lessor to supply oxygen to the Demonstration Plant. The lease expires on the earlier of (i) January 1, 2031 and (ii) the termination of our oxygen supply agreement with the lessor. The term of the oxygen supply agreement expires on January 1, 2030 with automatic 12-month renewal terms.
The lease expires on the earlier of (i) January 1, 2031 and (ii) the termination of our oxygen supply agreement with the lessor. The term of the oxygen supply agreement expires on January 1, 2030 with automatic 12-month renewal terms.
We believe we have the ability to manage our operating costs, including R&D expenses, such that our existing cash, cash equivalents and short-term investments will be sufficient to fund our obligations for the next 12 months following the filing of this Annual Report on Form 10-K.
We believe we have the ability to manage our operating costs such that our existing liquidity will be sufficient to fund our obligations for the next 12 months following the filing of this Annual Report on Form 10-K.
As of December 31, 2024, we recognized approximate ly $31.9 million of inception-to-date cash expenses and approximately $31.9 million of inception-to-date share-based expe nses related to the BHES JDA. The share-based expense excludes $8.0 million of realized loss on share issuance.
The BHES JDA’s total contract value was $140 million as of December 31, 2025. As of December 31, 2025, we recognized approximately $62.0 million of inception-to-date cash expenses and approximately $62.0 million of inception-to-date share-based expenses related to the BHES JDA. The share-based expense excludes $8.0 million of realized loss on share issuance.
An estimate of the sensitivity to changes in our assumptions is not practicable given the numerous assumptions that can materially affect our estimates. 54 Emerging Growth Company Accounting Election Section 102(b)(1) of the JOBS Act exempts emerging growth companies (“EGCs”) from being required to comply with new or revised financial accounting standards until private companies are required to comply with the new or revised financial accounting standards.
Emerging Growth Company Accounting Election Section 102(b)(1) of the JOBS Act exempts emerging growth companies (“EGCs”) from being required to comply with new or revised financial accounting standards until private companies are required to comply with the new or revised financial accounting standards.
Our net cash used in operating activities to date have been primarily comprised of payroll, material and supplies, facilities expense, and professional services related to R&D and general and administrative activities. In 2023, we experienced an increase in costs associated with achieving and maintaining our public company status.
Our net cash used in operating activities to date have been primarily comprised of payroll, material and supplies, facilities expense, and professional services related to R&D, including the BHES JDA, and general and administrative activities.
Critical Accounting Policies and Estimates Our financial statements have been prepared in accordance with accounting principles generally accepted in the U.S. (“US GAAP”). Preparation of the financial statements requires our management to make a number of judgments, estimates and assumptions relating to the reported amounts of expenses, assets, and liabilities and the disclosure of contingent assets and liabilities.
Preparation of the financial statements requires our management to make a number of judgments, estimates and assumptions relating to the reported amounts of expenses, assets, and liabilities and the disclosure of contingent assets and liabilities.
The following table summarizes our liquidity position as of the dates indicated: December 31, $ in thousands 2024 2023 Cash and cash equivalents $ 329,230 $ 536,927 Available-for-sale investments 1 100,972 — Short-term investments 100,000 100,000 Total liquidity $ 530,202 $ 636,927 ___________ (1) $22.6 million of these investments are classified as long-term on our consolidated balance sheet.
Our current liquidity needs primarily involve general and administrative costs and costs to develop our projects and procure the equipment necessary for such projects. 49 The following table summarizes our liquidity position as of the dates indicated: December 31, $ in thousands 2025 2024 Cash and cash equivalents $ 199,430 $ 329,230 Short-term investments — 100,000 Available-for-sale investments 1 176,704 100,972 Total liquidity $ 376,134 $ 530,202 ___________ (1) $38.2 million of these investments are classified as long-term on our consolidated balance sheet.
As of December 31, 2024, we had short-term investments tota ling $100 million, which was comprised of a single three -month certificate of deposit custodied by a domestic banking institution. Additionally, our current liabilities were $17.9 million and $12.0 million at December 31, 2024 and December 31, 2023 , respectiv ely.
The short-term investments were comprised of a single 12-month certificate of deposit, held with a domestic banking institution, which matured in June 2025. Additionally, our current liabilities were $47.5 million and $17.9 million at December 31, 2025 and December 31, 2024 , respectiv ely.
A change to future taxable income or tax planning strategies could impact our ability to utilize deferred tax assets, which would increase or decrease our income tax expense and taxes paid.
A change to future taxable income or tax planning strategies could impact our ability to utilize deferred tax assets, which would increase or decrease our income tax expense and taxes paid. An estimate of the sensitivity to changes in our assumptions is not practicable given the numerous assumptions that can materially affect our estimates.
We measure liquidity in terms of our ability to fund the cash requirements of our R&D activities and our near-term business operations, including our contractual obligations and other commitments.
Historically, our sources of liquidity have also included raising additional capital through the sale of ownership interests. We may issue additional equity securities in the future. We measure liquidity in terms of our ability to fund the cash requirements of our R&D activities, project development, and our near-term business operations, including our contractual obligations and other commitments.
In addition, during the fourth quarter of 2024 , the Company made a tax-related partnership distribution of $4.8 million. Commitments and Contractual Obligations Asset Retirement Obligation We hold a lease for the approximately 218,900 square feet of land under the Demonstration Plant from Air Liquide at a rate of one dollar per year.
Commitments and Contractual Obligations Asset Retirement Obligation We hold a lease for the approximately 218,900 square feet of land under the La Porte Demonstration Facility from Air Liquide at a rate of one dollar per year. In addition, we have an oxygen supply agreement with the lessor to supply oxygen to the La Porte Demonstration Facility.
This increase was primarily attributable to increased headcount and engagement of external consultants to support increased marketing activities. Research and development Research and development (“R&D”) expenses consist primarily of labor expenses and fees paid to third parties working on and testing specific aspects of our technology, including testing at our Demonstration Plant and development activities under the BHES JDA.
Research and development R&D expenses consist primarily of labor expenses and fees paid to third parties working on and testing specific aspects of the Oxy-Combustion Cycle technology, including testing at our La Porte Demonstration Facility and development activities under the BHES JDA.
Key Factors Affecting Our Prospects and Future Results We believe that our performance and future success depend on a number of factors that present significant opportunities for us but also pose risks and challenges, including, but not limited to, cost over-runs in the testing and operation of the Demonstration Plant and future utility-scale plants, technical problems with the Net Power Cycle, that could impact performance, potential supply chain issues, and development of competing clean-energy technology sooner or at a lesser cost than the Net Power Cycle.
Key Factors Affecting Our Prospects and Future Results We believe that our performance and future success depend on a number of factors that present significant opportunities for us but also pose risks and challenges, including, but not limited to, our ability to license PCC technology from Entropy, potential supply chain issues, changes in tax policies and other incentives supporting carbon capture, our access to the capital needed to finance the development of our projects, and development of competing energy technologies sooner or at a lesser cost than our products.
Sales and marketing Sales and marketing expenses consist primarily of personnel-related costs, consultants and information technology costs directly associated with our sales and marketing activities, which include general publicity efforts for the Company.
Sales and marketing Sales and marketing expenses consist primarily of personnel-related costs and consultants costs directly associated with our sales an d marketing activities, which include general publicity efforts for the Company. Sales and marketing expenses increased by $1.0 million, or 27%, for the year ended December 31, 2025, as compared to the year ended December 31, 2024.
Key Components of Results of Operations We are a development stage company and our historical results may not be indicative of our future results.
Key Components of Results of Operations We are a development stage company and our historical results may not be indicative of our future results, particularly considering the recent shift in the anticipated timing of our technology development of the Oxy-Combustion Cycle and the introduction of the Clean Gas Product.
Overview We are a clean energy technology company that has developed a unique power generation system (the “Net Power Cycle”) that can produce clean, reliable, and affordable electricity from natural gas while capturing virtually all atmospheric emissions.
Overview We are an energy technology and project development company focused on delivering low-carbon gas power solutions. Historically, our sole business has been the development of a novel oxy-combustion power generation system designed to produce reliable and affordable electricity from natural gas while capturing virtually all atmospheric emissions (the “Oxy-Combustion Cycle”).
We expect to be an EGC at least through the end of 2025 and will have the benefit of the extended transition period. We intend to take advantage of the benefits of this extended transition period. Item 7A.
We expect to be an EGC through the end of 2026, which is the last day of the fiscal year following the fifth anniversary of our initial public offering. As an EGC, we intend to take advantage of the benefits of this extended transition period. Item 7A.
We believe evaluating the recoverability of goodwill is a critical accounting estimate because it requires management to make judgments and assumptions regarding future trends and events. As a result, both the precision and reliability of our estimates are subject to uncertainty.
Our significant accounting policies are described in Note 2 — Significant Accounting Policies in our consolidated financial statements included in Part II, Item 8 of this Annual Report. Impairment of Long-Lived Assets We believe evaluating the recoverability of long-lived assets is a critical accounting estimate because it requires management to make judgments and assumptions regarding future trends and events.
Off-Balance Sheet Arrangements As of December 31, 2024 and 2023, we have not engaged in any off-balance sheet arrangements, as defined in the rules and regulations of the SEC.
Under the terms of the suspension, we are obligated to pay any invoiced costs incurred in the fourth quarter of 2025 and any costs resulting or arising from the suspension, up to a $3.0 million cap. 51 Off-Balance Sheet Arrangements As of December 31, 2025 and 2024, we have not engaged in any off-balance sheet arrangements, as defined in the rules and regulations of the SEC.
Joint Development Agreement We have committed to funding a portion of the remaining development costs incurred under the BHES JDA through a combination of cash and equity. The BHES JDA’s total value is $140 million.
As of December 31, 2025, future minimum lease payments attributable to our operating and finance lease arrangements are expected to equ al $4.4 million and $0.1 million, res pectively. Joint Development Agreement Under the BHES JDA, we committed to funding a portion of the remaining development costs incurred through a combination of cash and equity.
More specifically, we will likely require additional funding in order to successfully construct our first utility-scale plant and to originate additional Net Power plant opportunities. 50 Cash Flow Summary The following table shows our cash flows from operating activities, investing activities and financing activities for the presented periods: Successor Predecessor Period From Period From June 8, 2023 January 1, 2023 Year Ended through through $ in thousands December 31, 2024 December 31, 2023 June 7, 2023 Net cash used in operating activities $ (31,649) $ (38,379) $ (10,623) Net cash used in investing activities $ (168,673) $ (101,269) $ (2,431) Net cash (used in) provided by financing activities $ (4,929) $ 319,556 $ 15,836 Operating Activities Cash used in operating activitie s decreased by $17.4 million for the year ended December 31, 2024 compared to the combined periods from January 1, 2023 through June 7, 2023 (Predecessor) and June 8, 2023 through December 31, 2023 (Successor).
Cash Flow Summary The following table shows our cash flows from operating activities, investing activities and financing activities for the presented periods: Year Ended December 31, $ in thousands 2025 2024 Net cash used in operating activities $ (120,784) $ (31,649) Net cash used in investing activities $ (8,805) $ (168,673) Net cash used in financing activities $ (230) $ (4,929) Operating Activities Cash used in operating activitie s increased by $89.1 million for the year ended December 31, 2025 compared to the year ended December 31, 2024 .
As we continue to add employees and further advance our technology towards commercialization, we expect our cash used in operating and investing activities to continue to increase before we start to generate any material cash inflows from our operations.
We expect our cash used in operating activities to increase significantly before we start to generate any material cash inflows from our operations. Investing Activities During the year ended December 31, 2025, net cash used in investing activities increased by $159.9 million compared to the year ended December 31, 2024.
Supply chain issues related to the manufacturing and transportation of key equipment may lead to a delay in our commercialization efforts, which could impact our results of operations. Commencing Commercial Operations Over the next several years, Net Power plans to conduct additional research and equipment validation testing campaigns at its Demonstration Plant.
Supply chain issues related to the manufacturing and transportation of key equipment, including as a result of tariffs imposed by the U.S. or other countries or other trade barriers, measures, or conflicts, may lead to a delay in our commercialization efforts, which could impact our results of operations, financial condition and prospects.
Financing Activities Our cash from financing activities decreased by $340 million for the year ended December 31, 2024 compared to the combined periods from January 1, 2023 through June 7, 2023 (Predecessor) and June 8, 2023 through December 31, 2023 (Successor). The decrease was driven by proceeds from the PIPE Financing, less transaction expenses and shareholder redemptions during 2023 .
Financing Activities Our cash from financing activities decreased by $5 million for the year ended December 31, 2025 compared to the year ended December 31, 2024 .
The decrease in our liquidity position is primarily a result of cash used to prepare the Demonstration Facility for the testing campaign that commenced in the fourth quarter 2024, progress on our first commercial-scale facility as we continued FEED and released long-lead items, R&D expenses, and general corporate expenses.
The decrease in our liquidity position is primarily a result of cash used for the development of the Oxy-Combustion Cycle under the BHES JDA, payments related to long-lead equipment and engineering for SN1, testing campaigns and capital expenditures at the La Porte Demonstration Facility, and general corporate expenses.
Our cash used in investing activities for the year ended December 31, 2024 primarily reflects the investment of a portion of the proceeds received from the PIPE financing in investment grade fixed income securities and capital expenditures related to our Demonstration Plant and long-lead items for our first utility scale plant .
Cash used in investing 50 activities for the year ended December 31, 2024 primarily reflects the initial investments in available-for-sale securities as well as capital expenditures related to Project Permian and the La Porte Demonstration Facility during that period.
These changes were partially offset by fewer Earnout Shares outstanding during 2024 as the first two tranches were earned in 2023. Income tax benefit Our income tax benefit increased by $4.9 million for the year ended December 31, 2024 (Successor), as compared to amounts for the period from June 8, 2023 through December 31, 2023 (Successor).
Income tax benefit Our income tax benefit decreased by $6.3 million for the year ended December 31, 2025, as compared to amounts for the year ended December 31, 2024.
Earnout Shares and Public Warrants The fair values of the liabilities for the Earnout Shares and the Public Warrants were determined using Monte Carlo simulations that have various significant unobservable inputs.
Private Placement Warrants The fair value of the Private Placement Warrant liabilities were determined using Black-Scholes Merton Model, which has various significant unobservable inputs.
This decrease is 49 primarily due to the change in the fair value of the Private Placement Warrants and Public Warrants, which was driven by changes in our stock price.
Change in Earnout Shares liability and Warrant liability The Change in Earnout Shares liability and Warrant liability relates to movements in fair value of earnout shares and warrants which have been classified as liability instruments . The changes are primarily due to fluctuations in the market price of our Class A Common Stock and related volatility.
Capital Commitments As of December 31, 2024, we have gross purchase commitments of $134 million related to certain components of industrial machinery for use at our Demonstration Plant and at our first utility-scale plant. We recognize portions of these commitments on our balance sheet as portions become payable per contract milestones.
Capital Commitments As of December 31, 2025, we have committed to purchase certain components of industrial machinery for use at our La Porte Demonstration Facility and our fi rst clean firm power hub at the Project Permian site in West Texas . The total gross commitments totaled $79.6 million.