Free Trial

374Water (SCWO) Financials

374Water logo
$2.21 -0.07 (-3.07%)
Closing price 11/12/2026 04:00 PM Eastern
Extended Trading
$2.22 +0.01 (+0.63%)
As of 07:13 AM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for 374Water

Annual Income Statements for 374Water

This table shows 374Water's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-0.43 -0.12 0.40 -0.68 -0.51 0.04 -3.16 -4.71 -8.10 -12 -21
Consolidated Net Income / (Loss)
-0.43 -0.12 0.40 -0.68 -0.51 0.04 -3.16 -4.69 -8.10 -12 -21
Net Income / (Loss) Continuing Operations
-0.43 -0.12 0.40 -0.68 -0.51 0.04 -3.16 -4.69 -8.10 -12 -21
Total Pre-Tax Income
-0.43 -0.12 0.40 -0.68 -0.51 0.04 -3.16 -4.69 -8.10 -12 -21
Total Operating Income
-0.37 -0.06 0.43 -0.68 -0.41 -0.01 -3.17 -4.76 -8.64 -13 -21
Total Gross Profit
0.53 0.59 0.85 0.19 0.02 0.07 0.05 0.34 -1.11 -0.91 -2.35
Total Revenue
0.53 0.59 0.85 0.19 0.02 0.09 0.05 3.02 0.74 0.45 0.22
Operating Revenue
0.53 0.59 0.85 0.19 0.02 0.09 0.05 3.02 0.74 0.45 0.22
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.01 0.00 4.32 4.71 1.36 2.57
Operating Cost of Revenue
- - - - - 0.01 0.00 4.32 4.71 1.36 2.57
Total Operating Expenses
0.90 0.65 0.42 0.87 0.44 0.08 3.21 3.45 4.68 12 19
Selling, General & Admin Expense
0.27 0.32 0.21 0.24 0.22 0.03 1.44 2.33 3.18 9.75 16
Research & Development Expense
0.63 0.33 0.21 0.63 0.22 0.06 1.77 1.11 1.50 2.14 2.52
Other Operating Expenses / (Income)
- - - - - - - - - -0.09 -0.02
Total Other Income / (Expense), net
-0.06 -0.06 -0.03 0.00 -0.10 0.05 0.00 0.07 0.54 0.37 0.17
Other Income / (Expense), net
- - - - -0.07 0.05 0.00 -0.00 0.09 0.37 0.17
Income Tax Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Weighted Average Basic Shares Outstanding
31.75M 31.75M 31.75M 31.75M 31.75M 62.41M 94.00M 126.64M 130.37M 144.58M 17.44M
Diluted Earnings per Share
($0.01) $0.00 $0.01 ($0.02) ($0.02) $0.00 ($0.03) - ($0.06) ($0.92) ($1.38)
Weighted Average Diluted Shares Outstanding
31.75M 31.75M 31.75M 31.75M 31.75M 30.74M 94.00M 126.64M 130.37M 13.45M 15.23M
Weighted Average Basic & Diluted Shares Outstanding
31.75M 31.75M 31.75M 31.75M 31.75M 30.74M 94.00M 126.64M 130.37M 144.58M 17.44M

Quarterly Income Statements for 374Water

This table shows 374Water's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Total Costs & Expenses
- - - - - - - - - - 3.60
Net Income / (Loss) Attributable to Common Shareholders
-3.08 -2.02 -3.01 -2.70 -4.78 -3.70 -4.58 -4.35 -8.35 -4.57 -2.70
Consolidated Net Income / (Loss)
-1.43 -2.02 -2.93 -2.70 -1.84 -3.70 -4.58 -4.35 -8.35 -4.57 -2.70
Net Income / (Loss) Continuing Operations
-3.08 -2.02 -3.01 -2.70 -4.78 -3.70 -4.58 -4.35 -8.35 -4.57 -2.70
Total Pre-Tax Income
-3.08 -2.02 -2.93 -2.70 -4.78 -3.70 -4.58 -4.35 -8.35 -4.57 -2.70
Total Operating Income
-3.31 -2.20 -3.02 -2.74 -4.84 -3.79 -4.64 -4.36 -8.36 -4.60 -1.62
Total Gross Profit
-1.03 -0.30 -0.01 0.04 -0.64 0.14 -0.28 0.21 -2.43 0.35 1.98
Total Revenue
-0.12 0.32 0.04 0.08 0.01 0.54 0.59 0.76 -1.68 0.55 2.26
Operating Revenue
-0.12 0.32 0.04 0.08 0.01 0.54 0.59 0.76 -1.68 0.55 2.26
Total Cost of Revenue
3.76 1.41 0.04 1.26 0.65 0.40 0.87 0.55 -2.93 0.20 2.11
Operating Cost of Revenue
3.76 1.41 0.04 1.26 0.65 0.40 0.87 0.55 -2.93 0.20 2.11
Total Operating Expenses
-0.57 1.11 3.01 1.57 4.11 3.92 4.35 4.57 9.59 4.92 1.77
Selling, General & Admin Expense
-1.12 0.57 2.45 1.14 3.58 3.39 3.83 3.82 8.91 4.50 1.49
Research & Development Expense
0.55 0.54 0.57 0.42 0.62 0.53 0.53 0.76 0.70 0.45 0.28
Total Other Income / (Expense), net
0.23 0.18 0.01 0.04 0.07 0.09 0.06 0.00 0.03 0.03 -1.07
Interest Expense
- - - - - - 0.00 - - - 1.11
Interest & Investment Income
- 0.10 - 0.04 - - - - - - 0.02
Other Income / (Expense), net
-0.22 0.07 0.01 0.00 0.07 0.09 0.06 0.00 0.16 0.03 0.02
Income Tax Expense
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Weighted Average Basic Shares Outstanding
130.37M 132.67M 132.80M 133.00M 144.58M 144.68M 0.00 169.25M 17.44M 17.50M 17.72M
Diluted Earnings per Share
- ($0.02) ($0.02) $0.02 - ($0.26) $0.32 $0.03 ($0.48) ($0.26) $0.15
Weighted Average Diluted Shares Outstanding
130.37M 132.67M 132.80M 133.00M 134.49M 14.46M 14.51M 151.47M 15.23M 17.45M 17.61M
Weighted Average Basic & Diluted Shares Outstanding
130.37M 132.67M 132.80M 133.00M 144.58M 144.68M 0.00 169.25M 17.44M 17.50M 17.72M

Annual Cash Flow Statements for 374Water

This table details how cash moves in and out of 374Water's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
0.00 -0.00 -0.00 0.01 0.01 0.12 11 2.27 6.40 0.21 -7.45
Net Cash From Operating Activities
-0.04 -0.15 0.27 0.16 -0.29 0.06 -1.84 -4.95 -9.03 -11 -14
Net Cash From Continuing Operating Activities
-0.04 0.15 0.27 0.16 -0.29 0.11 -1.43 4.43 -9.03 -11 -14
Net Income / (Loss) Continuing Operations
-0.43 -0.12 0.40 -0.68 -0.51 0.04 -3.16 4.69 -8.10 -12 -21
Consolidated Net Income / (Loss)
-0.43 0.12 0.40 -0.68 -0.51 0.04 -3.16 4.69 -8.10 -12 -21
Depreciation Expense
0.08 -0.03 0.04 0.02 0.01 0.00 0.05 0.07 0.09 0.23 0.75
Non-Cash Adjustments To Reconcile Net Income
0.40 -0.21 0.00 0.48 0.15 -0.01 1.57 0.61 1.63 2.29 4.20
Changes in Operating Assets and Liabilities, net
-0.10 -0.02 -0.17 0.34 0.07 0.08 0.12 -0.94 -2.65 -0.67 1.70
Net Cash From Investing Activities
-0.02 0.00 0.00 0.00 0.00 -0.00 0.03 -2.16 1.85 -0.65 -1.90
Net Cash From Continuing Investing Activities
-0.02 0.00 0.00 0.00 0.00 0.00 0.20 -2.16 1.85 -0.65 -1.90
Purchase of Property, Plant & Equipment
- - - - - 0.00 -0.00 -0.14 -0.11 -0.55 -1.90
Acquisitions
-0.02 - - - - - - - -0.01 -0.10 0.00
Net Cash From Financing Activities
0.06 -0.15 -0.28 -0.15 0.30 0.00 13 0.03 14 11 8.77
Net Cash From Continuing Financing Activities
0.06 0.00 -0.28 -0.15 0.30 0.00 -2.82 0.00 14 11 8.77
Repayment of Debt
-0.01 -0.03 -0.28 -0.15 -0.03 - - - - 0.00 -0.11
Repurchase of Common Equity
- - - - 0.00 - - - - -0.90 -1.05
Issuance of Debt
0.03 - - 0.00 0.33 0.00 - - - 0.00 0.60
Issuance of Common Equity
- - - - - 0.00 5.00 0.00 0.14 12 9.31
Other Financing Activities, net
0.04 0.03 - - 0.00 0.00 -7.82 - 13 0.06 0.02
Cash Interest Paid
0.04 0.02 0.05 0.00 0.03 0.00 0.00 0.00 0.00 0.00 0.00
Cash Income Taxes Paid
- - - - 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Quarterly Cash Flow Statements for 374Water

This table details how cash moves in and out of 374Water's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-2.36 -2.51 -2.85 -3.12 8.69 -3.77 -4.73 -1.22 2.27 -2.75 1.33
Net Cash From Operating Activities
-2.34 -2.51 -2.43 -2.56 -3.09 -3.49 -4.13 -2.58 -4.12 -2.51 0.21
Net Cash From Continuing Operating Activities
-2.34 -2.51 -2.43 -2.56 -3.03 -3.49 -4.13 -2.58 -4.12 -2.51 0.21
Net Income / (Loss) Continuing Operations
-3.08 -2.02 -2.93 -2.70 -4.78 -3.70 -4.58 -4.35 -8.35 -4.57 -2.70
Consolidated Net Income / (Loss)
-3.08 -2.02 -2.93 -2.70 -4.78 -3.70 -4.58 -4.35 -8.35 -4.57 -2.70
Depreciation Expense
0.02 0.02 0.03 0.03 0.15 0.16 0.19 0.20 0.21 0.21 0.23
Amortization Expense
- - - - - 0.00 - - - 0.00 0.03
Non-Cash Adjustments To Reconcile Net Income
0.97 0.34 -0.56 0.05 1.01 0.72 -0.25 0.96 2.77 1.44 1.96
Changes in Operating Assets and Liabilities, net
-0.24 -0.85 1.04 0.06 0.59 -0.68 0.52 0.61 1.25 0.41 0.69
Net Cash From Investing Activities
-0.05 -0.00 -0.40 -0.60 0.35 -0.30 -0.60 -0.46 -0.54 -0.35 -0.91
Net Cash From Continuing Investing Activities
-0.05 -0.00 -0.40 -0.60 0.35 -0.30 -0.60 -0.46 -0.54 -0.35 -0.91
Purchase of Property, Plant & Equipment
-0.05 0.00 -0.05 -0.03 -0.48 -0.30 -0.02 -0.46 -1.13 -0.35 -0.91
Net Cash From Financing Activities
0.03 0.00 -0.03 0.04 11 0.02 -0.00 1.83 6.93 0.10 2.03
Net Cash From Continuing Financing Activities
0.03 0.00 -0.03 0.04 11 0.02 -0.00 1.83 6.93 0.10 2.03
Repayment of Debt
- - - - - 0.00 - -0.04 -0.07 -0.70 -0.14
Issuance of Debt
- - - - - 0.00 - - - 0.80 2.16
Other Financing Activities, net
- 0.00 -0.03 0.04 - 0.02 -0.03 1.91 -1.89 0.00 0.01

Annual Balance Sheets for 374Water

This table presents 374Water's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
0.30 0.36 0.51 0.10 0.04 0.10 12 9.92 16 19 11
Total Current Assets
0.24 0.23 0.41 0.03 0.04 0.10 11 8.72 15 15 5.85
Cash & Equivalents
0.01 0.00 0.00 0.01 0.02 0.07 11 4.05 10 11 3.20
Accounts Receivable
0.22 0.17 0.40 0.01 0.01 0.03 0.00 0.92 1.60 1.97 0.70
Inventories, net
- - - - - - 0.00 1.66 2.28 1.70 1.47
Prepaid Expenses
0.01 0.06 0.01 0.01 0.01 0.00 0.22 0.15 0.58 0.43 0.40
Other Current Assets
- - - - - - - - 0.00 0.14 0.09
Plant, Property, & Equipment, net
0.04 0.02 0.01 0.00 0.00 0.00 0.00 0.14 0.23 2.57 3.84
Total Noncurrent Assets
0.03 0.11 0.09 0.07 0.00 0.00 1.06 1.05 0.99 1.73 1.72
Intangible Assets
0.00 0.09 0.08 0.07 - 0.00 1.06 1.05 0.99 1.02 0.94
Other Noncurrent Operating Assets
0.03 0.01 0.00 - - 0.00 - - 0.00 0.71 0.77
Total Liabilities & Shareholders' Equity
0.30 0.36 0.51 0.10 0.04 0.10 12 9.92 16 19 11
Total Liabilities
0.53 0.50 0.25 0.04 0.41 0.09 0.09 1.66 1.37 3.71 4.68
Total Current Liabilities
0.53 0.50 0.25 0.04 0.10 0.09 0.09 1.66 1.37 3.13 4.18
Short-Term Debt
0.05 - - - 0.00 - - - - 0.00 0.64
Accounts Payable
0.07 0.08 0.10 0.04 0.10 0.08 0.06 1.45 0.57 0.91 1.25
Accrued Expenses
- - - - - - - 0.00 0.14 0.57 0.08
Current Deferred Revenue
- - - - - - 0.00 0.20 0.13 0.20 0.31
Other Current Liabilities
0.41 0.43 0.15 - 0.00 0.02 0.02 0.01 0.54 1.45 1.90
Total Noncurrent Liabilities
0.00 0.00 0.00 0.00 0.31 0.00 0.00 0.00 0.00 0.58 0.50
Long-Term Debt
- - - 0.00 0.09 - - - - 0.00 0.03
Noncurrent Deferred Revenue
- - - - - - - - 0.00 0.03 0.03
Other Noncurrent Operating Liabilities
- - - - 0.21 - - - 0.00 0.55 0.43
Total Equity & Noncontrolling Interests
-0.22 -0.14 0.26 0.07 -0.37 0.01 12 8.25 15 15 6.72
Total Preferred & Common Equity
-0.22 -0.14 0.26 0.07 -0.37 0.01 12 8.25 15 15 6.72
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-0.22 -0.14 0.26 0.07 -0.37 0.01 12 8.25 15 15 6.72
Common Stock
12 12 12 13 13 0.01 15 16 31 44 57
Retained Earnings
-12 -12 -11 -12 -13 0.00 -3.16 -7.85 -16 -28 -50
Accumulated Other Comprehensive Income / (Loss)
- - - - - - 0.00 -0.02 0.00 0.00 0.00

Quarterly Balance Sheets for 374Water

This table presents 374Water's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
18 15 12 10 16 12 11 11 13
Total Current Assets
17 13 8.81 6.08 12 7.53 6.24 5.17 6.01
Cash & Equivalents
13 7.94 5.08 1.96 6.88 2.15 0.93 0.45 1.78
Accounts Receivable
1.71 1.89 1.85 2.02 2.29 2.77 2.81 2.49 2.39
Inventories, net
1.91 2.60 1.02 1.34 1.88 1.82 1.90 1.77 1.64
Prepaid Expenses
0.42 0.92 0.86 0.65 0.34 0.30 0.44 0.46 0.21
Other Current Assets
- - - 0.10 0.20 0.49 0.16 0.00 0.00
Plant, Property, & Equipment, net
0.18 0.22 0.26 0.28 2.72 3.20 3.48 3.99 4.74
Total Noncurrent Assets
1.00 0.97 3.15 3.70 1.68 1.63 1.64 1.85 2.24
Intangible Assets
1.00 0.97 0.98 1.02 1.00 0.98 0.96 0.92 0.91
Other Noncurrent Operating Assets
- - 2.16 2.68 0.68 0.65 0.68 0.92 1.34
Total Liabilities & Shareholders' Equity
18 15 12 10 16 12 11 11 13
Total Liabilities
0.57 1.63 1.54 1.59 3.40 3.44 4.87 7.35 10
Total Current Liabilities
0.57 1.63 1.54 1.59 2.85 2.88 4.33 3.65 3.59
Short-Term Debt
- - - - - - - 0.01 0.01
Accounts Payable
0.38 0.76 0.89 0.77 0.82 1.05 1.24 1.38 1.58
Accrued Expenses
- 0.14 0.00 0.00 0.38 0.27 0.34 0.11 0.11
Current Deferred Revenue
0.18 0.13 0.03 0.20 0.17 0.19 0.36 0.22 0.00
Other Current Liabilities
0.00 0.61 0.61 0.62 1.48 1.36 2.40 1.93 1.90
Total Noncurrent Liabilities
0.00 0.00 0.00 0.00 0.55 0.56 0.53 3.70 6.42
Long-Term Debt
- - - - - 0.04 0.04 0.66 2.77
Noncurrent Deferred Revenue
- - - - 0.03 0.03 0.03 2.33 2.55
Other Noncurrent Operating Liabilities
- - - - 0.52 0.49 0.46 0.71 1.10
Total Equity & Noncontrolling Interests
17 13 11 8.47 13 8.92 6.50 3.66 2.99
Total Preferred & Common Equity
17 13 11 8.47 13 8.92 6.50 3.66 2.99
Preferred Stock
0.00 0.00 - 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
17 13 11 8.47 13 8.92 6.50 3.66 2.99
Common Stock
30 31 32 32 45 46 48 58 60
Retained Earnings
-13 -18 -21 -24 -32 -37 -41 -55 -57
Accumulated Other Comprehensive Income / (Loss)
-0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00

Annual Metrics And Ratios for 374Water

This table displays calculated financial ratios and metrics derived from 374Water's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
31,750,106.00 31,750,106.00 31,750,106.00 31,750,106.00 31,750,106.00 27,747,698.00 122,817,746.00 253,361,790.00 132,667,107.00 - 169,248,799.00
DEI Adjusted Shares Outstanding
3,175,011.00 3,175,011.00 3,175,011.00 3,175,011.00 3,175,011.00 2,774,770.00 12,281,775.00 25,336,179.00 13,266,711.00 - 16,924,880.00
DEI Earnings Per Adjusted Shares Outstanding
-0.13 -0.04 0.13 -0.21 -0.16 0.01 -0.26 -0.19 -0.61 - -1.24
Growth Metrics
- - - - - - - - - - -
Revenue Growth
23.58% 10.90% 45.07% -77.70% -87.37% 260.71% -44.44% 6,169.27% -75.33% -40.12% -51.73%
EBITDA Growth
-144.77% 61.99% 538.21% -241.10% 28.99% 108.80% -7,663.09% -50.33% -80.49% -44.23% -65.65%
EBIT Growth
15.27% 83.39% 801.44% -257.65% 29.18% 108.38% -7,948.07% -50.28% -79.73% -45.43% -68.69%
NOPAT Growth
15.27% 83.39% 1,102.05% -210.36% 39.35% 95.96% -18,902.02% -50.22% -81.72% -48.14% -65.17%
Net Income Growth
24.61% 70.99% 426.72% -267.94% 24.17% 107.83% -7,945.42% -48.20% -72.78% -53.44% -68.69%
EPS Growth
50.00% 100.00% 0.00% -300.00% 0.00% 100.00% 0.00% 0.00% 0.00% -50.00% -50.00%
Operating Cash Flow Growth
88.48% -277.54% 285.04% -42.13% -282.92% 122.53% -2,942.77% -168.81% -82.57% -17.21% -35.28%
Free Cash Flow Firm Growth
117.76% -176.55% 129.28% -1,249.52% 123.45% -489.02% -1,307.73% -26.58% -84.04% -17.23% -49.51%
Invested Capital Growth
-201.00% 20.38% 279.92% -78.43% -622.75% 79.51% 2,075.11% 89.16% 90.16% 12.12% -12.93%
Revenue Q/Q Growth
6.20% -7.79% 32.36% -65.57% 14.29% 25.90% -32.64% 34.56% -54.98% 41.89% -88.74%
EBITDA Q/Q Growth
-155.11% 70.03% 126.45% -110.38% -15.83% 130.28% -24.62% -30.03% -26.63% -10.16% -21.51%
EBIT Q/Q Growth
-2,482.35% 84.72% 108.81% -116.75% -17.53% 129.61% -25.59% -29.05% -26.38% -11.18% -21.00%
NOPAT Q/Q Growth
-423.58% 84.72% 108.81% -116.75% -0.65% 87.77% -29.39% -29.45% -22.00% -13.56% -19.98%
Net Income Q/Q Growth
-196.14% 73.32% 142.83% -114.83% -2.58% 137.99% -30.00% -27.73% 3.10% -3.43% -20.52%
EPS Q/Q Growth
0.00% 100.00% 0.00% -100.00% 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -1,280.00%
Operating Cash Flow Q/Q Growth
28.35% -234.63% 507.08% -31.56% -2.30% 48.83% -72.47% -46.17% 0.17% -7.69% -7.74%
Free Cash Flow Firm Q/Q Growth
136.53% 66.85% -94.90% 23.73% 142.01% -191.18% -10.43% -52.65% 2.31% 2.58% -24.01%
Invested Capital Q/Q Growth
-169.81% -165.42% 922.72% -45.14% -801.21% 84.81% 15.74% 68.71% -7.74% -25.86% -25.03%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 83.55% 100.00% 11.16% -148.97% -204.90% -1,093.48%
EBITDA Margin
-53.00% -18.17% 54.87% -347.22% -1,953.00% 47.65% -6,485.70% -155.52% -1,137.76% -2,740.65% -9,404.44%
Operating Margin
-69.89% -10.46% 50.60% -357.72% -1,718.45% -13.47% -6,582.14% -157.72% -1,161.75% -2,874.26% -9,834.15%
EBIT Margin
-69.89% -10.46% 50.60% -357.72% -2,006.70% 46.59% -6,581.44% -157.76% -1,149.29% -2,791.39% -9,754.16%
Profit (Net Income) Margin
-80.52% -21.06% 47.43% -357.23% -2,145.48% 46.59% -6,579.23% -155.53% -1,089.25% -2,791.39% -9,754.16%
Tax Burden Percent
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
115.21% 201.27% 93.75% 99.86% 106.92% 100.00% 99.97% 98.58% 94.78% 100.00% 100.00%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 740.92% -298.75% 0.00% 0.00% -390.40% -192.55% -184.34% -196.44% -328.13%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 1,622.16% 3,838.10% 0.00% 0.00% -373.47% -176.66% -159.35% -163.52% -234.45%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% -81.03% -114.72% 0.00% 0.00% 339.10% 146.97% 113.88% 114.15% 139.17%
Return on Equity (ROE)
206.47% 67.66% 659.88% -413.47% 337.80% -22.49% -51.30% -45.58% -70.46% -82.29% -188.97%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 8.98% -169.73% 0.00% 0.00% -290.38% -254.22% -246.48% -207.86% -314.31%
Operating Return on Assets (OROA)
-117.46% -18.47% 98.94% -221.89% -679.98% 57.09% -50.58% -42.61% -65.67% -70.44% -137.14%
Return on Assets (ROA)
-135.33% -37.17% 92.75% -221.59% -727.01% 57.09% -50.56% -42.01% -62.24% -70.44% -137.14%
Return on Common Equity (ROCE)
206.47% 67.66% 659.88% -413.47% 337.80% -22.49% -51.30% -45.58% -70.46% -82.29% -188.97%
Return on Equity Simple (ROE_SIMPLE)
189.65% 87.84% 153.48% -1,044.35% 139.21% 358.55% -25.67% -56.82% -54.95% -80.35% 0.00%
Net Operating Profit after Tax (NOPAT)
-0.26 -0.04 0.43 -0.48 -0.29 -0.01 -2.22 -3.33 -6.05 -8.96 -15
NOPAT Margin
-48.92% -7.33% 50.60% -250.40% -1,202.92% -13.47% -4,607.50% -110.41% -813.23% -2,011.98% -6,883.91%
Net Nonoperating Expense Percent (NNEP)
81.38% 434.18% -881.25% -4,136.85% 687.18% -4,123.71% -16.93% -15.89% -24.99% -32.91% -93.68%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - -41.02% -57.92% -200.09%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 16.45% 0.00% 143.39% 632.66% 304.90% 1,193.48%
SG&A Expenses to Revenue
51.39% 54.13% 24.69% 125.91% 906.29% 30.35% 2,992.19% 77.41% 427.98% 2,188.17% 7,566.68%
R&D to Revenue
118.50% 56.34% 24.71% 331.81% 912.16% 66.67% 3,689.95% 36.93% 201.11% 481.20% 1,173.99%
Operating Expenses to Revenue
169.89% 110.46% 49.40% 457.72% 1,818.45% 97.02% 6,682.14% 114.33% 629.09% 2,649.60% 8,731.81%
Earnings before Interest and Taxes (EBIT)
-0.37 -0.06 0.43 -0.68 -0.48 0.04 -3.17 -4.76 -8.55 -12 -21
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-0.28 -0.11 0.47 -0.66 -0.47 0.04 -3.12 -4.69 -8.46 -12 -20
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 43.90 12.77 5.87 5.13
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 50.30 13.69 6.29 5.97
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 120.15 253.23 204.07 160.56
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 157.51 41.36 16.64 7.62
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 118.16 239.18 180.15 148.82
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
-0.21 0.00 0.00 0.00 -0.26 0.00 0.00 0.00 0.00 0.00 0.10
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 -0.26 0.00 0.00 0.00 0.00 0.00 0.01
Financial Leverage
-1.00 -0.10 -0.05 -0.03 -0.22 -0.01 -0.91 -0.83 -0.71 -0.70 -0.59
Leverage Ratio
-1.53 -1.82 7.11 1.87 -0.46 -0.39 1.01 1.09 1.13 1.17 1.38
Compound Leverage Factor
-1.76 -3.66 6.67 1.86 -0.50 -0.39 1.01 1.07 1.07 1.17 1.38
Debt to Total Capital
-26.82% 0.00% 0.00% 0.00% -34.24% 0.00% 0.00% 0.00% 0.00% 0.00% 9.10%
Short-Term Debt to Total Capital
-26.82% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.63%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% -34.24% 0.00% 0.00% 0.00% 0.00% 0.00% 0.47%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
126.82% 100.00% 100.00% 100.00% 134.24% 100.00% 100.00% 100.00% 100.00% 100.00% 90.90%
Debt to EBITDA
-0.17 0.00 0.00 0.00 -0.20 0.00 0.00 0.00 0.00 0.00 -0.03
Net Debt to EBITDA
-0.15 0.00 0.00 0.00 -0.16 0.00 0.00 0.00 0.00 0.00 0.12
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 -0.20 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.18 0.00 0.00 0.00 -0.33 0.00 0.00 0.00 0.00 0.00 -0.05
Net Debt to NOPAT
-0.16 0.00 0.00 0.00 -0.26 0.00 0.00 0.00 0.00 0.00 0.17
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 -0.33 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.00 0.00 0.00 0.00 0.00 0.00 129.17 80.18 11.25 -7.58
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
0.45 0.46 1.69 0.75 0.37 1.11 131.41 5.25 10.85 4.76 1.40
Quick Ratio
0.43 0.35 1.65 0.47 0.26 1.11 128.88 4.15 8.77 4.03 0.93
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.10 -0.08 0.02 -0.27 0.06 -0.25 -3.47 -4.40 -8.09 -9.48 -14
Operating Cash Flow to CapEx
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -154,701.68% -3,423.10% -8,524.38% -1,908.26% -754.72%
Free Cash Flow to Firm to Interest Expense
1.84 -1.29 0.85 -386.87 1.90 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
-0.68 -2.36 9.77 224.82 -8.63 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
-0.68 -2.36 9.77 224.82 -8.63 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.68 1.77 1.96 0.62 0.34 1.23 0.01 0.27 0.06 0.03 0.01
Accounts Receivable Turnover
2.59 3.01 2.97 0.92 3.00 4.64 0.00 0.00 0.59 0.25 0.16
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2.39 0.68 1.62
Fixed Asset Turnover
11.88 19.81 55.52 42.93 0.00 0.00 70.63 41.87 3.98 0.32 0.07
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.16 0.00 5.72 4.66 1.84 2.38
Days Sales Outstanding (DSO)
141.00 121.34 122.99 397.42 121.67 78.70 0.00 0.00 617.51 1,460.89 2,259.31
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 152.67 534.56 225.66
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 2,273.14 0.00 63.84 78.40 198.70 153.36
Cash Conversion Cycle (CCC)
141.00 121.34 122.99 397.42 121.67 -2,194.45 0.00 -63.84 691.79 1,796.75 2,331.60
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-0.18 -0.15 0.26 0.06 -0.30 -0.06 1.20 2.26 4.30 4.82 4.20
Invested Capital Turnover
-587.10 -3.58 14.64 1.19 -0.20 -0.49 0.08 1.74 0.23 0.10 0.05
Increase / (Decrease) in Invested Capital
-0.36 0.04 0.41 -0.21 -0.35 0.24 1.26 1.07 2.04 0.52 -0.62
Enterprise Value (EV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 356 178 80 32
Market Capitalization
0.00 0.00 0.00 0.00 0.00 0.00 0.00 362 188 91 35
Book Value per Share
($0.01) $0.00 $0.01 $0.00 ($0.01) $0.00 $0.10 $0.07 $0.11 $0.12 $0.04
Tangible Book Value per Share
($0.01) ($0.01) $0.01 $0.00 ($0.01) $0.00 $0.09 $0.06 $0.10 $0.11 $0.03
Total Capital
-0.18 -0.14 0.26 0.07 -0.28 0.01 12 8.25 15 15 7.40
Total Debt
0.05 0.00 0.00 0.00 0.09 0.00 0.00 0.00 0.00 0.00 0.67
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.09 0.00 0.00 0.00 0.00 0.00 0.03
Net Debt
0.04 -0.00 -0.00 -0.01 0.07 -0.07 -11 -5.99 -10 -11 -2.53
Capital Expenditures (CapEx)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.11 0.55 1.90
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-0.25 -0.28 0.17 -0.02 -0.08 -0.06 0.13 1.07 3.08 1.11 -0.89
Debt-free Net Working Capital (DFNWC)
-0.24 -0.27 0.17 -0.01 -0.06 0.01 11 7.06 14 12 2.31
Net Working Capital (NWC)
-0.29 -0.27 0.17 -0.01 -0.06 0.01 11 7.06 14 12 1.67
Net Nonoperating Expense (NNE)
0.17 0.08 0.03 0.20 0.23 -0.05 0.95 1.36 2.05 3.47 6.17
Net Nonoperating Obligations (NNO)
0.04 -0.00 -0.00 -0.01 0.07 -0.07 -11 -5.99 -10 -11 -2.53
Total Depreciation and Amortization (D&A)
0.09 -0.05 0.04 0.02 0.01 0.00 0.05 0.07 0.09 0.23 0.75
Debt-free, Cash-free Net Working Capital to Revenue
-46.54% -47.12% 19.63% -9.61% -348.63% -70.73% 274.63% 35.45% 414.38% 248.85% -414.50%
Debt-free Net Working Capital to Revenue
-45.48% -46.31% 19.79% -5.15% -265.16% 12.21% 23,416.36% 234.14% 1,818.42% 2,640.09% 1,073.00%
Net Working Capital to Revenue
-54.46% -46.31% 19.79% -5.15% -265.16% 12.21% 23,416.36% 234.14% 1,818.42% 2,640.09% 776.18%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.01) $0.00 $0.01 ($0.02) ($0.02) $0.00 $0.03 ($0.04) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
31.75M 31.75M 31.75M 31.75M 31.75M 0.00 94.00M 127.34M 132.67M 144.58M 17.44M
Adjusted Diluted Earnings per Share
($0.01) $0.00 $0.01 ($0.02) ($0.02) $0.00 $0.03 ($0.04) $0.00 ($0.09) ($1.38)
Adjusted Weighted Average Diluted Shares Outstanding
31.75M 31.75M 31.75M 31.75M 31.75M 0.00 126.68M 127.34M 132.67M 134.49M 15.23M
Adjusted Basic & Diluted Earnings per Share
($0.01) $0.00 $0.01 ($0.02) ($0.02) $0.00 $0.03 ($0.04) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.75M 31.75M 31.75M 31.75M 31.75M 0.00 126.68M 126.64M 130.37M 144.58M 17.44M
Normalized Net Operating Profit after Tax (NOPAT)
-0.26 -0.04 0.30 -0.48 -0.29 -0.01 -2.22 -3.33 -6.05 -8.96 -15
Normalized NOPAT Margin
-48.92% -7.33% 35.42% -250.40% -1,202.92% -9.43% -4,607.50% -110.41% -813.23% -2,011.98% -6,883.91%
Pre Tax Income Margin
-80.52% -21.06% 47.43% -357.23% -2,145.48% 46.59% -6,579.23% -155.53% -1,089.25% -2,791.39% -9,754.16%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-6.48 -0.99 15.53 -972.82 -14.46 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
-4.53 -0.69 15.53 -680.97 -8.67 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
-6.48 -0.99 15.53 -972.82 -14.46 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
-4.53 -0.69 15.53 -680.97 -8.67 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -5.03%

Quarterly Metrics And Ratios for 374Water

This table displays calculated financial ratios and metrics derived from 374Water's official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
132,667,107.00 132,667,107.00 132,670,446.00 132,725,652.00 - 144,576,713.00 144,682,963.00 0.00 169,248,799.00 17,441,368.00 17,495,504.00
DEI Adjusted Shares Outstanding
13,266,711.00 13,266,711.00 13,267,045.00 13,272,565.00 - 14,457,671.00 14,468,296.00 0.00 16,924,880.00 17,441,368.00 17,495,504.00
DEI Earnings Per Adjusted Shares Outstanding
-0.23 -0.15 -0.23 -0.20 - -0.26 -0.32 0.00 -0.49 -0.26 -0.15
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-115.17% -60.66% -26.16% 563.06% 109.91% 72.26% 1,515.84% 833.14% -14,299.11% 1.48% 280.20%
EBITDA Growth
-103.16% -30.62% -82.23% -58.30% -32.03% -67.94% -49.04% -53.63% -81.13% -23.32% 69.49%
EBIT Growth
-102.40% -29.80% -82.15% -58.16% -35.37% -73.71% -53.89% -59.22% -79.82% -23.61% 65.01%
NOPAT Growth
-88.81% -31.13% -70.66% -45.65% -46.14% -71.97% -53.62% -59.05% -72.74% -21.47% 65.03%
Net Income Growth
15.35% -23.42% 11.17% -56.05% -28.84% -82.69% -56.21% -60.97% -74.79% -23.61% 41.14%
EPS Growth
0.00% 0.00% 0.00% 0.00% 0.00% -82.69% -50.00% 50.00% -1,500.00% 0.00% -53.13%
Operating Cash Flow Growth
0.64% 21.07% -42.77% -40.66% -32.40% -39.30% -70.14% -0.80% -33.28% 28.22% 105.11%
Free Cash Flow Firm Growth
-89.96% 49.22% 36.57% 18.93% 10.29% -35.48% -33.94% 42.87% -33.76% 58.20% 137.61%
Invested Capital Growth
90.16% 23.47% 27.69% 39.51% 12.12% 14.45% 21.61% -13.89% -12.93% -31.81% -41.31%
Revenue Q/Q Growth
-1,073.63% 363.48% -88.32% 121.31% -85.45% 4,480.80% 9.55% 27.81% -321.38% 132.74% 310.42%
EBITDA Q/Q Growth
-104.75% 39.97% -41.61% 9.05% -73.11% 19.91% -22.55% 6.25% -91.98% 45.47% 69.23%
EBIT Q/Q Growth
-103.75% 39.65% -41.21% 8.92% -76.75% 18.90% -22.14% 5.76% -88.07% 44.25% 64.94%
NOPAT Q/Q Growth
-75.99% 33.55% -37.16% 9.19% -76.57% 21.81% -22.52% 5.98% -91.78% 45.02% 64.73%
Net Income Q/Q Growth
17.38% -41.51% -44.84% 7.86% 31.78% 22.55% -23.85% 5.05% -91.93% 45.23% 41.02%
EPS Q/Q Growth
0.00% 0.00% 0.00% 200.00% 0.00% 22.55% 0.00% 200.00% -1,700.00% 45.83% 157.69%
Operating Cash Flow Q/Q Growth
-28.13% -7.42% 3.32% -5.70% -20.61% -13.02% -18.09% 37.38% -59.48% 39.13% 108.41%
Free Cash Flow Firm Q/Q Growth
6.06% 42.96% -33.79% -13.07% -3.96% 13.85% -32.28% 51.77% -143.38% 73.08% 219.03%
Invested Capital Q/Q Growth
-7.74% 15.63% 12.48% 16.26% -25.86% 18.03% 19.52% -17.68% -25.03% -7.56% 2.86%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% -95.79% -18.26% 47.96% -5,423.84% 25.46% -46.45% 27.96% 0.00% 63.21% 87.66%
EBITDA Margin
0.00% -667.51% -8,093.53% -3,326.00% -39,039.41% -650.78% -746.50% -547.58% 0.00% -790.83% -59.29%
Operating Margin
0.00% -698.18% -8,199.40% -3,364.51% -40,833.47% -697.02% -779.53% -573.47% 0.00% -834.30% -71.70%
EBIT Margin
0.00% -675.30% -8,165.21% -3,360.47% -40,279.28% -680.98% -777.66% -573.38% 0.00% -829.46% -70.86%
Profit (Net Income) Margin
0.00% -642.12% -7,963.72% -3,315.52% -15,546.49% -680.98% -769.87% -571.93% 0.00% -829.46% -119.19%
Tax Burden Percent
46.43% 100.00% 100.00% 100.00% 38.60% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
87.34% 95.09% 97.53% 98.66% 100.00% 100.00% 99.00% 99.75% 101.79% 100.00% 168.22%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% -27.99% -281.57% -132.41% -2,790.68% -61.59% -108.38% -126.69% 0.00% -27.21% -17.57%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% -22.91% -273.25% -121.80% -2,805.33% -47.44% -71.31% -35.89% 0.00% 13.40% 264.82%
Return on Net Nonoperating Assets (RNNOA)
0.00% 15.56% 181.34% 69.34% 1,958.32% 27.58% 26.19% 6.85% 0.00% -5.50% -24.60%
Return on Equity (ROE)
0.00% -12.43% -100.24% -63.06% -832.36% -34.01% -82.20% -119.83% 0.00% -32.71% -42.17%
Cash Return on Invested Capital (CROIC)
-246.48% -163.53% -170.47% -174.33% -207.86% -202.30% -200.23% -188.89% -314.31% -283.26% -193.55%
Operating Return on Assets (OROA)
0.00% -11.32% -126.02% -75.11% -1,016.41% -30.04% -77.94% -102.26% 0.00% -13.71% -10.56%
Return on Assets (ROA)
0.00% -10.76% -122.91% -74.11% -392.30% -30.04% -77.16% -102.00% 0.00% -13.71% -17.77%
Return on Common Equity (ROCE)
0.00% -12.43% -100.24% -63.06% -832.36% -34.01% -82.20% -119.83% 0.00% -32.71% -42.17%
Return on Equity Simple (ROE_SIMPLE)
0.00% -65.74% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-2.32 -1.54 -2.11 -1.92 -3.39 -2.65 -3.25 -3.05 -5.85 -3.22 -1.14
NOPAT Margin
0.00% -488.72% -5,739.58% -2,355.16% -28,583.43% -487.91% -545.67% -401.43% 0.00% -584.01% -50.19%
Net Nonoperating Expense Percent (NNEP)
10.81% -5.08% -8.32% -10.60% 14.65% -14.15% -37.07% -90.79% -37.84% -40.62% -282.39%
Return On Investment Capital (ROIC_SIMPLE)
-15.72% -11.93% -19.79% -22.67% -21.90% -21.07% -36.26% -46.71% -79.13% -74.35% -19.68%
Cost of Revenue to Revenue
0.00% 446.43% 118.26% 1,540.07% 5,523.84% 74.54% 482.00% 72.04% 0.00% 36.79% 93.30%
SG&A Expenses to Revenue
0.00% 182.01% 6,642.43% 1,403.42% 30,204.01% 624.23% 308.26% 502.02% 0.00% 815.90% 65.82%
R&D to Revenue
0.00% 169.74% 1,538.71% 521.02% 5,205.61% 98.25% 89.28% 99.41% 0.00% 81.62% 12.58%
Operating Expenses to Revenue
0.00% 351.75% 8,181.14% 1,924.44% 34,667.16% 722.00% 397.53% 601.43% 0.00% 892.41% 78.40%
Earnings before Interest and Taxes (EBIT)
-3.53 -2.13 -3.01 -2.74 -4.78 -3.70 -4.63 -4.36 -8.20 -4.57 -1.60
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-3.51 -2.10 -2.98 -2.71 -4.63 -3.53 -4.44 -4.16 -7.99 -4.36 -1.34
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
12.77 12.95 14.91 21.32 5.87 3.91 5.26 6.39 5.13 13.54 11.13
Price to Tangible Book Value (P/TBV)
13.69 14.00 16.42 24.25 6.29 4.25 5.91 7.50 5.97 18.11 15.98
Price to Revenue (P/Rev)
253.23 648.48 650.53 574.99 204.07 73.01 38.10 21.73 160.56 222.03 17.59
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
41.36 32.01 27.55 27.45 16.64 7.43 6.59 7.25 7.62 12.82 8.58
Enterprise Value to Revenue (EV/Rev)
239.18 617.69 629.76 568.75 180.15 62.79 36.39 21.26 148.82 223.03 18.12
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.10 0.18 0.93
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.01 0.01 0.18 0.93
Financial Leverage
-0.71 -0.68 -0.66 -0.57 -0.70 -0.58 -0.37 -0.19 -0.59 -0.41 -0.09
Leverage Ratio
1.13 1.10 1.07 1.08 1.17 1.20 1.25 1.43 1.38 1.66 2.13
Compound Leverage Factor
0.99 1.04 1.04 1.07 1.17 1.20 1.24 1.43 1.40 1.66 3.58
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.41% 0.58% 9.10% 15.48% 48.24%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 8.63% 0.20% 0.15%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.41% 0.58% 0.47% 15.28% 48.09%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 99.59% 99.42% 90.90% 84.52% 51.76%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 -0.03 -0.15
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.14 0.05 0.12 -0.01 -0.06
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.03 -0.15
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.05 -0.04 -0.21
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.19 0.07 0.17 -0.01 -0.08
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.04 -0.21
Altman Z-Score
81.21 60.16 59.68 64.30 12.57 5.79 3.34 -0.83 -3.88 -4.07 -4.21
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
10.85 8.17 5.73 3.81 4.76 4.07 2.61 1.44 1.40 1.42 1.67
Quick Ratio
8.77 6.01 4.51 2.50 4.03 3.22 1.71 0.86 0.93 0.80 1.16
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-4.36 -2.49 -3.33 -3.76 -3.91 -3.37 -4.46 -2.15 -5.23 -1.41 1.68
Operating Cash Flow to CapEx
-4,310.61% 0.00% -5,261.95% -8,868.75% -644.24% -1,175.32% -26,609.45% -565.48% -365.21% -725.06% 23.25%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.51
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.19
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -0.63
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.06 0.02 0.02 0.02 0.03 0.04 0.10 0.18 0.01 0.02 0.15
Accounts Receivable Turnover
0.59 0.13 0.14 0.17 0.25 0.32 0.53 0.79 0.16 0.09 0.73
Inventory Turnover
2.39 2.46 3.82 3.98 0.68 0.16 3.42 2.56 1.62 1.30 2.08
Fixed Asset Turnover
3.98 1.42 1.22 1.36 0.32 0.46 0.71 1.02 0.07 0.07 0.48
Accounts Payable Turnover
4.66 6.64 8.79 11.24 1.84 0.45 4.99 4.13 2.38 2.15 2.74
Days Sales Outstanding (DSO)
617.51 2,759.11 2,669.98 2,170.93 1,460.89 1,132.21 685.83 461.53 2,259.31 3,904.24 498.98
Days Inventory Outstanding (DIO)
152.67 148.52 95.47 91.82 534.56 2,299.06 106.67 142.62 225.66 281.67 175.12
Days Payable Outstanding (DPO)
78.40 54.94 41.51 32.49 198.70 808.72 73.10 88.48 153.36 170.14 133.39
Cash Conversion Cycle (CCC)
691.79 2,852.70 2,723.93 2,230.26 1,796.75 2,622.56 719.40 515.66 2,331.60 4,015.77 540.72
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
4.30 4.97 5.60 6.51 4.82 5.69 6.80 5.60 4.20 3.88 3.99
Invested Capital Turnover
0.23 0.06 0.05 0.06 0.10 0.13 0.20 0.32 0.05 0.05 0.35
Increase / (Decrease) in Invested Capital
2.04 0.95 1.21 1.84 0.52 0.72 1.21 -0.90 -0.62 -1.81 -2.81
Enterprise Value (EV)
178 159 154 179 80 42 45 41 32 50 34
Market Capitalization
188 167 159 181 91 49 47 42 35 50 33
Book Value per Share
$0.11 $0.10 $0.08 $0.06 $0.12 $0.09 $0.06 $0.04 $0.04 $0.02 $0.17
Tangible Book Value per Share
$0.10 $0.09 $0.07 $0.06 $0.11 $0.08 $0.05 $0.03 $0.03 $0.02 $0.12
Total Capital
15 13 11 8.47 15 13 8.95 6.53 7.40 4.33 5.77
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 0.67 0.67 2.78
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.04 0.04 0.03 0.66 2.77
Net Debt
-10 -7.94 -5.08 -1.96 -11 -6.88 -2.11 -0.90 -2.53 0.22 1.01
Capital Expenditures (CapEx)
0.05 0.00 0.05 0.03 0.48 0.30 0.02 0.46 1.13 0.35 0.91
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3.08 3.78 2.19 2.52 1.11 1.85 2.49 0.97 -0.89 1.08 0.65
Debt-free Net Working Capital (DFNWC)
14 12 7.27 4.48 12 8.73 4.64 1.90 2.31 1.53 2.43
Net Working Capital (NWC)
14 12 7.27 4.48 12 8.73 4.64 1.90 1.67 1.52 2.42
Net Nonoperating Expense (NNE)
-0.89 0.48 0.82 0.78 -1.55 1.05 1.33 1.30 2.49 1.35 1.56
Net Nonoperating Obligations (NNO)
-10 -7.94 -5.08 -1.96 -11 -6.88 -2.11 -0.90 -2.53 0.22 1.01
Total Depreciation and Amortization (D&A)
0.02 0.02 0.03 0.03 0.15 0.16 0.19 0.20 0.21 0.21 0.26
Debt-free, Cash-free Net Working Capital to Revenue
414.38% 1,466.11% 894.81% 803.93% 248.85% 274.85% 202.61% 50.83% -414.50% 485.45% 34.49%
Debt-free Net Working Capital to Revenue
1,818.42% 4,544.86% 2,971.99% 1,428.40% 2,640.09% 1,297.30% 377.12% 99.68% 1,073.00% 686.02% 128.47%
Net Working Capital to Revenue
1,818.42% 4,544.86% 2,971.99% 1,428.40% 2,640.09% 1,297.30% 377.12% 99.68% 776.18% 682.21% 128.01%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($0.48) $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
130.37M 132.67M 132.73M 133.17M 144.58M 14.47M 0.00 169.25M 17.44M 17.50M 17.72M
Adjusted Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 ($0.30) ($0.03) $0.03 ($0.48) ($0.26) $0.15
Adjusted Weighted Average Diluted Shares Outstanding
130.37M 132.67M 132.73M 133.17M 134.49M 14.46M 145.07M 151.47M 15.23M 17.45M 17.61M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($0.48) $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
130.37M 132.67M 132.80M 133.00M 144.58M 14.47M 0.00 169.25M 17.44M 17.50M 17.72M
Normalized Net Operating Profit after Tax (NOPAT)
-2.32 -1.54 -2.11 -1.92 -3.39 -2.65 -3.25 -3.05 -5.85 -3.22 -1.14
Normalized NOPAT Margin
0.00% -488.72% -5,739.58% -2,355.16% -28,583.43% -487.91% -545.67% -401.43% 0.00% -584.01% -50.19%
Pre Tax Income Margin
0.00% -642.12% -7,963.72% -3,315.52% -40,279.28% -680.98% -769.87% -571.93% 0.00% -829.46% -119.19%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.44
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.02
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -2.26
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -1.84
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -5.03% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

374Water’s Q2 2026 results show improving revenue and operating cash flow, but the company remains deeply unprofitable and increasingly reliant on financing. Revenue increased to $2.26 million from $551,000 in Q1 2026 and $595,000 in Q2 2025. The reported figure implies significant year-over-year growth, although revenue has been highly volatile across recent quarters.

Profitability improved sequentially, with the net loss narrowing to $2.70 million from $4.57 million in Q1 2026. However, the company still reported a $1.62 million operating loss and $1.11 million of interest expense in Q2. The filing’s reported gross profit of $1.98 million does not reconcile with revenue less cost of revenue, which would produce gross profit of approximately $152,000. Investors should therefore treat the reported gross margin and Q2 diluted EPS figure of positive $0.15 cautiously, since a positive EPS is inconsistent with the reported net loss.

Cash flow showed a short-term improvement. Operating activities generated $211,000 during Q2, compared with a $2.51 million use of cash in Q1. Nevertheless, first-half 2026 operating cash flow remained negative at approximately $2.30 million. The $1.33 million increase in cash during Q2 was primarily supported by $2.16 million of new debt, rather than internally generated earnings.

The balance sheet reflects this financing dependence. Cash increased to $1.78 million at June 30, 2026, but long-term debt rose to $2.77 million from $662,000 at the end of Q1. Total liabilities reached $10.01 million, up from $7.35 million in Q1 and $3.44 million in Q2 2025. Retained earnings remained deeply negative at $57.20 million, underscoring the company’s long history of losses.

  • Revenue momentum improved: Q2 2026 revenue of $2.26 million was substantially above both Q1 2026 and Q2 2025, suggesting potential progress in commercial activity.
  • Sequential loss reduction: The net loss narrowed by approximately $1.88 million from Q1 2026 to Q2 2026, while selling, general and administrative expense fell from $4.50 million to $1.49 million.
  • Operating cash flow turned positive in Q2: The company generated $211,000 from operations, a meaningful improvement from the cash burn reported in each of the preceding quarters.
  • Capital investment continued: The company invested $907,000 in property, plant and equipment during Q2, which may support production capacity and future revenue growth if those investments generate customer demand.
  • Current liquidity is mixed: Current assets of $6.01 million exceeded current liabilities of $3.59 million, but cash represented only $1.78 million of current assets and was well below accounts receivable and inventory combined.
  • Losses remain substantial: The $2.70 million quarterly net loss follows losses of $4.57 million in Q1 2026 and $8.35 million in Q4 2025, indicating that the business has not yet reached sustainable profitability.
  • Debt and interest costs increased sharply: Long-term debt rose to $2.77 million, and Q2 interest expense of $1.11 million consumed a significant portion of the company’s operating performance.
  • Cash generation remains inadequate for the business: First-half operating cash flow was negative despite the Q2 improvement, leaving the company dependent on borrowing or additional capital raises to fund operations.
  • Balance-sheet leverage is rising: Total liabilities increased from $3.44 million in Q2 2025 to $10.01 million in Q2 2026, while total equity declined to $2.99 million.
  • Financial statement inconsistencies increase reporting risk: Q2 gross profit does not reconcile with revenue and cost of revenue, and the reported positive diluted EPS conflicts with the net loss. These discrepancies make it more difficult to assess margins and valuation accurately.
11/13/26 09:00 AM ETAI Generated. May Contain Errors.

374Water Financials - Frequently Asked Questions

According to the most recent income statement we have on file, 374Water's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

374Water's net income appears to be on a downward trend, with a most recent value of -$20.98 million in 2025, falling from -$426.63 thousand in 2015. The previous period was -$12.43 million in 2024. See where experts think 374Water is headed by visiting 374Water's forecast page.

374Water's total operating income in 2025 was -$21.15 million, based on the following breakdown:
  • Total Gross Profit: -$2.35 million
  • Total Operating Expenses: $18.78 million

Over the last 10 years, 374Water's total revenue changed from $529.86 thousand in 2015 to $215.04 thousand in 2025, a change of -59.4%.

In the past 11 quarters, 374Water's cash and equivalents has ranged from $447.45 thousand in Q1 2026 to $12.80 million in Q3 2023, and is currently $1.78 million as of their latest financial filing in Q2 2026.

374Water had total debt of $673.15 thousand at the end of 2025, compared with none in 2024, and a 1,315.1% increase since 2015.

Over the last 10 years, 374Water's book value per share changed from -0.01 in 2015 to 0.04 in 2025.



Financial statements for NASDAQ:SCWO last updated on 8/15/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners