Free Trial
→ $30 stock to buy before Starlink goes public (WATCH NOW!) (From Paradigm Press) (Ad)tc pixel Free NRGV Stock Alerts

Energy Vault (NRGV) Financials

Energy Vault logo
$6.18 +0.24 (+3.96%)
Closing price 05/14/2026 03:59 PM Eastern
Extended Trading
$6.08 -0.10 (-1.62%)
As of 04:17 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.
Compare
Annual Income Statements for Energy Vault

Annual Income Statements for Energy Vault

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders		 -31 -79 -98 -136 -104
Consolidated Net Income / (Loss)		 -31 -78 -98 -136 -104
Net Income / (Loss) Continuing Operations		 -31 -78 -98 -136 -104
Total Pre-Tax Income 		-31 -78 -99 -136 -96
Total Operating Income		 -30 -63 -107 -130 -74
Total Gross Profit		 0.00 59 18 6.19 48
Total Revenue		 0.00 146 342 46 204
Operating Revenue		 0.00 146 342 46 204
Total Cost of Revenue		 0.00 87 324 40 156
Operating Cost of Revenue		 0.00 87 324 40 156
Total Operating Expenses		 30 143 124 136 122
Selling, General & Admin Expense		 18 57 68 63 81
Marketing Expense		 0.85 13 18 16 14
Research & Development Expense		 7.91 43 37 26 15
Depreciation Expense		 - 7.74 0.89 1.06 3.44
Other Operating Expenses / (Income)		 - - 0.15 30 9.41
Impairment Charge		 2.72 2.83 0.00 0.34 0.00
Total Other Income / (Expense), net		 -1.80 5.80 7.94 -5.75 -22
Interest Expense		 0.01 0.00 0.04 0.12 8.46
Interest & Investment Income		 - 3.70 8.15 -6.19 1.10
Other Income / (Expense), net		 -1.79 2.10 -0.17 0.57 -14
Income Tax Expense		 0.00 0.43 -0.35 0.07 7.76
Net Income / (Loss) Attributable to Noncontrolling Interest		 - - 0.00 -0.06 -0.05
Basic Earnings per Share		 ($2.45) ($0.64) ($0.69) ($0.91) ($0.65)
Weighted Average Basic Shares Outstanding		 12.78M 123.24M 142.85M 149.85M 160.53M
Diluted Earnings per Share		 ($2.45) ($0.64) ($0.69) ($0.91) ($0.65)
Weighted Average Diluted Shares Outstanding		 12.78M 123.24M 142.85M 149.85M 160.53M
Weighted Average Basic & Diluted Shares Outstanding		 35.94M - 147.08M 154.24M 172.98M

Quarterly Income Statements for Energy Vault

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

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Period end date 6/30/2023 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders		 -26 -19 -22 -21 -26 -27 -62 -21 -35 -27 -21
Consolidated Net Income / (Loss)		 -26 -19 -22 -21 -26 -27 -62 -21 -35 -27 -21
Net Income / (Loss) Continuing Operations		 -26 -19 -22 -21 -26 -27 -62 -21 -35 -27 -21
Total Pre-Tax Income 		-26 -19 -22 -21 -26 -27 -62 -21 -33 -21 -21
Total Operating Income		 -28 -21 -24 -25 -28 -27 -50 -21 -28 -18 -7.74
Total Gross Profit		 3.95 7.15 4.02 2.07 1.05 0.48 2.59 4.88 2.52 9.01 32
Total Revenue		 40 172 118 7.76 3.77 1.20 33 8.53 8.51 33 153
Operating Revenue		 40 172 118 7.76 3.77 1.20 33 8.53 8.51 33 153
Total Cost of Revenue		 36 165 114 5.69 2.72 0.72 31 3.66 6.00 24 122
Operating Cost of Revenue		 36 165 114 5.69 2.72 0.72 31 3.66 6.00 24 122
Total Operating Expenses		 32 28 28 27 29 28 53 26 31 27 39
Selling, General & Admin Expense		 17 16 16 15 16 15 14 18 19 20 25
Marketing Expense		 4.85 4.18 4.60 4.17 4.86 4.35 2.46 4.15 3.16 3.21 3.18
Research & Development Expense		 10 8.16 7.55 6.97 6.95 5.70 6.38 3.82 4.07 3.36 3.38
Depreciation Expense		 0.23 0.24 0.22 0.30 0.28 0.25 0.23 0.31 0.47 0.30 2.36
Other Operating Expenses / (Income)		 - - - -0.09 0.44 1.86 - -0.01 3.84 -0.08 5.66
Total Other Income / (Expense), net		 2.20 1.89 2.07 3.49 1.69 0.46 -11 0.10 -4.71 -3.70 -13
Interest Expense		 0.00 0.02 0.02 0.01 0.04 0.04 0.03 0.10 2.52 2.78 3.07
Interest & Investment Income		 2.30 1.92 2.00 1.83 1.75 1.44 -11 0.32 0.31 0.20 0.27
Other Income / (Expense), net		 -0.09 -0.01 0.09 1.67 -0.02 -0.94 -0.15 -0.12 -2.51 -1.12 -10
Income Tax Expense		 0.00 -0.40 0.05 0.00 0.00 0.00 0.07 0.38 2.07 5.54 -0.23
Net Income / (Loss) Attributable to Noncontrolling Interest		 0.00 0.00 - 0.00 -0.01 -0.02 - -0.04 -0.01 -0.00 -0.00
Basic Earnings per Share		 ($0.18) ($0.13) ($0.16) ($0.14) ($0.18) ($0.18) ($0.41) ($0.14) ($0.22) ($0.16) ($0.13)
Weighted Average Basic Shares Outstanding		 142.76M 143.87M 142.85M 147.02M 149.14M 150.81M 149.85M 153.72M 156.91M 163.33M 160.53M
Diluted Earnings per Share		 ($0.18) ($0.13) ($0.16) ($0.14) ($0.18) ($0.18) ($0.41) ($0.14) ($0.22) ($0.16) ($0.13)
Weighted Average Diluted Shares Outstanding		 142.76M 143.87M 142.85M 147.02M 149.14M 150.81M 149.85M 153.72M 156.91M 163.33M 160.53M
Weighted Average Basic & Diluted Shares Outstanding		 142.86M 143.55M 147.08M 148.85M 150.48M 152.12M 154.24M 156.04M 161.86M 167.79M 172.98M

Annual Cash Flow Statements for Energy Vault

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

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents		 95 181 -141 -115 73
Net Cash From Operating Activities		 -22 -23 -93 -56 -5.65
Net Cash From Continuing Operating Activities		 -22 -23 -93 -56 -5.65
Net Income / (Loss) Continuing Operations		 -31 -78 -98 -136 -104
Consolidated Net Income / (Loss)		 -31 -78 -98 -136 -104
Depreciation Expense		 2.32 7.74 0.89 1.06 5.73
Non-Cash Adjustments To Reconcile Net Income		 3.88 38 -37 126 44
Changes in Operating Assets and Liabilities, net		 3.01 9.57 42 -47 49
Net Cash From Investing Activities		 -1.17 -13 -43 -59 -45
Net Cash From Continuing Investing Activities		 -1.17 -13 -43 -59 -45
Purchase of Property, Plant & Equipment		 -0.17 -2.32 -30 -59 -41
Acquisitions		 - - - 0.00 -1.37
Sale of Property, Plant & Equipment		 - - 0.00 0.45 0.00
Other Investing Activities, net		 -1.00 -2.00 -6.11 -0.33 -2.14
Net Cash From Financing Activities		 116 218 -5.48 -0.25 123
Net Cash From Continuing Financing Activities		 116 218 -5.48 -0.25 123
Repayment of Debt		 -0.77 0.00 -0.89 -2.45 -69
Payment of Dividends		 - - - 0.00 -2.63
Issuance of Debt		 - 0.00 1.25 2.75 154
Issuance of Common Equity		 0.00 236 - 0.00 41
Other Financing Activities, net		 -0.05 2.48 -5.84 -0.55 0.23
Effect of Exchange Rate Changes		 1.93 -0.05 0.05 -0.63 0.58
Cash Interest Paid		 0.07 0.00 0.04 0.12 3.40
Cash Income Taxes Paid		 0.00 0.00 0.05 0.05 0.64

Quarterly Cash Flow Statements for Energy Vault

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

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Period end date 6/30/2023 9/30/2023 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
Net Change in Cash & Equivalents		 -32 -33 13 -8.77 -24 -35 -48 17 11 3.83 42
Net Cash From Operating Activities		 -21 -24 23 0.95 -13 -9.19 -35 -2.73 15 -12 -6.57
Net Cash From Continuing Operating Activities		 -21 -24 23 0.95 -13 -9.19 -35 -2.73 15 -12 -6.57
Net Income / (Loss) Continuing Operations		 -26 -19 -22 -21 -26 -27 -62 -21 -35 -27 -21
Consolidated Net Income / (Loss)		 -26 -19 -22 -21 -26 -27 -62 -21 -35 -27 -21
Depreciation Expense		 0.23 0.24 0.22 0.30 0.28 0.25 0.23 0.31 0.47 1.49 3.46
Non-Cash Adjustments To Reconcile Net Income		 10 7.46 -68 69 1.40 4.20 24 12 -5.41 -9.18 46
Changes in Operating Assets and Liabilities, net		 -5.20 -13 113 -47 12 13 3.17 6.23 55 23 -36
Net Cash From Investing Activities		 -7.18 -8.37 -9.36 -8.77 -12 -27 -11 -7.31 -10 -15 -12
Net Cash From Continuing Investing Activities		 -7.18 -8.37 -9.36 -8.77 -12 -27 -11 -7.31 -10 -15 -12
Purchase of Property, Plant & Equipment		 -7.18 -8.37 -3.25 -8.77 -12 -27 -11 -6.78 -8.41 -15 -10
Net Cash From Financing Activities		 -3.70 -0.19 -0.83 -0.68 1.04 0.21 -0.82 27 5.08 31 60
Net Cash From Continuing Financing Activities		 -3.70 -0.19 -0.83 -0.68 1.04 0.21 -0.82 27 5.08 31 60
Repayment of Debt		 - -0.39 -0.50 -0.36 -0.46 -0.75 -0.88 -1.25 -33 -29 -5.78
Issuance of Debt		 - 1.25 - 0.00 1.67 1.08 - 28 37 54 34
Issuance of Common Equity		 - - - - - - - - - 5.65 34
Other Financing Activities, net		 -3.70 -1.04 -0.33 -0.32 -0.17 -0.12 0.06 0.02 -0.07 0.04 0.25
Effect of Exchange Rate Changes		 -0.01 -0.04 0.13 -0.27 -0.01 0.98 -1.32 0.07 0.53 -0.30 0.28
Cash Interest Paid		 - 0.02 0.02 0.01 0.04 0.04 0.03 0.01 0.46 1.56 1.36
Cash Income Taxes Paid		 0.05 - - 0.00 0.05 - 0.00 0.00 0.40 0.30 -0.05

Annual Balance Sheets for Energy Vault

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets		 0.21 125 417 341 184 313
Total Current Assets		 0.17 111 390 280 69 121
Cash & Equivalents		 0.17 105 203 110 27 58
Restricted Cash		 - 0.00 83 36 0.99 4.72
Note & Lease Receivable		 - - 1.50 2.63 2.15 0.00
Accounts Receivable		 - 0.00 37 27 15 26
Inventories, net		 - 0.00 4.38 0.42 0.11 0.14
Prepaid Expenses		 0.00 5.54 7.24 4.52 6.53 5.07
Other Current Assets		 - 0.00 53 99 17 27
Plant, Property, & Equipment, net		 0.00 12 3.04 31 99 0.00
Total Noncurrent Assets		 0.04 2.76 24 30 15 192
Long-Term Investments		 - - - 17 3.27 3.37
Noncurrent Note & Lease Receivables		 - - 8.26 6.70 3.33 0.00
Intangible Assets		 - - 0.00 1.79 4.54 8.28
Noncurrent Deferred & Refundable Income Taxes		 - - - - 0.00 41
Other Noncurrent Operating Assets		 0.04 2.76 15 4.35 4.35 140
Total Liabilities & Shareholders' Equity		 0.21 125 417 341 184 313
Total Liabilities		 0.19 11 129 117 58 224
Total Current Liabilities		 0.19 7.34 125 112 55 165
Short-Term Debt		 0.16 - - - 0.00 57
Accounts Payable		 - 1.98 60 21 20 31
Accrued Expenses		 0.03 4.70 15 85 25 70
Other Current Liabilities		 - 0.66 0.83 0.72 0.50 7.16
Total Noncurrent Liabilities		 0.00 3.91 3.68 5.11 2.98 59
Long-Term Debt		 - - - - 0.00 38
Noncurrent Employee Benefit Liabilities		 - 0.73 0.89 1.49 2.04 1.84
Other Noncurrent Operating Liabilities		 0.00 0.70 1.29 2.12 0.93 19
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest		 0.00 183 - - 0.00 21
Total Equity & Noncontrolling Interests		 0.02 -69 288 224 126 67
Total Preferred & Common Equity		 0.02 -69 288 224 126 67
Preferred Stock		 0.00 - 0.00 0.00 0.00 0.00
Total Common Equity		 0.02 -69 288 224 126 67
Common Stock		 0.03 0.71 436 473 512 556
Retained Earnings		 -0.00 -69 -147 -248 -384 -487
Accumulated Other Comprehensive Income / (Loss)		 - -0.41 -0.89 -1.42 -1.90 -0.97
Noncontrolling Interest		 - - - 0.00 -0.06 -0.03

Quarterly Balance Sheets for Energy Vault

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

Metric Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025
Period end date 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025
Total Assets		 375 301 286 256 253 217 249 282
Total Current Assets		 322 245 208 162 132 74 95 103
Cash & Equivalents		 107 74 136 107 51 18 21 33
Restricted Cash		 58 58 1.01 6.12 27 27 33 2.51
Note & Lease Receivable		 1.31 1.31 2.63 1.31 1.24 2.15 1.43 1.43
Accounts Receivable		 5.11 27 1.34 3.47 2.31 4.00 4.52 2.23
Inventories, net		 0.00 4.95 0.42 0.11 0.11 0.11 - 7.03
Prepaid Expenses		 5.21 5.29 3.62 5.33 4.86 5.31 5.74 6.62
Other Current Assets		 145 75 63 39 45 14 28 51
Plant, Property, & Equipment, net		 0.00 26 47 63 90 126 121 93
Total Noncurrent Assets		 53 30 31 31 31 17 33 85
Long-Term Investments		 - - - - - 3.48 6.29 4.69
Noncurrent Note & Lease Receivables		 7.61 7.81 6.90 7.10 6.92 3.33 2.22 2.22
Intangible Assets		 - 0.95 2.49 3.18 3.82 5.13 5.75 6.29
Noncurrent Deferred & Refundable Income Taxes		 - - - - - - 12 42
Other Noncurrent Operating Assets		 46 21 21 21 20 5.54 6.72 30
Total Liabilities & Shareholders' Equity		 375 301 286 256 253 217 249 282
Total Liabilities		 128 62 74 60 74 103 159 201
Total Current Liabilities		 124 59 70 56 70 86 144 164
Short-Term Debt		 - - - - - 13 23 29
Accounts Payable		 7.57 21 53 29 39 25 36 36
Accrued Expenses		 28 33 15 18 21 22 19 36
Current Deferred Revenue		 - 4.59 1.50 9.88 10 11 66 64
Other Current Liabilities		 89 0.73 0.43 0.29 0.39 16 0.49 0.53
Total Noncurrent Liabilities		 3.40 3.33 3.77 3.59 3.30 16 15 37
Long-Term Debt		 - - - - - 13 10 32
Noncurrent Employee Benefit Liabilities		 0.97 1.08 1.63 1.64 1.94 1.61 2.08 2.21
Other Noncurrent Operating Liabilities		 2.05 0.75 2.14 1.95 1.36 1.79 2.38 3.12
Commitments & Contingencies		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests		 248 238 212 196 179 115 90 81
Total Preferred & Common Equity		 248 238 212 196 179 115 90 81
Preferred Stock		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity		 248 238 212 196 179 115 90 81
Common Stock		 455 465 483 492 503 521 532 549
Retained Earnings		 -207 -226 -269 -295 -322 -405 -440 -467
Accumulated Other Comprehensive Income / (Loss)		 -0.78 -0.86 -1.50 -1.51 -1.59 -1.37 -1.90 -1.87
Noncontrolling Interest		 - - - -0.01 -0.03 -0.10 -0.03 -0.03

Annual Metrics And Ratios for Energy Vault

This table displays calculated financial ratios and metrics derived from Energy Vault's official financial filings.

Metric 2021 2022 2023 2024 2025
Period end date 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding		 35,937,500.00 138,268,342.00 143,545,721.00 - 167,790,003.00
DEI Adjusted Shares Outstanding		 35,937,500.00 138,268,342.00 143,545,721.00 - 167,790,003.00
DEI Earnings Per Adjusted Shares Outstanding		 -0.87 -0.57 -0.69 - -0.62
Growth Metrics		 - - - - -
Profitability Metrics		 - - - - -
Net Operating Profit after Tax (NOPAT)		 -21 -44 -75 -91 -52
Return On Investment Capital (ROIC_SIMPLE)		 - - -33.39% -72.07% -32.12%
Earnings before Interest and Taxes (EBIT)		 -31 -61 -107 -129 -89
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -29 -53 -106 -128 -83
Valuation Ratios		 - - - - -
Leverage & Solvency		 - - - - -
Liquidity Ratios		 - - - - -
Cash Flow Metrics		 - - - - -
Free Cash Flow to Firm (FCFF)		 0.00 -37 -134 -122 -74
Efficiency Ratios		 - - - - -
Capital & Investment Metrics		 - - - - -
Invested Capital		 8.92 1.53 61 92 117
Increase / (Decrease) in Invested Capital		 0.00 -7.39 59 31 22
Book Value per Share		 ($1.91) $2.08 $1.56 $0.83 $0.40
Tangible Book Value per Share		 ($1.91) $2.08 $1.55 $0.80 $0.35
Total Capital		 114 288 224 126 183
Total Debt		 0.00 0.00 0.00 0.00 95
Total Long-Term Debt		 0.00 0.00 0.00 0.00 38
Net Debt		 -105 -286 -163 -34 28
Capital Expenditures (CapEx)		 0.17 2.32 30 58 41
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 -1.81 -21 22 -17 -50
Debt-free Net Working Capital (DFNWC)		 103 265 168 14 13
Net Working Capital (NWC)		 103 265 168 14 -44
Net Nonoperating Expense (NNE)		 11 34 24 45 52
Net Nonoperating Obligations (NNO)		 -105 -286 -163 -34 28
Total Depreciation and Amortization (D&A)		 2.44 7.74 0.89 1.06 5.73
Earnings Adjustments		 - - - - -
Adjusted Basic Earnings per Share		 ($0.20) ($0.64) ($0.69) ($0.91) ($0.65)
Adjusted Weighted Average Basic Shares Outstanding		 32.77M 123.24M 142.85M 149.85M 160.53M
Adjusted Diluted Earnings per Share		 ($0.20) ($0.64) ($0.69) ($0.91) ($0.65)
Adjusted Weighted Average Diluted Shares Outstanding		 32.77M 123.24M 142.85M 149.85M 160.53M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 35.94M 0.00 147.08M 154.24M 172.98M
Normalized Net Operating Profit after Tax (NOPAT)		 -19 -28 -75 -91 -52
Debt Service Ratios		 - - - - -
Payout Ratios		 - - - - -

Quarterly Metrics And Ratios for Energy Vault

This table displays calculated financial ratios and metrics derived from Energy Vault's official financial filings.

Metric Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025
Period end date 6/30/2023 9/30/2023 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
DEI Shares Outstanding		 141,908,455.00 142,856,638.00 143,545,721.00 147,079,363.00 148,850,450.00 150,484,246.00 - 154,242,940.00 156,044,290.00 161,855,407.00 167,790,003.00
DEI Adjusted Shares Outstanding		 141,908,455.00 142,856,638.00 143,545,721.00 147,079,363.00 148,850,450.00 150,484,246.00 - 154,242,940.00 156,044,290.00 161,855,407.00 167,790,003.00
DEI Earnings Per Adjusted Shares Outstanding		 -0.18 -0.13 -0.16 -0.14 -0.18 -0.18 - -0.14 -0.22 -0.17 -0.12
Growth Metrics		 - - - - - - - - - - -
Profitability Metrics		 - - - - - - - - - - -
Net Operating Profit after Tax (NOPAT)		 -20 -15 -17 -17 -20 -19 -35 -15 -20 -12 -5.42
Return On Investment Capital (ROIC_SIMPLE)		 - - -7.57% -8.12% -9.98% -10.58% -27.95% -10.36% -15.94% -8.75% -3.34%
Earnings before Interest and Taxes (EBIT)		 -28 -21 -24 -23 -28 -28 -51 -21 -31 -19 -18
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)		 -28 -21 -24 -23 -28 -28 -50 -21 -30 -17 -15
Valuation Ratios		 - - - - - - - - - - -
Leverage & Solvency		 - - - - - - - - - - -
Liquidity Ratios		 - - - - - - - - - - -
Cash Flow Metrics		 - - - - - - - - - - -
Free Cash Flow to Firm (FCFF)		 -94 -95 -76 -129 -20 -14 -66 -28 0.71 -12 -27
Efficiency Ratios		 - - - - - - - - - - -
Capital & Investment Metrics		 - - - - - - - - - - -
Invested Capital		 83 106 61 75 83 101 92 89 62 101 117
Increase / (Decrease) in Invested Capital		 74 80 59 112 0.08 -4.64 31 14 -20 -0.59 22
Book Value per Share		 $1.74 $1.67 $1.56 $1.44 $1.31 $1.19 $0.83 $0.76 $0.58 $0.50 $0.40
Tangible Book Value per Share		 $1.74 $1.66 $1.55 $1.43 $1.29 $1.17 $0.80 $0.72 $0.54 $0.46 $0.35
Total Capital		 248 238 224 212 196 179 126 141 124 141 183
Total Debt		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26 33 60 95
Total Long-Term Debt		 0.00 0.00 0.00 0.00 0.00 0.00 0.00 13 10 32 38
Net Debt		 -165 -132 -163 -137 -113 -78 -34 -26 -28 20 28
Capital Expenditures (CapEx)		 7.18 8.37 3.25 8.77 12 27 10 6.78 8.41 15 10
Debt-free, Cash-free Net Working Capital (DFCFNWC)		 33 54 22 1.07 -7.56 -16 -17 -47 -81 -68 -50
Debt-free Net Working Capital (DFNWC)		 198 186 168 138 105 61 14 1.41 -26 -33 13
Net Working Capital (NWC)		 198 186 168 138 105 61 14 -12 -49 -61 -44
Net Nonoperating Expense (NNE)		 6.31 4.08 5.23 3.90 6.68 7.66 27 6.55 15 15 15
Net Nonoperating Obligations (NNO)		 -165 -132 -163 -137 -113 -78 -34 -26 -28 20 28
Total Depreciation and Amortization (D&A)		 0.23 0.24 0.22 0.30 0.28 0.25 0.23 0.31 0.47 1.49 3.46
Earnings Adjustments		 - - - - - - - - - - -
Adjusted Basic Earnings per Share		 ($0.18) ($0.13) ($0.16) ($0.14) ($0.18) ($0.18) ($0.41) ($0.14) ($0.22) ($0.16) ($0.13)
Adjusted Weighted Average Basic Shares Outstanding		 142.76M 143.87M 142.85M 147.02M 149.14M 150.81M 149.85M 153.72M 156.91M 163.33M 160.53M
Adjusted Diluted Earnings per Share		 ($0.18) ($0.13) ($0.16) ($0.14) ($0.18) ($0.18) ($0.41) ($0.14) ($0.22) ($0.16) ($0.13)
Adjusted Weighted Average Diluted Shares Outstanding		 142.76M 143.87M 142.85M 147.02M 149.14M 150.81M 149.85M 153.72M 156.91M 163.33M 160.53M
Adjusted Basic & Diluted Earnings per Share		 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding		 142.86M 143.55M 147.08M 148.85M 150.48M 152.12M 154.24M 156.04M 161.86M 167.79M 172.98M
Normalized Net Operating Profit after Tax (NOPAT)		 -20 -15 -17 -17 -19 -19 -35 -15 -20 -12 -5.42
Debt Service Ratios		 - - - - - - - - - - -
Payout Ratios		 - - - - - - - - - - -

Financials Breakdown Chart

Key Financial Trends

Energy Vault Holdings, Inc. (NYSE: NRGV) shows a mix of improving top-line activity and persistent profitability challenges based on the last four reported quarters. Below are the notable trends organized by potential impact for retail investors.

  • Q4 2025 revenue surged to $153.31 million, a large sequential increase from $33.32 million in Q3 2025, signaling a potential revenue inflection.
  • Q4 2025 gross profit was $31.59 million (approximately 20.6% gross margin), indicating improved profitability at scale relative to earlier quarters.
  • Q4 2025 net financing cash inflow was $59.62 million, driven by debt and equity issuances, which strengthens liquidity for strategic opportunities.
  • Q2 2025 showed positive operating cash flow of about $15.36 million, illustrating that the company can generate cash from operations in a favorable quarter.
  • As of Q3 2025, Total Assets were about $281.88 million with Total Liabilities around $201.33 million, yielding a positive equity cushion despite sizable accumulated deficits.
  • Cash and cash equivalents were roughly $32.7 million in Q3 2025, providing modest liquidity to support near-term needs.
  • Total Common Equity stood around $80.56 million in Q3 2025, reflecting substantial paid-in capital supporting the balance sheet.
  • Net income has been consistently negative across the reported quarters, with Q4 2025 net income attributable to common shareholders at $-20.73 million, Q3 2025 at $-26.82 million, Q2 2025 at $-34.93 million, and Q1 2025 at $-21.14 million.
  • Operating cash flow has remained negative in most periods (e.g., Q4 2025 net cash from continuing operating activities at $-6.57 million; Q3 2025 at $-11.71 million), indicating ongoing cash burn from operations.
  • Q4 2025 included a substantial non-cash adjustment to reconcile net income of $46.329 million, suggesting one-time or non-cash items that could obscure underlying cash profitability.
05/15/26 04:20 AM ETAI Generated. May Contain Errors.

Energy Vault Financials - Frequently Asked Questions

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

Energy Vault's net income appears to be on an upward trend, with a most recent value of -$103.66 million in 2025, rising from -$31.34 million in 2021. The previous period was -$135.81 million in 2024. See where experts think Energy Vault is headed by visiting Energy Vault's forecast page.

Energy Vault's total operating income in 2025 was -$74.37 million, based on the following breakdown:
  • Total Gross Profit: $47.99 million
  • Total Operating Expenses: $122.36 million

Over the last 4 years, Energy Vault's total revenue changed from $0.00 in 2021 to $203.67 million in 2025, a change of 20,367,100,000.0%.

Energy Vault's total liabilities were at $224.26 million at the end of 2025, a 289.1% increase from 2024, and a 120,469.9% increase since 2020.

In the past 5 years, Energy Vault's cash and equivalents has ranged from $172.85 thousand in 2020 to $203.04 million in 2022, and is currently $58.26 million as of their latest financial filing in 2025.

Over the last 4 years, Energy Vault's book value per share changed from -1.91 in 2021 to 0.40 in 2025, a change of -121.0%.


Related Companies

Financial statements for NYSE:NRGV last updated on 4/22/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners
SpaceX eyes a 1.75 trillion valuation - here's what to know
Elon Musk's team has quietly filed confidential paperwork with the SEC for what Bloomberg estimates could be a...
Brownstone Research | Sponsoredtc pixel
$30 stock to buy before Starlink goes public (WATCH NOW!)
In the next 3 minutes… James Altucher – legendary investor and venture capitalist… And someone who’s kno...
Paradigm Press | Sponsoredtc pixel
Your book attached
Your Download Link (Expiring) If you still haven't downloaded the free Simple Options Trading For Beginners...
Profits Run | Sponsoredtc pixel
My feud with Zohran Mamdani
Emmy-winning analyst releases his next big story Whitney Tilson shocked the nation on 60 Minutes when he ac...
Stansberry Research | Sponsoredtc pixel
Iran War Shock: What I Was Told In That Private Meeting
You’re Being LIED To About The Iran War Forget EVERYTHING you’ve heard about the Iran war. Especially th...
Banyan Hill Publishing | Sponsoredtc pixel
Why this tiny stock may move before the SpaceX IPO drops
The projected SpaceX and xAI S-1 filing hits the SEC on June 1st - and analyst Dylan Jovine says $1.75 trillio...
Behind the Markets | Sponsoredtc pixel
Satellite Images Spot Potential $10 Trillion Discovery
'Dark Energy': Elon Musk's Next Potential $10 Trillion Move A highly secure site in West Texas now houses a...
Altimetry | Sponsoredtc pixel
SpaceX just filed. The clock is ticking.
Reuters reports Elon Musk filed secretly. Barron's says it's being finalized behind closed doors. CNBC just re...
The Oxford Club | Sponsoredtc pixel