NET Power Inc. (NPWR-WT)

Every figure this model derived for NPWR-WT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

Figure	Value	XBRL tag	As at
capex	30,185,000	`PaymentsToAcquirePropertyPlantAndEquipment`	2026-06-30
cash	308,370,000	`CashAndCashEquivalentsAtCarryingValue`	2026-06-30
current assets	312,909,000	`AssetsCurrent`	2026-06-30
current liabilities	17,578,000	`LiabilitiesCurrent`	2026-06-30
equity	83,527,000	`StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest`	2026-06-30
interest expense	29,000	`InterestPaidNet`	2025-12-31
ocf	-136,549,000	`NetCashProvidedByUsedInOperatingActivities`	2026-06-30
revenue	4,437,000	`SellingAndMarketingExpense`	2026-06-30
sbc	33,148,000	`ShareBasedCompensation`	2026-06-30

The ratios

The figures themselves rather than their scores — what somebody looking up NPWR-WT on one particular measure came for.

Ratio	Value
current ratio	17.8
current ratio reported	17.8
dilution pct	7.4
interest cover	-50716.41
revenue growth	-9.74
revenue growth per share	-15.96
rule of 40	-33157.73
sbc pct revenue	747.08

What to be careful about

What this model itself distrusts about NPWR-WT's figures. Written by the derivation as it ran, not added afterwards.

WITHHELD: operating margin, cash operating margin, owner earnings margin, fcf margin, net margin, ocf margin, ebitda margin -- operating margin came out at -33,148% against a scale that tops out near 2,500%, which is arithmetic on a revenue figure of 4,437,000 rather than a margin. The figure is absent rather than corrected: there is no right value to put here.
no market cap; set `market_cap` in overrides.yaml
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
quality DROPPED from the total: only 1 of 5 inputs could be computed (operating margin, roic, owner earnings, cash operating margin not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
valuation DROPPED from the total: only 0 of 2 inputs could be computed (ev sales, ev owner earnings not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
durability DROPPED from the total: only 2 of 4 inputs could be computed (worst year, contracted coverage not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth rests on 3 of 4 inputs; not tagged: sustained growth
3 of 5 dimensions could not be measured (quality, valuation, durability -- 65% of the model), so this row is not comparable with the others; its total rests on what was left