NET Power Inc
NYSE:NPWR
Cash Flow Statement
Cash Flow Statement
NET Power Inc
Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|
Operating Cash Flow | ||||||
Net Income |
(61)
|
(174)
|
(266)
|
(176)
|
(201)
|
|
Depreciation & Amortization |
13
|
17
|
37
|
51
|
67
|
|
Change in Deffered Taxes |
0
|
(1)
|
(1)
|
(6)
|
(10)
|
|
Stock-Based Compensation |
0
|
0
|
19
|
0
|
0
|
|
Other Non-Cash Items |
28
|
113
|
181
|
90
|
105
|
|
Cash Interest Paid |
0
|
0
|
0
|
0
|
0
|
|
Change in Working Capital |
2
|
(8)
|
(4)
|
(8)
|
(8)
|
|
Cash from Operating Activities |
(18)
N/A
|
(53)
-197%
|
(53)
+0%
|
(49)
+8%
|
(47)
+5%
|
|
Investing Cash Flow | ||||||
Capital Expenditures |
(1)
|
(3)
|
(6)
|
(12)
|
(21)
|
|
Other Items |
0
|
8
|
(92)
|
(92)
|
(188)
|
|
Cash from Investing Activities |
(1)
N/A
|
5
N/A
|
(98)
N/A
|
(104)
-5%
|
(209)
-101%
|
|
Financing Cash Flow | ||||||
Net Issuance of Common Stock |
6
|
26
|
(193)
|
26
|
20
|
|
Net Issuance of Debt |
0
|
0
|
0
|
0
|
0
|
|
Other |
0
|
310
|
529
|
310
|
0
|
|
Cash from Financing Activities |
6
N/A
|
336
+5 645%
|
335
0%
|
335
+0%
|
330
-2%
|
|
Change in Cash | ||||||
Effect of Foreign Exchange Rates |
0
|
0
|
0
|
0
|
0
|
|
Net Change in Cash |
(13)
N/A
|
287
N/A
|
184
-36%
|
183
-1%
|
74
-59%
|
|
Free Cash Flow | ||||||
Free Cash Flow |
(19)
N/A
|
(56)
-202%
|
(59)
-6%
|
(61)
-2%
|
(67)
-11%
|