Energy Vault Holdings, Inc. NRGV
Energy Vault Holdings, Inc. (together with its subsidiaries, "Energy Vault" or the "Company") is a Delaware corporation. On February 11, 2022, we completed a business combination with Energy Vault, Inc. (the "Merger") and, in connection with the closing, changed our name from Novus Capital Corporation II to Energy Vault Holdings, Inc.
Our mission is to build, own, and energize the world's critical energy infrastructure.
Energy Vault delivers a diversified portfolio of energy storage solutions to third parties, including proprietary gravity, battery, and green hydrogen-based technologies, supported by our technology-agnostic energy management software and integration capabilities. Beginning in 2024, we initiated a multi-year transition from primarily delivering projects through build-and-transfer arrangements and licensing models toward a more integrated model that includes selectively developing, owning, and operating energy storage assets, while continuing to provide technology, integration, software, and long-term services to customers. We believe this strategy is supported by our experience across multiple storage technologies, system integration and controls capabilities, and established global presence, as well as access to project-level capital through our Asset Vault platform.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Revenue | $203.7M | $46.2M | $341.5M | $145.9M | $0 | — |
| Cost of revenue | $155.7M | $40.0M | $324.0M | $86.6M | $0 | — |
| Gross profit | $48.0M | $6.2M | $17.5M | $59.3M | $0 | — |
| R&D | $14.6M | $26.0M | $37.1M | $42.6M | $7.9M | $8.5M |
| SG&A | $81.2M | $63.0M | $67.9M | $56.6M | $18.1M | $5.7M |
| Total operating expenses | $122.4M | $136.2M | $124.3M | — | — | — |
| Operating income | -$74.4M | -$130.0M | -$106.7M | -$63.1M | -$29.5M | -$14.5M |
| Interest expense | $8.5M | $123.0K | $35.0K | $2.0K | $7.0K | $128.1K |
| Pre-tax income | -$95.9M | -$135.7M | -$98.8M | -$77.9M | -$31.3M | -$24.2M |
| Income tax | $7.8M | $67.0K | $349.0K | $427.0K | $1.0K | $830 |
| Net income | -$103.6M | -$135.8M | -$98.4M | -$78.3M | -$31.3M | -$24.2M |
| EPS, basic | -0.65 | -0.91 | -0.69 | -0.64 | -2.45 | -18.06 |
| EPS, diluted | -0.65 | -0.91 | -0.69 | -0.64 | -2.45 | -18.06 |
| Shares, diluted (wtd. avg.) | $160.5M | $149.8M | $142.9M | $123.2M | $12.8M | $1.3M |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Cash and equivalents | $58.3M | $27.1M | $145.6M | $286.2M | $105.1M | $10.1M |
| Short-term investments | $325.0K | $2.9M | $0 | — | — | — |
| Receivables | $25.9M | $14.6M | $27.2M | $37.5M | $0 | — |
| Inventory | $139.0K | $107.0K | $415.0K | $4.4M | $0 | — |
| Total current assets | $121.1M | $68.9M | $279.6M | $390.1M | $110.7M | $172.9K |
| Other intangibles | $8.3M | $4.5M | $1.8M | $0 | — | — |
| Total assets | $312.9M | $183.9M | $340.8M | $416.7M | $125.3M | $209.9K |
| Accounts payable | $30.8M | $20.2M | $21.2M | $60.3M | $2.0M | — |
| Short-term debt | $56.6M | $0 | — | — | — | — |
| Total current liabilities | $165.0M | $54.7M | $111.9M | $125.3M | $7.3M | $186.0K |
| Long-term debt | $38.0M | $0 | — | — | — | — |
| Total liabilities | $224.3M | $57.6M | $117.0M | $129.0M | $11.3M | $186.0K |
| Retained earnings | -$487.4M | -$383.8M | -$248.1M | -$147.3M | -$69.0M | -$1.1K |
| Total equity | $67.5M | $126.3M | $223.8M | $287.7M | -$68.7M | -$39.6M |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Operating cash flow | -$5.6M | -$55.9M | -$92.7M | -$23.3M | -$22.1M | -$16.7M |
| Depreciation and amortisation | $3.4M | $1.1M | $893.0K | $7.7M | $2.3M | $54.6K |
| Stock-based compensation | $36.7M | $38.7M | $43.1M | $41.1M | $500.0K | $28.1K |
| Capital expenditure | $41.1M | $58.9M | $30.4M | $2.3M | $170.0K | $1.8M |
| Investing cash flow | -$44.6M | -$58.7M | -$42.5M | -$13.3M | -$1.2M | -$1.8M |
| Financing cash flow | $123.0M | -$252.0K | -$5.5M | $217.8M | $116.4M | $15.6M |
Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001828536-26-000022.
Others in SIC 3690
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| ENS | EnerSys | $6.56B | 23.6x | 3.7% |
| NOVT | NOVANTA INC | $5.61B | 100.9x | 3.3% |
| QS | QuantumScape Corp | $3.38B | — | — |
| ATKR | Atkore Inc. | $3.17B | — | -11.0% |
| RUN | Sunrun Inc. | $2.14B | 5.2x | 45.1% |
| SPB | Spectrum Brands Holdings, Inc. | $2.04B | 22.9x | -5.2% |
| EMAT | Evolution Metals & Technologies Corp. | $1.88B | — | — |
| ENR | ENERGIZER HOLDINGS, INC. | $1.45B | 6.4x | 2.3% |