NUSCALE POWER Corp SMR
NuScale is redefining nuclear power through the development of proprietary and innovative SMR technology that the Company believes will deliver safe, scalable, cost-effective and reliable carbon-free power. The Company's core technology, the Light Water Nuclear Reactor NuScale Power Module™ ("NPM"), can generate 77 MWe and is premised on well-established nuclear technology principles, with a focus on the integration of components, simplification or elimination of systems and use of passive safety features. The Company believes this results in a safe and highly reliable power plant suitable to be sited close to where electricity, water desalinization, hydrogen production or process heat is needed.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Revenue | $31.5M | $37.0M | $22.8M | $11.8M | $2.9M | $600.0K | — |
| Cost of revenue | $20.0M | $4.9M | $19.0M | $7.3M | $1.8M | $355.0K | — |
| Gross profit | $11.4M | $32.1M | $3.8M | $4.5M | $1.1M | $245.0K | — |
| R&D | $45.5M | $46.8M | $156.1M | $127.7M | $94.4M | $95.3M | — |
| SG&A | $609.8M | $75.9M | $65.4M | $55.3M | $38.7M | $37.2M | — |
| Operating income | -$689.6M | -$138.7M | -$275.6M | -$230.0M | -$174.3M | -$158.8M | — |
| Interest expense | — | — | $10.8M | $3.8M | $1.7M | — | — |
| Pre-tax income | -$664.1M | -$346.5M | -$180.1M | -$141.6M | -$102.5M | -$88.4M | — |
| Income tax | $322.0K | $1.9M | $0 | $0 | $0 | $0 | — |
| Net income | -$664.5M | -$348.4M | -$180.1M | -$141.6M | -$102.5M | -$88.4M | — |
| EPS, basic | -2.17 | -1.47 | -0.80 | -0.51 | 0.00 | 0.00 | — |
| EPS, diluted | -2.17 | -1.47 | -0.80 | -0.51 | 0.00 | 0.00 | — |
| Shares, diluted (wtd. avg.) | $163.7M | $93.2M | $73.4M | $50.8M | $0 | $0 | — |
Balance sheet
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | $836.4M | $401.6M | $125.4M | $244.2M | $77.1M | $4.9M | $17.1M |
| Short-term investments | $417.8M | $40.0M | $0 | $50.0M | $0 | — | — |
| Receivables | — | — | — | $11.2M | $4.8M | — | — |
| Total current assets | $1.27B | $471.1M | $154.5M | $284.4M | $86.1M | $2.1M | — |
| Property, plant and equipment | $1.9M | $2.4M | $4.1M | $4.8M | $5.0M | — | — |
| Goodwill | $8.3M | $8.3M | $8.3M | $8.3M | $8.3M | — | — |
| Other intangibles | $527.0K | $704.0K | $882.0K | $1.1M | $1.2M | — | — |
| Total assets | $1.41B | $544.7M | $224.9M | $348.6M | $121.2M | $234.4M | — |
| Accounts payable | $286.5M | $47.9M | $44.9M | $28.0M | $22.4M | — | — |
| Total current liabilities | $296.1M | $89.7M | $87.5M | $38.6M | $48.4M | $49.9K | — |
| Total liabilities | $299.0M | $91.6M | $95.5M | $71.5M | $52.8M | $41.8M | — |
| Retained earnings | -$732.9M | -$377.1M | -$240.5M | -$182.1M | -$781.6M | -$39.6M | — |
| Total equity | $1.17B | $618.7M | $129.3M | $277.1M | $66.3M | $0 | — |
Cash flow
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 |
|---|---|---|---|---|---|---|---|
| Operating cash flow | -$459.6M | -$108.7M | -$183.3M | -$148.6M | -$99.2M | -$47.2M | — |
| Depreciation and amortisation | $1.0M | $1.7M | $2.4M | $2.5M | $2.0M | $1.9M | — |
| Stock-based compensation | $19.2M | $13.6M | $16.2M | $9.3M | $6.4M | $3.7M | — |
| Capital expenditure | $508.0K | $44.0K | $1.7M | $2.3M | $2.0M | $3.5M | — |
| Investing cash flow | -$411.3M | -$39.8M | $48.3M | -$52.3M | -$2.0M | -$3.5M | — |
| Financing cash flow | $1.31B | $429.8M | $16.1M | $368.1M | $173.3M | $38.5M | — |
| Buybacks | — | $0 | $0 | $566.0K | $17.0K | $49.0K | — |
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 0001822966-26-000042.
Others in SIC 3443
| Ticker | Company | Market cap | P/E | Revenue growth |
|---|---|---|---|---|
| NKLR | Terra Innovatum Global N.V. | $582.3M | 0.5x | — |
| IMSR | Terrestrial Energy Inc. /DE/ | $545.6M | — | — |
| LPBB | Launch Two Acquisition Corp. | — | — | — |