Ocean Thermal Energy Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2019 - 2015
Period Ending	Sep '25 Sep 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2019 - 2015
Selling, General & Admin	0.61	0.65	0.61	0.73	1.15	1.93	Upgrade
Other Operating Expenses	1.89	0.93	0.89	0.79	0.83	0.86	Upgrade
Total Operating Expenses	2.5	1.58	1.5	1.52	1.98	2.78	Upgrade
Operating Income	-1.06	-1.58	-1.5	-1.52	-1.98	-2.78	Upgrade
Interest Expense	-2.74	-2.51	-2.37	-2.03	-2.02	-1.54	Upgrade
Net Interest Expense	-2.74	-2.51	-2.37	-2.03	-2.02	-1.54	Upgrade
Other Non-Operating Income (Expenses)	-164.56	2.87	-5.4	-3.43	1.31	-2.06	Upgrade
EBT Excluding Unusual Items	-168.37	-1.22	-9.26	-6.97	-2.7	-6.38	Upgrade
Other Unusual Items	0.01	0.03	0	0.06	0.03	-0.07	Upgrade
Pretax Income	-168.36	-1.19	-9.26	-6.91	-2.67	-6.45	Upgrade
Net Income	-168.36	-1.19	-9.26	-6.91	-2.67	-6.45	Upgrade
Net Income to Common	-168.36	-1.19	-9.26	-6.91	-2.67	-6.45	Upgrade
Shares Outstanding (Basic)	190	189	184	179	159	136	Upgrade
Shares Outstanding (Diluted)	190	189	184	179	159	136	Upgrade
Shares Change (YoY)	1.45%	2.36%	3.02%	12.86%	16.31%	2.06%	Upgrade
EPS (Basic)	-0.89	-0.01	-0.05	-0.04	-0.02	-0.05	Upgrade
EPS (Diluted)	-0.89	-0.01	-0.05	-0.04	-0.02	-0.05	Upgrade
Free Cash Flow	-0.42	-0.56	-0.67	-0.33	-0.54	-0.83	Upgrade
Free Cash Flow Per Share	-0.00	-0.00	-0.00	-0.00	-0.00	-0.01	Upgrade
EBITDA	-	-	-	-	-	-2.78	Upgrade
D&A For EBITDA	-	-	-	-	-	0	Upgrade
EBIT	-1.06	-1.58	-1.5	-1.52	-1.98	-2.78	Upgrade

Source: S&P Capital IQ. Utility template. Financial Sources.