| Revenue | 250a | 0a | 175a |
| Cost of revenue | -31a | 0a | -3a |
| Gross profit | 219a | 0a | 172a |
| Operating expenses | — | — | — |
| General and administrative | -30,267a | -41,344a | -12,861a |
| Sales and marketing | -3,865a | -1,791a | -869a |
| Research and development | -63,853a | -25,722a | -14,311a |
| Project development | -1,932a | -625a | -479a |
| Option settlement - related party | 0a | -79,054a | 0a |
| Depreciation, amortization, and accretion | -81,623a | -44,974a | -5,802a |
| Total operating expenses | -181,540a | -193,510a | -34,322a |
| Operating loss | -181,321a | -193,510a | -34,150a |
| Other income (expense) | — | — | — |
| Interest income (expense) | 31,389a | 19,473a | -30a |
| Change in earnout shares liability and warrant liability | -25,656a | 26,515a | 0a |
| Other income (expense) | 364a | -1a | 4a |
| Net other income (expense) | 6,097a | 45,987a | -26a |
| Net loss before income tax | -175,224a | -147,523a | -34,176a |
| Income tax benefit | 10,580a | 5,707a | 0a |
| Net loss after income tax | -164,644a | -141,816a | -34,176a |
| Net loss attributable to non-controlling interests | -115,453a | -98,760a | 0a |
| Net loss attributable to NET Power Inc. | -49,191a | -43,056a | -34,176a |