STOCK TITAN

Ocean Thermal Financials

CPWR
Source SEC Filings (10-K/10-Q) Data as of Mar 31, 2026 Currency USD FYE December

This page shows Ocean Thermal (CPWR) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 16 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Rhea AI CPWR FY2025

FY2025 revenue arrived, but liquidity and liabilities still dominate a business financed more by obligations than by operating assets.

From FY2024 to FY2025, total assets expanded from $21K to $1.48M, but most of that increase sat in accounts receivable at $1.08M rather than cash at $404K; meanwhile current liabilities reached $114.8M, leaving almost no short-term cushion. The important operating signal is that reported activity recovered faster than cash collection, so the balance sheet became larger without becoming meaningfully more liquid.

The income statement shows limited operating scale: gross margin was 19.5%, yet operating margin was -5.7% before interest expense of $2.87M. In plain terms, the core business was not large enough in FY2025 to absorb overhead and then carry a financing burden that nearly matched annual revenue of $3.01M.

The longer pattern is a liability-led balance sheet: negative equity widened from -$43.9M in FY2023 to -$113.4M in FY2025 while cash moved only from $115K to $404K. That combination suggests the company’s reported expansion has been funded mainly by accumulating claims against the business, not by building a durable cash cushion or retained assets.

[ NOT FINANCIAL ADVICE ]

Financial Health Signals

Financial health score pending refresh

We are recalculating Ocean Thermal's peer-relative financial health score against the latest fiscal year. It will appear here once the refresh completes. The signals and metrics below are current.

Altman Z-Score Distress
-256.42

Ocean Thermal scores -256.42, below the 1.81 distress threshold. The score is driven primarily by a large market capitalization ($1.6M) relative to total liabilities ($114.9M). This indicates elevated financial distress risk and warrants close attention to liquidity and debt levels.

Distress-screening estimate for non-financial companies. Not computed for banks or insurers, where the Altman model does not apply.

Interest Coverage At Risk
-0.1x

Ocean Thermal earns $-0.1 in operating income for every $1 of interest expense (-$172K vs $2.9M). This narrow margin raises concern about the company's ability to service its debt if operating income declines.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$3.0M
10Y CAGR+94.7%

Ocean Thermal generated $3.0M in revenue in fiscal year 2025.

EBITDA
N/A
Net Income
N/A
EPS (Diluted)
$0.34
YoY+3300.0%

Ocean Thermal earned $0.34 per diluted share (EPS) in fiscal year 2025. This represents an increase of 3300.0% from the prior year.

Cash & Balance Sheet

Free Cash Flow
N/A
Cash & Debt
$404K
YoY+2400.7%
5Y CAGR+122.3%

Ocean Thermal held $404K in cash against $0 in long-term debt as of fiscal year 2025.

Dividends Per Share
N/A
Shares Outstanding
190M
YoY+0.0%
5Y CAGR+6.6%
10Y CAGR+97.2%

Ocean Thermal had 190M shares outstanding in fiscal year 2025. This represents an increase of 0.0% from the prior year.

Margins & Returns

Gross Margin
19.5%
10Y CAGR-79.4pp

Ocean Thermal's gross margin was 19.5% in fiscal year 2025, indicating the percentage of revenue retained after direct costs.

Operating Margin
-5.7%

Ocean Thermal's operating margin was -5.7% in fiscal year 2025, reflecting core business profitability.

Net Margin
N/A
Return on Equity
N/A

Capital Allocation

R&D Spending
N/A
Share Buybacks
N/A
Capital Expenditures
N/A

CPWR Income Statement

Metric Q1'26 Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24
Revenue $404K-74.5% $1.6M+282.3% $414K-51.1% $846K+389.1% $173K N/A $0 $0
Cost of Revenue N/A N/A N/A N/A $129K N/A N/A N/A
Gross Profit -$259K-216.7% $222K+110.1% $106K-51.1% $217K+389.1% $44K N/A $0 $0
R&D Expenses N/A N/A N/A N/A N/A N/A N/A N/A
SG&A Expenses $34K-18.0% $42K+389.1% $9K-40.7% $15K+123.2% $7K N/A $30K-13.7% $35K
Operating Income -$488K-200.1% $487K+271.4% -$284K-121.8% -$128K+48.1% -$247K N/A N/A -$386K
Interest Expense $739K-9.8% $820K+15.0% $713K+4.3% $684K+4.3% $656K N/A N/A $603K
Income Tax $0 $0 $0 $0 $0 N/A $0 $0
Net Income N/A N/A N/A N/A -$1.4M N/A N/A N/A
EPS (Diluted) $0.00 N/A $-0.38+20.8% $-0.48-4700.0% $-0.01 N/A $0.00 $0.00

CPWR Balance Sheet

Metric Q1'26 Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24
Total Assets $430K-71.0% $1.5M+110.5% $705K+12.9% $625K+13.9% $549K+2495.1% $21K-60.9% $54K-55.2% $121K
Current Assets $430K-71.0% $1.5M+110.5% $705K+12.9% $625K+13.9% $549K+2495.1% $21K-60.9% $54K-55.2% $121K
Cash & Equivalents $166K-58.8% $404K+619.4% $56K-59.8% $140K+3029.7% $4K-72.3% $16K-67.1% $49K-57.6% $116K
Inventory N/A N/A N/A N/A N/A N/A N/A N/A
Accounts Receivable $259K-75.9% $1.1M+172.0% $396K N/A $539K $0 N/A N/A
Goodwill N/A N/A N/A N/A N/A N/A N/A N/A
Total Liabilities $51.8M-54.9% $114.9M-46.1% $213.0M+50.9% $141.1M+204.1% $46.4M+4.1% $44.6M+0.6% $44.3M-9.0% $48.7M
Current Liabilities $51.8M-54.9% $114.8M-46.1% $213.0M+51.0% $141.1M+204.2% $46.4M+4.1% $44.6M+0.5% $44.3M-9.0% $48.7M
Long-Term Debt N/A N/A N/A N/A N/A N/A N/A N/A
Total Equity -$51.4M+54.7% -$113.4M+46.6% -$212.3M-51.1% -$140.5M-206.4% -$45.9M-2.9% -$44.6M-0.6% -$44.3M+8.9% -$48.6M
Retained Earnings -$114.5M+35.1% -$176.6M+35.9% -$275.3M-35.4% -$203.4M-87.1% -$108.7M-1.3% -$107.3M-0.3% -$107.0M+3.8% -$111.2M

CPWR Cash Flow Statement

Metric Q1'26 Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24
Operating Cash Flow -$237K-203.9% $228K+189.2% -$256K-366.4% $96K+159.3% -$162K-57.7% -$103K+29.9% -$146K+2.7% -$150K
Capital Expenditures N/A N/A N/A N/A N/A N/A N/A N/A
Free Cash Flow N/A N/A N/A N/A N/A N/A N/A N/A
Investing Cash Flow N/A N/A N/A N/A N/A N/A N/A N/A
Financing Cash Flow -$270-100.2% $119K-30.8% $172K+339.0% $39K-73.9% $150K+115.4% $70K-12.5% $80K-70.0% $266K
Dividends Paid N/A N/A N/A N/A N/A N/A N/A N/A
Share Buybacks N/A N/A N/A N/A N/A N/A N/A N/A

CPWR Financial Ratios

Metric Q1'26 Q4'25 Q3'25 Q2'25 Q1'25 Q4'24 Q3'24 Q2'24
Gross Margin -64.3%-78.4pp 14.1%-11.5pp 25.6%0.0pp 25.6%0.0pp 25.6% N/A N/A N/A
Operating Margin -120.9%-151.7pp 30.8%+99.6pp -68.7%-53.6pp -15.2%+127.5pp -142.6% N/A N/A N/A
Net Margin N/A N/A N/A N/A -810.7% N/A N/A N/A
Return on Equity N/A N/A N/A N/A N/A N/A N/A N/A
Return on Assets N/A N/A N/A N/A -255.7% N/A N/A N/A
Current Ratio 0.010.0 0.010.0 0.000.0 0.000.0 0.01+0.0 0.000.0 0.000.0 0.00
Debt-to-Equity N/A -1.010.0 -1.000.0 -1.000.0 -1.01-0.0 -1.000.0 -1.000.0 -1.00
FCF Margin N/A N/A N/A N/A N/A N/A N/A N/A

Note: Shareholder equity is negative (-$113.4M), which causes debt-to-equity and return on equity ratios to appear negative or not meaningful. This can occur from accumulated losses or large share buyback programs.

Note: The current ratio is below 1.0 (0.01), indicating current liabilities exceed current assets, which may suggest potential short-term liquidity concerns.

Similar Companies

Frequently Asked Questions

Ocean Thermal (CPWR) reported $3.0M in total revenue for fiscal year 2025. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

Ocean Thermal (CPWR) reported diluted earnings per share of $0.34 for fiscal year 2025. This represents a 3300.0% change compared to the previous fiscal year. EPS represents the portion of a company's net income allocated to each outstanding share of common stock and is widely used to evaluate profitability on a per-share basis.

Ocean Thermal (CPWR) had a gross margin of 19.5% in fiscal year 2025, indicating the percentage of revenue retained after direct costs of goods sold.

Ocean Thermal (CPWR) had an operating margin of -5.7% in fiscal year 2025, reflecting the profitability of core business operations before interest and taxes.

Ocean Thermal (CPWR) generated -$93K in operating cash flow during fiscal year 2025, representing cash generated from core business activities.

Ocean Thermal (CPWR) had $1.5M in total assets as of fiscal year 2025, including both current and long-term assets.

Ocean Thermal (CPWR) had 190M shares outstanding as of fiscal year 2025.

Ocean Thermal (CPWR) had a current ratio of 0.01 as of fiscal year 2025, which is below 1.0, which may suggest potential liquidity concerns.

Ocean Thermal (CPWR) had a debt-to-equity ratio of -1.01 as of fiscal year 2025, measuring the company's financial leverage by comparing total debt to shareholder equity.

Based on fiscal year 2025 data, Ocean Thermal (CPWR) had $404K in cash against an annual operating cash burn of $93K. This gives an estimated cash runway of approximately 52 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.

Ocean Thermal (CPWR) has negative shareholder equity of -$113.4M as of fiscal year 2025, which causes the debt-to-equity ratio to appear negative or not meaningful. This can occur when accumulated losses exceed invested capital, or after large share buyback programs. Other solvency metrics like the current ratio or interest coverage may be more informative.

Ocean Thermal (CPWR) has an Altman Z-Score of -256.42, placing it in the Distress Zone (elevated bankruptcy risk). The Z-Score combines five financial ratios (working capital, retained earnings, EBIT, market capitalization, and revenue relative to total assets) to predict the likelihood of bankruptcy. Scores above 2.99 indicate financial safety while scores below 1.81 suggest financial distress. Learn more in our complete guide to financial health indicators.

Ocean Thermal (CPWR) has an interest coverage ratio of -0.1x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.

Back to top