-

Energy Vault Reports Second Quarter 2025 Financial Results

Current Contract revenue backlog increased 47% to $954 million versus Q1, now up 120% year-to-date

Q2 2025 Revenue increased 126% to $8.5 million compared to the prior year period

Q2 2025 GAAP gross profit of 29.6%, increasing 140% versus prior year to $2.5 million

Q2 2025 Adjusted EBITDA improved 11% versus prior year, to a loss of $13.7 million from a loss of $15.4 million

Implemented an additional $6.5 million cost savings initiative (annualized)

Cash improved 23% versus prior quarter to $58.1 million, finishing at the high end of the previous guidance range

Cross Trails project financing of $17.8 million completed in July; another $27 million in total net ITC proceeds anticipated in September

Exclusivity agreement signed with leading, multi-billion-dollar infrastructure fund launching ‘Asset Vault’ with $300 million Preferred Equity Investment to support construction and operation of 1.5GW of owned Energy Storage IPP Projects expected to generate $100M+ in annual, recurring project-level EBITDA over the next 3-4 years

WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (NYSE: NRGV) (“Energy Vault” or “the Company”), a leader in sustainable, grid-scale energy storage solutions, announced financial results for the second quarter ended June 30, 2025.

“We made good progress in our key growth geographies in the quarter executing on our core strategies, including construction progress on our first two energy storage projects in Australia, announcing a new regional expansion within the U.S. with the public utility contract with Consumers Energy, and perhaps most significantly, entering into agreement for a $300 million preferred equity funding that will secure the capital to execute upon our attractive project development portfolio of 3GW’s of storage IPP projects under our ‘build-own-operate’ strategy,” said Robert Piconi, Chairman of the Board and CEO of Energy Vault. “In addition to creating large, annual recurring cash streams from the owned asset portfolio, the new Asset Vault storage IPP will enhance cash accretion back to Energy Vault which will construct the projects, all incremental to our other energy storage solutions business.” Piconi continued, “Importantly, we also executed well on putting more cash on the balance sheet, completing our second project financing for the Cross Trails BESS in Texas which completed in July, following a 23% increase in cash at the end of Q2 at the high end of our previous guidance range.”

Second Quarter 2025 Financial Highlights

  • Revenue backlog as of June 30, 2025, reached $682 million, 57% higher year-to-date. Backlog as of today’s announcement reached $954 million, up 120% year-to-date on new projects with Consumers Energy, a long-term service agreement (LTSA) with an existing customer, and long-term offtake agreements in the U.S. and Australia
  • Q2 2025 revenue of $8.5 million, a 126% increase over the prior-year period driven by Australia project delivery and commencement of Cross Tails BESS
  • Q2 2025 GAAP gross margin climbed to 29.6% from 27.8% a year ago primarily driven by favorable geographic and revenue mix
  • Q2 2025 cash balance increased 23% sequentially to $58.1 million (including restricted cash)
  • Q2 2025 GAAP operating expenses of $30.7 million and adjusted operating expenses of $16.2 million
  • Q2 2025 Net loss was $(34.9) million; Q2 2025 Adjusted Net loss increased 32% to $(18.4) million from $(13.9) million year-over-year
  • Q2 2025 Adjusted EBITDA improved 11% to $(13.7) million from $(15.4) million year-over-year

Operating and Other Recent Highlights

  • Energy Vault's first two owned & operated energy storage assets (Cross Trails in Texas and Calistoga Resiliency Center in California), now placed in service and expected to contribute ~ $10 million in recurring annual EBITDA
  • Exclusivity agreement signed with leading, multi-billion-dollar infrastructure fund for Creation of ‘Asset Vault’ with $300 million Preferred Equity Investment to support construction and operation of 1.5GW of Energy Storage Projects (including those projects just placed in service in the U.S. and acquired in Australia, along with a robust funnel of new opportunities under evaluation).
  • Completed the Acquisition of Stoney Creek Battery Energy Storage System (BESS) in Australia, the largest project today in the new Asset Vault portfolio at 125MW / 1 GWh, representing a significant advancement of Energy Vault’s global “build, own & operate” asset management strategy; construction expected to commence in early 2026, representing roughly $20 million in recurring annual EBITDA when complete in 2027
  • On August 1st, 2025, Energy Vault welcomed PG&E and federal and local government officials along with key suppliers, partners and investors for the ribbon cutting of the 8.5 MW / 293 MWh Calistoga Resiliency Center (CRC)
  • On May 31st, 2025, the 57 MW / 114 MWh Cross Trails Battery Energy Storage System (BESS) commenced commercial operations in accordance with the 10-year Gridmatic offtake agreement; the company completed its $17.8 million project financing with Eagle Point Credit Management in July following its $27.8 million financing of the CRC project in April
  • Awarded project by Michigan’s largest energy provider to supply two battery energy storage systems (BESS), totaling 75 MW/300 MWh. Battery deliveries expected to commence in Q4 2025 enabling construction to begin in Q1 2026, with commercial operation expected by Q4 2026

Business Outlook

  • Estimating FY2025 revenue of $200-250 million (within the prior guidance range), reflecting the timing of U.S. battery deliveries and project timelines
  • In July, implemented an additional $6.5 million reduction in annualized operating expenses as the company refines its long-term strategy, offset by strategic investments in Australia
  • Targeting $60-75 million in total cash at the end of 3Q 2025 including the Cross Trails-project financing of $18 million which was completed in July, with another $27 million in total net ITC proceeds anticipated in September
  • In conjunction with the close of the $300 million Preferred Equity Investment, subject to customary regulatory and closing conditions anticipated in the next 30-60 days, Energy Vault intends to host a Virtual Investor Day to provide a comprehensive overview of the Asset Vault platform, its project pipeline, financial projections, and long-term strategic vision. Additional details will be shared upon closing.

Conference Call Information

Energy Vault will host a conference call today, August 7, 2025 at 4:30 PM ET to discuss the results, followed by a Q&A session. A live webcast of the call can be accessed at https://investors.energyvault.com/events-and-presentations/events. Participants may access the call at 1-800-343-4849, international callers may use 1-203-518-9848. When prompted, please provide the Conference ID: EnergyQ2 to join the Energy Vault Holdings earnings call. A live webcast will also be available at https://investors.energyvault.com/events-and-presentations/events. A telephonic replay of the call will be available shortly after the conclusion of the call and until Thursday, August 21, 2025. Participants may access the replay at 1-844-512-2921, international callers may use 1-412-317-6671 and enter access code 11159550. An archived replay of the call will also be available on the investors portion of the Energy Vault website at https://investors.energyvault.com/.

About Energy Vault

Energy Vault® develops and deploys utility-scale energy storage solutions designed to transform the world's approach to sustainable energy storage. The Company's comprehensive offerings include proprietary gravity-based storage, battery storage, and green hydrogen energy storage technologies. Each storage solution is supported by the Company’s hardware technology-agnostic energy management system software and integration platform. Unique to the industry, Energy Vault’s innovative technology portfolio delivers customized short-and-long-duration energy storage solutions to help utilities, independent power producers, and large industrial energy users significantly reduce levelized energy costs while maintaining power reliability. Utilizing eco-friendly materials with the ability to integrate waste materials for beneficial reuse, Energy Vault’s gravity-based energy storage technology is facilitating the shift to a circular economy while accelerating the global clean energy transition for its customers. Please visit www.energyvault.com for more information.

Non-GAAP measures

Energy Vault has provided a reconciliation of net loss to adjusted EBITDA, with net loss being the most directly comparable GAAP measure, for the historical periods in this press release. Energy Vault has also provided a reconciliation of reported S&M, R&D and G&A expenses to adjusted S&M expenses, adjusted R&D expenses, and adjusted G&A expenses, respectively, and a reconciliation of reported operating expenses to adjusted operating expenses for the historical periods in this press release. A reconciliation of projected non-GAAP measures for the full-year 2024 has not been provided because certain information necessary to calculate such measures on a GAAP basis is not available without unreasonable efforts or dependent on the timing of future events outside of our control. Therefore, because of the uncertainty and variability of the nature of the amount of future adjustments, which could be significant, the Company is unable to provide a reconciliation for these forward-looking non-GAAP measures without unreasonable effort.

Developed pipeline represents uncontracted potential revenue from third-party projects where potential prospective customers have either awarded the Company a project or shortlisted the Company for consideration. It also includes potential tolling revenue from projects where the Company is in advanced negotiations to build, own, and operate energy storage systems. Developed pipeline is an internal management metric that we construct using information from our global sales team and is monitored by management to understand the potential anticipated growth of our Company and to estimate potential future revenue. Developed pipeline is influenced by the prevailing foreign exchange rates and equipment prices and may vary from period to period if these inputs change.

Backlog represents contracted but unrecognized revenue from third-party projects and services yet to be completed, unrecognized revenue or other income from IP licensing agreements, and unrecognized revenue from tolling arrangements for projects operated by Energy Vault or affiliates. Backlog includes any potential future variable payments from tolling and offtake arrangements that the Company believes is probable of being realized. Probable future variable payments are forecasted by an independent third-party firm using simulation software that factors in current and projected energy market dynamics, historical and forecasted volatility, and location specific data. The Company considers the low-end simulation results to be probable. Potential future IP royalties are not included in backlog. Backlog is a common measurement used in our industry. Our methodology for determining backlog may not, however, be comparable to the methodologies used by others.

Forward-Looking Statements

This press release includes forward-looking statements that reflect the Company’s current views with respect to, among other things, the Company’s operations and financial performance. Forward-looking statements include information concerning possible or assumed future results of operations, including descriptions of our business plan and strategies, and our ability to cure our New York Stock Exchange (“NYSE”) price deficiency and meet the continued listing requirements of the NYSE. These statements often include words such as “anticipate,” “expect,” “contemplate,” “continue,” “suggest,” “plan,” “potential,” “predict,” “believe,” “intend,” “project,” “forecast,” “estimate,” “target,” “project,” “projections,” “should,” “target,” “could,” “would,” “may,” “might,” “will” and other similar expressions. We base these forward-looking statements or projections on our current expectations, plans, and assumptions, which we have made in light of our experience in our industry, as well as our perceptions of historical trends, current conditions, expected future developments and other factors we believe are appropriate under the circumstances at the time. These forward-looking statements are based on our beliefs, assumptions, and expectations of future performance, taking into account the information currently available to us. These forward-looking statements are only predictions based upon our current expectations and projections about future events. These forward-looking statements involve significant risks and uncertainties that could cause our actual results, level of activity, performance or achievements to differ materially from the results, level of activity, performance or achievements expressed or implied by the forward-looking statements, including changes in our strategy, expansion plans, customer opportunities, future operations, future financial position, estimated revenues and losses, expected monetization of tax credits, expected financings, projected costs, prospects and plans; the uncertainly of our awards, bookings, backlog and developed pipeline equating to future revenue; the lack of assurance that non-binding letters of intent and other indication of interest can result in binding financings, orders or sales; the possibility of our products to be or alleged to be defective or experience other failures; the implementation, market acceptance and success of our business model and growth strategy; our ability to develop and maintain our brand and reputation; developments and projections relating to our business, our competitors, and industry; the impact of macroeconomic uncertainty, including with respect to uncertainty about the future relationship between the United States and other countries with respect to trade policies, taxes, government regulations, and tariffs; investment in development projects that may not achieve commercial operations in our predicted timeframe or at all; our efforts to diversify our supply chain to lessen the impact of tariffs; the ability of our suppliers to deliver necessary components or raw materials for construction of our energy storage systems in a timely manner; the impact of health epidemics, on our business and the actions we may take in response thereto; our expectations regarding our ability to obtain and maintain intellectual property protection and not infringe on the rights of others; expectations regarding the time during which we will be an emerging growth company under the JOBS Act; our future capital requirements and sources and uses of cash; the international nature of our operations and the impact of war or other hostilities on our business and global markets; our ability to obtain funding for our operations and future growth; our business, expansion plans and opportunities, including our expectation that our first two-owned projects will begin generating revenue in 2025, and other important factors discussed under the caption “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on April 1, 2025, as such factors may be updated from time to time in its other filings with the SEC, accessible on the SEC’s website at www.sec.gov. New risks emerge from time to time, and it is not possible for our management to predict all risks, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements we may make. Any forward-looking statement made by us in this press release speaks only as of the date of this press release and is expressly qualified in its entirety by the cautionary statements included in this press release. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable laws. You should not place undue reliance on our forward-looking statements.

ENERGY VAULT HOLDINGS, INC.

Condensed Consolidated Balance Sheets

(Unaudited)

(In thousands except par value)

 

June 30,
2025

 

December 31,
2024

Assets

Current Assets

Cash and cash equivalents

$

21,416

 

 

$

27,091

 

Restricted cash

 

32,918

 

 

 

990

 

Accounts receivable, net

 

4,517

 

 

 

14,565

 

Contract assets, net

 

7,727

 

 

 

6,798

 

Customer financing receivable, current portion, net

 

1,432

 

 

 

2,148

 

Advances to suppliers

 

20,306

 

 

 

10,678

 

Investments, current portion

 

837

 

 

 

2,933

 

Prepaid expenses and other current assets

 

5,742

 

 

 

3,702

 

Total current assets

 

94,895

 

 

 

68,905

 

Property and equipment, net

 

120,875

 

 

 

99,493

 

Intangible assets, net

 

5,749

 

 

 

4,538

 

Operating lease right-of-use assets

 

2,278

 

 

 

1,206

 

Customer financing receivable, long-term portion, net

 

2,220

 

 

 

3,329

 

Investments, long-term portion

 

6,291

 

 

 

3,270

 

Restricted cash, long-term portion

 

3,765

 

 

 

1,992

 

Deferred income taxes

 

12,077

 

 

 

 

Other assets

 

678

 

 

 

1,156

 

Total Assets

$

248,828

 

 

$

183,889

 

Liabilities and Stockholders’ Equity

 

 

 

Current Liabilities

 

Accounts payable

$

35,834

 

 

$

20,250

 

Accrued expenses

 

18,668

 

 

 

24,968

 

Long-term debt, current portion

 

23,107

 

 

 

 

Contract liabilities

 

65,726

 

 

 

8,938

 

Other long-term liabilities

 

491

 

 

 

499

 

Total current liabilities

 

143,826

 

 

 

54,655

 

Long-term debt

 

10,244

 

 

 

 

Deferred pension obligation

 

2,075

 

 

 

2,044

 

Other long-term liabilities

 

2,384

 

 

 

934

 

Total liabilities

 

158,529

 

 

 

57,633

 

Stockholders’ Equity

 

 

 

Preferred stock, $0.0001 par value; 5,000 shares authorized, none issued

 

 

 

 

 

Common stock, $0.0001 par value; 500,000 shares authorized, 160,689 and 153,206 issued and outstanding at June 30, 2025 and December 31, 2024, respectively

 

16

 

 

 

15

 

Additional paid-in capital

 

532,095

 

 

 

512,022

 

Accumulated deficit

 

(439,885

)

 

 

(383,822

)

Accumulated other comprehensive loss

 

(1,900

)

 

 

(1,896

)

Non-controlling interest

 

(27

)

 

 

(63

)

Total stockholders’ equity

 

90,299

 

 

 

126,256

 

Total Liabilities and Stockholders’ Equity

$

248,828

 

 

$

183,889

 

ENERGY VAULT HOLDINGS, INC.

Condensed Consolidated Statements of Operations and Comprehensive Loss

(Unaudited)

(In thousands except per share data)

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2025

 

2024

 

2025

 

2024

Revenue

$

8,512

 

 

$

3,770

 

 

$

17,046

 

 

$

11,529

 

Cost of revenue

 

5,996

 

 

 

2,721

 

 

 

9,654

 

 

 

8,412

 

Gross profit

 

2,516

 

 

 

1,049

 

 

 

7,392

 

 

 

3,117

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing

 

3,161

 

 

 

4,861

 

 

 

7,306

 

 

 

9,031

 

Research and development

 

4,074

 

 

 

6,951

 

 

 

7,898

 

 

 

13,917

 

General and administrative

 

19,113

 

 

 

15,836

 

 

 

36,619

 

 

 

31,189

 

Provision for credit losses

 

3,843

 

 

 

442

 

 

 

3,832

 

 

 

353

 

Depreciation and amortization

 

473

 

 

 

279

 

 

 

778

 

 

 

574

 

Loss on impairment and sale of long-lived assets

 

 

 

 

565

 

 

 

 

 

 

565

 

Total operating expenses

 

30,664

 

 

 

28,934

 

 

 

56,433

 

 

 

55,629

 

Loss from operations

 

(28,148

)

 

 

(27,885

)

 

 

(49,041

)

 

 

(52,512

)

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(2,516

)

 

 

(38

)

 

 

(2,611

)

 

 

(46

)

Interest income

 

312

 

 

 

1,746

 

 

 

627

 

 

 

3,572

 

Other income (expense), net

 

(2,507

)

 

 

(22

)

 

 

(2,625

)

 

 

1,648

 

Loss before income taxes

 

(32,859

)

 

 

(26,199

)

 

 

(53,650

)

 

 

(47,338

)

Provision for income taxes

 

2,073

 

 

 

 

 

 

2,456

 

 

 

 

Net loss

 

(34,932

)

 

 

(26,199

)

 

 

(56,106

)

 

 

(47,338

)

Net loss attributable to non-controlling interest

 

(5

)

 

 

(11

)

 

 

(43

)

 

 

(11

)

Net loss attributable to Energy Vault Holdings, Inc.

$

(34,927

)

 

$

(26,188

)

 

$

(56,063

)

 

$

(47,327

)

 

 

 

 

 

 

 

 

Net loss per share attributable to Energy Vault Holdings, Inc. — basic and diluted

$

(0.22

)

 

$

(0.18

)

 

$

(0.36

)

 

$

(0.32

)

Weighted average shares outstanding — basic and diluted

 

156,911

 

 

 

149,143

 

 

 

155,326

 

 

 

148,081

 

 

 

 

 

 

 

 

 

Other comprehensive income (loss) — net of tax

 

 

 

 

 

 

Actuarial gain (loss) on pension

$

(276

)

 

$

3

 

 

$

235

 

 

$

(228

)

Foreign currency translation gain (loss)

 

(259

)

 

 

(15

)

 

 

(239

)

 

 

137

 

Total other comprehensive loss attributable to Energy Vault Holdings, Inc.

 

(535

)

 

 

(12

)

 

 

(4

)

 

 

(91

)

Total comprehensive loss attributable to Energy Vault Holdings, Inc.

$

(35,462

)

 

$

(26,200

)

 

$

(56,067

)

 

$

(47,418

)

ENERGY VAULT HOLDINGS, INC.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

(In thousands)

 

Six Months Ended June 30,

 

2025

 

2024

Cash Flows From Operating Activities

Net loss

$

(56,106

)

 

$

(47,338

)

Adjustments to reconcile net loss to net cash (used in) provided by operating activities:

 

 

 

Depreciation and amortization

 

778

 

 

 

574

 

Non-cash debt and financing costs

 

1,380

 

 

 

 

Loss on debt extinguishment

 

1,412

 

 

 

 

Non-cash interest income

 

(364

)

 

 

(760

)

Stock-based compensation

 

18,260

 

 

 

19,188

 

Loss on impairment and sale of long-lived assets

 

 

 

 

565

 

Provision for credit losses

 

3,832

 

 

 

353

 

Non-cash expenses related to equity purchase agreement

 

667

 

 

 

 

Foreign exchange losses

 

349

 

 

 

107

 

Change in operating assets

 

(10,072

)

 

 

75,161

 

Change in operating liabilities

 

52,493

 

 

 

(59,696

)

Net cash provided by (used in) operating activities

 

12,629

 

 

 

(11,846

)

Cash Flows From Investing Activities

 

Proceeds from sale of property and equipment

 

 

 

 

219

 

Purchase of property and equipment

 

(15,194

)

 

 

(21,051

)

Investment in note receivable

 

(2,142

)

 

 

 

Net cash used in investing activities

 

(17,336

)

 

 

(20,832

)

Cash Flows From Financing Activities

 

Proceeds from debt financing

 

63,794

 

 

 

 

Proceeds from insurance premium financings

 

1,665

 

 

 

1,670

 

Proceeds from issuance of stock

 

1,199

 

 

 

 

Short-swing profit recovery

 

24

 

 

 

 

Proceeds from exercise of stock options

 

2

 

 

 

 

Repayment of debt

 

(27,826

)

 

 

 

Repayment of insurance premium financings

 

(1,225

)

 

 

(819

)

Payment of debt issuance costs

 

(5,409

)

 

 

 

Payment of finance lease obligations

 

(84

)

 

 

(194

)

Payment of taxes related to net settlement of equity awards

 

 

 

 

(297

)

Net cash provided by financing activities

 

32,140

 

 

 

360

 

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

 

593

 

 

 

(286

)

Net increase (decrease) in cash, cash equivalents, and restricted cash

 

28,026

 

 

 

(32,604

)

Cash, cash equivalents, and restricted cash  –  beginning of the period

 

30,073

 

 

 

145,555

 

Cash, cash equivalents, and restricted cash –  end of the period

 

58,099

 

 

 

112,951

 

Less: Restricted cash at end of period

 

36,683

 

 

 

6,116

 

Cash and cash equivalents - end of period

$

21,416

 

 

$

106,835

 

ENERGY VAULT HOLDINGS, INC.

Condensed Consolidated Statements of Cash Flows (Continued)

(Unaudited)

(In thousands)

 

 

 

 

 

 

 

Six Months Ended June 30,

 

 

2025

 

2024

Supplemental Disclosures of Cash Flow Information:

 

 

Income taxes paid

 

$

396

 

$

51

 

Cash paid for interest

 

 

476

 

 

46

 

Supplemental Disclosures of Non-Cash Investing and Financing Information:

 

 

 

 

Actuarial gain (loss) on pension

 

 

235

 

 

(228

)

Property, plant and equipment financed through accounts payable

 

 

11,493

 

 

2,569

 

Assets acquired on finance lease

 

 

87

 

 

120

 

Non-GAAP Financial Measures

To complement our condensed consolidated statements of operations, we use non-GAAP financial measures of adjusted selling and marketing (“S&M”) expenses, adjusted research and development (“R&D”) expenses, adjusted general and administrative (“G&A”) expenses, adjusted operating expenses, adjusted net loss, and adjusted EBITDA. Management believes that these non-GAAP financial measures complement our GAAP amounts and such measures are useful to securities analysts and investors to evaluate our ongoing results of operations when considered alongside our GAAP measures. The presentation of these non-GAAP measures is not meant to be considered in isolation or as an alternative to other measures of financial performance calculated in accordance with GAAP. These non-GAAP measures and their reconciliation to GAAP financial measures are shown below.

The following table provides a reconciliation from GAAP S&M expenses to non-GAAP adjusted S&M expenses (amounts in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

S&M expenses (GAAP)

 

$

3,161

 

$

4,861

 

$

7,306

 

$

9,031

Non-GAAP adjustment:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

1,039

 

 

1,782

 

 

2,084

 

 

3,497

Reorganization expenses

 

 

32

 

 

288

 

 

32

 

 

288

Adjusted S&M expenses (non-GAAP)

 

$

2,090

 

$

2,791

 

$

5,190

 

$

5,246

The following table provides a reconciliation from GAAP R&D expenses to non-GAAP adjusted R&D expenses (amounts in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

R&D expenses (GAAP)

 

$

4,074

 

$

6,951

 

$

7,898

 

$

13,917

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

1,368

 

 

2,059

 

 

2,736

 

 

4,286

Reorganization expenses

 

 

318

 

 

503

 

 

318

 

 

503

Adjusted R&D expenses (non-GAAP)

 

$

2,388

 

$

4,389

 

$

4,844

 

$

9,128

The following table provides a reconciliation from GAAP G&A expenses to non-GAAP adjusted G&A expenses (amounts in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

G&A expenses (GAAP)

 

$

19,113

 

$

15,836

 

$

36,619

 

$

31,189

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

6,577

 

 

5,663

 

 

13,440

 

 

11,405

Reorganization expenses

 

 

812

 

 

918

 

 

812

 

 

918

Adjusted G&A expenses (non-GAAP)

 

$

11,724

 

$

9,255

 

$

22,367

 

$

18,866

The following table provides a reconciliation from GAAP operating expenses to non-GAAP operating expenses (amounts in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Operating expenses (GAAP)

 

$

30,664

 

$

28,934

 

$

56,433

 

$

55,629

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

473

 

 

279

 

 

778

 

 

574

Stock-based compensation expense

 

 

8,984

 

 

9,504

 

 

18,260

 

 

19,188

Reorganization expenses

 

 

1,162

 

 

1,709

 

 

1,162

 

 

1,709

Provision for credit losses

 

 

3,843

 

 

441

 

 

3,832

 

 

353

Loss on impairment and sale of long-lived assets

 

 

 

 

565

 

 

 

 

565

Adjusted operating expenses (non-GAAP)

 

$

16,202

 

$

16,436

 

$

32,401

 

$

33,240

The following table provides a reconciliation from net loss attributable to Energy Vault Holdings, Inc. to non-GAAP adjusted net loss, (amounts in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Net loss attributable to Energy Vault Holdings, Inc. (GAAP)

 

$

(34,927

)

 

$

(26,188

)

 

$

(56,063

)

 

$

(47,327

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Stock-based compensation expense

 

 

8,984

 

 

 

9,504

 

 

 

18,260

 

 

 

19,188

 

Reorganization expenses

 

 

1,162

 

 

 

1,709

 

 

 

1,162

 

 

 

1,709

 

Provision for credit losses

 

 

3,843

 

 

 

441

 

 

 

3,832

 

 

 

353

 

Loss on debt extinguishment

 

 

1,412

 

 

 

 

 

 

1,412

 

 

 

 

Expenses related to equity purchase agreement

 

 

906

 

 

 

 

 

 

906

 

 

 

 

Foreign exchange losses

 

 

216

 

 

 

47

 

 

 

349

 

 

 

107

 

Loss on impairment and sale of long-lived assets

 

 

 

 

 

565

 

 

 

 

 

 

565

 

Gain on derecognition of contract liability

 

 

 

 

 

 

 

 

 

 

 

(1,500

)

Adjusted net loss (non-GAAP)

 

$

(18,404

)

 

$

(13,922

)

 

$

(30,142

)

 

$

(26,905

)

The following table provides a reconciliation from net loss to non-GAAP adjusted EBITDA, with net loss being the most directly comparable GAAP measure (amounts in thousands):

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Net loss attributable to Energy Vault Holdings, Inc. (GAAP)

 

$

(34,927

)

 

$

(26,188

)

 

$

(56,063

)

 

$

(47,327

)

Non-GAAP adjustments:

 

 

 

 

 

 

 

 

 

Interest expense

 

 

2,516

 

 

 

38

 

 

 

2,611

 

 

 

46

 

Interest income

 

 

(312

)

 

 

(1,746

)

 

 

(627

)

 

 

(3,572

)

Provision for income taxes

 

 

2,073

 

 

 

 

 

 

2,456

 

 

 

 

Depreciation and amortization

 

 

473

 

 

 

279

 

 

 

778

 

 

 

574

 

Stock-based compensation expense

 

 

8,984

 

 

 

9,504

 

 

 

18,260

 

 

 

19,188

 

Reorganization expenses

 

 

1,162

 

 

 

1,709

 

 

 

1,162

 

 

 

1,709

 

Provision for credit losses

 

 

3,843

 

 

 

441

 

 

 

3,832

 

 

 

353

 

Loss on debt extinguishment

 

 

1,412

 

 

 

 

 

 

1,412

 

 

 

 

Expenses related to equity purchase agreement

 

 

906

 

 

 

 

 

 

906

 

 

 

 

Foreign exchange losses

 

 

216

 

 

 

47

 

 

 

349

 

 

 

107

 

Loss on impairment and sale of long-lived assets

 

 

 

 

 

565

 

 

 

 

 

 

565

 

Gain on derecognition of contract liability

 

 

 

 

 

 

 

 

 

 

 

(1,500

)

Adjusted EBITDA (non-GAAP)

 

$

(13,654

)

 

$

(15,351

)

 

$

(24,924

)

 

$

(29,857

)

We present adjusted EBITDA, which is net loss excluding adjustments that are outlined in the quantitative reconciliation provided above, as a supplemental measure of our performance and because we believe this measure is frequently used by securities analysts, investors, and other interested parties in the evaluation of companies in our industry. The items excluded from adjusted EBITDA are excluded in order to better reflect our continuing operations.

In evaluating adjusted EBITDA, one should be aware that in the future we may incur expenses similar to the adjustments noted above. Our presentation of adjusted EBITDA should not be construed as an inference that our future results will be unaffected by these types of adjustments. Adjusted EBITDA is not a measurement of our financial performance under GAAP and should not be considered as an alternative to net loss, operating loss, or any other performance measures derived in accordance with GAAP or as an alternative to cash flow from operating activities as a measure of our liquidity.

Our adjusted EBITDA measure has limitations as an analytical tool, and should not be considered in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are:

  • it does not reflect our cash expenditures, future requirements for capital expenditures, or contractual commitments;
  • it does not reflect changes in, or cash requirements for, our working capital needs;
  • it does not reflect stock-based compensation, which is an ongoing expense;
  • although depreciation and amortization are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and our adjusted EBITDA measure does not reflect any cash requirements for such replacements;
  • it is not adjusted for all non-cash income or expense items that are reflected in our consolidated statements of cash flows;
  • it does not reflect the impact of earnings or charges resulting from matters we consider not to be indicative of our ongoing operations;
  • it does not reflect limitations on or costs related to transferring earnings from our subsidiaries to us; and
  • other companies in our industry may calculate this measure differently than we do, limiting its usefulness as a comparative measure.

Because of these limitations, adjusted EBITDA should not be considered as a measure of discretionary cash available to us to invest in the growth of our business or as a measure of cash that will be available to use to meet our obligations. You should compensate for these limitations by relying primarily on our GAAP results and using adjusted EBITDA only supplementally.

Energy Vault Holdings, Inc.

NYSE:NRGV

Release Versions

More News From Energy Vault Holdings, Inc.

Energy Vault Enters into Exclusive Agreement for $300 million Preferred Equity Investment to launch “Asset Vault”, Accelerating the execution of 1.5GW of Global Energy Storage Projects under the Company’s IPP Build, Own and Operate Strategy

LUGANO, Switzerland & WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (NYSE: NRGV) (“Energy Vault” or the “Company”), a global leader in grid-scale energy storage solutions, today announced it has entered into an exclusivity agreement for a $300 million preferred equity investment to fund the launch of Asset Vault, a fully consolidated subsidiary of Energy Vault dedicated to develop, build, own and operate energy storage assets, stand-alone or paired with generation facil...

Energy Vault Secures Final FIRB Approval and Completes Acquisition of 125 MW/1,000 MWh Stoney Creek BESS in Australia

WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (NYSE: NRGV) ("Energy Vault"), a global leader in grid-scale energy storage solutions, today announced it has received Foreign Investment Review Board (FIRB) approval and completed the full acquisition of the Stoney Creek Battery Energy Storage System (BESS) project in Northern New South Wales. The 125 MW/1,000 MWh project now formally enters Energy Vault’s international “Own & Operate” portfolio, advancing the company’s...

Energy Vault Announces Contract with Consumers Energy for 75 MW/300 MWh Battery Energy Storage Projects in Michigan

WESTLAKE VILLAGE, Calif. & JACKSON, Mich.--(BUSINESS WIRE)--Energy Vault (NYSE: NRGV) ("Energy Vault" or the “Company”), a global leader in sustainable energy storage solutions, today announced an agreement with Consumers Energy, Michigan’s largest energy provider, for the supply of two battery energy storage systems (BESS), totaling 75 MW/300 MWh. The BESS deployments will be located in Iosco and Bay Counties, with battery deliveries expected to commence in Q4 2025, construction expected to be...
Back to Newsroom