COMP <GO>
NPWR vs EAF // ALTMAN Z-SCORE & DEBT/EQUITY
NET Power Inc. (Class A) (NYSE) VS. GrafTech International Ltd. (NYSE) • 15-METRIC TALLY: NPWR 0
— EAF 3
■ METRIC PARITY
LAST: $0.85 (+1.94%) • MKT CAP: $187.5M
balance-sheet
—
LAST: $11.33 (-4.79%) • MKT CAP: $320.1M
balance-sheet
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (NPWR VS. EAF)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | NPWR | EAF | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | -3.10% | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | -35.00% | -7.30% | -27.70 | EAF | /roic <GO> |
| EV/EBITDA & P/E Valuation | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | — | -15.30% | — | TIE | /operating-margins <GO> |
| Net Profit Margin | — | -43.60% | — | TIE | /net-margins <GO> |
| Revenue Growth (YoY) | — | -6.40% | — | TIE | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity ACTIVE | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 2/9 | 2/9 | 0.00 | TIE | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 21.8 | 67.5 | -45.70 | EAF | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $187.5M | $320.1M | -$132.6M | EAF | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | NPWR REV | EAF REV | NPWR GROSS % | EAF GROSS % | NPWR FCF | EAF FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $5.02B | $504.1M | — | -3.1% | -$154.0M | -$120.5M |
| FY 2024 | $250.0K | $538.8M | 87.6% | -3.7% | -$100.3M | -$74.4M |
| FY 2023 | — | $620.5M | — | — | — | $76.6M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
NPWR // BETA —
EAF // BETA —