CLRCR
CLRCR
ClimateRockIncome Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $30K | $-487.31K ▼ | 0% | $-0.22 ▼ | $-487.31K ▼ |
| Q2-2025 | $0 | $30K ▼ | $-172.41K ▲ | 0% | $-0.16 ▼ | $-446.09K ▲ |
| Q1-2025 | $0 ▼ | $492.93K ▲ | $-185.04K ▼ | 0% ▼ | $-0.14 ▲ | $-492.93K ▼ |
| Q4-2024 | $2.86M ▲ | $30K | $19.11K ▼ | 0.67% ▲ | $-0.35 ▼ | $-316.68K ▼ |
| Q3-2024 | $0 | $30K | $172.72K | 0% | $0.08 | $-195.8K |
What's going well?
General and administrative costs are very low at $30,000. No debt or interest expense, and no one-time charges distorting results.
What's concerning?
No revenue for two straight quarters and losses are growing. The sharp drop in share count is unusual and could signal a reverse split or other shareholder-unfriendly action.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $6.19K ▲ | $5.58M ▲ | $9.82M ▲ | $-9.82M ▼ |
| Q2-2025 | $3.91K ▼ | $5.5M ▼ | $9.26M ▲ | $-9.26M ▼ |
| Q1-2025 | $4.48K ▼ | $29.79M ▲ | $8.71M ▲ | $21.08M ▼ |
| Q4-2024 | $14.38K ▲ | $29.4M ▲ | $8.13M ▼ | $21.26M ▲ |
| Q3-2024 | $3.71K | $28.92M | $36.57M | $-7.65M |
What's financially strong about this company?
There is no formal debt and no risky goodwill or intangible assets. The company has slightly increased its cash balance this quarter.
What are the financial risks or weaknesses?
Liabilities far exceed assets, equity is deeply negative, and cash is almost nonexistent. The company cannot cover its short-term bills and has a long history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-487.31K ▼ | $-42.85K ▲ | $-17.94K ▼ | $63.07K ▲ | $2.29K ▲ | $-42.85K ▲ |
| Q2-2025 | $-172.41K ▲ | $-265.59K ▼ | $24.56M ▲ | $-24.3M ▼ | $-571 ▲ | $-265.59K ▼ |
| Q1-2025 | $-185.04K ▼ | $-79.9K ▲ | $-100K ▲ | $170K ▼ | $-9.9K ▼ | $-79.9K ▲ |
| Q4-2024 | $19.11K ▼ | $-282.38K ▼ | $-150K | $443.06K ▲ | $10.68K ▲ | $-282.38K ▼ |
| Q3-2024 | $172.72K | $-93.59K | $-150K | $241.22K | $-2.37K | $-93.59K |
What's strong about this company's cash flow?
Operating and free cash flow losses shrank sharply this quarter. The company managed to increase its cash balance slightly, mainly due to a big working capital swing.
What are the cash flow concerns?
The business is still losing real cash, with a net loss of $487,305 and negative free cash flow. Cash on hand is very low, and the company is paying dividends it can't afford, making the current situation unsustainable.
5-Year Trend Analysis
A comprehensive look at ClimateRock's financial evolution and strategic trajectory over the past five years.
ClimateRock’s main strengths are structural rather than operational: a public listing, demonstrated ability to raise large amounts of equity and debt capital, and a clear plan to merge with a renewable energy platform that has an experienced management team and a diversified project pipeline. The proposed GreenRock combination brings a coherent strategic narrative—integrated renewables, storage, and hydrogen across multiple geographies—which, if realized, could underpin long‑term growth potential. In the near term, management has also shown some discipline in cutting overhead after periods of elevated deal-related spending.
The most significant risks stem from the lack of an existing operating business, ongoing cash burn, rising leverage, and weak liquidity. The balance sheet shows deep and growing accumulated losses and greater dependence on debt, while cash flow statements reveal persistent negative operating and free cash flow. At the strategic level, the merger is not yet complete and could face approval, funding, or market challenges. Even if it closes, GreenRock faces the usual infrastructure risks—project delays, cost overruns, regulatory shifts—as well as intense competition in solar, wind, storage, and hydrogen. Capital intensity is high, so the combined entity will likely remain reliant on external financing for some time.
Looking ahead, ClimateRock’s outlook is binary and highly conditional. In its current state, it is a depleting financial shell with limited runway unless new capital is secured or the business combination is successfully executed. If the merger with GreenRock proceeds as envisioned and the project pipeline is executed effectively, the resulting company could evolve into a differentiated player in integrated renewable energy and green hydrogen, benefiting from strong secular tailwinds in decarbonization. However, there is substantial uncertainty around timing, financing needs, and execution, and current financial statements do not yet reflect the economics of an operating renewable energy business. The story remains primarily prospective, with considerable upside and downside paths depending on how the transaction and subsequent operations unfold.
About ClimateRock
https://www.climate-rock.comClimateRock focuses on effecting a merger, share exchange, asset acquisition, share purchase, reorganization, or similar business combination with one or more businesses. It intends to pursue an initial business combination within climate change, environment, renewable energy and emerging, and clean technologies. The company was incorporated in 2021 and is based in London, the United Kingdom.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $30K | $-487.31K ▼ | 0% | $-0.22 ▼ | $-487.31K ▼ |
| Q2-2025 | $0 | $30K ▼ | $-172.41K ▲ | 0% | $-0.16 ▼ | $-446.09K ▲ |
| Q1-2025 | $0 ▼ | $492.93K ▲ | $-185.04K ▼ | 0% ▼ | $-0.14 ▲ | $-492.93K ▼ |
| Q4-2024 | $2.86M ▲ | $30K | $19.11K ▼ | 0.67% ▲ | $-0.35 ▼ | $-316.68K ▼ |
| Q3-2024 | $0 | $30K | $172.72K | 0% | $0.08 | $-195.8K |
What's going well?
General and administrative costs are very low at $30,000. No debt or interest expense, and no one-time charges distorting results.
What's concerning?
No revenue for two straight quarters and losses are growing. The sharp drop in share count is unusual and could signal a reverse split or other shareholder-unfriendly action.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $6.19K ▲ | $5.58M ▲ | $9.82M ▲ | $-9.82M ▼ |
| Q2-2025 | $3.91K ▼ | $5.5M ▼ | $9.26M ▲ | $-9.26M ▼ |
| Q1-2025 | $4.48K ▼ | $29.79M ▲ | $8.71M ▲ | $21.08M ▼ |
| Q4-2024 | $14.38K ▲ | $29.4M ▲ | $8.13M ▼ | $21.26M ▲ |
| Q3-2024 | $3.71K | $28.92M | $36.57M | $-7.65M |
What's financially strong about this company?
There is no formal debt and no risky goodwill or intangible assets. The company has slightly increased its cash balance this quarter.
What are the financial risks or weaknesses?
Liabilities far exceed assets, equity is deeply negative, and cash is almost nonexistent. The company cannot cover its short-term bills and has a long history of losses.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $-487.31K ▼ | $-42.85K ▲ | $-17.94K ▼ | $63.07K ▲ | $2.29K ▲ | $-42.85K ▲ |
| Q2-2025 | $-172.41K ▲ | $-265.59K ▼ | $24.56M ▲ | $-24.3M ▼ | $-571 ▲ | $-265.59K ▼ |
| Q1-2025 | $-185.04K ▼ | $-79.9K ▲ | $-100K ▲ | $170K ▼ | $-9.9K ▼ | $-79.9K ▲ |
| Q4-2024 | $19.11K ▼ | $-282.38K ▼ | $-150K | $443.06K ▲ | $10.68K ▲ | $-282.38K ▼ |
| Q3-2024 | $172.72K | $-93.59K | $-150K | $241.22K | $-2.37K | $-93.59K |
What's strong about this company's cash flow?
Operating and free cash flow losses shrank sharply this quarter. The company managed to increase its cash balance slightly, mainly due to a big working capital swing.
What are the cash flow concerns?
The business is still losing real cash, with a net loss of $487,305 and negative free cash flow. Cash on hand is very low, and the company is paying dividends it can't afford, making the current situation unsustainable.
5-Year Trend Analysis
A comprehensive look at ClimateRock's financial evolution and strategic trajectory over the past five years.
ClimateRock’s main strengths are structural rather than operational: a public listing, demonstrated ability to raise large amounts of equity and debt capital, and a clear plan to merge with a renewable energy platform that has an experienced management team and a diversified project pipeline. The proposed GreenRock combination brings a coherent strategic narrative—integrated renewables, storage, and hydrogen across multiple geographies—which, if realized, could underpin long‑term growth potential. In the near term, management has also shown some discipline in cutting overhead after periods of elevated deal-related spending.
The most significant risks stem from the lack of an existing operating business, ongoing cash burn, rising leverage, and weak liquidity. The balance sheet shows deep and growing accumulated losses and greater dependence on debt, while cash flow statements reveal persistent negative operating and free cash flow. At the strategic level, the merger is not yet complete and could face approval, funding, or market challenges. Even if it closes, GreenRock faces the usual infrastructure risks—project delays, cost overruns, regulatory shifts—as well as intense competition in solar, wind, storage, and hydrogen. Capital intensity is high, so the combined entity will likely remain reliant on external financing for some time.
Looking ahead, ClimateRock’s outlook is binary and highly conditional. In its current state, it is a depleting financial shell with limited runway unless new capital is secured or the business combination is successfully executed. If the merger with GreenRock proceeds as envisioned and the project pipeline is executed effectively, the resulting company could evolve into a differentiated player in integrated renewable energy and green hydrogen, benefiting from strong secular tailwinds in decarbonization. However, there is substantial uncertainty around timing, financing needs, and execution, and current financial statements do not yet reflect the economics of an operating renewable energy business. The story remains primarily prospective, with considerable upside and downside paths depending on how the transaction and subsequent operations unfold.

CEO
Per Regnarsson

