CLRCW
CLRCW
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?
Operating expenses are stable at $30,000, and there are no debt or tax burdens. The company is keeping costs flat, which could help if revenue starts in the future.
What's concerning?
There is still no revenue, and losses are getting bigger each quarter. The sharp drop in share count suggests financial restructuring, and the business is burning cash with no sales.
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 goodwill or intangible assets, so no risk of write-downs. The company did slightly increase its cash this quarter.
What are the financial risks or weaknesses?
The company has almost no cash, massive liabilities, and deeply negative equity. It cannot cover its bills and is at serious risk of insolvency without new funding.
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?
Cash burn from operations shrank dramatically this quarter. Working capital changes provided a big short-term boost to cash.
What are the cash flow concerns?
The company is still losing money and burning cash, with only $6,194 left. Dividends are not supported by cash flow, and the recent working capital boost is likely a one-time event.
5-Year Trend Analysis
A comprehensive look at ClimateRock's financial evolution and strategic trajectory over the past five years.
ClimateRock currently offers a relatively simple, cash‑centric balance sheet typical of a SPAC, with recent improvement in liquidity and demonstrated ability to raise capital. The proposed merger with GreenRock provides access to a clearly articulated strategy in integrated renewable energy, led by an experienced team and supported by a visible project and acquisition pipeline. GreenRock’s focus on combining renewables, storage, and green hydrogen, underpinned by AI‑driven optimization, aligns with powerful structural trends in decarbonization and could, if realized, create differentiated solutions for energy users.
The most significant risks stem from the lack of an operating business today and the persistent pattern of losses and negative free cash flow. Rising leverage and deepening negative retained earnings highlight reliance on external financing, which may not always be available on favorable terms. The completion and terms of the GreenRock transaction are not guaranteed, and even if closed, the combined entity faces execution risk in building, financing, and operating complex projects in a highly competitive and policy‑sensitive sector. Large historical flows to redemptions, buybacks, or dividends despite cash burn also raise questions about capital allocation discipline and long‑term sustainability.
Looking forward, the financial statements of CLRCW are likely to change dramatically if and when the GreenRock merger is completed, shifting from those of a shell to those of an operating renewable energy platform. The outlook therefore depends more on project delivery, regulatory conditions, and capital markets for infrastructure financing than on the current SPAC-era numbers. At this stage, the story is one of high potential but also high uncertainty: there is a clear strategic vision in integrated renewables and hydrogen, but no track record yet of generating stable revenue, profits, and cash flows within this listed vehicle. Investors evaluating CLRCW need to focus on transaction progress, project execution milestones, and the evolution of leverage and cash generation after any business combination becomes effective.
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?
Operating expenses are stable at $30,000, and there are no debt or tax burdens. The company is keeping costs flat, which could help if revenue starts in the future.
What's concerning?
There is still no revenue, and losses are getting bigger each quarter. The sharp drop in share count suggests financial restructuring, and the business is burning cash with no sales.
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 goodwill or intangible assets, so no risk of write-downs. The company did slightly increase its cash this quarter.
What are the financial risks or weaknesses?
The company has almost no cash, massive liabilities, and deeply negative equity. It cannot cover its bills and is at serious risk of insolvency without new funding.
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?
Cash burn from operations shrank dramatically this quarter. Working capital changes provided a big short-term boost to cash.
What are the cash flow concerns?
The company is still losing money and burning cash, with only $6,194 left. Dividends are not supported by cash flow, and the recent working capital boost is likely a one-time event.
5-Year Trend Analysis
A comprehensive look at ClimateRock's financial evolution and strategic trajectory over the past five years.
ClimateRock currently offers a relatively simple, cash‑centric balance sheet typical of a SPAC, with recent improvement in liquidity and demonstrated ability to raise capital. The proposed merger with GreenRock provides access to a clearly articulated strategy in integrated renewable energy, led by an experienced team and supported by a visible project and acquisition pipeline. GreenRock’s focus on combining renewables, storage, and green hydrogen, underpinned by AI‑driven optimization, aligns with powerful structural trends in decarbonization and could, if realized, create differentiated solutions for energy users.
The most significant risks stem from the lack of an operating business today and the persistent pattern of losses and negative free cash flow. Rising leverage and deepening negative retained earnings highlight reliance on external financing, which may not always be available on favorable terms. The completion and terms of the GreenRock transaction are not guaranteed, and even if closed, the combined entity faces execution risk in building, financing, and operating complex projects in a highly competitive and policy‑sensitive sector. Large historical flows to redemptions, buybacks, or dividends despite cash burn also raise questions about capital allocation discipline and long‑term sustainability.
Looking forward, the financial statements of CLRCW are likely to change dramatically if and when the GreenRock merger is completed, shifting from those of a shell to those of an operating renewable energy platform. The outlook therefore depends more on project delivery, regulatory conditions, and capital markets for infrastructure financing than on the current SPAC-era numbers. At this stage, the story is one of high potential but also high uncertainty: there is a clear strategic vision in integrated renewables and hydrogen, but no track record yet of generating stable revenue, profits, and cash flows within this listed vehicle. Investors evaluating CLRCW need to focus on transaction progress, project execution milestones, and the evolution of leverage and cash generation after any business combination becomes effective.

CEO
Per Regnarsson

