VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
SCWO
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
SCWO374Water, Inc.
$1.88$27M
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksSCWOCash Flow

374Water, Inc. (SCWO) Cash Flow Statement

29Y historyFree accessUpdated daily

Liquidity is rapidly depleting, with cash reserves falling from $10.7 million in 2024Q4 to just $447.5K in 2026Q1, while free cash flow remains consistently negative.

SCWO Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'97Dec'96
Cash from Operations-13.34M-14.33M-10.59M-9.03M-4.95M-1.84M64.76K-287.45K157.15K271.55K146.75K-38.87K-337.48K-314.26K-1.04M-1.47M-298.27K-706.63K-474.95K17.4K-33.84K6.58K-15.46K-26.89K-71.98K-173.81K-213.25K-329.65K-3.1M-1.4M
Operating CF Margin %--6662.2%-2377.34%-1214.46%-164.11%-3827.34%74.81%-1197.7%82.67%31.86%24.97%-7.34%-78.71%-87.45%-539.05%-759.69%-881.37%-2086.91%-2007.16%68.34%-77.86%6.74%-17.18%-29.88%-58.76%-1428.22%-412.17%-424.32%-3100%-1400%
Operating CF Growth %-76%-35.28%-17.21%-82.57%-168.81%-2942.77%122.53%-282.92%-42.13%85.04%477.54%88.48%-7.39%69.9%28.93%-392.56%57.79%-48.78%-2828.99%151.43%-614.6%142.53%42.49%62.64%58.59%18.49%35.31%89.37%-121.43%-
Net Income-21.85M-20.98M-12.43M-8.1M-4.69M-3.16M40.34K-514.92K-679.08K404.35K-123.76K-426.63K-565.91K-1.05M-4.76M-2.55M-308.35K-890.98K-829.56K-92.94K-92.89K-69.12K-37.8K-90.54K-3.76K-202.19K-335.49K-788.55K-3.3M-1.8M
Depreciation & Amortization797.34K752.03K226.04K85.82K67.57K46.05K9115.63K19.96K36.45K32.37K76.58K236.46K231.66K171.11K7.42K5.69K3.68K2.82K00000012.97K21.18K35.45K00
Stock-Based Compensation2.84M3.55M1.22M925.18K610.74K204.22K32880K480.65K0207.81K390K255.44K121.24K658.38K466.91K056.25K000000000000
Deferred Taxes000000000000-255.44K51.02K3.82M1.94M0-56.25K000000000000
Other Non-Cash Items1.72M440.14K447.03K71.2K01.4M6.33K76.43K184.96K242.14K12.88K12.88K85.86K334.75K-907.16K-1.31M0248.77K136.94K14.99K-13.88K2K-2.43K2K4.3K69.56K154.38K35.94K100K0
Working Capital Changes3.15M1.91M-44.31K-2.01M-937.01K-326.44K16.85K65.4K335.61K-169.25K17.45K-91.7K-93.88K2.03K-29.28K-12.41K4.39K-68.1K214.84K95.36K72.92K73.7K24.77K61.65K-72.51K-54.16K-53.33K387.5K100K400K
Change in Receivables-2.06K1.32M-504.18K-680.93K-918.16K32.33K-31.33K3.41K357.03K-184.73K6.32K-30.03K-135.25K94.12K-119.15K-37.83K2.28K0000000-79.47K00000
Change in Inventory103.98K229.58K-1.29M-615.97K-1.66M00000-37.12K-15.9K000000000000000000
Change in Payables670.17K448.89K215.72K-877.28K1.39M000-56.17K16.24K37.12K-58.06K56.43K-65.99K-69.74K0000000006.96K000100K400K
Cash from Investing-1.95M-1.9M-653.54K1.85M-2.16M28.34K-2750000-16.12K-13.59K-57.72K0-11.19K-3.54K-7.9K-425018.31K00000036.12K1.1M-2.3M
Capital Expenditures-1.42M-1.9M-554.94K-105.99K-144.57K-1.19K00000-16.12K-13.59K-57.72K0-11.19K-3.54K-7.9K-1.3K000000000-100K-100K
CapEx % of Revenue636.46%882.74%124.58%14.25%4.79%2.47%-----3.04%3.17%16.06%-5.79%10.45%23.33%5.48%---------100%100%
Acquisitions00000113.76K00000000000087200000000000
Investments------------------------------
Other Investing-526.95K0-98.6K-5.72K-52.29K-84.22K-2750000000000000000000036.12K300K-300K
Cash from Financing8.85M8.77M11.45M13.58M25.05K12.87M2.05K299K-150K-275K-147.57K55.85K307.5K375K1.08M1.47M297K724.78K325K-17K17K-7.5K7.5K35K15K-5K448.89K216.71K900K6.7M
Debt Issued (Net)661.66K488.8K0000886K325K-150K-275K-147.57K14.13K-100K75K144.01K00-140.22K300K-17K17K-7.5K7.5K35K0-5K-6.11K176.11K00
Equity Issued (Net)8.66M8.28M11.39M13.44M011.6M000000415K300K937.85K1.62M330K950K25K0000015K0455K40.6K00
Dividends Paid000000000000000000000000000000
Share Repurchases-649.98K-649.98K000000000000-320.38K000000000000000
Other Financing-474K060K137.5K25.05K1.27M-883.95K-26K00041.72K-7.5K00-150K-33K-85K0000000000900K6.7M
Net Change in Cash-4.17M-7.45M206.24K6.4M-7.08M11.06M66.54K11.55K7.15K-3.45K-815865-43.57K3.02K37.75K-8.12K-4.81K10.25K-150.38K4041.47K-924-7.96K8.11K-56.98K-178.81K235.63K-76.82K-1.1M3M
Free Cash Flow-15.29M-16.22M-11.24M-9.15M-5.15M-1.84M64.76K-287.45K157.15K271.55K146.75K-54.99K-351.07K-371.98K-1.04M-1.48M-301.81K-714.53K-476.25K17.4K-33.84K6.58K-15.46K-26.89K-71.98K-173.81K-213.25K-329.65K-3.2M-1.5M
FCF Margin %-6852.29%-7544.94%-2524.06%-1229.47%-170.63%-3829.81%74.81%-1197.7%82.67%31.86%24.97%-10.38%-81.88%-103.51%-539.05%-765.48%-891.82%-2110.25%-2012.64%68.34%-77.86%6.74%-17.18%-29.88%-58.76%-1428.22%-412.17%-424.32%-3200%-1500%
FCF Growth %-19.58%-44.3%-22.92%-77.76%-179.32%-2944.61%122.53%-282.92%-42.13%85.04%366.89%84.34%5.62%64.37%29.47%-390.49%57.76%-50.03%-2836.45%151.43%-614.6%142.53%42.49%62.64%58.59%18.49%35.31%89.7%-113.33%-
FCF per Share-0.88-1.07-0.84-0.70-0.41-0.200.02-0.090.050.090.05-0.02-0.11-0.14-0.38-0.56-0.11-0.26-0.330.01-0.330.06-0.15-0.26-0.71-1.74-2.21-3.68-35.68-16.72
FCF Conversion (FCF/Net Income)0.70x0.68x0.85x1.11x1.06x0.58x1.61x0.56x-0.23x0.67x-1.19x0.09x0.60x0.30x0.22x0.58x0.97x0.79x0.57x-0.19x0.36x-0.10x0.41x0.30x19.13x0.86x0.64x0.42x0.94x0.78x
Interest Paid000000025.87K0000000000000000000000
Taxes Paid000000000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityNegative
Balance SheetVulnerable
Cash FlowBurning
Top Statement Risk

Liquidity and commercialization failure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Persistent Disconnect Between Earnings Reality

As reported in quarterly financial statements, the company consistently exhibits a significant gap between net losses and operating cash flow, with OCF/NI ratios frequently fluctuating, suggesting that accrual-based accounting does not fully capture the underlying cash burn inherent in the firm's current operational model.

The persistent negative operating cash flow, often mirroring the magnitude of net losses, indicates that the company lacks the non-cash adjustments necessary to bridge the gap between accounting profitability and cash preservation. Investors should monitor whether this trend persists, as it suggests that the business model is currently incapable of generating self-sustaining cash flows from its core operations.

Negative Free Cash Flow Trajectory

Based on the provided cash flow data, the company's free cash flow remains deeply negative across all observed periods, with quarterly outflows frequently exceeding $2.5 million, which highlights the substantial capital requirements needed to support the ongoing development and deployment of its AirSCWO technology.

The consistent negative FCF trajectory underscores the firm's reliance on external capital to fund its operations, as it has yet to achieve the scale required for positive cash generation. This trend appears to be a structural feature of the business's current stage, implying that significant commercial milestones must be met to alter this cash-burning profile.

Capital Intensity Outpacing Revenue Generation

According to recent SEC filings, the company's capital expenditure relative to revenue has reached extreme levels, including a peak of 101.6% in 2025Q2, which demonstrates the heavy investment required to maintain and manufacture its specialized supercritical water oxidation hardware in a pre-revenue or low-revenue environment.

The high capital intensity suggests that the company is currently in a heavy asset-build phase, where the cost of maintaining technical infrastructure significantly outweighs the revenue generated from its units. This capital-heavy approach warrants further investigation into whether these expenditures are truly growth-oriented or merely necessary maintenance to keep existing systems operational.

Volatile Working Capital Management Trends

As evidenced by the quarterly cash flow data, working capital changes have been highly erratic, swinging from a $2.5 million inflow in 2025Q4 to a $765.1K outflow in 2025Q1, which suggests significant instability in the company's ability to manage its receivables, payables, and inventory cycles.

This volatility in working capital appears to reflect the lumpy, project-based nature of the company's revenue recognition and procurement processes. Such fluctuations may indicate potential challenges in timing cash collections with the high costs of bespoke component acquisition, further complicating the firm's liquidity management.

SBC Masking True Cash Burn

Based on reported figures, the company utilizes significant stock-based compensation, such as the $1.5 million recorded in 2025Q4, which effectively obscures the true extent of the cash burn by shifting compensation costs away from the cash flow statement and into equity dilution for shareholders.

While SBC is a non-cash expense, its reliance suggests that the company is conserving cash by compensating talent with equity, a strategy that may not be sustainable if the share price remains under pressure. Investors should consider the impact of this dilution on future earnings per share, as the underlying cash-burning nature of the business remains unmitigated by these accounting adjustments.

SCWO — Frequently Asked Questions

Quick answers to the most common questions about buying SCWO stock.

How much cash does 374Water, Inc. (SCWO) generate from operations?

374Water, Inc. (SCWO) generated $-14.3M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is 374Water, Inc.'s free cash flow?

374Water, Inc. (SCWO) reported negative free cash flow of $16.2M in 2025, indicating capital requirements exceeded cash from operations.

What is 374Water, Inc.'s capital expenditure (CapEx)?

374Water, Inc. (SCWO) spent $1.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does 374Water, Inc. distribute cash to shareholders?

In 2025, 374Water, Inc. (SCWO) spent $0.6M on share repurchases. This shows the company's commitment to returning capital to its equity investors.