New Era Energy & Digital, Inc. (NUAI) | The Buildout — AI Infrastructure
The Verdict
New Era Energy & Digital is developing a data center campus outside Odessa, Texas, and plans to power it with dedicated on-site generation rather than the grid. The company's argument is that time-to-power, not land or price, is what a hyperscale tenant buys, and that a campus which never enters an interconnection queue can sell that time. It offers two delivery models: a Powered Shell, where the tenant fits out its own servers and networking equipment, and a turnkey version for enterprise and specialized AI operators. Nothing on the campus is operating yet.
| Market Cap | — |
| Revenue (TTM) | $1M |
| Revenue Growth | +50.0% |
| EBITDA Margin (TTM) | -2600.0% |
| Net Cash | $71M |
| Earnings Beats | 0 of 2 |
| P/E (TTM) | — |
| EV/EBITDA (TTM) | — |
What We Like
- Phase 1 power is contracted: a 20-year PPA with Luminant, a Vistra affiliate, for 200-207 MW from a 1,180 MW Odessa gas plant, with power expected available Q3 2027.
- Capacity grew without new land or new permits: Phase 2 was raised from 450 MW to ~550 MW, taking Phase 1+2 gross from ~650 MW to ~757 MW against a 1.4 GW master plan.
- Land and site work moved: 492/493 acres owned after the 54-acre corridor closed, construction permits approved, 22 abandoned pipes across 12 rights-of-way removed, and one surface waiver remaining.
- Liquidity: $84.8M of cash, cash equivalents and restricted cash at June 30, 2026, and $270M undrawn on a Macquarie facility of up to $290M.
- Behind-the-meter design: Phases 1 and 2 are islanded, so management says they are not dependent on ERCOT's Batch Zero process, and Phase 1 needs no air permit because there is no on-site generation.
What We’re Watching
- The tenant lease is unsigned. It gates Macquarie's $40M A-3 tranche, the $200M delayed draw and the ~80% asset-level project debt; no lease economics have been disclosed.
- Up to ~$198.8M of credit support attaches to the PPA: a $116.0M letter of credit due on or before 15 business days after the 2026-09-18 signing, plus up to $82.8M later, against $84.8M of cash at June 30. The funding source is not disclosed.
- The Q2 10-Q disclosed material weaknesses in internal control, including one relating to a misstatement of stock-based compensation expense and a misstatement in expense classification of professional fees and transaction costs. Remediation has no stated date.
- Phase 2 rests on non-binding Thunderhead letters of intent as of the March 10-K, though a Thunderhead subsidiary filed a standard TCEQ air permit and turbines are on order via TURBINE-X. The expected review is 1 to 2 months.
The thesis is further along than it was six months ago and still unproven. Management retired the controllable risks — permits, land, a grading notice, a capacity re-optimisation — inside one quarter, and the PPA it called substantially final was signed five weeks later. What has not moved is the only item that produces revenue: a lease. Obligations now run ahead of revenue, with up to ~$198.8M of credit support attached to the power contract before a tenant exists. The open question is whether a lease, on disclosed economics, lands before the two large Macquarie tranches stay closed.
Earnings
New Era reported $0.0M of revenue for the June 2026 quarter, with a reported gross margin of -1,480.2% and an EBITDA loss of $16.2M. Net loss was $20.4M and free cash flow was -$8.3M. The period was presented as a business update call rather than an earnings release: management gave no revenue, margin or segment P&L commentary, and instead pointed to $84.8M of cash, cash equivalents and restricted cash at June 30, an increase on the prior reported figure mainly because of cash-paid warrant exercises during the quarter.
| Metric | Q2 FY2026 | Q1 FY2026 | Q2 FY2025 | YoY |
|---|---|---|---|---|
| Revenue | $0M | $1M | $0M | −100.0% |
| Gross margin | -1480.2% | 16.4% | — | — |
| EBITDA | −$16M | −$7M | −$2M | +912.5% |
| EPS | $-0.21 | $-0.16 | $-0.21 | −2.5% |
We are not standing in an interconnection queue for power. That is the single biggest reason we can move on the timeline we're talking about.— Jose Rodriguez, COO, 2026-08-17
Management tone: Management organised the call around the axis of what sits with New Era versus what sits with a counterparty, and said it delivered on the controllable items: permitting, land and site works. Forward statements came with qualifiers rather than flat assertions, and the PPA counterparty and timing were withheld as commercially sensitive. The shift management itself drew was from "a company with a very good site" six months earlier to "a company with a very good site and a team that's built this before." Management did not discuss the material weaknesses disclosed in the 10-Q filed the same day.
Management Guidance
No guidance was issued. New Era gave no revenue, earnings or margin guidance in the window. Its forward statements were operational: site grading to begin "in the coming weeks" from the 2026-08-17 call, a 1-to-2-month expected review for the Phase 2 standard air permit, a final surface waiver "pretty soon," project capital of roughly 80% debt raised at the joint venture level after lease execution, no major pre-lease long-lead capex expected on New Era's own side, and a cash position that "covers multiple years of burn at our current rate." The only dated items are power availability — Q3 2027 per the PPA press release and a 4Q'27 Phase 1 aspiration on the call — and the December 31, 2027 PPA conditions-precedent deadline. No date was given for a lease, the Stream joint venture, the Phase 1 plat or the remaining surface waiver.
Trajectory
The reported numbers are the business New Era is exiting, not the one it is building. Revenue was $0.8M in the March 2026 quarter and $0.0M in June, for a trailing-twelve-month total of $1.2M, with an EBITDA loss of $31.2M and free cash flow of -$23.9M. The revenue direction reads as accelerating, but it is measured off a base near zero. The data center platform has no revenue in the record at all: TCDC was pre-lease, pre-construction and pre-revenue, and site grading had not started as of the August call.
The Model
No projection published for this company. No model projection is available for this company. There is no revenue or EBITDA forecast on file for New Era, and the record carries no lease economics — rate, term, escalation or tenant credit — that would anchor one.
The model publishes revenue and EBITDA projections only where the evidence supports them. Where it does not, nothing is shown rather than an estimate.
Looking Ahead
Over the next twelve months the record points to a run of gating items rather than to revenue: posting the $116.0M letter of credit, filing the Q3 2026 Form 10-Q with the full PPA and DFA text, starting site grading, securing the last surface waiver, the Phase 2 TCEQ air permit and the Phase 1 plat approval, and converting the Stream joint venture and the tenant lease. Phase 1 power is expected available in Q3 2027 and the PPA's conditions precedent run to December 31, 2027, so the revenue question sits at the far edge of that window.
- Coming weeks (from 2026-08-17)Site grading begins — Erosion control and grading at TCDC after construction permits cleared.
- ~early October 2026$116M letter of credit — Due 15 business days after the PPA; funding source not disclosed.
- 1-2 months from 2026-08-17Phase 2 air permit — TCEQ standard review; issuance confirms the ~550 MW Phase 2 layer.
- Q3 2026Q3 Form 10-Q filed — Expected to carry the full PPA and DFA text plus any TCDC detail.
- No date givenTenant lease signed — Unlocks Macquarie A-3, the $200M delayed draw and JV debt.
- December 31, 2027PPA conditions precedent — Includes the Phase 1 Purchase and Sale Agreement for the substation.
Financials
Annual Summary
| Metric | FY2025 | TTM |
|---|---|---|
| Revenue | $1M | $1M |
| Gross Margin | — | 16.4% |
| EBITDA | −$12M | −$31M |
| EBITDA Margin | -1288.9% | -2600.0% |
| Net Income | −$30M | −$52M |
| Free Cash Flow | −$13M | −$24M |
| Net Cash | — | — |
Key Ratios (Trailing)
- P/E TTM—
- EV/EBITDA TTM—
- EV/Revenue TTM—
- Price/FCF TTM—
- Gross Margin (TTM)16.4%
- EBITDA Margin (TTM)-2600.0%
- Net Margin (TTM)-4341.7%
- ROIC-37.7%
- SBC / Revenue908.3%
The Company
New Era Energy & Digital describes itself as a vertically-integrated developer and operator of digital infrastructure and integrated power assets. It pivoted in the second half of 2025 from legacy natural gas operations to data center campuses where power, land and connectivity can be assembled quickly. Its flagship is TCDC, a 492/493-acre campus outside Odessa, Texas, master-planned toward 1.4 GW over time. The sales pitch is time: management says power is the constraint on the industry, and the site is built around dedicated behind-the-meter generation so a tenant is not waiting in an interconnection queue. It sells a Powered Shell — the building structure, power connectivity and cooling, with the tenant fitting out its own servers, racks and networking — and a turnkey version for enterprise customers and specialized AI operators.
The company is capital-light at the parent level by design. Project capital is targeted at roughly 80% debt raised at the joint venture level after a lease is executed, and management says it is not funding multi-billion-dollar capex at the parent level. Financing runs through a staged Macquarie facility of up to $290M, of which $20M has been drawn and $270M is undrawn, with the larger tranches behind conditions precedent. Legacy assets — 137,000 acres in Southeast New Mexico and 15,097 MMcfe of proved hydrocarbon reserves — are held for sale, and the Pecos Slope Gas Plant in Chaves County, New Mexico is under construction with 20,000 MCF/day of inlet gas nameplate capacity. The 10-K still reports a single segment, the E&P business being exited; TCDC is not a separate reportable segment even after the company bought the remaining 50%.
Business Segments
Competitive Landscape
New Era does not name competitors in the material provided. Its own framing of the competition is about time and power rather than rival products: management says power is the industry constraint, that Phases 1 and 2 are islanded and behind-the-meter, and that New Era is "not standing in an interconnection queue for power." The evidence pack's supply-chain read-through instead places it against other data center developers that have signed long-duration leases and, in several cases, pre-built capacity, while New Era has no signed lease. That comparison comes from those companies' own disclosures, not from any New Era statement.
- Not named by New Era. Carried in the supply-chain read-through as an inferred ecosystem competitor, with $36B of contracted long-term lease value and 1.41 GW of contracted critical IT load across five campuses.
- Inferred ecosystem competitor, with ~949 MW of contracted AI data center capacity and ~$26.6B of expected aggregate base-term contract value.
- Inferred ecosystem competitor; a Texas/ERCOT developer with executed data center leases, a 6% project-level bond, and 477 MW potentially available in 2027 outside the ERCOT process.
- Inferred ecosystem competitor, with a 590 MW CoreWeave contract billing 243 MW, behind-the-meter power at Pecos and Muskogee, and ~1 GW of new billable capacity being pre-built.
- Inferred ecosystem competitor, expecting more than $4B of contracted ARR by end-December 2026 and citing 3-year contract pricing up about 125% since November.
Supply Chain
New Era sits between power and equipment providers and the hyperscale tenants it hopes to host. It supplies land, shells and cooling, buys power, turbines, engineering and fiber from named partners, and has named no customers because none are signed.
More on NUAI: Earnings recap