IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — GTLS

Balance Sheet

(in billions USD)
MetricQ1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.270.400.340.300.310.250.190.150.190.170.090.150.100.100.200.11
Accounts Receivable0.760.730.760.740.810.750.800.740.770.750.280.280.250.240.220.19
Inventory0.590.510.500.510.540.550.570.610.630.600.360.360.350.340.310.28
Total Current Assets2.862.862.792.582.552.442.372.262.562.160.931.010.910.860.880.71
Property, Plant & Equipment0.920.920.910.880.890.870.850.810.780.730.410.410.410.410.410.41
Goodwill3.063.063.072.952.992.932.952.812.832.930.980.980.990.950.900.91
Intangible Assets2.452.562.622.552.662.652.712.812.913.110.540.550.540.540.490.48
Total Non-current Assets*6.836.936.936.746.956.836.886.766.857.092.142.162.182.121.951.94
Total Assets9.699.799.729.319.509.289.259.029.419.253.073.173.092.982.832.65
Accounts Payable1.111.201.181.061.010.910.870.720.700.670.210.210.190.180.170.15
Total Current Liabilities1.872.041.801.712.001.931.891.801.851.730.750.780.720.720.680.66
Long-term Debt3.793.653.673.733.623.733.733.804.044.050.580.670.620.540.450.30
Total Non-current Liabilities*4.514.384.404.444.364.444.464.464.754.810.690.780.730.670.570.43
Total Liabilities6.396.426.216.156.366.376.356.266.606.541.441.551.461.391.251.09
Retained Earnings1.111.081.231.161.040.980.930.880.880.880.940.900.890.870.850.84
Total Stockholder Equity3.163.203.353.002.972.752.742.632.672.671.621.611.621.581.581.56

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Total Revenue0.881.081.101.081.001.111.061.040.951.010.900.910.540.440.410.400.350.380.330.32
Cost of Revenue0.630.720.730.720.660.730.700.690.650.680.620.630.390.320.310.310.270.300.250.24
Gross Profit0.250.360.380.360.340.370.360.350.300.330.280.280.150.120.100.090.080.080.070.08
Selling, General & Admin0.150.180.150.150.140.130.140.140.140.130.120.140.090.060.050.050.050.050.050.05
Total Operating Expenses0.200.230.460.190.190.180.180.180.190.180.170.180.120.060.060.070.060.060.060.06
Operating Income0.050.13(0.09)0.170.150.190.180.170.110.150.100.100.040.060.040.030.020.020.010.03
Pretax Income(0.03)--(0.18)0.100.070.110.100.080.030.060.010.01(0.02)0.030.040.020.010.020.020.01
Tax Provision(0.01)0.00(0.05)0.020.020.030.030.020.010.010.000.00(0.01)0.01-0.000.000.000.000.010.00
Net Income(0.02)0.05(0.14)0.080.050.080.070.060.010.050.000.01(0.01)(0.04)0.040.010.010.010.010.01
Basic EPS(0.36)1.04(3.23)1.540.951.721.481.230.111.03(0.08)0.05(0.52)(1.17)1.150.360.280.340.420.18
Diluted EPS(0.36)1.06(3.23)1.530.941.571.331.100.100.97(0.07)0.05(0.52)(1.00)0.980.310.250.290.360.16

Cash Flow Statement

(in billions USD)
MetricQ1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021Q2 2021
Operating Cash Flow(0.25)0.090.120.15(0.06)0.280.200.12(0.10)0.13(0.02)0.09(0.03)0.030.040.03(0.02)0.02(0.01)(0.04)
Capital Expenditures0.020.020.020.020.020.020.030.030.050.020.060.020.030.030.020.020.010.020.010.02
Free Cash Flow*(0.27)0.070.090.12(0.08)0.260.170.09(0.14)0.11(0.09)0.07(0.06)0.000.020.02(0.03)0.00(0.02)(0.05)
Investing Cash Flow(0.06)(0.02)(0.03)(0.02)(0.02)(0.02)(0.03)(0.04)(0.05)0.160.24(0.02)(4.37)(0.03)(0.01)(0.04)(0.02)(0.05)(0.17)(0.03)
Financing Cash Flow0.20(0.10)(0.04)(0.08)0.07(0.25)(0.12)(0.02)0.14(0.27)(0.26)(0.03)1.972.51(0.08)0.050.020.060.090.15

* Derived from reported values