Financial Statements — GTLS
Balance Sheet
(in billions USD)| Metric | Q1
2026 | Q3
2025 | Q2
2025 | Q1
2025 | Q3
2024 | Q2
2024 | Q1
2024 | Q3
2023 | Q2
2023 | Q1
2023 | Q3
2022 | Q2
2022 | Q1
2022 | Q3
2021 | Q2
2021 | Q1
2021 |
|---|
| Cash & Equivalents | 0.27 | 0.40 | 0.34 | 0.30 | 0.31 | 0.25 | 0.19 | 0.15 | 0.19 | 0.17 | 0.09 | 0.15 | 0.10 | 0.10 | 0.20 | 0.11 |
| Accounts Receivable | 0.76 | 0.73 | 0.76 | 0.74 | 0.81 | 0.75 | 0.80 | 0.74 | 0.77 | 0.75 | 0.28 | 0.28 | 0.25 | 0.24 | 0.22 | 0.19 |
| Inventory | 0.59 | 0.51 | 0.50 | 0.51 | 0.54 | 0.55 | 0.57 | 0.61 | 0.63 | 0.60 | 0.36 | 0.36 | 0.35 | 0.34 | 0.31 | 0.28 |
| Total Current Assets | 2.86 | 2.86 | 2.79 | 2.58 | 2.55 | 2.44 | 2.37 | 2.26 | 2.56 | 2.16 | 0.93 | 1.01 | 0.91 | 0.86 | 0.88 | 0.71 |
| Property, Plant & Equipment | 0.92 | 0.92 | 0.91 | 0.88 | 0.89 | 0.87 | 0.85 | 0.81 | 0.78 | 0.73 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 | 0.41 |
| Goodwill | 3.06 | 3.06 | 3.07 | 2.95 | 2.99 | 2.93 | 2.95 | 2.81 | 2.83 | 2.93 | 0.98 | 0.98 | 0.99 | 0.95 | 0.90 | 0.91 |
| Intangible Assets | 2.45 | 2.56 | 2.62 | 2.55 | 2.66 | 2.65 | 2.71 | 2.81 | 2.91 | 3.11 | 0.54 | 0.55 | 0.54 | 0.54 | 0.49 | 0.48 |
| Total Non-current Assets* | 6.83 | 6.93 | 6.93 | 6.74 | 6.95 | 6.83 | 6.88 | 6.76 | 6.85 | 7.09 | 2.14 | 2.16 | 2.18 | 2.12 | 1.95 | 1.94 |
| Total Assets | 9.69 | 9.79 | 9.72 | 9.31 | 9.50 | 9.28 | 9.25 | 9.02 | 9.41 | 9.25 | 3.07 | 3.17 | 3.09 | 2.98 | 2.83 | 2.65 |
| Accounts Payable | 1.11 | 1.20 | 1.18 | 1.06 | 1.01 | 0.91 | 0.87 | 0.72 | 0.70 | 0.67 | 0.21 | 0.21 | 0.19 | 0.18 | 0.17 | 0.15 |
| Total Current Liabilities | 1.87 | 2.04 | 1.80 | 1.71 | 2.00 | 1.93 | 1.89 | 1.80 | 1.85 | 1.73 | 0.75 | 0.78 | 0.72 | 0.72 | 0.68 | 0.66 |
| Long-term Debt | 3.79 | 3.65 | 3.67 | 3.73 | 3.62 | 3.73 | 3.73 | 3.80 | 4.04 | 4.05 | 0.58 | 0.67 | 0.62 | 0.54 | 0.45 | 0.30 |
| Total Non-current Liabilities* | 4.51 | 4.38 | 4.40 | 4.44 | 4.36 | 4.44 | 4.46 | 4.46 | 4.75 | 4.81 | 0.69 | 0.78 | 0.73 | 0.67 | 0.57 | 0.43 |
| Total Liabilities | 6.39 | 6.42 | 6.21 | 6.15 | 6.36 | 6.37 | 6.35 | 6.26 | 6.60 | 6.54 | 1.44 | 1.55 | 1.46 | 1.39 | 1.25 | 1.09 |
| Retained Earnings | 1.11 | 1.08 | 1.23 | 1.16 | 1.04 | 0.98 | 0.93 | 0.88 | 0.88 | 0.88 | 0.94 | 0.90 | 0.89 | 0.87 | 0.85 | 0.84 |
| Total Stockholder Equity | 3.16 | 3.20 | 3.35 | 3.00 | 2.97 | 2.75 | 2.74 | 2.63 | 2.67 | 2.67 | 1.62 | 1.61 | 1.62 | 1.58 | 1.58 | 1.56 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Total Revenue | 0.88 | 1.08 | 1.10 | 1.08 | 1.00 | 1.11 | 1.06 | 1.04 | 0.95 | 1.01 | 0.90 | 0.91 | 0.54 | 0.44 | 0.41 | 0.40 | 0.35 | 0.38 | 0.33 | 0.32 |
| Cost of Revenue | 0.63 | 0.72 | 0.73 | 0.72 | 0.66 | 0.73 | 0.70 | 0.69 | 0.65 | 0.68 | 0.62 | 0.63 | 0.39 | 0.32 | 0.31 | 0.31 | 0.27 | 0.30 | 0.25 | 0.24 |
| Gross Profit | 0.25 | 0.36 | 0.38 | 0.36 | 0.34 | 0.37 | 0.36 | 0.35 | 0.30 | 0.33 | 0.28 | 0.28 | 0.15 | 0.12 | 0.10 | 0.09 | 0.08 | 0.08 | 0.07 | 0.08 |
| Selling, General & Admin | 0.15 | 0.18 | 0.15 | 0.15 | 0.14 | 0.13 | 0.14 | 0.14 | 0.14 | 0.13 | 0.12 | 0.14 | 0.09 | 0.06 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 | 0.05 |
| Total Operating Expenses | 0.20 | 0.23 | 0.46 | 0.19 | 0.19 | 0.18 | 0.18 | 0.18 | 0.19 | 0.18 | 0.17 | 0.18 | 0.12 | 0.06 | 0.06 | 0.07 | 0.06 | 0.06 | 0.06 | 0.06 |
| Operating Income | 0.05 | 0.13 | (0.09) | 0.17 | 0.15 | 0.19 | 0.18 | 0.17 | 0.11 | 0.15 | 0.10 | 0.10 | 0.04 | 0.06 | 0.04 | 0.03 | 0.02 | 0.02 | 0.01 | 0.03 |
| Pretax Income | (0.03) | -- | (0.18) | 0.10 | 0.07 | 0.11 | 0.10 | 0.08 | 0.03 | 0.06 | 0.01 | 0.01 | (0.02) | 0.03 | 0.04 | 0.02 | 0.01 | 0.02 | 0.02 | 0.01 |
| Tax Provision | (0.01) | 0.00 | (0.05) | 0.02 | 0.02 | 0.03 | 0.03 | 0.02 | 0.01 | 0.01 | 0.00 | 0.00 | (0.01) | 0.01 | -0.00 | 0.00 | 0.00 | 0.00 | 0.01 | 0.00 |
| Net Income | (0.02) | 0.05 | (0.14) | 0.08 | 0.05 | 0.08 | 0.07 | 0.06 | 0.01 | 0.05 | 0.00 | 0.01 | (0.01) | (0.04) | 0.04 | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 |
| Basic EPS | (0.36) | 1.04 | (3.23) | 1.54 | 0.95 | 1.72 | 1.48 | 1.23 | 0.11 | 1.03 | (0.08) | 0.05 | (0.52) | (1.17) | 1.15 | 0.36 | 0.28 | 0.34 | 0.42 | 0.18 |
| Diluted EPS | (0.36) | 1.06 | (3.23) | 1.53 | 0.94 | 1.57 | 1.33 | 1.10 | 0.10 | 0.97 | (0.07) | 0.05 | (0.52) | (1.00) | 0.98 | 0.31 | 0.25 | 0.29 | 0.36 | 0.16 |
Cash Flow Statement
(in billions USD)| Metric | Q1
2026 | Q4
2025 | Q3
2025 | Q2
2025 | Q1
2025 | Q4
2024 | Q3
2024 | Q2
2024 | Q1
2024 | Q4
2023 | Q3
2023 | Q2
2023 | Q1
2023 | Q4
2022 | Q3
2022 | Q2
2022 | Q1
2022 | Q4
2021 | Q3
2021 | Q2
2021 |
|---|
| Operating Cash Flow | (0.25) | 0.09 | 0.12 | 0.15 | (0.06) | 0.28 | 0.20 | 0.12 | (0.10) | 0.13 | (0.02) | 0.09 | (0.03) | 0.03 | 0.04 | 0.03 | (0.02) | 0.02 | (0.01) | (0.04) |
| Capital Expenditures | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.02 | 0.03 | 0.03 | 0.05 | 0.02 | 0.06 | 0.02 | 0.03 | 0.03 | 0.02 | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 |
| Free Cash Flow* | (0.27) | 0.07 | 0.09 | 0.12 | (0.08) | 0.26 | 0.17 | 0.09 | (0.14) | 0.11 | (0.09) | 0.07 | (0.06) | 0.00 | 0.02 | 0.02 | (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) | 0.16 | 0.24 | (0.02) | (4.37) | (0.03) | (0.01) | (0.04) | (0.02) | (0.05) | (0.17) | (0.03) |
| Financing Cash Flow | 0.20 | (0.10) | (0.04) | (0.08) | 0.07 | (0.25) | (0.12) | (0.02) | 0.14 | (0.27) | (0.26) | (0.03) | 1.97 | 2.51 | (0.08) | 0.05 | 0.02 | 0.06 | 0.09 | 0.15 |
* Derived from reported values