Financial Statements — NTR
Balance Sheet
(in billions USD)| Metric | FY
2025 | FY
2024 | FY
2023 | FY
2022 | FY
2021 | FY
2020 | FY
2019 |
|---|
| Cash & Equivalents | 0.70 | 0.85 | 0.94 | 0.90 | 0.50 | 1.45 | 0.67 |
| Inventory | 6.98 | 6.15 | 6.34 | 7.63 | 6.33 | 4.93 | 4.97 |
| Total Current Assets | 14.75 | 13.79 | 14.17 | 16.34 | 13.85 | 11.47 | 10.67 |
| Goodwill | 12.14 | 12.04 | 12.11 | 12.37 | 12.22 | 12.20 | 11.99 |
| Total Non-current Assets* | 37.55 | 38.05 | 38.58 | 38.24 | 36.11 | 35.72 | 36.13 |
| Total Assets | 52.30 | 51.84 | 52.75 | 54.59 | 49.95 | 47.19 | 46.80 |
| Total Current Liabilities | 11.04 | 12.05 | 12.12 | 14.28 | 12.44 | 8.48 | 9.13 |
| Total Non-current Liabilities* | 15.90 | 15.35 | 15.43 | 14.44 | 13.81 | 16.35 | 14.80 |
| Total Liabilities | 26.94 | 27.40 | 27.55 | 28.72 | 26.26 | 24.83 | 23.93 |
| Retained Earnings | 12.08 | 11.11 | 11.53 | 11.93 | 8.19 | 6.61 | 7.10 |
| Total Stockholder Equity | 25.37 | 24.44 | 25.20 | 25.86 | 23.70 | 22.37 | 22.87 |
* Derived from reported values
Income Statement
(in billions USD) (except per-share rows)| Metric | FY
2025 | FY
2024 | FY
2023 | FY
2022 | FY
2021 | FY
2020 | FY
2019 |
|---|
| Total Revenue | 26.89 | 25.97 | 29.06 | 37.88 | 27.71 | 20.91 | 20.02 |
| Cost of Revenue* | 18.54 | 18.44 | 20.58 | 22.46 | 18.30 | 15.67 | 14.58 |
| Gross Profit | 8.35 | 7.53 | 8.47 | 15.42 | 9.41 | 5.24 | 5.44 |
| Selling, General & Admin | 0.60 | 0.64 | 0.63 | 0.56 | 0.48 | 0.43 | 0.40 |
| Total Operating Expenses* | 4.61 | 5.67 | 5.73 | 4.62 | 4.63 | 4.34 | 3.58 |
| Operating Income | 3.74 | 1.86 | 2.75 | 10.81 | 4.78 | 0.90 | 1.86 |
| Interest Expense | 0.75 | 0.77 | 0.80 | 0.52 | -- | -- | -- |
| Pretax Income | 3.05 | 1.14 | 1.95 | 10.25 | 4.17 | 0.38 | 1.31 |
| Tax Provision | 0.75 | 0.44 | 0.67 | 2.56 | 0.99 | (0.08) | 0.32 |
| Net Income | 2.30 | 0.70 | 1.28 | 7.69 | 3.18 | 0.46 | 0.99 |
| Basic EPS | 4.66 | 1.36 | 2.53 | 14.22 | 5.53 | 0.81 | 1.70 |
| Diluted EPS | 4.66 | 1.36 | 2.53 | 14.18 | 5.52 | 0.81 | 1.70 |
* Derived from reported values
Cash Flow Statement
(in billions USD)| Metric | FY
2025 | FY
2024 | FY
2023 | FY
2022 | FY
2021 | FY
2020 | FY
2019 |
|---|
| Operating Cash Flow | 4.01 | 3.54 | 5.07 | 8.11 | 3.89 | 3.32 | 3.67 |
| Investing Cash Flow | (1.37) | (2.13) | (2.96) | (2.90) | (1.81) | (1.20) | (2.80) |
| Financing Cash Flow | (2.82) | (1.45) | (2.06) | (4.73) | (3.00) | (1.34) | (2.48) |