IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — NTR

Balance Sheet

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Cash & Equivalents0.700.850.940.900.501.450.67
Inventory6.986.156.347.636.334.934.97
Total Current Assets14.7513.7914.1716.3413.8511.4710.67
Goodwill12.1412.0412.1112.3712.2212.2011.99
Total Non-current Assets*37.5538.0538.5838.2436.1135.7236.13
Total Assets52.3051.8452.7554.5949.9547.1946.80
Total Current Liabilities11.0412.0512.1214.2812.448.489.13
Total Non-current Liabilities*15.9015.3515.4314.4413.8116.3514.80
Total Liabilities26.9427.4027.5528.7226.2624.8323.93
Retained Earnings12.0811.1111.5311.938.196.617.10
Total Stockholder Equity25.3724.4425.2025.8623.7022.3722.87

* Derived from reported values

Income Statement

(in billions USD) (except per-share rows)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Total Revenue26.8925.9729.0637.8827.7120.9120.02
Cost of Revenue*18.5418.4420.5822.4618.3015.6714.58
Gross Profit8.357.538.4715.429.415.245.44
Selling, General & Admin0.600.640.630.560.480.430.40
Total Operating Expenses*4.615.675.734.624.634.343.58
Operating Income3.741.862.7510.814.780.901.86
Interest Expense0.750.770.800.52------
Pretax Income3.051.141.9510.254.170.381.31
Tax Provision0.750.440.672.560.99(0.08)0.32
Net Income2.300.701.287.693.180.460.99
Basic EPS4.661.362.5314.225.530.811.70
Diluted EPS4.661.362.5314.185.520.811.70

* Derived from reported values

Cash Flow Statement

(in billions USD)
MetricFY 2025FY 2024FY 2023FY 2022FY 2021FY 2020FY 2019
Operating Cash Flow4.013.545.078.113.893.323.67
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)