IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — NUTX

Balance Sheet

(in millions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents205.21207.35166.0596.7384.7346.9140.8130.0126.8332.7532.8436.6247.6012.726.014.803.74
Accounts Receivable--------295.0862.7560.6661.5353.2150.6850.9861.4894.650.790.430.330.35
Inventory4.214.683.162.283.122.262.762.982.682.453.493.212.91--------
Total Current Assets585.65579.65592.65473.03401.52119.80113.87100.3689.8592.0888.67107.54148.9814.9711.615.594.16
Property, Plant & Equipment95.7094.9382.8282.9276.4378.2578.8880.5785.5083.0677.1272.2867.820.010.010.010.01
Goodwill13.9213.9213.9213.9213.9213.9213.9217.0717.9417.0117.0117.01425.3657.8954.7055.1854.98
Intangible Assets13.5813.9114.5614.8815.2115.8616.1820.1021.6220.4220.8021.5821.9610.379.279.469.65
Total Non-current Assets*378.98377.67371.87368.00360.40318.69308.53303.93389.78344.16341.43326.98722.8168.3671.6671.7771.78
Total Assets964.63957.32964.52841.03761.92438.49422.40404.28479.63436.23430.10434.52871.7983.3383.2777.3675.94
Accounts Payable--------19.8410.3216.7417.2217.6016.4215.0517.7419.953.683.333.814.34
Short-term Debt----------------------31.4226.74--------
Total Current Liabilities117.22184.44185.46194.87196.1867.5671.6659.8967.2757.4447.8843.8356.478.436.537.286.94
Long-term Debt31.1124.2625.5720.4621.7326.8022.4126.3119.3025.1125.1124.6916.31------0.00
Total Non-current Liabilities*340.10330.83341.03309.28310.47291.15268.72264.38307.46270.56272.68258.16248.911.792.802.812.73
Total Liabilities457.32515.27526.49504.15506.65358.71340.38324.27374.73328.01320.56301.99305.3810.229.3310.099.67
Retained Earnings(173.54)(239.38)(298.02)(353.46)(335.76)(418.59)(409.80)(409.44)(377.45)(371.91)(368.43)(358.97)57.64(48.65)(27.31)(25.40)(22.66)
Total Stockholder Equity*394.32346.29317.17235.25176.9560.4462.7363.0289.9392.6292.62110.49525.6973.1173.9467.2666.26

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Total Revenue210.75216.49151.68267.80243.99211.79257.6278.7976.0867.4569.6762.7258.9256.33126.6429.0058.056.215.925.57
Cost of Revenue*69.47124.76105.54112.92119.0693.45115.9956.8853.5257.3056.4655.6649.2851.4893.4355.4753.064.494.494.38
Gross Profit141.2891.7346.14154.88124.92118.34141.6321.9222.5610.1613.217.079.654.8533.21(26.47)4.991.721.431.19
Research & Development----------------------------------0.070.080.07
Selling, General & Admin16.6814.3817.8211.3012.5010.0412.759.8710.658.668.507.799.767.18(6.31)4.082.4917.784.231.74
Total Operating Expenses19.5610.4715.2224.5191.2537.6827.3412.2517.268.7139.367.8910.019.29(16.95)412.546.3718.084.542.01
Operating Income121.7281.2730.92130.3733.6880.66114.299.665.301.45(26.14)(0.82)(0.36)(4.45)50.16(439.01)(1.38)(16.37)(3.11)(0.82)
Interest Expense------------------4.444.244.104.843.142.863.403.85----1.56
Pretax Income117.0976.5625.89123.9423.7371.22108.65(2.58)3.90(0.15)(30.71)(4.87)(5.08)(7.83)42.54(441.78)(3.82)(16.58)(5.58)(1.80)
Tax Provision20.7713.809.2927.147.5920.419.154.580.890.39(3.00)(0.34)(0.82)(0.91)1.99(8.54)19.65(0.01)(1.92)--
Net Income65.8446.8111.8355.44(17.70)21.2261.61(8.79)(0.36)(0.36)(31.62)(5.54)(3.48)(5.15)48.51(433.24)(23.48)(16.57)(4.63)(1.80)
Basic EPS9.586.703.168.27(2.95)3.7412.05(1.72)(0.07)(0.01)(0.04)(0.01)(0.01)(0.01)0.00(0.65)(0.03)------
Diluted EPS9.386.523.117.76(2.95)3.3311.51(1.72)(0.07)(0.01)(0.04)(0.01)(0.01)(0.01)0.00(0.65)(0.03)------

* Derived from reported values

Cash Flow Statement

(in millions USD)
MetricQ2 2026Q1 2026Q4 2025Q3 2025Q2 2025Q1 2025Q4 2024Q3 2024Q2 2024Q1 2024Q4 2023Q3 2023Q2 2023Q1 2023Q4 2022Q3 2022Q2 2022Q1 2022Q4 2021Q3 2021
Operating Cash Flow34.2075.5270.3999.5127.2650.970.056.7913.263.05(1.78)1.970.011.054.51(7.30)55.78(2.38)(2.73)(1.58)
Capital Expenditures2.541.201.410.300.750.060.400.620.560.73(0.83)2.883.074.38(7.88)5.8921.710.00----
Free Cash Flow*31.6674.3268.9899.2126.5150.90(0.34)6.1712.702.32(0.95)(0.91)(3.06)(3.32)12.39(13.19)34.07(2.38)----
Investing Cash Flow(2.54)(1.20)(5.07)(0.30)0.20(0.06)(3.34)(0.27)(1.27)(0.73)0.87(3.62)(3.07)(5.42)7.88(5.89)(6.14)(0.18)5.16(1.09)
Financing Cash Flow(35.19)(49.55)(45.79)(29.90)(15.45)(6.81)(2.99)(0.42)(1.19)5.69(3.91)(4.28)2.982.95(14.75)2.21(35.56)(0.04)6.883.89

* Derived from reported values