IntrinsicIntrinsic
OverviewFinancialsChartBusiness SummaryFilingsOwnershipValuation

Financial Statements — RNG

Balance Sheet

(in billions USD)
MetricQ2 2026Q1 2026Q3 2025Q2 2025Q1 2025Q3 2024Q2 2024Q1 2024Q3 2023Q2 2023Q1 2023Q3 2022Q2 2022Q1 2022Q3 2021Q2 2021Q1 2021
Cash & Equivalents0.110.120.150.170.150.210.200.200.430.230.270.310.310.300.350.330.46
Accounts Receivable0.390.360.380.390.380.400.370.370.350.320.320.270.250.260.220.200.17
Inventory0.000.000.000.000.000.000.000.000.000.000.000.000.000.010.000.000.00
Total Current Assets0.730.730.760.800.780.860.830.831.050.800.850.770.740.720.690.650.74
Property, Plant & Equipment0.190.190.190.180.180.190.180.180.180.190.190.180.180.170.160.150.15
Goodwill0.100.100.100.090.080.080.070.070.070.050.050.050.050.060.060.060.06
Intangible Assets0.080.110.170.190.230.290.320.360.430.460.490.580.630.670.090.100.12
Total Non-current Assets*0.650.690.770.810.850.961.001.041.131.161.201.541.781.851.271.321.33
Total Assets1.381.421.531.611.631.821.831.872.181.962.052.322.522.571.971.972.07
Accounts Payable0.020.030.040.070.060.030.040.020.040.040.060.090.100.080.050.060.04
Total Current Liabilities0.660.641.211.231.210.760.760.760.610.590.590.640.620.580.480.450.44
Long-term Debt1.071.160.630.630.741.351.361.361.821.56--------------
Total Non-current Liabilities*1.131.200.660.660.771.401.401.431.861.641.731.721.741.741.441.431.41
Total Liabilities1.791.831.861.891.972.162.162.202.472.232.322.362.362.321.921.881.85
Retained Earnings(1.66)(1.69)(1.74)(1.75)(1.77)(1.75)(1.74)(1.73)(1.65)(1.61)(1.59)(1.25)(0.97)(0.81)(0.63)(0.48)(0.37)
Total Stockholder Equity(0.61)(0.61)(0.53)(0.49)(0.54)(0.55)(0.53)(0.52)(0.48)(0.47)(0.47)(0.24)(0.04)0.050.050.090.21

* 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 Revenue657.01644.20644.03638.66620.40612.06614.51608.77592.91584.21571.27558.16539.30533.69524.75509.03486.90467.66448.50414.63
Cost of Revenue184.70179.43183.51180.33178.95180.45178.17180.18176.67170.48170.22168.97164.42160.68160.59167.47158.19155.47136.02110.45
Gross Profit472.31464.77460.53458.33441.45431.61436.34428.58416.24413.73401.05389.19374.89373.01364.15341.56328.71312.18312.48304.18
Research & Development82.8081.7177.5679.9177.5481.9884.9084.1479.7580.5384.8985.4480.2885.2488.7686.7096.5290.2786.7884.12
Selling, General & Admin64.3260.1964.6266.0663.3664.3958.5564.1772.3671.3788.5887.1575.2382.0975.0972.2674.5571.0082.5678.08
Total Operating Expenses422.02414.74418.09427.52404.49421.27420.70425.29421.60424.63446.09443.37419.95427.54619.76524.12436.47415.72415.74387.32
Operating Income50.2950.0342.4430.8136.9610.3415.643.29(5.36)(10.90)(45.04)(54.17)(45.06)(54.53)(255.61)(182.56)(107.76)(103.54)(103.26)(83.13)
Interest Expense------------------16.2516.5112.165.122.211.191.181.201.2316.1815.98
Pretax Income42.2534.1127.8917.0515.68(4.37)1.59(12.03)(11.58)(25.21)(45.11)(45.90)(14.53)(51.31)(281.85)(283.74)(158.47)(149.99)(117.26)(146.17)
Tax Provision3.143.494.92(0.51)2.485.968.78(4.18)3.183.292.14(3.78)6.953.092.210.871.050.981.100.58
Net Income39.1230.6222.9717.5613.19(10.33)(7.19)(7.85)(14.75)(28.49)(47.24)(42.12)(21.48)(54.40)(284.06)(284.62)(159.51)(150.97)(118.36)(146.75)
Basic EPS0.470.360.250.190.15(0.11)(0.07)(0.09)(0.16)(0.31)(0.49)(0.45)(0.23)(0.57)(2.97)(2.98)(1.68)(1.60)(1.28)(1.60)
Diluted EPS0.450.350.260.190.14(0.11)(0.07)(0.09)(0.16)(0.31)(0.49)(0.45)(0.23)(0.57)(2.97)(2.98)(1.68)(1.60)(1.28)(1.60)

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 Flow206.43164.05148.99151.36167.41149.66132.88127.22127.0896.09113.8486.5990.69108.5339.3742.2650.6859.0047.6543.03
Capital Expenditures10.596.547.997.578.965.596.387.435.056.136.004.364.448.728.898.348.646.857.177.40
Free Cash Flow*195.84157.50141.00143.79158.46144.07126.51119.79122.0389.96107.8582.2486.2599.8130.4933.9242.0452.1440.4835.63
Investing Cash Flow(26.24)(31.33)(22.86)(42.59)(23.03)(19.49)(21.05)(24.31)(44.58)(19.41)(19.98)(31.34)(17.80)(21.32)(22.98)(18.52)(23.78)(21.93)(333.65)(19.57)
Financing Cash Flow(185.37)(147.53)(138.77)(130.87)(133.91)(219.88)(78.01)(92.20)(86.21)(94.66)(306.22)153.04(122.12)(82.73)(53.44)(22.85)(20.00)(1.93)208.24(3.06)

* Derived from reported values

Dividends Per Share

(USD)
MetricQ2 2026Q1 2026
Dividends Per Share0.080.08