
Chart Industries (GTLS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
1.0B
Gross Profit
339.8M
33.93%
Operating Income
152.3M
15.21%
Net Income
52.3M
5.22%
EPS (Diluted)
$0.94
Balance Sheet Metrics
Total Assets
9.3B
Total Liabilities
6.1B
Shareholders Equity
3.2B
Debt to Equity
1.94
Cash Flow Metrics
Operating Cash Flow
-43.4M
Free Cash Flow
-80.1M
Revenue & Profitability Trend
Chart Industries Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.2B | 3.4B | 1.6B | 1.3B | 1.2B |
Cost of Goods Sold | 2.8B | 2.3B | 1.2B | 993.5M | 845.0M |
Gross Profit | 1.4B | 1.0B | 407.4M | 324.2M | 332.1M |
Gross Margin % | 33.4% | 31.0% | 25.3% | 24.6% | 28.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 547.4M | 486.3M | 214.5M | 196.8M | 178.2M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 547.4M | 486.3M | 214.5M | 196.8M | 178.2M |
Operating Income | 647.5M | 390.7M | 151.5M | 88.5M | 108.2M |
Operating Margin % | 15.6% | 11.7% | 9.4% | 6.7% | 9.2% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 328.5M | 271.9M | 28.8M | 10.7M | 17.7M |
Other Non-Operating Income | -500.0K | -43.6M | -20.9M | 4.6M | -1.0M |
Pre-tax Income | 318.5M | 58.0M | 98.9M | 74.1M | 85.2M |
Income Tax | 78.6M | 3.0M | 15.9M | 13.5M | 14.9M |
Effective Tax Rate % | 24.7% | 5.2% | 16.1% | 18.2% | 17.5% |
Net Income | 232.8M | 56.9M | 25.0M | 60.9M | 309.5M |
Net Margin % | 5.6% | 1.7% | 1.6% | 4.6% | 26.3% |
Key Metrics | |||||
EBITDA | 916.9M | 605.2M | 232.7M | 160.5M | 186.9M |
EPS (Basic) | $4.54 | $0.48 | $0.62 | $1.66 | $9.05 |
EPS (Diluted) | $4.10 | $0.43 | $0.54 | $1.44 | $8.78 |
Basic Shares Outstanding | 42150000 | 41970000 | 36250000 | 35610000 | 35380000 |
Diluted Shares Outstanding | 42150000 | 41970000 | 36250000 | 35610000 | 35380000 |
Income Statement Trend
Chart Industries Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 308.6M | 188.3M | 663.6M | 122.2M | 125.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 752.3M | 758.9M | 278.4M | 236.3M | 200.8M |
Inventory | 490.5M | 576.3M | 357.9M | 321.5M | 248.4M |
Other Current Assets | 178.9M | 121.5M | 43.7M | 58.9M | 29.3M |
Total Current Assets | 2.5B | 2.2B | 3.7B | 853.5M | 703.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 731.8M | 617.3M | 400.4M | 403.9M | 390.9M |
Goodwill | 8.3B | 8.6B | 2.5B | 2.5B | 2.2B |
Intangible Assets | 2.5B | 2.8B | 535.3M | 556.1M | 493.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 353.8M | 150.6M | 64.2M | 46.2M | 15.1M |
Total Non-Current Assets | 6.7B | 6.9B | 2.2B | 2.2B | 1.9B |
Total Assets | 9.1B | 9.1B | 5.9B | 3.0B | 2.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 1.1B | 811.0M | 211.1M | 175.9M | 140.1M |
Short-term Debt | 900.0K | 277.0M | 262.3M | 261.7M | 226.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 257.4M | 138.2M | 82.7M | 54.9M | 52.6M |
Total Current Liabilities | 1.8B | 1.9B | 1.1B | 693.9M | 634.8M |
Non-Current Liabilities | |||||
Long-term Debt | 3.6B | 3.6B | 2.1B | 622.2M | 245.2M |
Deferred Tax Liabilities | 544.9M | 568.2M | 46.1M | 59.8M | 60.2M |
Other Non-Current Liabilities | 153.3M | 95.2M | 33.6M | 41.1M | 41.4M |
Total Non-Current Liabilities | 4.3B | 4.3B | 2.1B | 724.7M | 356.4M |
Total Liabilities | 6.1B | 6.2B | 3.2B | 1.4B | 991.2M |
Equity | |||||
Common Stock | 500.0K | 400.0K | 400.0K | 400.0K | 400.0K |
Retained Earnings | 1.1B | 922.1M | 902.2M | 878.2M | 808.4M |
Treasury Stock | 19.3M | 19.3M | 19.3M | 19.3M | 19.3M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.0B | 2.9B | 2.7B | 1.6B | 1.6B |
Key Metrics | |||||
Total Debt | 3.6B | 3.9B | 2.3B | 883.9M | 471.2M |
Working Capital | 675.6M | 348.2M | 2.6B | 159.6M | 68.2M |
Balance Sheet Composition
Chart Industries Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 236.3M | 57.5M | 82.6M | 60.9M | 309.5M |
Depreciation & Amortization | 269.9M | 231.1M | 81.9M | 80.6M | 85.2M |
Stock-Based Compensation | 18.9M | 12.6M | 10.6M | 11.2M | 8.9M |
Working Capital Changes | -5.6M | -34.2M | -89.8M | -162.4M | 3.5M |
Operating Cash Flow | 504.3M | 226.9M | 97.8M | -14.1M | 416.9M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | -3.8B | -25.8M | -205.1M | 265.6M |
Investment Purchases | -13.1M | -11.6M | -9.9M | -103.9M | -50.8M |
Investment Sales | 0 | 0 | 9.4M | 0 | 0 |
Investing Cash Flow | -18.0M | -3.9B | -27.4M | -308.5M | 222.9M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -19.3M |
Dividends Paid | -27.2M | -27.3M | 0 | 0 | - |
Debt Issuance | 3.7B | 3.6B | 2.6B | 1.4B | 215.0M |
Debt Repayment | -3.9B | -2.1B | -1.1B | -976.7M | -567.2M |
Financing Cash Flow | -243.7M | 1.4B | 2.0B | 868.9M | -380.6M |
Free Cash Flow | 382.2M | 31.6M | 6.6M | -74.0M | 134.8M |
Net Change in Cash | 242.6M | -2.2B | 2.1B | 546.3M | 259.2M |
Cash Flow Trend
Chart Industries Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
36.39
Forward P/E
16.59
Price to Book
2.65
Price to Sales
2.09
PEG Ratio
1.44
Profitability Ratios
Profit Margin
6.45%
Operating Margin
15.66%
Return on Equity
9.05%
Return on Assets
4.61%
Financial Health
Current Ratio
1.55
Debt to Equity
107.48
Beta
1.60
Per Share Data
EPS (TTM)
$5.43
Book Value per Share
$74.59
Revenue per Share
$97.55
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gtls | 8.9B | 36.39 | 2.65 | 9.05% | 6.45% | 107.48 |
GE Vernova | 165.8B | 148.16 | 18.67 | 11.41% | 3.16% | 10.65 |
Eaton | 134.5B | 34.71 | 7.23 | 20.73% | 15.10% | 62.39 |
Watts Water | 9.4B | 30.20 | 4.95 | 17.75% | 13.63% | 10.46 |
Donaldson Company | 8.1B | 23.58 | 5.56 | 24.58% | 9.94% | 49.34 |
JBT Marel | 7.7B | 39.29 | 1.75 | -4.70% | -5.08% | 43.98 |
Financial data is updated regularly. All figures are in the company's reporting currency.