Also trades as: NTGY.MC (BME) · $vol 68M · GASNF (OTC) · $vol 0M

$6.59

+0.14 (+2.17%)

Weekly Expected Move ±2.7%

$6 $6 $7 $7 $7

OTC · Utilities · Regulated Gas · Tech Score Sell · Power 39 · $30.7B mcap · 194M float · 0.039% daily turnover · Short 55% of daily vol

Revenue

$18.7B -3.0% ▼

5Y CAGR: +4.0%

Gross Profit

$5.2B -33.1% ▼

5Y CAGR: +0.6%

Operating Income

$3.4B -8.5% ▼

5Y CAGR: +49.2%

Net Income

$1.9B +2.2% ▲

EPS (Diluted)

$0.40 +0.0% ▲

EBITDA

$5.0B -4.4% ▼

5Y CAGR: +9.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$22.1B	$34.0B	$22.6B	$19.3B	$18.7B
YoY Growth	+44.3%	+53.4%	-33.4%	-14.8%	-3.0%
Cost of Revenue	$16.7B	$27.4B	$15.1B	$11.6B	$13.5B
Gross Profit	$5.4B	$6.9B	$7.5B	$7.7B	$5.2B
Gross Margin	24.5%	20.3%	33.2%	40.0%	27.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$202M	$222M	$242M	$274M	$1.4B
Operating Expenses	$3.4B	$3.8B	$4.0B	$3.9B	$1.7B
Operating Income	$2.1B	$3.1B	$3.5B	$3.8B	$3.4B
Operating Margin	9.5%	9.1%	15.3%	19.5%	18.4%
Interest Expense	$516M	$581M	$696M	$490M	$484M
Income Before Tax	$1.8B	$2.5B	$3.0B	$3.2B	$3.1B
Tax Expense	$358M	$697M	$768M	$835M	$800M
Net Income	$1.2B	$1.6B	$2.0B	$1.9B	$1.9B
Net Margin	5.5%	4.9%	8.8%	9.9%	10.4%
EPS (Diluted)	$0.23	$0.35	$0.41	$0.40	$0.40
EBITDA	$3.8B	$4.5B	$5.2B	$5.2B	$5.0B
Shares Outstanding	4.80B	4.80B	4.80B	4.80B	4.85B

Line Item	FY2024 Q1	FY2024 Q2	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2026 Q1	FY2026 Q2
Revenue	$4.5B	$4.5B	$5.1B	$5.1B	$5.0B	$5.0B	$5.1B	$5.1B
Cost of Revenue	$2.7B	$2.7B	$3.1B	$3.1B	$3.1B	$3.1B	$3.2B	$3.6B
Gross Profit	$1.9B	$1.9B	$2.0B	$2.0B	$1.9B	$1.9B	$1.9B	$1.5B
Gross Margin	41.6%	41.6%	38.6%	38.6%	38.6%	38.6%	37.4%	29.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$165M	$165M	$209M	$209M	$186M	$186M	$0	$254M
Operating Expenses	$957M	$957M	$1.1B	$1.1B	$943M	$943M	$971M	$258M
Operating Income	$928M	$928M	$846M	$846M	$982M	$982M	$938M	$1.2B
Operating Margin	20.5%	20.5%	16.6%	16.6%	19.7%	19.7%	18.4%	23.9%
Interest Expense	$0	$0	$124M	$124M	$120M	$120M	$131M	$176M
Income Before Tax	$848M	$848M	$754M	$754M	$897M	$897M	$814M	$1.1B
Tax Expense	$191M	$191M	$226M	$226M	$240M	$240M	$216M	$270M
Net Income	$522M	$522M	$429M	$429M	$574M	$574M	$530M	$696M
Net Margin	11.5%	11.5%	8.4%	8.4%	11.5%	11.5%	10.4%	13.7%
EPS (Diluted)	$0.11	$0.11	$0.09	$0.09	$0.12	$0.12	$0.11	$0.15
EBITDA	$1.4B	$1.4B	$1.0B	$1.0B	$1.3B	$1.3B	$1.4B	$1.6B
Shares Outstanding	4.80B	4.80B	4.80B	4.80B	4.79B	4.79B	4.63B	4.63B

GASNY OTC