Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 30% to $14.9B — the lowest of its last 8 readings, and stands at 5.83× annualized EBITDA.
CASH
+1794.5%
1,042
TOTAL DEBT
-25.8%
15,979
NET DEBT
-30.5%
14,937
NET DEBT / ANN. EBITDA
-30.9%
5.83×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 119
10-Q
|
194 | 100 | 60 | 94 | 57 | 99 | 55 | 1,042 | +1794.5% | +1008.5% |
| Accounts receivable |
RESTATED · WAS 478
10-Q
|
413 | 129 | 123 | 100 | 125 | 172 | 188 | 179 | -4.8% | +79.0% |
| Other current assets |
RESTATED · WAS 40
10-Q
|
43 | 24 | 25 | 24 | 22 | 23 | 18 | 19 | +5.6% | -20.8% |
| Total current assets | 1,124 | 1,090 | 1,085 | 1,074 | 1,114 | 1,144 | 1,254 | 1,716 | +36.8% | +59.8% | |
| Current ratio | 0.54× | 0.50× | 0.37× | 0.28× | 0.26× | 0.26× | 0.27× | 0.52× | +95.7% | +84.7% | |
| Goodwill | 10,085 | 5,127 | 5,127 | 5,127 | 5,127 | 5,127 | 5,127 | 5,127 | +0.0% | +0.0% | |
| Property, plant & equipment |
RESTATED · WAS 15,495
10-Q
|
15,643 | 6,577 | 6,492 | 6,402 | 6,330 | 6,273 | 6,220 | 6,165 | -0.9% | -3.7% |
| Total assets | 38,043 | 32,736 | 31,760 | 31,636 | 31,501 | 31,518 | 31,391 | 21,512 | -31.5% | -32.0% | |
| Return on assets (annualized) | 3.2% | -58.3% | -5.8% | 3.7% | 4.1% | 3.7% | 1.9% | 1.7% | -9.2% | -52.5% | |
| Accounts payable |
RESTATED · WAS 192
10-Q
|
200 | 48 | 42 | 48 | 65 | 71 | 66 | 90 | +36.4% | +87.5% |
| Short-term debt |
RESTATED · WAS 610
10-Q
|
611 | 603 | 1,503 | 2,251 | 2,769 | 2,783 | 3,148 | 2,260 | -28.2% | +0.4% |
| Total current liabilities | 2,097 | 2,177 | 2,950 | 3,803 | 4,297 | 4,479 | 4,705 | 3,290 | -30.1% | -13.5% | |
| Long-term debt |
RESTATED · WAS 23,471
10-Q
|
23,452 | 23,451 | 22,874 | 22,039 | 21,550 | 21,554 | 21,534 | 15,979 | -25.8% | -27.5% |
| Total liabilities | 32,747 | 32,869 | 33,013 | 33,018 | 32,994 | 33,153 | 33,311 | 24,782 | -25.6% | -24.9% | |
| Net debt | 23,258 | 23,981 | 22,814 | 21,945 | 21,493 | 24,238 | 21,479 | 14,937 | -30.5% | -31.9% | |
| Stockholders' equity | 5,296 | -133 | -1,253 | -1,382 | -1,493 | -1,635 | -1,920 | -3,270 | — | — | |
| Net debt / TTM EBITDA | 8.15× | 7.94× | 8.17× | 8.06× | 7.76× | 8.73× | 8.43× | 5.83× | -30.9% | -27.7% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM21,479
TOTAL DEBT-5,555
CASH & EQUIVALENTS-987
TO14,937
No bridge for this line yet — select Net debt to see its QoQ walk.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-08-05 ↗