Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 30% to $5.4B — the lowest of its last 8 readings, and stands at 0.40× annualized EBITDA.
CASH
+15.7%
9,034
TOTAL DEBT
-7.2%
14,463
NET DEBT
-30.2%
5,429
NET DEBT / ANN. EBITDA
-45.1%
0.40×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 3,794 | 5,018 | 8,206 | 6,028 | 5,147 | 7,117 | 7,805 | 9,034 | +15.7% | |
| Other current assets | 748 | 1,160 | 1,556 | 2,042 | 3,208 | 2,780 | 3,517 | 3,958 | +12.5% | |
| Total current assets | 9,694 | 6,179 | 9,762 | 8,070 | 9,266 | 9,918 | 13,100 | 13,020 | -0.6% | |
| Current ratio | 1.49× | 0.90× | 1.25× | 0.95× | 1.17× | 1.12× | 1.22× | 1.19× | -2.7% | |
| Property, plant & equipment | 418 | 565 | 960 | 1,323 | 1,398 | 1,491 | 1,594 | 2,004 | +25.8% | |
| Total assets | 25,974 | 33,976 | 39,280 | 44,585 | 48,595 | 48,732 | 53,630 | 55,597 | +3.7% | |
| Return on assets (annualized) | 4.7% | 5.5% | 7.0% | 11.5% | 9.2% | 11.1% | 16.2% | 19.8% | +21.6% | |
| Accounts payable | 563 | 674 | 656 | 837 | 672 | 747 | 900 | 901 | +0.1% | |
| Accrued liabilities |
RESTATED · WAS 477
10-Q
|
482 | 843 | 1,102 | 1,449 | 1,515 | 1,804 | 2,157 | 3,221 | +49.4% |
| Short-term debt |
NOT DISCLOSED
10-Q
|
— | 0 | 500 | 700 | 0 | 400 | 1,784 | 999 | -44.0% |
| Total current liabilities | 6,487 | 6,856 | 7,806 | 8,489 | 7,931 | 8,861 | 10,755 | 10,981 | +2.1% | |
| Long-term debt | 10,360 | 14,759 | 15,809 | 14,693 | 14,353 | 14,143 | 13,798 | 13,464 | -2.4% | |
| Total liabilities | 20,736 | 26,394 | 28,215 | 28,735 | 27,817 | 28,144 | 28,887 | 28,982 | +0.3% | |
| Net debt | 11,079 | 15,705 | 13,652 | 9,365 | 9,206 | 7,426 | 7,778 | 5,429 | -30.2% | |
| Stockholders' equity | 5,239 | 7,582 | 11,065 | 15,849 | 20,777 | 20,588 | 24,744 | 26,615 | +7.6% | |
| Net debt / TTM EBITDA | 6.56× | 5.80× | 2.90× | 1.46× | 1.54× | 1.02× | 0.72× | 0.40× | -45.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM7,778
TOTAL DEBT-1,120
CASH & EQUIVALENTS-1,229
TO5,429
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 2026-07-17 ↗