Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 11% to $1.1B, and stands at 3.58× annualized EBITDA.
CASH
+30.2%
598
TOTAL DEBT
+0.0%
1,732
NET DEBT
-10.8%
1,134
NET DEBT / ANN. EBITDA
-32.9%
3.58×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 695 | 455 | 1,093 | 615 | 1,424 | 1,201 | 459 | 598 | +30.2% | -2.9% | |
| Accounts receivable | 513 | 548 | 600 | 628 | 701 | 777 | 675 | 769 | +13.9% | +22.4% | |
| Inventories | 272 | 265 | 280 | 308 | 318 | 342 | 408 | 487 | +19.3% | +57.7% | |
| Other current assets | 118 | 130 | 156 | 198 | 216 | 128 | 104 | 115 | +10.6% | -41.7% | |
| Total current assets | 2,434 | 2,297 | 3,777 | 3,828 | 4,217 | 3,713 | 2,744 | 3,005 | +9.5% | -21.5% | |
| Current ratio | 1.62× | 1.37× | 2.83× | 2.95× | 3.12× | 2.53× | 2.27× | 2.15× | -5.4% | -27.2% | |
| Goodwill | 308 | 757 | 756 | 762 | 773 | 1,370 | 1,894 | 1,899 | +0.2% | +149.1% | |
| Property, plant & equipment | 236 | 247 | 260 | 271 | 283 | 331 | 336 | 342 | +1.5% | +25.9% | |
| Total assets | 4,006 | 4,475 | 6,083 | 6,215 | 6,657 | 7,000 | 7,067 | 7,481 | +5.9% | +20.4% | |
| Return on assets (annualized) | 6.7% | 12.1% | 5.8% | 2.3% | -0.1% | 0.2% | 9.6% | 1.6% | -83.6% | -32.3% | |
| Accounts payable | 76 | 72 | 98 | 118 | 115 | 139 | 175 | 270 | +54.1% | +128.6% | |
| Accrued liabilities | 210 | 279 | 267 | 266 | 293 | 511 | 312 | 424 | +35.7% | +59.5% | |
| Short-term debt | 679 | 680 | 279 | 279 | 280 | 81 | 0 | 0 | — | -100.0% | |
| Total current liabilities |
RESTATED · WAS 823
10-Q
|
1,503 | 1,678 | 1,337 | 1,297 | 1,350 | 1,470 | 1,208 | 1,398 | +15.7% | +7.8% |
| Long-term debt |
RESTATED · WAS 679
10-Q
|
0 | 0 | 1,728 | 1,729 | 1,729 | 1,730 | 1,731 | 1,732 | +0.0% | +0.2% |
| Total liabilities | 1,906 | 2,147 | 3,527 | 3,483 | 3,630 | 3,758 | 3,533 | 3,807 | +7.8% | +9.3% | |
| Net debt | -16 | 225 | 914 | 1,392 | 585 | 610 | 1,272 | 1,134 | -10.8% | -18.5% | |
| Stockholders' equity | 2,100 | 2,328 | 2,556 | 2,732 | 3,028 | 3,243 | 3,534 | 3,675 | +4.0% | +34.5% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
-0.11× | 29.28× | 21.43× | 21.59× | 8.37× | — | 5.34× | 3.58× | -32.9% | -83.4% |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,272
TOTAL DEBT+1
CASH & EQUIVALENTS-139
TO1,134
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 2026-08-06 ↗