Three-Statement Breakdown
Not enough comparable history yet for a verdict.
CASH
+137.8%
1,480
TOTAL DEBT
—
1,706
NET DEBT
—
225
NET DEBT / ANN. EBITDA
—
0.21×
| Balance sheet | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 570 | 518 | 1,097 | 850 | 928 | 930 | 622 | 1,480 | +137.8% | +74.1% | |
| Accounts receivable | 696 | 728 | 759 | 779 | 766 | 794 | 881 | 953 | +8.2% | +22.4% | |
| Other current assets | 239 | 46 | 294 | 288 | 283 | 59 | 319 | 341 | +6.9% | +18.5% | |
| Total current assets | 2,634 | 2,578 | 2,375 | 2,034 | 2,167 | 2,287 | 2,131 | 4,650 | +118.3% | +128.6% | |
| Current ratio | 1.33× | 1.23× | 1.18× | 2.31× | 2.28× | 2.36× | 2.06× | 1.64× | -20.4% | -29.1% | |
| Goodwill | 3,154 | 3,151 | 3,157 | 3,170 | 3,170 | 3,207 | 3,203 | 3,203 | -0.0% | +1.0% | |
| Property, plant & equipment |
NOT DISCLOSED
|
— | 1,995 | — | — | — | 2,333 | — | — | — | — |
| Total assets | 10,190 | 10,369 | 9,982 | 10,536 | 10,833 | 11,480 | 11,646 | 15,073 | +29.4% | +43.1% | |
| Return on assets (annualized) | 2.3% | 5.4% | 4.9% | 3.9% | 5.2% | 3.0% | 3.7% | 2.1% | -42.3% | -46.4% | |
| Accounts payable | 107 | 130 | 156 | 147 | 190 | 125 | 151 | 273 | +80.5% | +86.5% | |
| Accrued liabilities | 289 | 371 | 265 | 272 | 308 | 320 | 286 | 278 | -3.0% | +2.1% | |
| Short-term debt |
NOT DISCLOSED
10-Q
|
1,148 | 1,149 | 1,150 | 0 | 0 | 0 | — | 1,706 | — | — |
| Total current liabilities | 1,983 | 2,091 | 2,017 | 881 | 950 | 968 | 1,036 | 2,841 | +174.3% | +222.7% | |
| Long-term debt | 2,395 | 2,397 | 2,398 | 4,101 | 4,103 | 4,105 | 4,108 | 5,857 | +42.6% | +42.8% | |
| Total liabilities | 5,396 | 5,490 | 5,398 | 6,069 | 6,101 | 6,502 | 6,737 | 10,325 | +53.3% | +70.1% | |
| Net debt |
NOT DISCLOSED
10-Q
|
579 | 631 | 53 | — | — | — | — | 225 | — | — |
| Stockholders' equity | 4,794 | 4,878 | 4,585 | 4,468 | 4,732 | 4,977 | 4,909 | 4,749 | -3.3% | +6.3% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
0.61× | 0.50× | 0.04× | — | — | — | — | 0.21× | — | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
No comparable bridge for this view yet.
↹ CLICK A LINE TO SELECT · ⌘F FIND LINE ITEM
SRC 10-Q FILED 2026-08-07 ↗