Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 13% to $915.7M, and stands at 1.89× annualized EBITDA.
CASH
+21.4%
341
TOTAL DEBT
-5.3%
1,257
NET DEBT
-12.5%
916
NET DEBT / ANN. EBITDA
+28.1%
1.89×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 224 | 323 | 655 | 147 | 133 | 201 | 281 | 341 | +21.4% | |
| Accounts receivable | 326 | 320 | 375 | 546 | 522 | 537 | 612 | 603 | -1.5% | |
| Inventories | 545 | 522 | 603 | 1,090 | 1,405 | 1,167 | 1,032 | 1,249 | +21.1% | |
| Other current assets | 25 | 31 | 36 | 65 | 122 | 92 | 107 | 269 | +151.5% | |
| Total current assets | 1,121 | 1,196 | 1,670 | 1,848 | 2,182 | 1,998 | 2,032 | 2,462 | +21.2% | |
| Current ratio | 2.00× | 2.41× | 2.60× | 1.60× | 2.20× | 2.27× | 1.97× | 2.03× | +3.0% | |
| Goodwill | 765 | 805 | 855 | 1,410 | 1,401 | 1,432 | 1,436 | 1,467 | +2.1% | |
| Property, plant & equipment | 279 | 317 | 344 | 441 | 468 | 599 | 690 | 814 | +17.9% | |
| Total assets | 2,426 | 2,666 | 3,235 | 4,878 | 5,169 | 5,093 | 5,109 | 5,574 | +9.1% | |
| Return on assets (annualized) | 9.8% | 9.5% | 10.8% | 11.3% | 7.7% | 4.2% | 6.2% | 2.9% | -53.8% | |
| Accounts payable | 328 | 262 | 330 | 674 | 446 | 341 | 459 | 437 | -4.8% | |
| Accrued liabilities |
RESTATED · WAS 332
10-Q
|
144 | 133 | 205 | 273 | 349 | 292 | 313 | 591 | +88.7% |
| Short-term debt | 2 | 2 | 4 | 6 | 13 | 46 | 68 | 22 | -67.2% | |
| Total current liabilities | 561 | 497 | 642 | 1,156 | 992 | 881 | 1,033 | 1,215 | +17.6% | |
| Long-term debt | 876 | 838 | 842 | 902 | 1,369 | 1,448 | 1,211 | 1,260 | +4.1% | |
| Total liabilities | 1,604 | 1,572 | 1,779 | 2,606 | 2,800 | 2,744 | 2,612 | 2,935 | +12.4% | |
| Net debt | 723 | 569 | 220 | 808 | 1,297 | 1,358 | 1,047 | 916 | -12.5% | |
| Temporary equity | 61 | 61 | 66 | 58 | 110 | 7 | 0 | 1 | — | |
| Stockholders' equity | 761 | 1,033 | 1,390 | 2,214 | 2,259 | 2,343 | 2,497 | 2,638 | +5.6% | |
| Net debt / TTM EBITDA | 1.79× | 1.31× | 0.40× | 0.99× | 1.80× | 2.46× | 1.48× | 1.89× | +28.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,047
TOTAL DEBT-71
CASH & EQUIVALENTS-60
TO916
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 2026-08-04 ↗