Three-Statement Breakdown
NET DEBT UP
Net debt moved from -$4.9B to -$4.6B.
CASH
-4.4%
6,560
TOTAL DEBT
+0.2%
1,999
NET DEBT
—
-4,561
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 6,067
10-Q
|
5,481 | 6,067 | 7,378 | 6,874 | 6,864 | 6,560 | -4.4% |
| Accounts receivable |
NOT DISCLOSED
10-Q
|
— | — | — | — | — | 186 | — |
| Other current assets |
RESTATED · WAS 334
10-Q
|
310 | 349 | 456 | 569 | 638 | 824 | +29.2% |
| Total current assets |
RESTATED · WAS 12,386
10-Q
|
8,916 | 12,386 | 14,861 | 16,509 | 17,180 | 18,797 | +9.4% |
| Current ratio | 1.73× | 1.95× | 1.86× | 1.66× | 1.69× | 1.38× | -18.5% | |
| Goodwill |
RESTATED · WAS 653
10-K
|
656 | 653 | 650 | 752 | 750 | 754 | +0.5% |
| Property, plant & equipment |
RESTATED · WAS 157
10-K
|
270 | 157 | 121 | 160 | 147 | 107 | -27.2% |
| Total assets |
RESTATED · WAS 13,708
10-Q
|
10,491 | 13,708 | 16,038 | 20,645 | 20,959 | 22,208 | +6.0% |
| Return on assets (annualized) | -43.7% | -2.6% | 11.8% | 23.2% | 12.6% | 11.3% | -10.5% | |
| Accounts payable |
RESTATED · WAS 118
10-Q
|
80 | 118 | 137 | 141 | 142 | 232 | +63.4% |
| Accrued liabilities |
RESTATED · WAS 1,817
10-Q
|
2,414 | 1,559 | 1,876 | 897 | 856 | 923 | +7.8% |
| Short-term debt |
NOT DISCLOSED
10-Q
|
10 | 0 | — | — | 0 | 1,999 | — |
| Total current liabilities |
RESTATED · WAS 6,359
10-Q
|
5,140 | 6,359 | 7,978 | 9,950 | 10,161 | 13,649 | +34.3% |
| Long-term debt |
RESTATED · WAS 1,983
10-Q
|
1,816 | 1,983 | 1,987 | 1,991 | 1,995 | 0 | -100.0% |
| Total liabilities | 7,590 | 8,933 | 10,478 | 12,480 | 12,547 | 14,009 | +11.7% | |
| Net debt | -3,655 | -4,067 | -5,391 | -4,883 | -4,869 | -4,561 | — | |
| Temporary equity |
NOT DISCLOSED
|
0 | 0 | 0 | — | — | — | — |
| Stockholders' equity |
RESTATED · WAS 4,776
10-Q
|
2,901 | 4,775 | 5,560 | 8,165 | 8,412 | 8,199 | -2.5% |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
— | -7.90× | -2.92× | -3.13× | -1.86× | — | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM-4,869
TOTAL DEBT+4
CASH & EQUIVALENTS+304
TO-4,561
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 ↗