Three-Statement Breakdown
Not enough comparable history yet for a verdict.
CASH
+20.8%
8,049
TOTAL DEBT
+1.1%
9,987
NET DEBT
-39.8%
1,938
NET DEBT / ANN. EBITDA
-45.5%
0.28×
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents |
RESTATED · WAS 6,561
10-Q
|
7,575 | 7,349 | 4,794 | 5,197 | 7,776 | 9,081 | 6,662 | 8,049 | +20.8% |
| Accounts receivable | 313 | 435 | 577 | 800 | 963 | 1,069 | 984 | 840 | -14.6% | |
| Other current assets |
RESTATED · WAS 1,765
10-Q
|
947 | 800 | 1,148 | 1,287 | 1,898 | 2,509 | 1,664 | 1,827 | +9.8% |
| Total current assets |
RESTATED · WAS 61,092
10-Q
|
32,963 | 38,495 | 50,995 | 52,574 | 57,424 | 62,569 | 58,206 | 59,759 | +2.7% |
| Current ratio | 1.27× | 1.43× | 1.33× | 1.22× | 1.28× | 1.29× | 1.28× | 1.29× | +0.6% | |
| Goodwill | 6,284 | 6,212 | 9,135 | 11,454 | 11,209 | 11,026 | 10,837 | 10,864 | +0.2% | |
| Property, plant & equipment | 1,724 | 1,693 | 1,807 | 1,909 | 1,730 | 1,488 | 1,508 | 1,700 | +12.7% | |
| Total assets |
RESTATED · WAS 81,611
10-Q
|
43,332 | 51,333 | 70,379 | 75,803 | 78,624 | 82,166 | 78,725 | 80,173 | +1.8% |
| Return on assets (annualized) | 4.7% | 4.8% | 6.0% | 5.5% | 3.1% | 5.2% | 5.3% | 6.5% | +23.9% | |
| Accounts payable | 281 | 232 | 252 | 197 | 126 | 139 | 227 | 240 | +5.7% | |
| Accrued liabilities |
RESTATED · WAS 6,005
10-Q
|
2,002 | 2,087 | 2,648 | 3,755 | 4,868 | 6,392 | 5,592 | 4,409 | -21.2% |
| Short-term debt |
NOT DISCLOSED
10-Q
|
1,998 | 0 | — | — | — | — | — | 1,596 | — |
| Total current liabilities |
RESTATED · WAS 48,376
10-Q
|
25,904 | 26,919 | 38,447 | 43,029 | 45,008 | 48,466 | 45,490 | 46,443 | +2.1% |
| Long-term debt | 0 | 4,965 | 8,939 | 8,049 | 10,417 | 9,676 | 9,879 | 9,987 | +1.1% | |
| Total liabilities | 27,946 | 34,404 | 50,316 | 54,076 | 58,350 | 61,115 | 58,308 | 59,917 | +2.8% | |
| Net debt | -5,577 | -2,384 | 4,145 | 2,852 | 2,641 | 595 | 3,217 | 1,938 | -39.8% | |
| Stockholders' equity | 15,386 | 16,929 | 20,063 | 21,727 | 20,274 | 21,051 | 20,417 | 20,256 | -0.8% | |
| Net debt / TTM EBITDA | -1.88× | -0.66× | 0.93× | 0.52× | 0.51× | 0.10× | 0.51× | 0.28× | -45.5% | |
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 2026-07-28 ↗