Three-Statement Breakdown
Not enough comparable history yet for a verdict.
CASH
-51.9%
658
TOTAL DEBT
—
—
NET DEBT
—
—
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 207 | 131 | 437 | 754 | 1,031 | 895 | 1,369 | 658 | -51.9% | |
| Accounts receivable | 835 | 1,166 | 1,584 | 2,021 | 2,347 | 2,870 | 3,330 | 3,770 | +13.2% | |
| Other current assets | 15 | 28 | 102 | 112 | 52 | 63 | 85 | 188 | +121.9% | |
| Total current assets | 1,057 | 1,449 | 2,310 | 3,092 | 3,846 | 4,314 | 5,336 | 5,261 | -1.4% | |
| Current ratio | 1.48× | 1.56× | 1.57× | 1.71× | 1.90× | 1.72× | 1.86× | 1.61× | -13.3% | |
| Property, plant & equipment | 33 | 64 | 116 | 136 | 174 | 161 | 209 | 397 | +89.6% | |
| Total assets | 1,118 | 1,729 | 2,754 | 3,577 | 4,381 | 4,889 | 6,112 | 6,153 | +0.7% | |
| Return on assets (annualized) | 7.9% | 6.3% | 8.8% | 3.9% | 1.2% | 3.7% | 6.4% | 7.2% | +12.0% | |
| Accounts payable | 669 | 869 | 1,348 | 1,656 | 1,871 | 2,317 | 2,631 | 3,008 | +14.3% | |
| Accrued liabilities | 45 | 47 | 88 | 101 | 105 | 138 | 178 | 182 | +2.4% | |
| Total current liabilities | 714 | 930 | 1,475 | 1,803 | 2,029 | 2,511 | 2,873 | 3,266 | +13.7% | |
| Total liabilities | 723 | 1,116 | 1,740 | 2,050 | 2,265 | 2,724 | 3,163 | 3,669 | +16.0% | |
| Stockholders' equity | 395 | 613 | 1,013 | 1,527 | 2,115 | 2,164 | 2,949 | 2,484 | -15.8% | |
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 2026-08-06 ↗