Three-Statement Breakdown
NET DEBT DOWN
Net debt fell 62% to $526.0M — the lowest of its last 8 readings.
CASH
+6.5%
15,727
TOTAL DEBT
+0.6%
16,253
NET DEBT
-62.4%
526
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | TTM 24-09 | TTM 24-12 | TTM 25-03 | TTM 25-06 | TTM 25-09 | TTM 25-12 | TTM 26-03 | vs prior TTM | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 2,664 | 3,364 | 3,277 | 3,087 | 2,693 | 3,715 | 14,764 | 15,727 | +6.5% | +409.5% | |
| Accounts receivable | 6,920 | 7,122 | 6,710 | 6,511 | 6,555 | 6,641 | 6,696 | 6,654 | -0.6% | +2.2% | |
| Inventories | 5,254 | 4,954 | 5,161 | 5,105 | 5,036 | 4,954 | 4,868 | 4,961 | +1.9% | -2.8% | |
| Other current assets | 1,730 | 1,771 | 1,693 | 2,915 | 3,245 | 3,518 | 2,263 | 3,241 | +43.2% | +11.2% | |
| Total current assets | 16,568 | 17,211 | 16,841 | 17,618 | 17,529 | 18,828 | 28,591 | 30,583 | +7.0% | +73.6% | |
| Current ratio | 1.30× | 1.32× | 1.34× | 1.41× | 1.41× | 1.36× | 2.13× | 2.09× | -1.7% | +48.8% | |
| Goodwill | 6,167 | 6,078 | 6,126 | 5,801 | 6,051 | 6,068 | 6,032 | 5,566 | -7.7% | -4.1% | |
| Property, plant & equipment | 5,150 | 5,127 | 5,168 | 5,176 | 5,264 | 5,326 | 5,540 | 5,540 | +0.0% | +7.0% | |
| Total assets | 37,530 | 38,363 | 38,110 | 38,740 | 39,233 | 40,881 | 50,896 | 52,620 | +3.4% | +35.8% | |
| Return on assets (annualized) | 6.0% | 7.8% | 7.7% | 7.9% | 7.4% | 6.3% | 6.1% | 5.9% | -3.9% | -25.2% | |
| Accounts payable | 4,431 | 4,542 | 4,465 | 4,340 | 4,196 | 4,579 | 4,257 | 4,509 | +5.9% | +3.9% | |
| Short-term debt | 52 | 53 | 55 | 66 | 68 | 689 | 753 | 774 | +2.8% | +1072.7% | |
| Total current liabilities | 12,790 | 12,991 | 12,594 | 12,515 | 12,438 | 13,877 | 13,413 | 14,599 | +8.8% | +16.7% | |
| Long-term debt | 5,984 | 5,970 | 5,969 | 5,968 | 5,988 | 5,398 | 15,411 | 15,479 | +0.4% | +159.4% | |
| Total liabilities |
|
21,187 | 21,308 | 20,904 | 20,872 | 20,905 | 21,871 | 31,406 | 32,536 | +3.6% | +55.9% |
| Net debt |
|
3,372 | 2,659 | 2,747 | 2,947 | 3,363 | 2,372 | 1,400 | 526 | -62.4% | -82.2% |
| Stockholders' equity | 16,343 | 17,055 | 17,206 | 17,868 | 18,328 | 19,010 | 19,490 | 20,084 | +3.0% | +12.4% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
0.81× | 0.63× | — | — | — | — | — | — | — | — |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM1,400
TOTAL DEBT+89
CASH & EQUIVALENTS-963
TO526
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 2026-07-27 ↗