Three-Statement Breakdown
NET DEBT DOWN
Net debt moved from -$8.1B to -$8.5B.
CASH
+7.8%
8,848
TOTAL DEBT
+486.7%
352
NET DEBT
—
-8,496
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|
| Cash & equivalents | 1,551 | 8,205 | 8,848 | +7.8% | |
| Accounts receivable |
NOT DISCLOSED
10-Q
|
— | 8,177 | 9,803 | +19.9% |
| Inventories | 8,253 | 8,587 | 10,429 | +21.5% | |
| Other current assets |
RESTATED · WAS 562
10-Q
|
352 | 564 | 1,445 | +156.2% |
| Total current assets | 27,428 | 34,153 | 40,216 | +17.8% | |
| Current ratio | 0.94× | 1.08× | 0.98× | -8.9% | |
| Goodwill | 4,437 | 4,263 | 4,439 | +4.1% | |
| Total assets | 46,121 | 51,485 | 63,016 | +22.4% | |
| Return on assets (annualized) | -0.9% | 3.0% | 7.8% | +157.1% | |
| Accounts payable |
NOT DISCLOSED
10-Q
|
— | 4,966 | 5,721 | +15.2% |
| Accrued liabilities |
NOT DISCLOSED
10-Q
|
— | 8,602 | 8,809 | +2.4% |
| Short-term debt | 145 | 60 | 24 | -60.0% | |
| Total current liabilities | 29,306 | 31,685 | 40,972 | +29.3% | |
| Long-term debt |
NOT DISCLOSED
10-Q
|
— | — | 265 | — |
| Total liabilities | 37,741 | 40,892 | 50,720 | +24.0% | |
| Net debt | -1,406 | -8,145 | -8,496 | — | |
| Stockholders' equity | 8,380 | 10,593 | 12,296 | +16.1% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM-8,145
TOTAL DEBT+292
CASH & EQUIVALENTS-643
TO-8,496
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 2026-07-22 ↗