Three-Statement Breakdown
NET DEBT DOWN
Net debt moved from -$7.3B to -$10.3B — the lowest of its last 4 readings.
CASH
+29.0%
13,120
TOTAL DEBT
-0.3%
2,849
NET DEBT
—
-10,271
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 | 7,395 | 8,205 | 8,107 | 7,892 | 7,945 | 8,848 | 10,172 | 13,120 | +29.0% | +66.2% | |
| Accounts receivable |
NOT DISCLOSED
10-Q
|
— | 8,177 | 7,136 | 6,948 | 7,374 | 9,803 | 9,568 | 11,099 | +16.0% | +59.7% |
| Inventories | 9,377 | 8,587 | 9,156 | 9,825 | 10,032 | 10,429 | 11,919 | 12,692 | +6.5% | +29.2% | |
| Other current assets |
RESTATED · WAS 562
10-Q
|
550 | 564 | 497 | 555 | 934 | 1,445 | 1,701 | 999 | -41.3% | +80.0% |
| Total current assets | 33,141 | 34,153 | 33,936 | 34,709 | 36,278 | 40,216 | 42,969 | 47,433 | +10.4% | +36.7% | |
| Current ratio | 1.06× | 1.08× | 1.04× | 1.03× | 1.03× | 0.98× | 0.89× | 0.85× | -4.9% | -17.4% | |
| Goodwill | 4,444 | 4,263 | 4,368 | 4,528 | 4,327 | 4,439 | 9,855 | 9,689 | -1.7% | +114.0% | |
| Total assets | 50,853 | 51,485 | 51,559 | 53,078 | 54,398 | 63,016 | 75,612 | 80,800 | +6.9% | +52.2% | |
| Return on assets (annualized) | 2.5% | 3.0% | 3.8% | 2.2% | 3.1% | 7.8% | 12.4% | 11.8% | -4.9% | +441.5% | |
| Accounts payable |
NOT DISCLOSED
10-Q
|
— | 4,966 | 5,205 | 5,751 | 5,887 | 5,721 | 6,333 | 6,632 | +4.7% | +15.3% |
| Accrued liabilities |
NOT DISCLOSED
10-Q
|
— | 8,602 | 8,421 | 9,035 | 9,541 | 8,809 | 9,572 | 10,104 | +5.6% | +11.8% |
| Short-term debt |
NOT DISCLOSED
10-Q
|
— | 60 | — | — | — | 24 | 51 | 55 | +7.8% | — |
| Total current liabilities | 31,233 | 31,685 | 32,677 | 33,761 | 35,272 | 40,972 | 48,094 | 55,830 | +16.1% | +65.4% | |
| Long-term debt |
NOT DISCLOSED
10-Q
|
— | — | — | — | — | 265 | 2,806 | 2,794 | -0.4% | — |
| Total liabilities | 40,336 | 40,892 | 41,887 | 43,131 | 44,669 | 50,720 | 60,547 | 67,685 | +11.8% | +56.9% | |
| Net debt |
NOT DISCLOSED
10-Q
|
— | -8,145 | — | — | — | -8,496 | -7,315 | -10,271 | — | — |
| Stockholders' equity | 10,517 | 10,593 | 9,672 | 9,947 | 9,729 | 12,296 | 15,065 | 13,115 | -12.9% | +31.8% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM-7,315
TOTAL DEBT-8
CASH & EQUIVALENTS-2,948
TO-10,271
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 ↗