Three-Statement Breakdown
LITTLE CHANGED
Net debt was little changed at $163.5B, and stands at 3.44× annualized EBITDA.
CASH
-79.1%
1,752
TOTAL DEBT
-4.2%
165,231
NET DEBT
-0.4%
163,479
NET DEBT / ANN. EBITDA
+0.9%
3.44×
| 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 | 4,987 | 4,194 | 2,257 | 3,435 | 7,706 | 19,048 | 8,366 | 1,752 | -79.1% | -49.0% | |
| Accounts receivable | 25,954 | 26,109 | 25,889 | 26,275 | 25,920 | 27,097 | 26,655 | 26,486 | -0.6% | +0.8% | |
| Inventories | 2,523 | 2,247 | 2,197 | 2,137 | 2,700 | 2,441 | 2,320 | 2,036 | -12.2% | -4.7% | |
| Other current assets | 7,177 | 7,973 | 7,010 | 6,999 | 7,684 | 8,336 | 7,382 | 7,297 | -1.2% | +4.3% | |
| Total current assets | 40,641 | 40,523 | 37,353 | 38,846 | 44,010 | 56,922 | 44,723 | 37,571 | -16.0% | -3.3% | |
| Current ratio | 0.66× | 0.63× | 0.61× | 0.64× | 0.74× | 0.91× | 0.64× | 0.60× | -5.6% | -5.2% | |
| Goodwill | 22,844 | 22,841 | 22,842 | 22,841 | 22,841 | 22,841 | 30,628 | 30,664 | +0.1% | +34.2% | |
| Property, plant & equipment | 107,528 | 108,522 | 107,923 | 108,069 | 108,467 | 109,467 | 125,972 | 125,497 | -0.4% | +16.1% | |
| Total assets | 381,164 | 384,711 | 380,364 | 383,285 | 388,331 | 404,258 | 417,882 | 410,186 | -1.8% | +7.0% | |
| Return on assets (annualized) | 2.6% | 4.6% | 4.7% | 4.7% | 5.1% | 4.2% | 4.1% | 3.9% | -5.0% | -16.9% | |
| Accounts payable |
NOT DISCLOSED
|
— | 10,425 | — | — | — | 12,154 | — | — | — | — |
| Accrued liabilities | 22,222 | 5,058 | 19,413 | 19,880 | 20,700 | 4,534 | 21,932 | 20,422 | -6.9% | +2.7% | |
| Short-term debt | 21,763 | 22,633 | 22,629 | 22,067 | 20,146 | 18,618 | 28,229 | 21,783 | -22.8% | -1.3% | |
| Total current liabilities | 61,816 | 64,771 | 61,066 | 60,952 | 59,563 | 62,370 | 69,880 | 62,211 | -11.0% | +2.1% | |
| Long-term debt | 128,878 | 121,381 | 121,020 | 123,929 | 126,629 | 139,532 | 144,231 | 143,448 | -0.5% | +15.8% | |
| Total liabilities |
|
283,496 | 284,136 | 278,327 | 278,924 | 281,986 | 298,517 | 313,260 | 304,990 | -2.6% | +9.3% |
| Net debt |
|
145,654 | 139,885 | 141,392 | 142,561 | 139,069 | 139,543 | 164,094 | 163,479 | -0.4% | +14.7% |
| Stockholders' equity | 97,668 | 100,575 | 102,037 | 104,361 | 106,345 | 105,741 | 104,622 | 105,196 | +0.5% | +0.8% | |
| Net debt / TTM EBITDA | 3.66× | 3.00× | 3.00× | 2.99× | 2.78× | 2.93× | 3.41× | 3.44× | +0.9% | +14.9% | |
Click a line to select it — Enter or the EXPAND pill folds out its quarter-by-quarter history.
SELECTED · NET DEBT · QoQ BRIDGE
FROM164,094
TOTAL DEBT-7,229
CASH & EQUIVALENTS+6,614
TO163,479
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 2026-07-31 ↗