Three-Statement Breakdown
Not enough comparable history yet for a verdict.
CASH FROM OPS
+78.3%
4,662
CAPITAL EXPENDITURE
—
—
FREE CASH FLOW
—
—
FCF / NET INCOME
—
—
| Cash flow | 24-09 | 24-12 | 25-03 | 25-06 | 25-09 | 25-12 | 26-03 | QoQ | YoY | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 1,852 | 1,204 | 833 | 2,028 | 2,438 | 1,536 | 2,182 | 3,144 | +44.1% | +55.0% | 9,300 | ||
| Depreciation & amortization |
|
1,642 | 1,513 | 1,095 | 1,773 | 2,096 | 1,616 | 1,371 | 1,757 | +28.2% | -0.9% | 6,840 | |
| Cash from operations |
|
4,269 | 1,981 | 2,769 | 3,189 | 4,028 | 2,499 | 2,614 | 4,662 | +78.3% | +46.2% | 13,803 | |
| Cash conversion |
|
2.31× | 1.65× | 3.32× | 1.57× | 1.65× | 1.63× | 1.20× | 1.48× | +23.8% | -5.7% | 1.48× | |
| Cash from investing |
|
-4,258 | -3,880 | -7,724 | -5,821 | -5,108 | -5,212 | -10,821 | -8,292 | — | — | -29,433 | |
| Dividends paid |
|
1,061 | 1,059 | 1,166 | 1,166 | 1,167 | 1,181 | 1,300 | 1,299 | -0.1% | +11.4% | 4,947 | |
| Debt repayment |
|
2,442 | 1,172 | 2,852 | 2,308 | 2,386 | 2,801 | 3,100 | 932 | -69.9% | -59.6% | 9,219 | |
| Cash from financing |
|
459 | 741 | 6,103 | 2,057 | 1,816 | 3,003 | 7,679 | 4,378 | -43.0% | +112.8% | 16,876 | |
| Net change in cash |
|
472 | -1,172 | 1,148 | -568 | 732 | 292 | -531 | 747 | — | — | 1,240 | |
| Ending cash balance |
|
2,263 | 1,487 | 2,419 | 1,728 | 2,391 | 2,812 | 1,998 | 2,866 | +43.4% | +65.9% | 2,866 | |
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 2026-07-24 ↗