Three-Statement Breakdown
Not enough comparable history yet for a verdict.
CASH FROM OPS
+11.9%
13,803
CAPITAL EXPENDITURE
—
—
FREE CASH FLOW
—
—
FCF / NET INCOME
—
—
| Cash flow | 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 | TTM | 8Q | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net income | 6,952 | 6,946 | 5,511 | 5,917 | 6,503 | 6,835 | 8,184 | 9,300 | +13.6% | +57.2% | 9,300 | ||
| Depreciation & amortization |
|
5,556 | 5,462 | 5,659 | 6,023 | 6,477 | 6,580 | 6,856 | 6,840 | -0.2% | +13.6% | 6,840 | |
| Cash from operations |
|
14,157 | 13,260 | 12,952 | 12,208 | 11,967 | 12,485 | 12,330 | 13,803 | +11.9% | +13.1% | 13,803 | |
| Cash conversion |
|
2.04× | 1.91× | 2.35× | 2.06× | 1.84× | 1.83× | 1.51× | 1.48× | -1.5% | -28.1% | 1.48× | |
| Cash from investing |
|
-23,074 | -22,264 | -20,667 | -21,683 | -22,533 | -23,865 | -26,962 | -29,433 | — | — | -29,433 | |
| Dividends paid |
|
4,135 | 4,235 | 4,343 | 4,452 | 4,558 | 4,680 | 4,814 | 4,947 | +2.8% | +11.1% | 4,947 | |
| Debt repayment |
|
11,835 | 10,113 | 8,971 | 8,774 | 8,718 | 10,347 | 10,595 | 9,219 | -13.0% | +5.1% | 9,219 | |
| Cash from financing |
|
8,705 | 7,000 | 8,065 | 9,360 | 10,717 | 12,979 | 14,555 | 16,876 | +15.9% | +80.3% | 16,876 | |
| Net change in cash |
|
-204 | -2,018 | 337 | -120 | 140 | 1,604 | -75 | 1,240 | — | — | 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 ↗