Three-Statement Breakdown
Not enough comparable history yet for a verdict.
CASH
+26.7%
3,008
TOTAL DEBT
-21.8%
6,287
NET DEBT
-42.2%
3,278
NET DEBT / ANN. EBITDA
—
—
| Balance sheet | FY 2018 | FY 2019 | FY 2020 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | YoY | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | 1,225 | 2,914 | 1,331 | 2,261 | 3,419 | 1,050 | 2,375 | 3,008 | +26.7% | |
| Accounts receivable | 1,958 | 1,880 | 1,914 | 1,549 | 1,705 | 1,664 | 1,405 | 1,342 | -4.4% | |
| Inventories | 930 | 804 | 1,069 | 1,352 | 1,344 | 2,527 | 2,460 | 2,168 | -11.9% | |
| Other current assets | 688 | 631 | 881 | 741 | 1,418 | 1,182 | 752 | 1,123 | +49.3% | |
| Total current assets | 7,641 | 8,382 | 6,887 | 7,856 | 9,791 | 6,859 | 7,457 | 8,974 | +20.3% | |
| Current ratio | 2.32× | 1.72× | 1.84× | 1.83× | 2.99× | 2.00× | 1.35× | 2.68× | +98.7% | |
| Goodwill | 5,706 | 5,758 | 5,762 | 5,761 | 5,749 | 6,219 | 6,479 | 6,491 | +0.2% | |
| Property, plant & equipment | 3,601 | 3,247 | 3,412 | 3,416 | 3,299 | 3,310 | 3,181 | 3,055 | -4.0% | |
| Total assets | 25,289 | 27,234 | 24,619 | 23,877 | 24,554 | 26,845 | 28,049 | 29,440 | +5.0% | |
| Return on assets (annualized) | 17.5% | 21.6% | 16.3% | 6.5% | 12.4% | 4.3% | 5.8% | 4.4% | -24.5% | |
| Accounts payable | 370 | 531 | 455 | 589 | 492 | 403 | 424 | 432 | +1.8% | |
| Accrued liabilities |
NOT DISCLOSED
RESTATED · WAS 704
|
609 | 727 | 791 | 829 | 747 | 838 | 692 | — | — |
| Short-term debt | 0 | 1,496 | 0 | 999 | 0 | 150 | 1,749 | 0 | -100.0% | |
| Total current liabilities | 3,295 | 4,864 | 3,742 | 4,298 | 3,273 | 3,434 | 5,529 | 3,349 | -39.4% | |
| Long-term debt |
RESTATED · WAS 6,296
10-Q
|
5,936 | 4,459 | 7,426 | 6,274 | 6,281 | 6,788 | 4,547 | 6,287 | +38.3% |
| Total liabilities | 12,257 | 13,895 | 13,933 | 12,918 | 11,166 | 12,045 | 11,333 | 11,183 | -1.3% | |
| Net debt | 4,712 | 4,537 | 6,095 | 6,011 | 2,862 | 6,038 | 5,669 | 3,278 | -42.2% | |
| Stockholders' equity | 13,032 | 13,339 | 10,686 | 10,960 | 13,388 | 14,799 | 16,716 | 18,257 | +9.2% | |
| Net debt / TTM EBITDA |
NOT DISCLOSED
10-Q
|
0.72× | 0.60× | 1.22× | 1.81× | — | — | — | — | — |
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 2026-07-29 ↗