Paramount Skydance Corporation Class B Common Stock (PSKY) quarterly balance sheet — complete assets, liabilities & equity history
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 | Q4'21 | Q3'21 | Q2'21 |
|---|
| Total Current Assets | 11.55B | 13.32B | 13.2B | 12.12B | 11.97B | 12.54B | 11.93B | 11.68B | 11.93B | 12.7B | 12.71B | 12.46B | 12.66B | 13.73B | 13.52B | 14.18B | 15.35B | 16.68B | 14.8B | 15.25B |
| Cash & Short-Term Investments | 1.94B | 3.27B | 3.26B | 2.74B | 2.67B | 2.66B | 2.44B | 2.31B | 2.38B | 2.46B | 1.8B | 1.71B | 2.11B | 2.88B | 3.38B | 4.04B | 5.3B | 6.27B | 4.82B | 5.38B |
| Cash Only | 1.94B | 3.27B | 3.26B | 2.74B | 2.67B | 2.66B | 2.44B | 2.31B | 2.38B | 2.46B | 1.8B | 1.71B | 2.11B | 2.88B | 3.38B | 4.04B | 5.3B | 6.27B | 4.82B | 5.38B |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Receivable | 6.85B | 6.62B | 6.3B | 6.29B | 6.83B | 6.92B | 6.33B | 6.54B | 7.1B | 7.12B | 6.94B | 7.19B | 7.45B | 7.41B | 6.59B | 6.96B | 7.26B | 6.98B | 6.56B | 6.82B |
| Days Sales Outstanding | 88.89 | 70.15 | 86.43 | 87.2 | 86.06 | 76.32 | 87.97 | 91.1 | 337.03 | 340.01 | 355.07 | 344.39 | 374.19 | 332.72 | 347.69 | 326.52 | 361.76 | 318.64 | 362.24 | 379.46 |
| Inventory | 1B | 1.46B | 1.78B | 1.52B | 1.05B | 1.43B | 1.66B | 1.32B | 892M | 1.41B | 1.75B | 1.53B | 1.08B | 1.34B | 1.49B | 1.35B | 950M | 1.5B | 1.56B | 1.42B |
| Days Inventory Outstanding | 24.58 | 27.92 | 34.9 | 25.32 | 22.13 | 24.59 | 30.95 | 22.55 | 52.06 | 98.25 | 136.77 | 94.45 | 59.66 | 89.34 | 122.1 | 96.29 | 72.3 | 98.86 | 140.38 | 134.01 |
| Other Current Assets | 1.76B | 1.97B | 0 | 1.57B | 1.41B | 1.53B | 1.49B | 1.5B | 1.56B | 1.71B | 2.21B | 2.03B | 2.02B | 2.1B | 798M | 616M | 594M | 745M | 622M | 547M |
| Total Non-Current Assets | 32.93B | 30.02B | 29.98B | 32.81B | 33.42B | 33.63B | 34.33B | 34.21B | 40.09B | 40.84B | 41.93B | 42.9B | 43.9B | 44.66B | 43.76B | 42.78B | 42.69B | 41.94B | 41.11B | 39.95B |
| Property, Plant & Equipment | 3.29B | 3.32B | 3.2B | 2.42B | 2.46B | 2.58B | 2.57B | 2.64B | 2.73B | 2.85B | 2.93B | 2.99B | 3.08B | 3.15B | 3.18B | 3.25B | 3.32B | 3.37B | 3.32B | 3.42B |
| Fixed Asset Turnover | 2.22x | 2.60x | 2.39x | 2.81x | 2.85x | 3.10x | 2.58x | 2.54x | 2.82x | 2.68x | 2.43x | 2.55x | 2.36x | 2.58x | 2.17x | 2.39x | 2.21x | 2.38x | 1.99x | 1.92x |
| Goodwill | 1.62B | 1.6B | 984M | 10.49B | 10.49B | 10.51B | 10.51B | 10.51B | 16.5B | 16.52B | 16.49B | 16.52B | 16.51B | 16.5B | 16.43B | 16.5B | 16.56B | 16.58B | 16.58B | 16.6B |
| Intangible Assets | 5.95B | 6.24B | 6.57B | 2.25B | 2.4B | 2.41B | 2.45B | 2.56B | 2.58B | 2.59B | 2.67B | 2.68B | 2.69B | 2.69B | 2.72B | 2.74B | 2.76B | 2.77B | 2.79B | 2.81B |
| Long-Term Investments | 0 | 0 | 0 | 823M | 911M | 2.52B | 1.64B | 1.68B | 1.83B | 3.3B | 2.01B | 1.46B | 1.58B | 3.46B | 1.57B | 1.61B | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 20.83B | 17.58B | 18.03B | 15.48B | 15.81B | 14.24B | 15.76B | 15.47B | 15.21B | 14.35B | 16.55B | 17.97B | 18.76B | 17.62B | 18.61B | 17.43B | 18.77B | 18.02B | 17.2B | 15.89B |
| Total Assets | 44.49B | 43.34B | 43.18B | 44.93B | 45.4B | 46.17B | 46.25B | 45.89B | 52.03B | 53.54B | 54.64B | 55.36B | 56.56B | 58.39B | 57.29B | 56.96B | 58.04B | 58.62B | 55.91B | 55.2B |
| Asset Turnover | 0.17x | 0.20x | 0.15x | 0.15x | 0.16x | 0.17x | 0.15x | 0.14x | 0.15x | 0.14x | 0.13x | 0.14x | 0.13x | 0.14x | 0.12x | 0.14x | 0.13x | 0.14x | 0.12x | 0.12x |
| Asset Growth % | -2% | -6.13% | -6.64% | -2.1% | -12.75% | - | - | - | - | -8.31% | -4.62% | -2.81% | -2.55% | -0.39% | 2.46% | 3.18% | 5.97% | 11.31% | 8.73% | 7.85% |
| Total Current Liabilities | 10.5B | 10.6B | 9.88B | 8.73B | 9.29B | 9.63B | 9.35B | 9.01B | 9.24B | 9.66B | 10.05B | 10.67B | 11.29B | 11.19B | 10.33B | 9.64B | 9.72B | 9.48B | 8.91B | 8.59B |
| Accounts Payable | 707M | 906M | 689M | 822M | 735M | 953M | 826M | 2.6B | 2.78B | 1.1B | 953M | 1.21B | 1.24B | 1.4B | 943M | 853M | 977M | 800M | 827M | 602M |
| Days Payables Outstanding | 16.11 | 13.76 | 16 | 15.32 | 15.04 | 14.14 | 35.46 | 54.75 | 162.31 | 76.43 | 74.31 | 74.55 | 67.91 | 93.4 | 77.17 | 60.98 | 74.35 | 52.58 | 74.28 | 56.85 |
| Short-Term Debt | 0 | 0 | 347M | 346M | 346M | 284M | 125M | 126M | 1M | 1M | 38M | 180M | 240M | 239M | 196M | 37M | 15M | 11M | 15M | 17M |
| Deferred Revenue (Current) | 1.35B | 1.35B | 1.61B | 753M | 765M | 825M | 824M | 708M | 671M | 746M | 848M | 921M | 1.09B | 973M | 796M | 885M | 1.05B | 1.09B | 1.07B | 1.1B |
| Other Current Liabilities | 8.44B | 8.34B | 1.09B | 1.06B | 1.29B | 1.08B | 1.44B | 5.58B | 5.79B | 1.16B | 1.67B | 1.78B | 2.12B | 2.03B | 1.86B | 1.68B | 1.86B | 1.75B | 1.62B | 1.69B |
| Current Ratio | 1.10x | 1.26x | 1.34x | 1.39x | 1.29x | 1.30x | 1.27x | 1.30x | 1.29x | 1.32x | 1.26x | 1.17x | 1.12x | 1.23x | 1.31x | 1.47x | 1.58x | 1.76x | 1.66x | 1.78x |
| Quick Ratio | 1.00x | 1.12x | 1.16x | 1.21x | 1.18x | 1.15x | 1.10x | 1.15x | 1.19x | 1.17x | 1.09x | 1.02x | 1.02x | 1.11x | 1.17x | 1.33x | 1.48x | 1.60x | 1.48x | 1.61x |
| Cash Conversion Cycle | 97.36 | 84.31 | 105.33 | 97.2 | 93.15 | 86.77 | 83.46 | 58.9 | 226.78 | 361.83 | 417.53 | 364.29 | 365.95 | 328.66 | 392.62 | 361.84 | 359.71 | 364.92 | 428.34 | 456.61 |
| Total Non-Current Liabilities | 21.24B | 19.86B | 20.03B | 19.09B | 19.18B | 19.76B | 19.82B | 19.94B | 20.45B | 20.84B | 22.21B | 22.53B | 22.92B | 23.6B | 23.82B | 24.05B | 25.16B | 26.17B | 25.93B | 25.96B |
| Long-Term Debt | 15.93B | 14.38B | 13.29B | 14.17B | 14.16B | 14.5B | 14.49B | 14.49B | 14.61B | 14.6B | 15.63B | 15.62B | 15.61B | 15.61B | 15.64B | 15.77B | 16.8B | 17.7B | 17.7B | 17.7B |
| Capital Lease Obligations | 0 | 0 | 1.1B | 993M | 1.02B | 1.05B | 1.08B | 1.13B | 1.2B | 1.26B | 1.31B | 1.34B | 1.4B | 1.43B | 1.47B | 1.51B | 1.58B | 1.6B | 1.52B | 1.47B |
| Deferred Tax Liabilities | 90M | 85M | 221M | 34M | 40M | 34M | 35M | 35M | 273M | 503M | 500M | 516M | 668M | 1.08B | 1.04B | 1.04B | 1.07B | 1.06B | 965M | 888M |
| Other Non-Current Liabilities | 5.21B | 5.4B | 5.42B | 3.89B | 3.96B | 4.18B | 4.21B | 4.29B | 4.37B | 4.48B | 4.78B | 5.06B | 5.24B | 5.48B | 5.68B | 5.72B | 5.72B | 5.81B | 5.74B | 5.9B |
| Total Liabilities | 31.74B | 30.45B | 29.91B | 27.82B | 28.47B | 29.39B | 29.18B | 28.94B | 29.69B | 30.49B | 32.26B | 33.2B | 34.22B | 34.79B | 34.15B | 33.68B | 34.89B | 35.65B | 34.84B | 34.55B |
| Total Debt | 15.93B | 14.38B | 14.73B | 15.51B | 15.53B | 15.83B | 15.7B | 15.74B | 15.81B | 15.86B | 16.97B | 17.14B | 17.25B | 17.27B | 17.3B | 17.32B | 18.39B | 19.31B | 19.24B | 19.19B |
| Net Debt | 13.99B | 11.1B | 11.47B | 12.77B | 12.85B | 13.17B | 13.25B | 13.43B | 13.42B | 13.4B | 15.17B | 15.43B | 15.14B | 14.39B | 13.92B | 13.29B | 13.09B | 13.04B | 14.41B | 13.82B |
| Debt / Equity | 1.25x | 1.12x | 1.11x | 0.91x | 0.92x | 0.94x | 0.92x | 0.93x | 0.71x | 0.69x | 0.76x | 0.77x | 0.77x | 0.73x | 0.75x | 0.74x | 0.79x | 0.84x | 0.91x | 0.93x |
| Debt / EBITDA | 16.29x | - | 36.47x | 19.63x | 22.57x | 39.00x | 18.29x | 18.16x | - | 30.50x | 23.38x | - | - | 27.42x | 26.29x | 18.97x | 21.11x | 34.66x | 19.75x | 14.53x |
| Net Debt / EBITDA | 14.31x | - | 28.39x | 16.16x | 18.68x | 32.44x | 15.45x | 15.49x | - | 25.77x | 20.89x | - | - | 22.84x | 21.15x | 14.55x | 15.03x | 23.41x | 14.80x | 10.46x |
| Interest Coverage | 2.59x | -29.21x | 1.45x | 1.83x | 2.54x | 0.47x | 1.57x | -24.80x | -1.87x | 1.86x | 2.68x | -1.04x | -5.42x | 2.20x | 2.45x | 3.56x | 3.23x | 1.89x | 3.62x | 5.05x |
| Total Equity | 12.75B | 12.89B | 13.27B | 17.11B | 16.93B | 16.78B | 17.07B | 16.95B | 22.34B | 23.05B | 22.38B | 22.16B | 22.34B | 23.61B | 23.14B | 23.28B | 23.16B | 22.97B | 21.07B | 20.66B |
| Equity Growth % | -24.69% | -23.21% | -22.28% | 0.97% | -24.22% | - | - | - | - | -2.36% | -3.29% | -4.82% | -3.52% | 2.77% | 9.82% | 12.7% | 16.7% | 43.06% | 38.2% | 41.97% |
| Book Value per Share | 11.40 | 11.67 | 19.52 | 25.16 | 24.97 | 25.09 | 25.49 | 25.41 | 34.15 | 35.30 | 34.32 | 34.04 | 34.32 | 36.26 | 35.60 | 35.82 | 35.57 | 35.56 | 32.36 | 31.20 |
| Total Shareholders' Equity | 11.71B | 11.69B | 12.01B | 16.7B | 16.54B | 16.32B | 16.63B | 16.5B | 21.89B | 22.53B | 21.86B | 21.66B | 21.85B | 23.04B | 22.65B | 22.78B | 22.66B | 22.4B | 20.56B | 20.1B |
| Common Stock | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M | 1M |
| Retained Earnings | -1.58B | -1.75B | -1.18B | 7.63B | 7.6B | 7.49B | 7.75B | 7.78B | 13.23B | 13.83B | 13.36B | 13.12B | 13.46B | 14.74B | 14.89B | 14.83B | 14.6B | 14.34B | 12.46B | 12.01B |
| Treasury Stock | 0 | 0 | 0 | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B | -22.96B |
| Accumulated OCI | -27M | 59M | 25M | -1.42B | -1.52B | -1.6B | -1.52B | -1.62B | -1.61B | -1.56B | -1.72B | -1.64B | -1.74B | -1.81B | -2.32B | -2.08B | -1.92B | -1.9B | -1.88B | -1.85B |
| Minority Interest | 1.04B | 1.19B | 1.27B | 406M | 390M | 462M | 447M | 449M | 443M | 524M | 514M | 502M | 492M | 570M | 492M | 504M | 493M | 568M | 510M | 558M |