Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (Q2)Sep 30, 2025 | (Q1)Jun 30, 2025 | (FY)Mar 31, 2025 | (Q4)Mar 31, 2025 | (Q3)Dec 31, 2024 | (Q2)Sep 30, 2024 | (Q1)Jun 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q3)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 19.90%39.28M | -4.47%34.13M | 19.28%40.08M | 19.28%40.08M | -27.87%35.31M | -43.64%32.77M | -38.99%35.73M | -55.52%33.61M | -55.52%33.61M | -38.27%48.96M |
| -Cash and cash equivalents | 19.90%39.28M | -4.47%34.13M | 19.28%40.08M | 19.28%40.08M | -27.87%35.31M | -43.64%32.77M | -38.99%35.73M | -55.52%33.61M | -55.52%33.61M | -38.27%48.96M |
| Receivables | 12.52%215.6M | 7.61%213.1M | -2.90%190.06M | -2.90%190.06M | -8.16%199.51M | -2.00%191.61M | -2.87%198.04M | 9.85%195.74M | 9.85%195.74M | -5.96%217.24M |
| -Accounts receivable | -5.56%122.96M | -5.57%127.12M | -21.76%106.88M | -21.76%106.88M | -14.32%120.53M | -21.23%130.2M | -18.70%134.61M | -0.23%136.6M | -0.23%136.6M | -22.06%140.67M |
| -Taxes receivable | --9.7M | --9.23M | 75.36%8.29M | 75.36%8.29M | ---- | ---- | ---- | --4.73M | --4.73M | ---- |
| -Other receivables | 31.21%92.32M | 19.73%86.97M | 31.69%84.44M | 31.69%84.44M | 3.30%88.11M | 74.36%70.36M | 49.34%72.64M | 24.56%64.12M | 24.56%64.12M | 41.16%85.3M |
| -Recievables adjustments allowances | -4.81%-9.37M | -10.90%-10.22M | 1.63%-9.55M | 1.63%-9.55M | -4.63%-9.13M | 11.56%-8.94M | 10.70%-9.22M | 4.90%-9.71M | 4.90%-9.71M | 12.00%-8.72M |
| Prepaid assets | -13.75%6.12M | -6.63%6.42M | -10.14%6.92M | -10.14%6.92M | --6.88M | --7.09M | --6.88M | -10.30%7.7M | -10.30%7.7M | ---- |
| Restricted cash | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -8.66%506K |
| Other current assets | -35.76%7.98M | -45.35%6.58M | 7.98%5.71M | 7.98%5.71M | -39.68%12.42M | -20.61%12.42M | -20.61%12.05M | 41.80%5.29M | 41.80%5.29M | -35.49%20.59M |
| Total current assets | 10.29%268.98M | 2.99%260.23M | 0.18%242.78M | 0.18%242.78M | -11.55%254.12M | -9.61%243.89M | -9.15%252.69M | -8.92%242.34M | -8.92%242.34M | -16.19%287.29M |
| Non current assets | ||||||||||
| Net PPE | -4.15%56.92M | -1.32%54.32M | 3.61%56.89M | 3.61%56.89M | 13.28%60.26M | 11.39%59.38M | 8.02%55.04M | 11.15%54.91M | 11.15%54.91M | 6.96%53.19M |
| -Gross PPE | 21.57%153.13M | 25.96%146.07M | 25.92%138.76M | 25.92%138.76M | 28.69%133.17M | 30.50%125.96M | 29.50%115.97M | 32.39%110.2M | 32.39%110.2M | 30.86%103.48M |
| -Accumulated depreciation | -44.51%-96.22M | -50.60%-91.76M | -48.07%-81.87M | -48.07%-81.87M | -45.00%-72.91M | -54.08%-66.58M | -57.85%-60.93M | -63.39%-55.29M | -63.39%-55.29M | -71.39%-50.28M |
| Goodwill and other intangible assets | -9.33%459.62M | -9.20%470.28M | -10.15%479.44M | -10.15%479.44M | -33.74%491.34M | -32.80%506.91M | -43.77%517.95M | -43.31%533.58M | -43.31%533.58M | -22.39%741.59M |
| -Goodwill | 1.23%223.79M | 1.84%223.94M | 0.76%221.74M | 0.76%221.74M | -46.22%221.08M | -45.95%221.06M | -60.64%219.88M | -60.81%220.07M | -60.81%220.07M | -26.64%411.06M |
| -Other intangible assets | -17.50%235.84M | -17.35%246.34M | -17.80%257.7M | -17.80%257.7M | -18.23%270.26M | -17.24%285.85M | -17.78%298.06M | -17.42%313.51M | -17.42%313.51M | -16.36%330.53M |
| Other non current assets | -3.40%33.14M | -2.87%33.53M | -2.78%33.75M | -2.78%33.75M | 38.36%33.99M | 150.63%34.31M | 210.59%34.52M | 251.28%34.71M | 251.28%34.71M | 428.55%24.57M |
| Total non current assets | -8.48%549.69M | -8.13%558.12M | -8.52%570.08M | -8.52%570.08M | -28.53%585.59M | -26.88%600.6M | -38.21%607.51M | -37.71%623.2M | -37.71%623.2M | -18.87%819.35M |
| Total assets | -3.06%818.67M | -4.86%818.36M | -6.09%812.85M | -6.09%812.85M | -24.12%839.71M | -22.61%844.49M | -31.81%860.2M | -31.66%865.54M | -31.66%865.54M | -18.19%1.11B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -26.42%123.22M | -34.88%122.29M | -10.72%154.96M | -10.72%154.96M | 6.98%170.66M | 19.75%167.47M | 35.88%187.77M | 45.44%173.57M | 45.44%173.57M | 3.37%159.53M |
| -accounts payable | -24.31%112.07M | -33.68%113.35M | -12.10%139.94M | -12.10%139.94M | -7.39%147.73M | 5.87%148.06M | 23.67%170.91M | 33.40%159.2M | 33.40%159.2M | 3.37%159.53M |
| -Total tax payable | -42.55%11.15M | -46.99%8.94M | 4.48%15.02M | 4.48%15.02M | --22.93M | --19.41M | --16.86M | --14.37M | --14.37M | ---- |
| Current accrued expenses | 128.20%90.91M | 145.22%91.83M | 3.13%46.13M | 3.13%46.13M | -26.53%48.61M | -27.76%39.84M | -24.74%37.45M | -35.39%44.72M | -35.39%44.72M | -12.23%66.16M |
| Current debt and capital lease obligation | --6.12M | --3.47M | 11.59%3.39M | 11.59%3.39M | ---- | ---- | ---- | --3.04M | --3.04M | ---- |
| -Current debt | --2.69M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | --3.44M | --3.47M | 11.59%3.39M | 11.59%3.39M | ---- | ---- | ---- | --3.04M | --3.04M | ---- |
| Other current liabilities | 24.81%11.13M | 25.27%10.35M | 40.98%10.55M | 40.98%10.55M | -64.76%12.49M | -78.37%8.91M | -72.52%8.26M | -65.00%7.48M | -65.00%7.48M | -18.44%35.45M |
| Current liabilities | 9.33%244.51M | -1.11%237.71M | -5.72%222.53M | -5.72%222.53M | -10.58%240.24M | -8.67%223.63M | 5.30%240.38M | 6.84%236.02M | 6.84%236.02M | -7.16%268.66M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -3.92%398.77M | 1.64%406.24M | 6.57%414.8M | 6.57%414.8M | 10.94%414.94M | 8.14%415.04M | -1.49%399.67M | -5.19%389.24M | -5.19%389.24M | -11.43%374.03M |
| -Long term debt | -3.40%393.75M | 1.70%400.5M | 6.57%408.69M | 6.57%408.69M | 9.12%408.15M | 6.20%407.62M | -2.94%393.79M | -6.58%383.49M | -6.58%383.49M | -11.43%374.03M |
| -Long term capital lease obligation | -32.39%5.02M | -2.35%5.74M | 6.35%6.11M | 6.35%6.11M | --6.79M | --7.42M | --5.88M | --5.75M | --5.75M | ---- |
| Non current deferred liabilities | -4.75%16.63M | -4.91%17.42M | -20.15%16.31M | -20.15%16.31M | 219.53%14.9M | 520.03%17.46M | 17.72%18.32M | 46.51%20.42M | 46.51%20.42M | -75.17%4.66M |
| Derivative product liabilities | --6M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other non current liabilities | -22.63%4.63M | -20.24%4.69M | -11.14%5.26M | -11.14%5.26M | -55.33%6.07M | -49.53%5.98M | -54.72%5.89M | -57.44%5.92M | -57.44%5.92M | -6.88%13.58M |
| Total non current liabilities | -2.84%426.03M | 1.06%428.35M | 5.00%436.37M | 5.00%436.37M | 11.12%435.91M | 10.04%438.49M | -2.40%423.87M | -5.20%415.58M | -5.20%415.58M | -13.91%392.28M |
| Total liabilities | 1.27%670.54M | 0.27%666.06M | 1.12%658.9M | 1.12%658.9M | 2.30%676.15M | 2.92%662.12M | 0.25%664.24M | -1.17%651.61M | -1.17%651.61M | -11.29%660.94M |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%110K | 0.00%110K | 0.00%110K | 0.00%110K | 0.00%110K | 0.00%110K | 0.00%110K | 0.00%110K | 0.00%110K | 0.00%110K |
| -common stock | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K | 0.00%10K |
| -Preferred stock | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K | 0.00%100K |
| Retained earnings | -12.00%-722.94M | -13.06%-701.55M | -15.47%-687.44M | -15.47%-687.44M | -86.33%-668.62M | -87.22%-645.49M | -238.53%-620.5M | -239.97%-595.34M | -239.97%-595.34M | -122.63%-358.84M |
| Paid-in capital | 5.08%920.34M | 3.96%900.91M | 4.02%892.67M | 4.02%892.67M | 3.91%884.27M | 3.93%875.83M | 4.30%866.58M | 4.38%858.19M | 4.38%858.19M | 4.93%850.99M |
| Less: Treasury stock | 0.00%71K | 0.00%71K | 0.00%71K | 0.00%71K | 0.00%71K | 0.00%71K | 0.00%71K | 0.00%71K | 0.00%71K | 0.00%71K |
| Gains losses not affecting retained earnings | -2.70%-49.31M | 6.11%-47.1M | -4.80%-51.3M | -4.80%-51.3M | -12.12%-52.13M | 4.13%-48.01M | -2.82%-50.17M | -16.71%-48.96M | -16.71%-48.96M | -5.19%-46.49M |
| Total stockholders'equity | -18.78%148.13M | -22.28%152.29M | -28.03%153.96M | -28.03%153.96M | -63.30%163.56M | -59.28%182.37M | -67.28%195.95M | -64.65%213.93M | -64.65%213.93M | -26.41%445.7M |
| Noncontrolling interests | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 |
| Total equity | -18.78%148.13M | -22.28%152.29M | -28.03%153.96M | -28.03%153.96M | -63.30%163.56M | -59.28%182.37M | -67.28%195.95M | -64.77%213.93M | -64.77%213.93M | -26.65%445.7M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- |