Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (FY)Sep 30, 2025 | (Q4)Sep 30, 2025 | (Q3)Jun 30, 2025 | (Q2)Mar 31, 2025 | (Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -34.05%202.69M | -34.05%202.69M | 5.15%709.38M | 107.05%543.5M | 110.03%584.54M | 1,895.20%307.34M | 1,895.20%307.34M | 1,099.60%674.62M | 175.80%262.5M | 62.19%278.32M |
| -Cash and cash equivalents | -34.05%202.69M | -34.05%202.69M | 5.15%709.38M | 107.05%543.5M | 110.03%584.54M | 1,895.20%307.34M | 1,895.20%307.34M | 1,099.60%674.62M | 175.80%262.5M | 62.19%278.32M |
| Receivables | 1.12%384.46M | 1.12%384.46M | 2.04%399.53M | 10.76%660.63M | -2.71%628.87M | 10.99%380.21M | 10.99%380.21M | 18.36%391.55M | 13.88%596.43M | -21.78%646.4M |
| -Accounts receivable | -3.27%213.65M | -3.27%213.65M | 2.04%399.53M | 10.76%660.63M | -2.71%628.87M | 11.00%220.87M | 11.00%220.87M | 18.36%391.55M | 13.88%596.43M | -21.78%646.4M |
| -Taxes receivable | -37.57%8.95M | -37.57%8.95M | ---- | ---- | ---- | 2.97%14.33M | 2.97%14.33M | ---- | ---- | ---- |
| -Other receivables | 13.58%66.47M | 13.58%66.47M | ---- | ---- | ---- | -9.66%58.52M | -9.66%58.52M | ---- | ---- | ---- |
| -Recievables adjustments allowances | -22.14%-45.26M | -22.14%-45.26M | ---- | ---- | ---- | 9.27%-37.06M | 9.27%-37.06M | ---- | ---- | ---- |
| Inventory | 2.88%191.83M | 2.88%191.83M | -11.92%139.08M | -32.52%97.25M | -30.74%153.03M | -33.43%186.47M | -33.43%186.47M | -25.17%157.91M | -21.44%144.13M | -31.74%220.94M |
| Prepaid assets | 7.64%80.5M | 7.64%80.5M | ---- | ---- | ---- | 28.87%74.78M | 28.87%74.78M | ---- | ---- | ---- |
| Restricted cash | -26.39%1.12M | -26.39%1.12M | -9.03%4.22M | 27.04%1.62M | -31.70%4.87M | -60.56%1.52M | -60.56%1.52M | 147.44%4.64M | --1.27M | --7.13M |
| Current deferred assets | -11.98%140.63M | -11.98%140.63M | ---- | ---- | ---- | 7.73%159.76M | 7.73%159.76M | ---- | ---- | ---- |
| Other current assets | 129.27%46.18M | 129.27%46.18M | -37.53%299.76M | -32.66%288.28M | -13.31%456.82M | -39.74%20.14M | -39.74%20.14M | 66.07%479.84M | 58.13%428.11M | -77.15%526.93M |
| Total current assets | -7.03%1.05B | -7.03%1.05B | -9.17%1.55B | 11.09%1.59B | 8.84%1.83B | 27.83%1.13B | 27.83%1.13B | 92.21%1.71B | 33.48%1.43B | -53.70%1.68B |
| Non current assets | ||||||||||
| Net PPE | 13.95%25.59B | 13.95%25.59B | 13.80%24.38B | 13.54%23.63B | 13.01%22.96B | 13.23%22.45B | 13.23%22.45B | 12.64%21.42B | 12.84%20.81B | 13.06%20.32B |
| -Gross PPE | 13.26%29.56B | 13.26%29.56B | 13.24%28.29B | 13.04%27.45B | 12.63%26.68B | 12.87%26.1B | 12.87%26.1B | 12.40%24.98B | 12.52%24.28B | 12.85%23.68B |
| -Accumulated depreciation | -8.99%-3.97B | -8.99%-3.97B | -9.90%-3.91B | -10.08%-3.82B | -10.39%-3.71B | -10.69%-3.64B | -10.69%-3.64B | -10.96%-3.56B | -10.61%-3.47B | -11.57%-3.36B |
| Goodwill and other intangible assets | -0.95%806.38M | -0.95%806.38M | -0.95%808.5M | -1.02%810.15M | -1.15%811.84M | -1.14%814.1M | -1.14%814.1M | -1.04%816.26M | 11.94%818.54M | 12.31%821.29M |
| -Goodwill | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M | 0.00%731.26M |
| -Other intangible assets | -9.32%75.13M | -9.32%75.13M | -9.12%77.25M | -9.61%78.89M | -10.50%80.58M | -10.15%82.84M | -10.15%82.84M | -9.19%85M | --87.28M | --90.04M |
| Investments and advances | 3.93%114.94M | 3.93%114.94M | ---- | ---- | ---- | 5.73%110.59M | 5.73%110.59M | ---- | ---- | ---- |
| Financial assets | -95.12%4.59M | -95.12%4.59M | ---- | ---- | ---- | -75.31%94.2M | -75.31%94.2M | ---- | ---- | ---- |
| Non current deferred assets | ---- | ---- | --973.91M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Defined pension benefit | 45.50%226.41M | 45.50%226.41M | ---- | ---- | ---- | 67.96%155.61M | 67.96%155.61M | ---- | ---- | ---- |
| Other non current assets | -5.66%28.63M | -5.66%28.63M | ---- | 0.81%946.73M | 3.63%895.09M | 30.19%30.34M | 30.19%30.34M | -9.15%944.31M | -11.54%939.11M | -16.58%863.75M |
| Total non current assets | 13.03%27.2B | 13.03%27.2B | 12.85%26.16B | 12.48%25.39B | 12.11%24.67B | 11.24%24.06B | 11.24%24.06B | 11.01%23.18B | 11.53%22.57B | 11.48%22B |
| Total assets | 12.13%28.25B | 12.13%28.25B | 11.33%27.71B | 12.40%26.98B | 11.88%26.5B | 11.89%25.19B | 11.89%25.19B | 14.33%24.89B | 12.64%24B | 1.36%23.68B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 13.71%656.04M | 13.71%656.04M | ---- | ---- | ---- | 26.15%576.93M | 26.15%576.93M | ---- | ---- | ---- |
| -accounts payable | 11.42%381M | 11.42%381M | ---- | ---- | ---- | 56.73%341.95M | 56.73%341.95M | ---- | ---- | ---- |
| -Total tax payable | 10.24%237.97M | 10.24%237.97M | ---- | ---- | ---- | 10.43%215.86M | 10.43%215.86M | ---- | ---- | ---- |
| -Other payable | 93.85%37.07M | 93.85%37.07M | ---- | ---- | ---- | -56.22%19.13M | -56.22%19.13M | ---- | ---- | ---- |
| Current accrued expenses | 10.75%210.9M | 10.75%210.9M | ---- | ---- | ---- | 24.35%190.44M | 24.35%190.44M | ---- | ---- | ---- |
| Current debt and capital lease obligation | 48.31%65.55M | 48.31%65.55M | 109.55%20.16M | 109.86%20.13M | 73.20%19.89M | -84.72%44.2M | -84.72%44.2M | 28.06%9.62M | 534.39%9.59M | -99.48%11.48M |
| -Current debt | 108.38%20.54M | 108.38%20.54M | 109.55%20.16M | 109.86%20.13M | 73.20%19.89M | -96.11%9.86M | -96.11%9.86M | 28.06%9.62M | 534.39%9.59M | -99.48%11.48M |
| -Current capital lease obligation | 31.07%45.01M | 31.07%45.01M | ---- | ---- | ---- | -4.13%34.34M | -4.13%34.34M | ---- | ---- | ---- |
| Current deferred liabilities | -11.46%63.06M | -11.46%63.06M | ---- | ---- | ---- | -19.39%71.23M | -19.39%71.23M | ---- | ---- | ---- |
| Other current liabilities | 14.77%291.88M | 14.77%291.88M | 8.66%712.73M | 8.18%733.15M | -5.44%701.92M | -16.64%254.32M | -16.64%254.32M | -6.15%655.94M | -9.22%677.71M | -1.77%742.3M |
| Current liabilities | 13.00%1.36B | 13.00%1.36B | 14.78%1.13B | 13.58%1.2B | 0.37%1.17B | -10.85%1.21B | -10.85%1.21B | -4.78%984.93M | -5.19%1.06B | -66.86%1.17B |
| Non current liabilities | ||||||||||
| Long term provisions | -6.47%7.43M | -6.47%7.43M | ---- | ---- | ---- | 53.50%7.94M | 53.50%7.94M | ---- | ---- | ---- |
| Long term debt and capital lease obligation | 14.26%9.24B | 14.26%9.24B | 14.16%8.98B | 12.76%8.49B | 12.76%8.49B | 18.31%8.09B | 18.31%8.09B | 18.42%7.87B | 14.85%7.53B | 14.92%7.53B |
| -Long term debt | 14.18%8.98B | 14.18%8.98B | 14.16%8.98B | 12.76%8.49B | 12.76%8.49B | 18.40%7.86B | 18.40%7.86B | 18.42%7.87B | 14.85%7.53B | 14.92%7.53B |
| -Long term capital lease obligation | 16.95%262.55M | 16.95%262.55M | ---- | ---- | ---- | 15.45%224.5M | 15.45%224.5M | ---- | ---- | ---- |
| Non current deferred liabilities | 9.60%3.05B | 9.60%3.05B | 8.93%2.99B | 9.10%2.95B | 9.05%2.85B | 8.23%2.78B | 8.23%2.78B | 10.57%2.75B | 10.26%2.7B | 7.85%2.61B |
| Employee benefits | 1.60%68.4M | 1.60%68.4M | ---- | ---- | ---- | 1.20%67.32M | 1.20%67.32M | ---- | ---- | ---- |
| Derivative product liabilities | -53.35%146K | -53.35%146K | ---- | ---- | ---- | -62.01%313K | -62.01%313K | ---- | ---- | ---- |
| Other non current liabilities | -6.46%54M | -6.46%54M | 16.72%695.48M | 14.51%681.95M | 13.61%683.65M | 64.49%57.73M | 64.49%57.73M | 14.28%595.83M | 17.22%595.53M | 13.50%601.74M |
| Total non current liabilities | 12.65%13.33B | 12.65%13.33B | 12.56%13.2B | 11.59%12.64B | 11.58%12.54B | 14.93%11.83B | 14.93%11.83B | 15.67%11.72B | 13.38%11.33B | 12.43%11.24B |
| Total liabilities | 12.69%14.69B | 12.69%14.69B | 12.74%14.33B | 11.76%13.84B | 10.52%13.72B | 11.93%13.04B | 11.93%13.04B | 13.78%12.71B | 11.52%12.39B | -8.27%12.41B |
| Shareholders'equity | ||||||||||
| Share capital | 4.12%808K | 4.12%808K | 3.48%803K | 5.31%794K | 5.31%794K | 4.58%776K | 4.58%776K | 5.29%776K | 4.43%754K | 5.31%754K |
| -common stock | 4.12%808K | 4.12%808K | 3.48%803K | 5.31%794K | 5.31%794K | 4.58%776K | 4.58%776K | 5.29%776K | 4.43%754K | 5.31%754K |
| Retained earnings | 15.30%4.86B | 15.30%4.86B | 14.72%4.83B | 14.68%4.78B | 14.90%4.43B | 15.00%4.22B | 15.00%4.22B | 15.01%4.21B | 14.83%4.17B | 14.20%3.86B |
| Paid-in capital | 9.99%8.22B | 9.99%8.22B | 8.25%8.08B | 13.33%7.88B | 13.23%7.86B | 11.83%7.47B | 11.83%7.47B | 14.16%7.46B | 11.91%6.95B | 14.51%6.95B |
| Gains losses not affecting retained earnings | 2.00%475.02M | 2.00%475.02M | -6.31%477.96M | -3.86%476.55M | 2.89%482.14M | -10.19%465.72M | -10.19%465.72M | 26.14%510.13M | 37.31%495.7M | 19.74%468.59M |
| Total stockholders'equity | 11.53%13.56B | 11.53%13.56B | 9.87%13.39B | 13.08%13.14B | 13.37%12.78B | 11.85%12.16B | 11.85%12.16B | 14.91%12.18B | 13.85%11.62B | 14.61%11.27B |
| Total equity | 11.53%13.56B | 11.53%13.56B | 9.87%13.39B | 13.08%13.14B | 13.37%12.78B | 11.85%12.16B | 11.85%12.16B | 14.91%12.18B | 13.85%11.62B | 14.61%11.27B |
| 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 | -- | -- | -- | -- |