Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 77.57%63.41M | -28.31%43.49M | -69.16%23.01M | -44.44%39.05M | -44.44%39.05M | -60.71%35.71M | -38.98%60.67M | -36.57%74.61M | -70.64%70.28M | -70.64%70.28M |
| -Cash and cash equivalents | 101.21%58.32M | -8.43%43.49M | -59.35%23.01M | -26.16%39.05M | -26.16%39.05M | -57.51%28.98M | -43.80%47.5M | 11.34%56.6M | -46.22%52.88M | -46.22%52.88M |
| -Short-term investments | -24.28%5.09M | ---- | ---- | --0 | --0 | -70.34%6.73M | -11.68%13.17M | -73.03%18.01M | -87.67%17.4M | -87.67%17.4M |
| Receivables | -58.82%10.35M | -4.27%21.74M | -27.34%27M | -16.91%24.65M | -16.91%24.65M | 15.83%25.13M | 8.04%22.7M | 46.32%37.16M | 17.22%29.66M | 17.22%29.66M |
| -Accounts receivable | -96.07%708K | 11.22%14.17M | -49.20%18.87M | -16.91%24.65M | -16.91%24.65M | -17.00%18.01M | -39.39%12.74M | 94.80%37.16M | 17.22%29.66M | 17.22%29.66M |
| -Other receivables | 18.88%9.88M | -26.06%8.18M | --9.13M | ---- | ---- | --8.31M | --11.06M | ---- | ---- | ---- |
| -Recievables adjustments allowances | 80.12%-236K | 44.20%-611K | ---1M | ---- | ---- | ---1.19M | ---1.1M | ---- | ---- | ---- |
| Prepaid assets | -29.61%7.89M | -52.25%5.78M | -44.80%7.08M | -60.01%6.54M | -60.01%6.54M | -42.07%11.21M | -48.95%12.11M | -50.92%12.82M | -43.37%16.36M | -43.37%16.36M |
| Restricted cash | -80.22%17.18M | -55.01%39.3M | -75.97%31.76M | 75.18%113.46M | 75.18%113.46M | 53.77%86.86M | 244.04%87.36M | 51.80%132.17M | 278.93%64.76M | 278.93%64.76M |
| Other current assets | -99.92%766K | -99.98%151K | -99.99%152K | 508.00%152K | 508.00%152K | 85.65%938.89M | 47.73%974.56M | 4,634.55%1.23B | -99.84%25K | -99.84%25K |
| Total current assets | -89.03%120.48M | -90.46%110.46M | -93.79%92.51M | 1.52%183.85M | 1.52%183.85M | 58.15%1.1B | 39.58%1.16B | 428.01%1.49B | -44.53%181.09M | -44.53%181.09M |
| Non current assets | ||||||||||
| Net PPE | -42.61%6.81M | -27.88%8.94M | -24.31%9.34M | 2.46%11.8M | 2.46%11.8M | -71.48%11.87M | -70.52%12.4M | -71.11%12.34M | -70.75%11.52M | -70.75%11.52M |
| -Gross PPE | -34.91%8.34M | -22.55%10.31M | -19.65%10.56M | 4.40%12.8M | 4.40%12.8M | -72.85%12.81M | -71.21%13.31M | -71.21%13.14M | -70.29%12.26M | -70.29%12.26M |
| -Accumulated depreciation | -62.89%-1.52M | -49.73%-1.37M | -52.57%-1.22M | -34.59%-996K | -34.59%-996K | 83.12%-935K | 78.10%-915K | 72.73%-797K | 60.53%-740K | 60.53%-740K |
| Goodwill and other intangible assets | -0.98%70.21M | -4.72%67.56M | 0.00%70.9M | 0.00%70.9M | 0.00%70.9M | -34.50%70.9M | -47.30%70.9M | 0.88%70.9M | -1.09%70.9M | -1.09%70.9M |
| -Goodwill | -4.92%64.66M | -4.92%64.66M | 0.00%68M | 0.00%68M | 0.00%68M | 2.26%68M | 1.68%68M | 328.95%68M | 328.97%68M | 328.97%68M |
| -Other intangible assets | 91.38%5.55M | 0.00%2.9M | 0.00%2.9M | 0.00%2.9M | 0.00%2.9M | -93.05%2.9M | -95.71%2.9M | -94.67%2.9M | -94.81%2.9M | -94.81%2.9M |
| Investments and advances | --11.47M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Financial assets | --43.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Non current prepaid assets | --0 | ---- | ---- | ---- | ---- | 0.00%159K | -98.96%159K | -98.96%159K | ---- | ---- |
| Other non current assets | 196.66%5.95M | 55.91%3.18M | 102.02%3.6M | 56.81%2.83M | 56.81%2.83M | -21.60%2M | -21.61%2.04M | -35.39%1.78M | -36.09%1.81M | -36.09%1.81M |
| Total non current assets | 62.23%137.79M | -6.81%79.68M | -1.58%83.84M | 1.55%85.53M | 1.55%85.53M | -44.33%84.93M | -56.04%85.5M | -35.01%85.18M | -34.73%84.22M | -34.73%84.22M |
| Total assets | -78.16%258.26M | -84.70%190.14M | -88.81%176.35M | 1.53%269.38M | 1.53%269.38M | 39.68%1.18B | 21.41%1.24B | 281.19%1.58B | -41.75%265.31M | -41.75%265.31M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -69.31%24.37M | -40.67%45.85M | -74.67%34.3M | 51.71%113.7M | 51.71%113.7M | 32.19%79.4M | 129.05%77.27M | 346.53%135.43M | 43.05%74.94M | 43.05%74.94M |
| -accounts payable | 7.51%10.18M | 77.22%14.44M | -53.60%10.29M | -35.55%12.78M | -35.55%12.78M | 149.36%9.47M | 26.27%8.15M | 149.79%22.19M | -23.65%19.83M | -23.65%19.83M |
| -Due to related parties current | --0 | --0 | -11.95%2.21M | -26.93%2.36M | -26.93%2.36M | 50.28%2.66M | 163.37%2.66M | 393.12%2.51M | 176.54%3.23M | 176.54%3.23M |
| -Other payable | -78.92%14.18M | -52.74%31.41M | -80.32%21.79M | 89.95%98.55M | 89.95%98.55M | 23.43%67.27M | 152.98%66.46M | 428.86%110.73M | 105.51%51.88M | 105.51%51.88M |
| Current accrued expenses | -71.74%4.71M | 0.94%18.17M | -2.91%17.44M | 3.32%17.14M | 3.32%17.14M | -12.90%16.65M | -10.76%18.01M | -9.06%17.96M | 2.68%16.59M | 2.68%16.59M |
| Current debt and capital lease obligation | -44.97%2.31M | 571.86%25.54M | -4.36%3.56M | 17.68%4.28M | 17.68%4.28M | 17.92%4.19M | 14.48%3.8M | 11.89%3.72M | 20.64%3.64M | 20.64%3.64M |
| -Current debt | ---- | --22.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | -44.97%2.31M | -14.86%3.24M | -4.36%3.56M | 17.68%4.28M | 17.68%4.28M | 17.92%4.19M | 14.48%3.8M | 11.89%3.72M | 20.64%3.64M | 20.64%3.64M |
| Current deferred liabilities | -60.65%789K | -29.65%1.63M | -53.96%1.52M | -62.52%1.61M | -62.52%1.61M | -54.12%2.01M | -38.39%2.32M | -13.81%3.3M | 7.80%4.28M | 7.80%4.28M |
| Other current liabilities | -97.70%21.61M | -99.80%2M | -99.87%1.62M | -6.38%998K | -6.38%998K | 85.63%939.7M | 47.93%975.99M | 4,539.97%1.24B | -93.47%1.07M | -93.47%1.07M |
| Current liabilities | -94.84%53.78M | -91.35%93.19M | -95.82%58.43M | 37.01%137.72M | 37.01%137.72M | 75.54%1.04B | 49.43%1.08B | 1,559.25%1.4B | 9.11%100.52M | 9.11%100.52M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -49.85%10.21M | -35.68%13.78M | -13.99%19.34M | -18.13%19.26M | -18.13%19.26M | -17.09%20.35M | -16.10%21.43M | -14.45%22.48M | 0.53%23.53M | 0.53%23.53M |
| -Long term debt | ---- | ---- | --5.01M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Long term capital lease obligation | -49.85%10.21M | -35.68%13.78M | -36.28%14.33M | -18.13%19.26M | -18.13%19.26M | -17.09%20.35M | -16.10%21.43M | -14.45%22.48M | 0.53%23.53M | 0.53%23.53M |
| Non current deferred liabilities | ---- | -25.10%2.06M | -17.84%2.35M | -18.04%2.62M | -18.04%2.62M | -8.84%2.6M | 9.99%2.75M | 5.11%2.86M | 2.76%3.2M | 2.76%3.2M |
| Derivative product liabilities | 283.61%60.75M | -39.94%23.28M | -30.14%14.68M | 1,891.64%46.92M | 1,891.64%46.92M | 864.43%15.84M | 2,614.08%38.76M | 1,076.81%21.01M | 200.13%2.36M | 200.13%2.36M |
| Total non current liabilities | 95.74%75.92M | -37.84%39.12M | -21.54%36.36M | 136.61%68.81M | 136.61%68.81M | -7.88%38.79M | 46.81%62.94M | 50.56%46.35M | 6.52%29.08M | 6.52%29.08M |
| Total liabilities | -88.00%129.7M | -88.40%132.32M | -93.44%94.79M | 59.36%206.52M | 59.36%206.52M | 70.02%1.08B | 49.28%1.14B | 1,155.63%1.44B | 8.51%129.6M | 8.51%129.6M |
| Shareholders'equity | ||||||||||
| Share capital | 50.00%3K | 0.00%2K | 0.00%2K | 100.00%2K | 100.00%2K | -92.86%2K | -92.86%2K | -92.59%2K | -96.30%1K | -96.30%1K |
| -common stock | 50.00%3K | 0.00%2K | 0.00%2K | 100.00%2K | 100.00%2K | -92.86%2K | -92.86%2K | -92.59%2K | -96.30%1K | -96.30%1K |
| Retained earnings | -5.28%-819.9M | -3.75%-804.98M | -4.05%-790.25M | -6.21%-797.96M | -6.21%-797.96M | -7.48%-778.78M | -9.70%-775.89M | -10.00%-759.47M | -11.07%-751.3M | -11.07%-751.3M |
| Paid-in capital | 12.71%934.9M | 2.02%840.67M | 2.25%835.13M | 4.13%832.69M | 4.13%832.69M | 4.44%829.48M | 4.15%824.02M | 4.71%816.77M | 3.46%799.68M | 3.46%799.68M |
| Gains losses not affecting retained earnings | -170.40%-603K | -15.84%-395K | -157.63%-827K | -732.67%-841K | -732.67%-841K | 23.89%-223K | -105.42%-341K | 9.58%-321K | 65.17%-101K | 65.17%-101K |
| Total stockholders'equity | 126.64%114.39M | -26.15%35.29M | -22.68%44.06M | -29.80%33.89M | -29.80%33.89M | -27.20%50.47M | -42.96%47.79M | -36.17%56.98M | -49.84%48.28M | -49.84%48.28M |
| Noncontrolling interests | -72.50%14.17M | -58.87%22.53M | -49.26%37.5M | -66.88%28.96M | -66.88%28.96M | -63.65%51.52M | -68.89%54.79M | -64.64%73.9M | -63.54%87.43M | -63.54%87.43M |
| Total equity | 26.05%128.56M | -43.63%57.83M | -37.69%81.56M | -53.69%62.85M | -53.69%62.85M | -51.68%101.99M | -60.53%102.58M | -56.12%130.88M | -59.62%135.71M | -59.62%135.71M |
| 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 | -- |