Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palo Alto Networks
PANW
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 | 48.64%71.54M | 62.96%78M | 50.49%71.6M | 50.80%69.35M | 50.80%69.35M | 8.97%48.13M | 10.19%47.86M | 7.35%47.58M | -3.35%45.99M | -3.35%45.99M |
| -Cash and cash equivalents | 46.40%70.46M | 41.89%67.91M | 478.27%71.6M | 559.17%69.35M | 559.17%69.35M | 9.65%48.13M | 10.88%47.86M | -71.89%12.38M | -77.89%10.52M | -77.89%10.52M |
| -Short-term investments | --1.08M | --10.09M | ---- | --0 | --0 | --0 | --0 | 12,887.45%35.2M | --35.47M | --35.47M |
| Receivables | 45.67%5.13M | 0.08%3.87M | 60.27%6.95M | 21.59%4.6M | 21.59%4.6M | 3.01%3.52M | 13.23%3.87M | -18.90%4.34M | -21.97%3.78M | -21.97%3.78M |
| -Accounts receivable | 45.67%5.13M | 0.08%3.87M | 60.27%6.95M | 21.59%4.6M | 21.59%4.6M | 3.01%3.52M | 13.23%3.87M | -18.90%4.34M | -21.97%3.78M | -21.97%3.78M |
| Inventory | 19.73%4.42M | 11.29%4.19M | 22.13%4.68M | 19.07%4.43M | 19.07%4.43M | 5.31%3.69M | 14.06%3.77M | -19.09%3.83M | -3.13%3.72M | -3.13%3.72M |
| Restricted cash | -7.38%251K | -7.38%251K | 0.00%271K | 0.00%271K | 0.00%271K | --271K | --271K | --271K | 0.00%271K | 0.00%271K |
| Other current assets | -7.09%1.6M | 102.87%3.18M | -16.24%1.15M | -39.72%1.03M | -39.72%1.03M | 17.81%1.72M | -18.13%1.57M | -21.00%1.37M | 10.03%1.71M | 10.03%1.71M |
| Total current assets | 44.66%82.93M | 56.08%89.49M | 47.50%84.66M | 43.64%79.67M | 43.64%79.67M | 9.10%57.33M | 10.11%57.34M | 2.22%57.39M | -4.52%55.47M | -4.52%55.47M |
| Non current assets | ||||||||||
| Net PPE | 12.12%14.02M | 111.05%13.17M | 108.38%12.24M | 106.36%11.95M | 106.36%11.95M | 114.33%12.5M | 4.73%6.24M | 23.79%5.87M | 8.31%5.79M | 8.31%5.79M |
| -Gross PPE | 12.12%14.02M | 111.05%13.17M | 108.38%12.24M | 49.63%18.08M | 49.63%18.08M | 114.33%12.5M | 4.73%6.24M | 23.79%5.87M | 11.45%12.09M | 11.45%12.09M |
| -Accumulated depreciation | ---- | ---- | ---- | 2.54%-6.14M | 2.54%-6.14M | ---- | ---- | ---- | -14.52%-6.3M | -14.52%-6.3M |
| Investments and advances | --12.57M | --5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Non current deferred assets | ---- | ---- | ---- | 28.38%1.06M | 28.38%1.06M | ---- | ---- | ---- | 200.00%828K | 200.00%828K |
| Non current prepaid assets | ---- | ---- | ---- | 83.91%1.64M | 83.91%1.64M | ---- | ---- | ---- | 16.06%889K | 16.06%889K |
| Other non current assets | 56.24%3.55M | 89.87%3.9M | 76.01%3.3M | ---- | ---- | 62.65%2.27M | 68.78%2.05M | 76.32%1.88M | ---- | ---- |
| Total non current assets | 103.97%30.13M | 166.08%22.07M | 100.54%15.54M | 95.10%14.65M | 95.10%14.65M | 104.36%14.77M | 15.59%8.3M | 33.41%7.75M | 17.52%7.51M | 17.52%7.51M |
| Total assets | 56.81%113.06M | 69.99%111.56M | 53.81%100.2M | 49.77%94.32M | 49.77%94.32M | 20.62%72.1M | 10.78%65.63M | 5.15%65.14M | -2.33%62.97M | -2.33%62.97M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 21.81%8.85M | 21.87%7.55M | 21.53%7.67M | 137.43%3.5M | 137.43%3.5M | 41.19%7.26M | 35.56%6.2M | 9.82%6.31M | 23.08%1.47M | 23.08%1.47M |
| -accounts payable | 119.94%2.79M | -24.86%1.21M | 135.87%2.1M | 278.36%2.87M | 278.36%2.87M | 157.40%1.27M | 198.52%1.61M | 52.74%892K | -32.08%758K | -32.08%758K |
| -Total tax payable | ---- | ---- | ---- | -46.83%268K | -46.83%268K | ---- | ---- | ---- | --504K | --504K |
| -Due to related parties current | ---- | ---- | ---- | 91.23%109K | 91.23%109K | ---- | ---- | ---- | -28.75%57K | -28.75%57K |
| -Other payable | 1.03%6.06M | 38.27%6.34M | 2.70%5.56M | 63.40%250K | 63.40%250K | 28.88%5.99M | 13.77%4.59M | 4.96%5.42M | --153K | --153K |
| Current accrued expenses | ---- | ---- | ---- | 3.87%2.58M | 3.87%2.58M | ---- | ---- | ---- | 7.41%2.48M | 7.41%2.48M |
| Current debt and capital lease obligation | --1.04M | --911K | --818K | 255.17%824K | 255.17%824K | ---- | ---- | ---- | -0.85%232K | -0.85%232K |
| -Current capital lease obligation | --1.04M | --911K | --818K | 255.17%824K | 255.17%824K | ---- | ---- | ---- | -0.85%232K | -0.85%232K |
| Current deferred liabilities | 233.81%16.1M | 246.77%17.05M | 52.61%8.36M | 63.07%5.73M | 63.07%5.73M | 184.94%4.82M | 147.78%4.92M | 142.16%5.48M | 137.78%3.51M | 137.78%3.51M |
| Other current liabilities | ---- | ---- | ---- | ---- | ---- | -57.92%600K | 20.11%1.09M | -10.62%1.04M | ---- | ---- |
| Current liabilities | 104.88%25.99M | 109.12%25.51M | 31.38%16.85M | 57.22%15.35M | 57.22%15.35M | 53.54%12.69M | 63.53%12.2M | 39.92%12.82M | 19.90%9.76M | 19.90%9.76M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | --5.71M | --5.22M | --4.75M | 1,908.37%4.8M | 1,908.37%4.8M | ---- | ---- | ---- | -5.91%239K | -5.91%239K |
| -Long term capital lease obligation | --5.71M | --5.22M | --4.75M | 1,908.37%4.8M | 1,908.37%4.8M | ---- | ---- | ---- | -5.91%239K | -5.91%239K |
| Non current deferred liabilities | 24.97%11.3M | 190.93%12.71M | 183.94%12.73M | -17.23%9.43M | -17.23%9.43M | 83.59%9.04M | -10.11%4.37M | -5.94%4.48M | 143.97%11.39M | 143.97%11.39M |
| Derivative product liabilities | --0 | --0 | --2.13M | --2.43M | --2.43M | ---- | ---- | ---- | --0 | --0 |
| Other non current liabilities | ---- | ---- | ---- | ---- | ---- | 18.19%6.35M | 9.17%6.09M | 14.35%5.84M | ---- | ---- |
| Total non current liabilities | 10.52%17M | 71.47%17.92M | 89.87%19.6M | 43.22%16.66M | 43.22%16.66M | 49.47%15.39M | 0.19%10.45M | 4.56%10.32M | 6.32%11.63M | 6.32%11.63M |
| Total liabilities | 53.17%43M | 91.74%43.43M | 57.47%36.45M | 49.61%32M | 49.61%32M | 51.28%28.07M | 26.60%22.65M | 21.58%23.15M | 12.11%21.39M | 12.11%21.39M |
| Shareholders'equity | ||||||||||
| Share capital | 13.90%418K | 13.08%415K | 13.08%415K | 12.53%413K | 12.53%413K | 0.55%367K | 0.55%367K | 0.82%367K | 0.82%367K | 0.82%367K |
| -common stock | 13.90%418K | 13.08%415K | 13.08%415K | 12.53%413K | 12.53%413K | 0.55%367K | 0.55%367K | 0.82%367K | 0.82%367K | 0.82%367K |
| Retained earnings | 6.25%-93.68M | 5.31%-95.25M | 3.87%-97.27M | 2.88%-98.38M | 2.88%-98.38M | 1.48%-99.93M | 0.60%-100.59M | -1.66%-101.19M | -4.32%-101.3M | -4.32%-101.3M |
| Paid-in capital | 13.66%159.87M | 12.61%158.4M | 12.59%158.13M | 12.29%157.6M | 12.29%157.6M | -0.21%140.66M | 0.08%140.66M | 1.67%140.45M | 1.59%140.34M | 1.59%140.34M |
| Gains losses not affecting retained earnings | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M | 0.00%-2.19M |
| Other equity interest | 10.30%5.64M | 42.79%6.75M | 2.26%4.66M | 11.74%4.87M | 11.74%4.87M | 45.38%5.12M | 23.63%4.73M | -25.64%4.56M | -29.45%4.36M | -29.45%4.36M |
| Total stockholders'equity | 59.14%70.07M | 58.52%68.13M | 51.80%63.75M | 49.86%62.31M | 49.86%62.31M | 6.82%44.03M | 3.93%42.98M | -2.14%42M | -8.41%41.58M | -8.41%41.58M |
| Total equity | 59.14%70.07M | 58.52%68.13M | 51.80%63.75M | 49.86%62.31M | 49.86%62.31M | 6.82%44.03M | 3.93%42.98M | -2.14%42M | -8.41%41.58M | -8.41%41.58M |
| 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 | -- |