Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palo Alto Networks
PANW
5
Broadcom
AVGO
| (Q2)Jun 30, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q2)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 10.91%33.66B | 12.25%29.45B | 12.25%29.45B | 11.49%30.35B | 22.04%26.24B | 22.04%26.24B | 13.37%27.22B | 7.73%21.5B | 7.73%21.5B | 41.41%24.01B |
| -Cash and cash equivalents | 10.94%33.2B | 11.89%28.82B | 11.89%28.82B | 11.51%29.92B | 22.19%25.76B | 22.19%25.76B | 12.40%26.83B | 5.96%21.08B | 5.96%21.08B | 41.06%23.87B |
| -Short-term investments | 8.71%461.92M | 31.41%626.53M | 31.41%626.53M | 9.86%424.91M | 14.47%476.78M | 14.47%476.78M | 181.56%386.77M | 600.39%416.5M | 600.39%416.5M | 145.83%137.37M |
| -Accounts receivable | 24.13%95.17B | 26.38%86.46B | 26.38%86.46B | 19.85%76.67B | 17.69%68.41B | 17.69%68.41B | 35.84%63.97B | 20.04%58.13B | 20.04%58.13B | 21.39%47.09B |
| -Taxes receivable | 88.41%795.97M | 48.11%543.55M | 48.11%543.55M | 64.51%422.47M | 120.11%366.99M | 120.11%366.99M | 163.61%256.79M | 65.92%166.73M | 65.92%166.73M | 39.02%97.41M |
| -Other receivables | 11.24%36.93B | 16.04%32.9B | 16.04%32.9B | 29.14%33.2B | 14.90%28.35B | 14.90%28.35B | 17.23%25.71B | 43.31%24.67B | 43.31%24.67B | 34.85%21.93B |
| Inventory | 19.79%11.53B | 12.89%11.15B | 12.89%11.15B | 6.82%9.62B | 24.52%9.88B | 24.52%9.88B | 22.36%9.01B | 22.33%7.93B | 22.33%7.93B | 29.68%7.36B |
| Prepaid assets | 0.88%962.62M | 13.25%996.76M | 13.25%996.76M | 12.09%954.24M | 13.54%880.16M | 13.54%880.16M | -19.96%851.35M | -14.91%775.18M | -14.91%775.18M | 6.20%1.06B |
| Restricted cash | ---- | 38.99%83.79M | 38.99%83.79M | ---- | 972.20%60.28M | 972.20%60.28M | ---- | -89.82%5.62M | -89.82%5.62M | ---- |
| Total current assets | 18.40%179.04B | 20.42%161.58B | 20.42%161.58B | 19.05%151.21B | 18.56%134.19B | 18.56%134.19B | 25.07%127.01B | 21.51%113.18B | 21.51%113.18B | 28.90%101.55B |
| Non current assets | ||||||||||
| Net PPE | 13.52%6.98B | 14.38%6.12B | 14.38%6.12B | 10.52%6.15B | 19.60%5.35B | 19.60%5.35B | 19.20%5.57B | 3.60%4.47B | 3.60%4.47B | -0.17%4.67B |
| -Gross PPE | 13.52%6.98B | 12.50%10.08B | 12.50%10.08B | 10.52%6.15B | 17.16%8.96B | 17.16%8.96B | --5.57B | 6.53%7.65B | 6.53%7.65B | ---- |
| -Accumulated depreciation | ---- | -9.71%-3.97B | -9.71%-3.97B | ---- | -13.71%-3.61B | -13.71%-3.61B | ---- | -10.95%-3.18B | -10.95%-3.18B | ---- |
| Goodwill and other intangible assets | -5.96%3.27B | -2.45%3.74B | -2.45%3.74B | -4.77%3.47B | -3.85%3.84B | -3.85%3.84B | -1.95%3.65B | -3.27%3.99B | -3.27%3.99B | -3.63%3.72B |
| -Goodwill | -2.23%525.67M | 3.66%543.18M | 3.66%543.18M | 0.58%537.66M | 2.73%524.02M | 2.73%524.02M | 8.34%534.55M | 8.03%510.08M | 8.03%510.08M | 2.57%493.4M |
| -Other intangible assets | -6.65%2.74B | -3.42%3.2B | -3.42%3.2B | -5.69%2.94B | -4.81%3.31B | -4.81%3.31B | -3.52%3.11B | -4.73%3.48B | -4.73%3.48B | -4.51%3.23B |
| Total non current assets | 0.41%96.69B | 2.03%93.81B | 2.03%93.81B | 4.04%96.3B | 3.43%91.94B | 3.43%91.94B | 6.35%92.56B | 3.25%88.89B | 3.25%88.89B | 1.75%87.03B |
| Total assets | 11.40%275.74B | 12.94%255.39B | 12.94%255.39B | 12.73%247.51B | 11.90%226.12B | 11.90%226.12B | 16.43%219.57B | 12.74%202.07B | 12.74%202.07B | 14.77%188.58B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 22.69%104.1B | 22.15%91.63B | 22.15%91.63B | 15.86%84.85B | 10.94%75.01B | 10.94%75.01B | 25.76%73.24B | 21.62%67.61B | 21.62%67.61B | 12.39%58.24B |
| -accounts payable | 20.21%82B | 32.22%78.16B | 32.22%78.16B | 16.98%68.22B | 10.68%59.11B | 10.68%59.11B | 30.93%58.32B | 24.18%53.41B | 24.18%53.41B | 11.48%44.54B |
| -Total tax payable | 0.62%6.14B | 8.76%6.05B | 8.76%6.05B | 15.34%6.1B | 15.01%5.57B | 15.01%5.57B | 13.52%5.29B | 6.25%4.84B | 6.25%4.84B | -3.44%4.66B |
| -Other payable | 51.50%15.96B | -28.26%7.41B | -28.26%7.41B | 9.38%10.54B | 10.33%10.34B | 10.33%10.34B | 6.59%9.63B | 16.63%9.37B | 16.63%9.37B | 44.82%9.04B |
| Current debt and capital lease obligation | 9.68%19.44B | -20.75%16.31B | -20.75%16.31B | -9.36%17.72B | 31.71%20.58B | 31.71%20.58B | 19.34%19.55B | 25.91%15.63B | 25.91%15.63B | 134.49%16.39B |
| -Current debt | 9.76%19.33B | -20.96%16.18B | -20.96%16.18B | -9.60%17.61B | 31.69%20.48B | 31.69%20.48B | 19.27%19.48B | 25.72%15.55B | 25.72%15.55B | 134.90%16.33B |
| -Current capital lease obligation | -3.41%108.95M | 21.29%125.91M | 21.29%125.91M | 53.89%112.79M | 35.64%103.81M | 35.64%103.81M | 41.02%73.29M | 83.03%76.53M | 83.03%76.53M | 51.20%51.97M |
| Other current liabilities | 222.40%129.16M | -16.63%37.15M | -16.63%37.15M | -28.29%40.06M | -5.06%44.57M | -5.06%44.57M | --55.87M | -10.56%46.94M | -10.56%46.94M | ---- |
| Current liabilities | 18.44%131.19B | 11.23%116.39B | 11.23%116.39B | 9.78%110.76B | 15.25%104.64B | 15.25%104.64B | 21.99%100.9B | 19.54%90.79B | 19.54%90.79B | 24.54%82.71B |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 2.72%65.19B | 24.56%66.03B | 24.56%66.03B | 18.21%63.46B | 5.22%53.01B | 5.22%53.01B | 11.21%53.68B | 4.54%50.38B | 4.54%50.38B | 13.26%48.27B |
| -Long term debt | 2.67%64.99B | 24.46%65.85B | 24.46%65.85B | 18.12%63.3B | 5.21%52.9B | 5.21%52.9B | 11.13%53.59B | 4.44%50.28B | 4.44%50.28B | 13.23%48.22B |
| -Long term capital lease obligation | 23.23%193.87M | 73.41%183.67M | 73.41%183.67M | 75.73%157.32M | 6.91%105.92M | 6.91%105.92M | 89.92%89.52M | 107.34%99.07M | 107.34%99.07M | 54.02%47.14M |
| Total non current liabilities | 2.61%66.26B | 24.10%67.14B | 24.10%67.14B | 18.04%64.58B | 5.23%54.1B | 5.23%54.1B | 11.32%54.71B | 4.58%51.42B | 4.58%51.42B | 13.20%49.14B |
| Total liabilities | 12.61%197.45B | 15.61%183.53B | 15.61%183.53B | 12.68%175.34B | 11.63%158.75B | 11.63%158.75B | 18.02%155.61B | 13.66%142.21B | 13.66%142.21B | 20.06%131.85B |
| Shareholders'equity | ||||||||||
| Share capital | 5.62%123.8M | 3.66%118.42M | 3.66%118.42M | 0.58%117.22M | 2.73%114.24M | 2.73%114.24M | 8.34%116.54M | 8.03%111.2M | 8.03%111.2M | 2.57%107.57M |
| -common stock | 5.62%123.8M | 3.66%118.42M | 3.66%118.42M | 0.58%117.22M | 2.73%114.24M | 2.73%114.24M | 8.34%116.54M | 8.03%111.2M | 8.03%111.2M | 2.57%107.57M |
| Retained earnings | 1.66%50.69B | 14.48%52.05B | 14.48%52.05B | 13.03%49.86B | 14.92%45.46B | 14.92%45.46B | --44.11B | 22.30%39.56B | 22.30%39.56B | ---- |
| Paid-in capital | 5.77%20.17B | 3.66%19.26B | 3.66%19.26B | 0.58%19.07B | 2.73%18.58B | 2.73%18.58B | -60.55%18.96B | 8.03%18.09B | 8.03%18.09B | 11.01%48.05B |
| Other equity interest | -27.46%6.79B | -19.97%7.27B | -19.97%7.27B | 29.65%9.36B | 31.92%9.09B | 31.92%9.09B | 8.44%7.22B | 8.13%6.89B | 8.13%6.89B | -31.65%6.66B |
| Total stockholders'equity | 8.08%75.38B | 6.57%69.35B | 6.57%69.35B | 12.88%69.75B | 12.37%65.08B | 12.37%65.08B | 12.72%61.79B | 10.30%57.92B | 10.30%57.92B | 3.17%54.82B |
| Noncontrolling interests | 19.86%2.9B | 8.92%2.51B | 8.92%2.51B | 11.42%2.42B | 18.17%2.3B | 18.17%2.3B | 13.73%2.17B | 20.54%1.95B | 20.54%1.95B | 40.65%1.91B |
| Total equity | 8.48%78.29B | 6.65%71.86B | 6.65%71.86B | 12.83%72.17B | 12.55%67.38B | 12.55%67.38B | 12.76%63.97B | 10.60%59.86B | 10.60%59.86B | 4.10%56.73B |
| Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |