Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | 125.13%49.84M | -40.89%28.59M | -25.50%32.46M | -17.96%29.78M | -17.96%29.78M | -55.52%22.14M | 10.24%48.36M | -29.43%43.57M | 79.28%36.3M | 79.28%36.3M |
| -Cash and cash equivalents | 125.13%49.84M | -40.89%28.59M | -25.50%32.46M | -17.96%29.78M | -17.96%29.78M | -55.52%22.14M | 10.24%48.36M | -29.43%43.57M | 79.28%36.3M | 79.28%36.3M |
| Receivables | -9.45%224.47M | 59.71%289.08M | 33.03%240.23M | 53.69%341.6M | 53.69%341.6M | 96.24%247.91M | 39.21%181.01M | 42.89%180.59M | 43.77%222.27M | 43.77%222.27M |
| -Accounts receivable | -9.45%224.47M | 59.71%289.08M | 33.03%240.23M | 53.69%341.6M | 53.69%341.6M | 96.24%247.91M | 39.21%181.01M | 42.89%180.59M | 43.77%222.27M | 43.77%222.27M |
| Inventory | -28.30%3.19M | 108.27%3.35M | 24.83%2.33M | -34.59%2.45M | -34.59%2.45M | 76.53%4.45M | -50.19%1.61M | -54.11%1.87M | -21.51%3.74M | -21.51%3.74M |
| Other current assets | 51.09%10.02M | 57.57%9.16M | -7.18%6.14M | 1.76%6.87M | 1.76%6.87M | 22.78%6.63M | -23.98%5.82M | -15.54%6.62M | 63.12%6.76M | 63.12%6.76M |
| Total current assets | 2.28%287.52M | 39.44%330.18M | 20.86%281.16M | 41.49%380.7M | 41.49%380.7M | 52.76%281.12M | 28.15%236.8M | 16.31%232.64M | 45.72%269.06M | 45.72%269.06M |
| Non current assets | ||||||||||
| Net PPE | 17.41%15.37M | 29.31%15.14M | 40.67%15.11M | 52.32%14.82M | 52.32%14.82M | 58.82%13.09M | 60.28%11.7M | 87.99%10.74M | 104.80%9.73M | 104.80%9.73M |
| -Gross PPE | 19.79%21.4M | 27.77%20.81M | 35.76%20.61M | 41.08%19.83M | 41.08%19.83M | 53.04%17.87M | 52.78%16.29M | 69.04%15.18M | 59.74%14.06M | 59.74%14.06M |
| -Accumulated depreciation | -26.30%-6.04M | -23.81%-5.67M | -23.91%-5.51M | -15.80%-5.01M | -15.80%-5.01M | -39.16%-4.78M | -36.45%-4.58M | -35.93%-4.45M | -6.89%-4.33M | -6.89%-4.33M |
| Goodwill and other intangible assets | -6.78%70.54M | 40.16%72.99M | 35.50%71.58M | 32.09%71.47M | 32.09%71.47M | 102.76%75.67M | 33.32%52.08M | 36.48%52.83M | 39.98%54.11M | 39.98%54.11M |
| -Goodwill | 24.13%36.78M | 38.59%37.27M | 32.59%35.68M | 28.48%34.92M | 28.48%34.92M | 55.85%29.63M | 36.95%26.89M | 39.99%26.91M | 43.34%27.18M | 43.34%27.18M |
| -Other intangible assets | -26.66%33.77M | 41.84%35.72M | 38.52%35.9M | 35.72%36.55M | 35.72%36.55M | 151.47%46.04M | 29.65%25.18M | 33.03%25.92M | 36.75%26.93M | 36.75%26.93M |
| Non current accounts receivable | 16.76%878K | 60.77%1.21M | 57.31%1.18M | 47.30%1.17M | 47.30%1.17M | -35.84%752K | -40.27%752K | -50.66%752K | -74.41%797K | -74.41%797K |
| Non current deferred assets | 168.75%1.2M | 12.61%527K | -20.82%308K | -40.43%193K | -40.43%193K | 0.00%448K | 7.83%468K | 322.83%389K | -6.90%324K | -6.90%324K |
| Other non current assets | -32.21%585K | -33.37%649K | -26.59%715K | -23.49%824K | -23.49%824K | -25.60%863K | 12.21%974K | 106.36%974K | 207.71%1.08M | 207.71%1.08M |
| Total non current assets | -2.47%88.58M | 37.19%90.51M | 35.34%88.89M | 33.99%88.48M | 33.99%88.48M | 87.88%90.82M | 34.85%65.97M | 41.23%65.68M | 39.86%66.04M | 39.86%66.04M |
| Total assets | 1.12%376.09M | 38.95%420.69M | 24.04%370.05M | 40.01%469.18M | 40.01%469.18M | 60.07%371.94M | 29.56%302.77M | 21.01%298.32M | 44.53%335.1M | 44.53%335.1M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -2.74%245.37M | 48.28%295.32M | 31.40%256.75M | 55.78%353.22M | 55.78%353.22M | 71.70%252.29M | 35.93%199.15M | 20.72%195.4M | 48.99%226.75M | 48.99%226.75M |
| -accounts payable | -2.87%233.71M | 44.39%280.56M | 30.62%247.83M | 51.64%331.65M | 51.64%331.65M | 63.76%240.63M | 32.62%194.31M | 17.22%189.73M | 44.67%218.72M | 44.67%218.72M |
| -Other payable | -0.03%11.65M | 204.69%14.76M | 57.39%8.92M | 168.61%21.56M | 168.61%21.56M | --11.66M | --4.84M | --5.67M | 694.07%8.03M | 694.07%8.03M |
| Current accrued expenses | -36.95%13.62M | -19.64%12.4M | -45.55%9.71M | -24.99%17.18M | -24.99%17.18M | 171.56%21.61M | 40.85%15.43M | 59.12%17.82M | 170.75%22.9M | 170.75%22.9M |
| Current debt and capital lease obligation | 4.04%1.13M | 17.98%1.2M | 20.58%1.25M | 22.63%1.21M | 22.63%1.21M | 11.36%1.09M | 1.70%1.02M | 1.76%1.04M | -4.90%990K | -4.90%990K |
| -Current debt | -39.82%334K | -13.82%474K | 3.85%566K | 3.70%560K | 3.70%560K | 3.74%555K | 3.77%550K | 3.81%545K | 3.85%540K | 3.85%540K |
| -Current capital lease obligation | 49.72%798K | 55.34%727K | 38.99%688K | 45.33%654K | 45.33%654K | 20.59%533K | -0.64%468K | -0.40%495K | -13.63%450K | -13.63%450K |
| Current liabilities | -5.40%260.12M | 43.28%308.92M | 24.94%267.71M | 48.27%371.61M | 48.27%371.61M | 76.41%274.98M | 36.05%215.6M | 23.08%214.26M | 55.01%250.64M | 55.01%250.64M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 24.34%1.41M | -2.11%1.12M | 11.91%1.55M | 15.02%1.88M | 15.02%1.88M | -39.44%1.13M | -46.00%1.14M | -41.04%1.39M | -36.98%1.63M | -36.98%1.63M |
| -Long term debt | ---- | ---- | -92.18%48K | -74.60%191K | -74.60%191K | -62.43%334K | -53.71%474K | -47.02%614K | -41.80%752K | -41.80%752K |
| -Long term capital lease obligation | 76.51%1.41M | 67.57%1.12M | 94.81%1.5M | 91.70%1.69M | 91.70%1.69M | -18.53%796K | -38.73%666K | -35.21%771K | -32.18%879K | -32.18%879K |
| Non current deferred liabilities | -13.23%4.92M | -6.63%5.1M | -11.47%4.86M | -14.96%4.72M | -14.96%4.72M | 37.15%5.67M | 27.34%5.46M | 31.29%5.49M | 34.25%5.55M | 34.25%5.55M |
| Other non current liabilities | -84.70%381K | -48.16%381K | -48.16%381K | -84.79%381K | -84.79%381K | -13.24%2.49M | -60.12%735K | -59.73%735K | -12.60%2.51M | -12.60%2.51M |
| Total non current liabilities | -27.81%6.71M | -10.08%6.6M | -10.76%6.79M | -27.97%6.98M | -27.97%6.98M | 4.73%9.29M | -10.99%7.34M | -8.91%7.61M | 1.03%9.69M | 1.03%9.69M |
| Total liabilities | -6.14%266.83M | 41.52%315.51M | 23.72%274.5M | 45.43%378.59M | 45.43%378.59M | 72.55%284.27M | 33.72%222.94M | 21.61%221.87M | 51.99%260.33M | 51.99%260.33M |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K |
| -common stock | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K | 0.00%53K |
| Retained earnings | 29.20%80.83M | 32.91%76.9M | 29.92%71.71M | 29.26%68.79M | 29.26%68.79M | 28.40%62.56M | 22.83%57.86M | 18.74%55.19M | 21.21%53.22M | 21.21%53.22M |
| Paid-in capital | 12.16%41.14M | 12.05%40.04M | 12.40%39.53M | 9.61%37.98M | 9.61%37.98M | 8.20%36.68M | 6.76%35.74M | 8.23%35.17M | 5.91%34.65M | 5.91%34.65M |
| Less: Treasury stock | 14.17%14.59M | 14.48%14.27M | 13.15%14.4M | 5.66%13.34M | 5.66%13.34M | 3.40%12.78M | 0.48%12.46M | 0.35%12.72M | -4.59%12.62M | -4.59%12.62M |
| Gains losses not affecting retained earnings | 58.48%1.83M | 279.50%2.44M | -7.98%-1.34M | -454.02%-2.89M | -454.02%-2.89M | 142.93%1.16M | -8.79%-1.36M | 45.01%-1.24M | 81.80%-522K | 81.80%-522K |
| Total stockholders'equity | 24.63%109.26M | 31.75%105.18M | 24.99%95.55M | 21.16%90.59M | 21.16%90.59M | 29.64%87.67M | 19.18%79.83M | 19.28%76.45M | 23.44%74.77M | 23.44%74.77M |
| Total equity | 24.63%109.26M | 31.75%105.18M | 24.99%95.55M | 21.16%90.59M | 21.16%90.59M | 29.64%87.67M | 19.18%79.83M | 19.28%76.45M | 23.44%74.77M | 23.44%74.77M |
| 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 | -- |