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 | 17.60%2.21M | 1,055.45%2.66M | 87.72%1.62M | 107.51%2.41M | 107.51%2.41M | 41.55%1.88M | --230.05K | --861.93K | -39.67%1.16M | -39.67%1.16M |
| -Cash and cash equivalents | 17.60%2.21M | 1,055.45%2.66M | 87.72%1.62M | 107.51%2.41M | 107.51%2.41M | 41.55%1.88M | --230.05K | --861.93K | -39.67%1.16M | -39.67%1.16M |
| Receivables | 229.08%6.13M | --5.66M | -17.37%4.09M | -46.93%2.1M | -46.93%2.1M | 19.94%1.86M | --0 | --4.95M | 240.51%3.96M | 240.51%3.96M |
| -Accounts receivable | 204.92%5.68M | --5.48M | 271.58%3.84M | 177.09%1.9M | 177.09%1.9M | 58.11%1.86M | ---- | --1.03M | -41.19%684.79K | -41.19%684.79K |
| -Notes receivable | ---- | ---- | ---- | --0 | --0 | --0 | ---- | --445K | --445K | --445K |
| -Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- |
| -Related party accounts receivable | ---- | ---- | ---- | --0 | --0 | --0 | ---- | --3.47M | --2.49M | --2.49M |
| -Other receivables | --450.19K | --184.52K | --251.39K | -39.84%206.75K | -39.84%206.75K | ---- | ---- | ---- | --343.65K | --343.65K |
| Inventory | 49.72%479.1K | --889.18K | 126.66%793.36K | 98.56%550.7K | 98.56%550.7K | -62.28%320K | ---- | --350.03K | -57.74%277.34K | -57.74%277.34K |
| Prepaid assets | --0 | 306.24%164.53K | --239.32K | --266.83K | --266.83K | ---- | --40.5K | ---- | --0 | --0 |
| Current deferred assets | ---- | ---- | ---- | --0 | --0 | --0 | ---- | --1.61M | 173.56%1.3M | 173.56%1.3M |
| Other current assets | 93.34%2.3M | --1.26M | 135.86%1.07M | 120.03%1.53M | 120.03%1.53M | 147.77%1.19M | ---- | --455.17K | 56.46%695.74K | 56.46%695.74K |
| Total current assets | 49.30%11.13M | 3,832.36%10.64M | 1.04%8.31M | 12.66%8.33M | 12.66%8.33M | -19.31%7.45M | --270.55K | --8.23M | 58.61%7.4M | 58.61%7.4M |
| Non current assets | ||||||||||
| Net PPE | 162.18%3.57M | --3.86M | -25.34%1.16M | -22.99%1.29M | -22.99%1.29M | -22.33%1.36M | ---- | --1.55M | 1.44%1.67M | 1.44%1.67M |
| -Gross PPE | 79.99%3.57M | --3.86M | -43.88%1.16M | -6.26%1.99M | -6.26%1.99M | -7.39%1.98M | ---- | --2.06M | 15.23%2.12M | 15.23%2.12M |
| -Accumulated depreciation | ---- | ---- | ---- | -56.17%-700.38K | -56.17%-700.38K | -59.98%-622K | ---- | ---512.69K | -133.73%-448.48K | -133.73%-448.48K |
| Goodwill and other intangible assets | 51.18%7.39M | --7.34M | -17.84%3.27M | -23.27%3.14M | -23.27%3.14M | 11.23%4.89M | ---- | --3.97M | -13.86%4.09M | -13.86%4.09M |
| -Goodwill | 69.82%5.16M | --5.16M | -23.08%1.73M | -23.08%1.73M | -23.08%1.73M | 26.35%3.04M | ---- | --2.25M | -6.54%2.25M | -6.54%2.25M |
| -Other intangible assets | 20.60%2.23M | --2.19M | -11.04%1.54M | -23.51%1.41M | -23.51%1.41M | -7.03%1.85M | ---- | --1.73M | -21.38%1.84M | -21.38%1.84M |
| Investments and advances | ---- | ---- | ---- | ---- | ---- | 0.00%45K | ---- | --45K | ---- | ---- |
| Related parties assets | ---- | ---- | ---- | --0 | --0 | --0 | ---- | --3.47M | --2.49M | --2.49M |
| Other non current assets | ---- | ---- | --20K | ---- | ---- | ---- | --79.87M | ---- | ---- | ---- |
| Total non current assets | 74.12%10.96M | -85.98%11.2M | -20.24%4.44M | -23.19%4.43M | -23.19%4.43M | 1.64%6.3M | --79.87M | --5.57M | -9.91%5.76M | -9.91%5.76M |
| Total assets | 60.66%22.09M | -72.75%21.84M | -7.55%12.75M | -3.04%12.76M | -3.04%12.76M | -10.90%13.75M | --80.14M | --13.8M | 18.98%13.16M | 18.98%13.16M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -17.10%10.52M | 2,146.83%11.19M | 174.17%14.34M | 171.97%10.5M | 171.97%10.5M | 306.99%12.69M | --497.84K | --5.23M | 85.61%3.86M | 85.61%3.86M |
| -accounts payable | -30.44%7.2M | --7.54M | 53.40%6.4M | 171.97%10.5M | 171.97%10.5M | 232.30%10.36M | ---- | --4.17M | 85.61%3.86M | 85.61%3.86M |
| -Total tax payable | ---- | ---- | ---- | ---- | ---- | --386K | --369.38K | ---- | ---- | ---- |
| -Due to related parties current | ---- | ---- | ---- | ---- | ---- | --686K | --128.46K | ---- | ---- | ---- |
| -Other payable | 163.61%3.31M | --3.65M | 651.08%7.94M | ---- | ---- | --1.26M | ---- | --1.06M | ---- | ---- |
| Current accrued expenses | -32.31%3.13M | -24.76%3.31M | 56.99%3.74M | 93.14%3.21M | 93.14%3.21M | 360.97%4.63M | --4.4M | --2.38M | 160.45%1.66M | 160.45%1.66M |
| Current debt and capital lease obligation | -28.88%14.7M | 529.00%11M | -3.85%15.03M | 9.50%15.78M | 9.50%15.78M | 110.21%20.67M | --1.75M | --15.63M | 353.82%14.41M | 353.82%14.41M |
| -Current debt | -28.96%14.52M | 520.05%10.85M | -3.52%14.88M | 9.59%15.56M | 9.59%15.56M | 112.21%20.44M | --1.75M | --15.43M | 378.69%14.2M | 378.69%14.2M |
| -Current capital lease obligation | -21.03%180.05K | --156.62K | -28.63%146.24K | 3.14%220.51K | 3.14%220.51K | 13.87%228K | ---- | --204.92K | 1.98%213.8K | 1.98%213.8K |
| Current deferred liabilities | 244.99%2.28M | -45.42%2.42M | 38.01%972.4K | -46.25%602.47K | -46.25%602.47K | -21.23%662K | --4.43M | --704.57K | 74.24%1.12M | 74.24%1.12M |
| Other current liabilities | --1.58M | --3.36M | --2.85M | 7,680.22%4.49M | 7,680.22%4.49M | ---- | ---- | ---- | --57.69K | --57.69K |
| Current liabilities | -16.64%32.22M | 182.41%31.27M | 54.21%36.93M | 63.78%34.58M | 63.78%34.58M | 161.22%38.65M | --11.07M | --23.95M | 223.00%21.11M | 223.00%21.11M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -30.18%1.22M | --1.75M | -27.72%1.39M | 0.26%1.53M | 0.26%1.53M | -59.51%1.75M | ---- | --1.92M | -68.86%1.53M | -68.86%1.53M |
| -Long term debt | -32.34%1.03M | --1.49M | -25.07%1.19M | 13.31%1.3M | 13.31%1.3M | -61.41%1.52M | ---- | --1.59M | -74.54%1.15M | -74.54%1.15M |
| -Long term capital lease obligation | -16.10%195.48K | --257.1K | -40.52%196.25K | -39.68%226.97K | -39.68%226.97K | -40.29%233K | ---- | --329.96K | -2.07%376.24K | -2.07%376.24K |
| Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | --3.68M | ---- | ---- | ---- |
| Total non current liabilities | -23.78%1.62M | -92.85%2.15M | -7.00%1.79M | 28.69%1.96M | 28.69%1.96M | -50.78%2.13M | --30.04M | --1.92M | -68.86%1.53M | -68.86%1.53M |
| Total liabilities | -17.01%33.84M | -18.71%33.42M | 49.65%38.72M | 61.42%36.54M | 61.42%36.54M | 113.32%40.78M | --41.11M | --25.87M | 97.90%22.64M | 97.90%22.64M |
| Shareholders'equity | ||||||||||
| Share capital | 373.00%9.46K | -99.99%7.16K | -99.97%3.55K | 118.14%2.91K | 118.14%2.91K | -99.98%2K | --79.64M | --11.98M | -99.99%1.33K | -99.99%1.33K |
| -common stock | 373.00%9.46K | 2,835.66%7.16K | 2,133.33%3.55K | 118.14%2.91K | 118.14%2.91K | 1,157.86%2K | --244 | --159 | 738.99%1.33K | 738.99%1.33K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --79.64M | --11.98M | --0 | --0 |
| Retained earnings | -43.16%-57.13M | -37.86%-55.99M | -105.94%-52.44M | -98.71%-45.43M | -98.71%-45.43M | -134.90%-39.91M | ---40.61M | ---25.47M | -66.73%-22.86M | -66.73%-22.86M |
| Paid-in capital | 280.35%43.45M | --42.54M | 1,808.15%24.94M | 51.66%20.15M | 51.66%20.15M | 774.14%11.43M | ---- | --1.31M | 916.96%13.29M | 916.96%13.29M |
| Gains losses not affecting retained earnings | -74.25%37.08K | --132.93K | 41.27%176.79K | 44.83%166.01K | 44.83%166.01K | 645.80%144K | ---- | --125.14K | 573.82%114.62K | 573.82%114.62K |
| Total stockholders'equity | 51.89%-13.63M | -134.10%-13.31M | -126.72%-27.32M | -165.48%-25.1M | -165.48%-25.1M | -669.79%-28.34M | --39.02M | ---12.05M | -2,237.33%-9.46M | -2,237.33%-9.46M |
| Noncontrolling interests | 43.44%1.88M | --1.73M | 5,759.89%1.36M | 5,101.92%1.32M | 5,101.92%1.32M | 29,272.23%1.31M | ---- | ---24.01K | -215.33%-26.35K | -215.33%-26.35K |
| Total equity | 56.52%-11.75M | -129.68%-11.58M | -115.01%-25.96M | -150.84%-23.79M | -150.84%-23.79M | -633.28%-27.03M | --39.02M | ---12.08M | -2,384.10%-9.48M | -2,384.10%-9.48M |
| 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 with Explanatory Notes | -- | -- | -- | -- | -- | -- |