Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (FY)Jun 30, 2025 | (Q4)Jun 30, 2025 | (Q2)Dec 31, 2024 | (FY)Jun 30, 2024 | (Q4)Jun 30, 2024 | (Q2)Dec 31, 2023 | (FY)Jun 30, 2023 | (Q4)Jun 30, 2023 | (Q2)Dec 31, 2022 | (FY)Jun 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -13.92%499.44K | -13.92%499.44K | -9.17%472.61K | -20.86%580.22K | -20.86%580.22K | -2.64%520.32K | 37.02%733.18K | --733.18K | --534.44K | -59.02%535.1K |
| -Cash and cash equivalents | -25.89%193.22K | -25.89%193.22K | 3,977.04%148.65K | 18.03%260.72K | 18.03%260.72K | -83.76%3.65K | 1,283.07%220.89K | --220.89K | --22.45K | -98.35%15.97K |
| -Short-term investments | -4.16%306.22K | -4.16%306.22K | -37.30%323.96K | -37.63%319.5K | -37.63%319.5K | 0.92%516.67K | -1.32%512.29K | --512.29K | --511.98K | 54.15%519.13K |
| Receivables | -43.52%1.45M | -43.52%1.45M | 23.36%2.34M | 137.77%2.57M | 137.77%2.57M | 50.42%1.9M | -1.38%1.08M | --1.08M | --1.26M | -75.41%1.1M |
| -Accounts receivable | -51.89%102.81K | -51.89%102.81K | 62.04%243.36K | 238.09%213.7K | 238.09%213.7K | 70.68%150.18K | -21.35%63.21K | --63.21K | --87.99K | -6.01%80.37K |
| -Other receivables | -37.59%1.47M | -37.59%1.47M | 20.03%2.1M | 131.55%2.36M | 131.55%2.36M | 48.91%1.75M | 0.20%1.02M | --1.02M | --1.17M | -70.42%1.02M |
| -Recievables adjustments allowances | ---122.1K | ---122.1K | ---- | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
| Inventory | -0.35%1.08M | -0.35%1.08M | -26.97%1.14M | -40.33%1.09M | -40.33%1.09M | -34.11%1.56M | -33.36%1.82M | --1.82M | --2.36M | 37.81%2.73M |
| Prepaid assets | 294.86%4.42M | 294.86%4.42M | 45.57%1.17M | 49.22%1.12M | 49.22%1.12M | 320.00%802.87K | 48.16%750.34K | --750.34K | --191.16K | 64.10%506.44K |
| Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --162.2K | ---- |
| Other current assets | ---- | ---- | ---- | --3.75M | --3.75M | --87.95K | ---- | ---- | ---- | ---- |
| Total current assets | 39.11%7.46M | 39.11%7.46M | 5.22%5.12M | 22.19%5.36M | 22.19%5.36M | 7.86%4.87M | -9.95%4.39M | --4.39M | --4.51M | -39.56%4.87M |
| Non current assets | ||||||||||
| Net PPE | -8.62%3.01M | -8.62%3.01M | -4.16%3.25M | -6.34%3.29M | -6.34%3.29M | -0.63%3.39M | -1.07%3.52M | --3.52M | --3.41M | 100.30%3.55M |
| -Gross PPE | -9.24%3.54M | -9.24%3.54M | -8.09%3.81M | -3.02%3.9M | -3.02%3.9M | 7.21%4.15M | 1.65%4.03M | --4.03M | --3.87M | 94.28%3.96M |
| -Accumulated depreciation | 12.59%-535.05K | 12.59%-535.05K | 25.74%-560.17K | -19.83%-612.15K | -19.83%-612.15K | -66.10%-754.36K | -25.34%-510.85K | ---510.85K | ---454.17K | -53.92%-407.57K |
| Investments and advances | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Non current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --240.49K | 101.08%176.92K |
| Non current prepaid assets | -48.65%15.6K | -48.65%15.6K | -8.07%27.73K | -23.12%30.38K | -23.12%30.38K | 15.04%30.16K | 9.30%39.52K | --39.52K | --26.22K | 24.75%36.15K |
| Total non current assets | -8.98%3.02M | -8.98%3.02M | -4.19%3.28M | -6.52%3.32M | -6.52%3.32M | -7.01%3.42M | -5.62%3.55M | --3.55M | --3.68M | 99.18%3.77M |
| Total assets | 20.71%10.48M | 20.71%10.48M | 1.33%8.4M | 9.34%8.68M | 9.34%8.68M | 1.18%8.29M | -8.06%7.94M | --7.94M | --8.19M | -13.19%8.64M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 7.32%1.72M | 7.32%1.72M | -50.31%1.61M | -50.04%1.6M | -50.04%1.6M | 17.71%3.25M | 19.90%3.2M | --3.2M | --2.76M | -27.53%2.67M |
| -accounts payable | -13.49%989.8K | -13.49%989.8K | -21.07%751.19K | 32.82%1.14M | 32.82%1.14M | 0.06%951.68K | -6.43%861.37K | --861.37K | --951.11K | 6.71%920.56K |
| -Total tax payable | -15.15%346.12K | -15.15%346.12K | 254.67%699.78K | 23.91%407.91K | 23.91%407.91K | -7.42%197.31K | 161.21%329.19K | --329.19K | --213.12K | -68.67%126.03K |
| -Due to related parties current | 10,156.67%337.55K | 10,156.67%337.55K | -94.77%108.5K | -99.83%3.29K | -99.83%3.29K | 32.21%2.07M | 19.65%1.94M | --1.94M | --1.57M | -32.61%1.62M |
| -Other payable | -2.59%41.74K | -2.59%41.74K | 109.14%55.29K | -41.63%42.85K | -41.63%42.85K | -4.45%26.44K | 1,625.17%73.41K | --73.41K | --27.67K | -74.62%4.26K |
| Current accrued expenses | 111.61%264.8K | 111.61%264.8K | 19.22%140.24K | 2.01%125.14K | 2.01%125.14K | 40.27%117.64K | 53.69%122.67K | --122.67K | --83.87K | -56.66%79.81K |
| Current debt and capital lease obligation | -26.38%6.25M | -26.38%6.25M | -22.72%8.15M | -13.21%8.49M | -13.21%8.49M | 9.05%10.55M | 6.05%9.78M | --9.78M | --9.67M | 33.24%9.22M |
| -Current debt | -27.47%6.12M | -27.47%6.12M | -22.54%8.11M | -12.32%8.44M | -12.32%8.44M | 8.46%10.47M | 4.81%9.62M | --9.62M | --9.65M | 33.35%9.18M |
| -Current capital lease obligation | 164.48%127.23K | 164.48%127.23K | -45.75%42.87K | -68.67%48.11K | -68.67%48.11K | 293.07%79.03K | 311.53%153.55K | --153.55K | --20.11K | 10.81%37.31K |
| Current deferred liabilities | 290.94%618.97K | 290.94%618.97K | -26.87%227.49K | -38.13%158.33K | -38.13%158.33K | 853.69%311.08K | 672.86%255.93K | --255.93K | --32.62K | -87.70%33.11K |
| Other current liabilities | ---- | ---- | ---- | --9.76M | --9.76M | ---- | ---- | ---- | ---- | ---- |
| Current liabilities | -15.16%8.85M | -15.16%8.85M | -28.74%10.21M | -22.14%10.43M | -22.14%10.43M | 13.37%14.32M | 11.12%13.4M | --13.4M | --12.63M | 8.03%12.06M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -44.11%138.87K | -44.11%138.87K | -71.93%153.33K | -44.35%248.46K | -44.35%248.46K | 44.79%546.21K | -2.58%446.45K | --446.45K | --377.24K | -25.29%458.27K |
| -Long term debt | ---- | ---- | -84.85%62.5K | -52.17%137.5K | -52.17%137.5K | 13.79%412.5K | -34.29%287.5K | --287.5K | --362.5K | -25.53%437.5K |
| -Long term capital lease obligation | 25.15%138.87K | 25.15%138.87K | -32.07%90.83K | -30.19%110.96K | -30.19%110.96K | 807.19%133.71K | 665.37%158.95K | --158.95K | --14.74K | -19.90%20.77K |
| Total non current liabilities | -44.11%138.87K | -44.11%138.87K | -71.93%153.33K | -44.35%248.46K | -44.35%248.46K | 44.79%546.21K | -2.58%446.45K | --446.45K | --377.24K | -25.29%458.27K |
| Total liabilities | -15.83%8.99M | -15.83%8.99M | -30.33%10.36M | -22.86%10.68M | -22.86%10.68M | 14.28%14.87M | 10.62%13.85M | --13.85M | --13.01M | 6.29%12.52M |
| Shareholders'equity | ||||||||||
| Share capital | 14.62%1.36K | 14.62%1.36K | 20.57%1.19K | 20.57%1.19K | 20.57%1.19K | 0.00%987 | 0.00%987 | --987 | --987 | 0.00%987 |
| -common stock | 17.63%1.16K | 17.63%1.16K | 0.00%987 | 0.00%987 | 0.00%987 | 0.00%987 | 0.00%987 | --987 | --987 | 0.00%987 |
| -Preferred stock | 0.00%203 | 0.00%203 | --203 | --203 | --203 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | -28.58%-9.34M | -28.58%-9.34M | -11.13%-7.55M | -18.02%-7.26M | -18.02%-7.26M | -38.65%-6.8M | -59.05%-6.15M | ---6.15M | ---4.9M | -65.22%-3.87M |
| Paid-in capital | 113.18%10.89M | 113.18%10.89M | --5.49M | --5.11M | --5.11M | ---- | --0 | --0 | ---- | ---- |
| Gains losses not affecting retained earnings | -142.25%-64.44K | -142.25%-64.44K | -50.81%106.34K | -37.89%152.5K | -37.89%152.5K | 160.53%216.2K | 1,965.23%245.54K | --245.54K | --82.99K | -102.56%-13.16K |
| Total stockholders'equity | 174.48%1.49M | 174.48%1.49M | 70.20%-1.96M | 66.14%-2M | 66.14%-2M | -36.55%-6.58M | -52.20%-5.91M | ---5.91M | ---4.82M | -112.42%-3.88M |
| Total equity | 174.48%1.49M | 174.48%1.49M | 70.20%-1.96M | 66.14%-2M | 66.14%-2M | -36.55%-6.58M | -52.20%-5.91M | ---5.91M | ---4.82M | -112.42%-3.88M |
| Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
| Audit Opinions | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | -- | -- | -- | -- | -- |