Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
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 | (Q3)Sep 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -44.72%141.8K | 73.11%634.88K | 73.11%634.88K | -77.84%256.5K | 45.31%366.76K | 45.31%366.76K | --1.16M | 84.21%252.4K | 84.21%252.4K | --294.48K |
| -Cash and cash equivalents | -44.72%141.8K | 73.11%634.88K | 73.11%634.88K | -77.84%256.5K | 45.31%366.76K | 45.31%366.76K | --1.16M | 84.21%252.4K | 84.21%252.4K | --294.48K |
| Receivables | 78.47%810.95K | 48.14%683.94K | 48.14%683.94K | -70.14%454.4K | 17.79%461.68K | 17.79%461.68K | --1.52M | 20.23%391.94K | 20.23%391.94K | --525.12K |
| -Accounts receivable | 78.47%810.95K | 48.20%683.94K | 48.20%683.94K | -70.14%454.4K | 18.44%461.5K | 18.44%461.5K | --1.52M | 61.17%389.65K | 61.17%389.65K | --394.62K |
| -Taxes receivable | ---- | --0 | --0 | --0 | -91.98%184 | -91.98%184 | ---- | --2.29K | --2.29K | ---- |
| -Related party accounts receivable | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | --130.17K |
| -Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --330 |
| Inventory | 476.83%453.86K | 585.83%440.19K | 585.83%440.19K | 15.88%78.68K | -70.98%64.18K | -70.98%64.18K | --67.9K | -63.13%221.15K | -63.13%221.15K | --460.4K |
| Prepaid assets | -42.20%307.26K | -37.53%356.6K | -37.53%356.6K | --531.55K | 34.89%570.84K | 34.89%570.84K | ---- | 158.06%423.19K | 158.06%423.19K | --376.28K |
| Total current assets | 29.73%1.71M | 44.47%2.12M | 44.47%2.12M | -51.91%1.32M | 13.64%1.46M | 13.64%1.46M | --2.75M | 5.05%1.29M | 5.05%1.29M | --1.66M |
| Non current assets | ||||||||||
| Net PPE | -4.32%20.13M | -4.70%20.76M | -4.70%20.76M | -3.71%21.04M | -3.14%21.79M | -3.14%21.79M | --21.86M | 57.42%22.49M | 57.42%22.49M | --13.07M |
| -Gross PPE | 2.69%27.51M | 2.16%27.33M | 2.16%27.33M | --26.79M | 0.07%26.76M | 0.07%26.76M | ---- | 49.99%26.74M | 49.99%26.74M | --17.86M |
| -Accumulated depreciation | -28.32%-7.38M | -32.24%-6.57M | -32.24%-6.57M | ---5.75M | -17.13%-4.97M | -17.13%-4.97M | ---- | -19.96%-4.24M | -19.96%-4.24M | ---4.79M |
| Goodwill and other intangible assets | 36.91%3.39M | 25.02%2.98M | 25.02%2.98M | 20.58%2.48M | 29.01%2.38M | 29.01%2.38M | --2.05M | 25.27%1.85M | 25.27%1.85M | --1.61M |
| -Other intangible assets | 36.91%3.39M | 25.02%2.98M | 25.02%2.98M | --2.48M | 29.01%2.38M | 29.01%2.38M | ---- | 25.27%1.85M | 25.27%1.85M | --1.61M |
| Related parties assets | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---- | --130.17K |
| Total non current assets | 0.02%23.52M | -1.77%23.74M | -1.77%23.74M | -1.63%23.52M | -0.70%24.17M | -0.70%24.17M | --23.91M | 54.42%24.34M | 54.42%24.34M | --14.68M |
| Total assets | 1.60%25.24M | 0.87%25.86M | 0.87%25.86M | -6.81%24.84M | 0.02%25.63M | 0.02%25.63M | --26.66M | 50.85%25.63M | 50.85%25.63M | --16.34M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -49.60%2.11M | -66.61%1.49M | -66.61%1.49M | -8.62%4.18M | 205.64%4.46M | 205.64%4.46M | --4.58M | 248.21%1.46M | 248.21%1.46M | --627.18K |
| -accounts payable | 59.72%529.53K | -42.20%305.67K | -42.20%305.67K | -92.76%331.54K | 0.62%528.87K | 0.62%528.87K | --4.58M | 31.22%525.59K | 31.22%525.59K | --617.5K |
| -Total tax payable | -32.35%161.32K | 106.11%151.56K | 106.11%151.56K | --238.46K | 1,599.84%73.54K | 1,599.84%73.54K | ---- | -76.14%4.33K | -76.14%4.33K | --9.68K |
| -Due to related parties current | -2.87%1.42M | -6.33%1.03M | -6.33%1.03M | --1.46M | 18.56%1.1M | 18.56%1.1M | ---- | --927.89K | --927.89K | ---- |
| -Other payable | ---- | ---- | ---- | --2.15M | --2.75M | --2.75M | ---- | ---- | ---- | ---- |
| Current accrued expenses | -15.37%2.15M | -27.91%2.05M | -27.91%2.05M | --2.54M | 339.29%2.84M | 339.29%2.84M | ---- | 2.30%645.86K | 2.30%645.86K | --510.37K |
| Current debt and capital lease obligation | -13.53%4.17M | -22.50%4.54M | -22.50%4.54M | -24.27%4.82M | 4.37%5.86M | 4.37%5.86M | --6.37M | -18.70%5.61M | -18.70%5.61M | --5.57M |
| -Current debt | -15.89%3.93M | -23.77%4.32M | -23.77%4.32M | -24.42%4.67M | 4.40%5.67M | 4.40%5.67M | --6.18M | -19.13%5.43M | -19.13%5.43M | --5.45M |
| -Current capital lease obligation | 60.22%239.55K | 15.07%221.25K | 15.07%221.25K | -19.12%149.52K | 3.51%192.28K | 3.51%192.28K | --184.85K | -3.89%185.76K | -3.89%185.76K | --117.29K |
| Current deferred liabilities | -13.64%979.16K | -51.42%1.01M | -51.42%1.01M | --1.13M | -4.78%2.08M | -4.78%2.08M | ---- | 51.46%2.18M | 51.46%2.18M | --1.89M |
| Current liabilities | -25.80%9.41M | -40.36%9.08M | -40.36%9.08M | 15.88%12.68M | 53.85%15.23M | 53.85%15.23M | --10.94M | 5.36%9.9M | 5.36%9.9M | --8.59M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 9.29%2.02M | -7.67%1.93M | -7.67%1.93M | -18.12%1.85M | -14.57%2.09M | -14.57%2.09M | --2.26M | 53.31%2.44M | 53.31%2.44M | --1.28M |
| -Long term debt | ---- | ---- | ---- | ---- | -69.73%112.32K | -69.73%112.32K | --239.31K | -41.64%371.1K | -41.64%371.1K | --404.67K |
| -Long term capital lease obligation | 9.29%2.02M | -2.42%1.93M | -2.42%1.93M | -8.44%1.85M | -4.68%1.97M | -4.68%1.97M | --2.02M | 116.36%2.07M | 116.36%2.07M | --872.83K |
| Non current deferred liabilities | -9.12%270.81K | -55.07%133K | -55.07%133K | 47.52%298K | 81.60%296K | 81.60%296K | --202K | 5.16%163K | 5.16%163K | --236K |
| Total non current liabilities | 6.73%2.3M | -13.56%2.06M | -13.56%2.06M | -12.74%2.15M | -8.55%2.38M | -8.55%2.38M | --2.46M | 49.04%2.61M | 49.04%2.61M | --1.51M |
| Total liabilities | -21.08%11.7M | -36.73%11.14M | -36.73%11.14M | 10.62%14.83M | 40.84%17.61M | 40.84%17.61M | --13.41M | 12.22%12.5M | 12.22%12.5M | --10.1M |
| Shareholders'equity | ||||||||||
| Share capital | 16.31%13.83K | 25.01%13.62K | 25.01%13.62K | 18.88%11.89K | 8.92%10.89K | 8.92%10.89K | --10K | 0.00%10K | 0.00%10K | --10K |
| -common stock | 16.31%13.83K | 25.01%13.62K | 25.01%13.62K | 18.88%11.89K | 8.92%10.89K | 8.92%10.89K | --10K | 0.00%10K | 0.00%10K | --10K |
| Retained earnings | -2.72%-103.19M | -0.63%-100.62M | -0.63%-100.62M | -1,682.47%-100.46M | -1,897.09%-99.99M | -1,897.09%-99.99M | ---5.64M | -91.47%-5.01M | -91.47%-5.01M | ---3.83M |
| Paid-in capital | 7.40%99M | 8.16%97.05M | 8.16%97.05M | 12,132.66%92.18M | --89.73M | --89.73M | --753.59K | --0 | --0 | ---- |
| Gains losses not affecting retained earnings | -3.11%17.7M | 0.00%18.27M | 0.00%18.27M | 0.83%18.27M | 0.83%18.27M | 0.83%18.27M | --18.12M | 114.43%18.12M | 114.43%18.12M | --10.05M |
| Total stockholders'equity | 35.22%13.53M | 83.44%14.71M | 83.44%14.71M | -24.45%10.01M | -38.88%8.02M | -38.88%8.02M | --13.25M | 124.50%13.12M | 124.50%13.12M | --6.23M |
| Total equity | 35.22%13.53M | 83.44%14.71M | 83.44%14.71M | -24.45%10.01M | -38.88%8.02M | -38.88%8.02M | --13.25M | 124.50%13.12M | 124.50%13.12M | --6.23M |
| 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 with Explanatory Notes | -- | -- | -- | -- | -- |