Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (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 | -15.93%15.26M | -43.69%10.22M | 52.35%31.47M | 193.07%9.05M | 193.07%9.05M | 243.07%18.15M | 804.24%18.15M | 983.11%20.66M | -52.95%3.09M | -52.95%3.09M |
| -Cash and cash equivalents | -15.93%15.26M | -43.69%10.22M | 52.35%31.47M | 193.07%9.05M | 193.07%9.05M | 243.07%18.15M | 804.24%18.15M | 983.11%20.66M | -52.95%3.09M | -52.95%3.09M |
| Receivables | -17.66%8.2M | 21.29%10.59M | -8.17%7.26M | 28.79%8.95M | 28.79%8.95M | 13.89%9.96M | 35.55%8.73M | 44.66%7.91M | -8.52%6.95M | -8.52%6.95M |
| -Accounts receivable | -4.32%3.77M | 10.95%3.83M | 9.53%3.3M | -4.57%3.23M | -4.57%3.23M | 7.95%3.94M | 4.23%3.45M | 7.84%3.01M | 30.26%3.39M | 30.26%3.39M |
| -Taxes receivable | -94.30%149K | -92.05%149K | -92.77%149K | ---- | ---- | 28.26%2.61M | --1.87M | --2.06M | ---- | ---- |
| -Other receivables | --615K | --2.81M | --609K | 223.30%2.61M | 223.30%2.61M | ---- | ---- | ---- | --807K | --807K |
| Prepaid assets | --1.56M | --1M | --1.06M | -4.45%1.18M | -4.45%1.18M | ---- | ---- | ---- | --1.24M | --1.24M |
| Other current assets | --28K | --14K | --102K | -35.70%290K | -35.70%290K | ---- | ---- | ---- | --451K | --451K |
| Total current assets | -10.90%25.04M | -18.81%21.83M | 39.65%39.89M | 66.06%19.47M | 66.06%19.47M | 100.29%28.1M | 172.40%26.88M | 225.45%28.57M | -17.19%11.72M | -17.19%11.72M |
| Non current assets | ||||||||||
| Net PPE | 23.67%431.16M | 20.92%403.51M | 15.84%380.26M | 11.22%361.54M | 11.22%361.54M | 9.18%348.64M | 5.81%333.7M | 6.15%328.25M | 12.23%325.06M | 12.23%325.06M |
| -Gross PPE | 19.18%595.58M | 17.10%564.03M | 13.48%537.37M | 10.21%515.15M | 10.21%515.15M | 8.92%499.73M | 6.44%481.68M | 6.72%473.56M | 12.86%467.43M | 12.86%467.43M |
| -Accumulated depreciation | -8.82%-164.42M | -8.47%-160.52M | -8.12%-157.11M | -7.90%-153.61M | -7.90%-153.61M | -8.35%-151.09M | -7.90%-147.98M | -8.02%-145.31M | -14.33%-142.37M | -14.33%-142.37M |
| Goodwill and other intangible assets | -17.02%14.99M | -18.28%14.76M | -23.94%14.95M | -8.89%17.91M | -8.89%17.91M | -8.27%18.06M | -14.25%18.06M | -6.70%19.66M | 30.24%19.66M | 30.24%19.66M |
| -Goodwill | -31.36%6.51M | -33.78%6.28M | -39.68%6.53M | -12.33%9.49M | -12.33%9.49M | -13.16%9.49M | -13.08%9.49M | -1.00%10.82M | 118.28%10.82M | 118.28%10.82M |
| -Other intangible assets | -1.14%8.48M | -1.14%8.48M | -4.69%8.43M | -4.68%8.43M | -4.68%8.43M | -2.19%8.57M | -15.50%8.57M | -12.85%8.84M | -12.80%8.84M | -12.80%8.84M |
| Other non current assets | -39.25%2.44M | 39.54%2.27M | -22.17%1.79M | 24.97%2.19M | 24.97%2.19M | 65.83%4.01M | -31.77%1.63M | 94.91%2.3M | 69.08%1.75M | 69.08%1.75M |
| Total non current assets | 21.56%455.62M | 19.57%427.56M | 14.42%404.03M | 10.39%385.67M | 10.39%385.67M | 8.82%374.82M | 4.59%357.58M | 5.51%353.1M | 13.09%349.37M | 13.09%349.37M |
| Total assets | 19.29%480.65M | 16.89%449.38M | 16.31%443.92M | 12.20%405.14M | 12.20%405.14M | 12.40%402.92M | 9.30%384.46M | 11.13%381.66M | 11.76%361.1M | 11.76%361.1M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 36.21%3.82M | 6.60%3.23M | 79.79%5.58M | 40.44%4.31M | 40.44%4.31M | -17.42%2.81M | 4.37%3.03M | -24.65%3.1M | -22.47%3.07M | -22.47%3.07M |
| -accounts payable | -27.34%933K | -12.97%986K | 527.75%3.82M | 99.71%2.05M | 99.71%2.05M | 94.25%1.28M | 199.74%1.13M | -63.96%609K | -52.74%1.03M | -52.74%1.03M |
| -Total tax payable | 135.92%2.16M | 19.97%1.55M | -43.88%1.06M | 14.60%1.65M | 14.60%1.65M | -57.14%916K | -32.92%1.29M | 2.89%1.89M | 20.33%1.44M | 20.33%1.44M |
| -Dividends payable | 20.13%728K | 14.69%695K | 14.69%695K | 1.32%614K | 1.32%614K | 1.00%606K | 1.00%606K | 2.19%606K | 2.19%606K | 2.19%606K |
| Current accrued expenses | 17.94%8.71M | 81.30%8.3M | 113.98%12.06M | 136.24%9.36M | 136.24%9.36M | 49.79%7.39M | 17.42%4.58M | 8.24%5.64M | -4.85%3.96M | -4.85%3.96M |
| Current debt and capital lease obligation | 0.75%4.73M | 6.50%4.83M | 0.56%4.47M | 8.21%4.8M | 8.21%4.8M | 6.68%4.7M | 3.54%4.54M | 2.68%4.45M | 2.19%4.43M | 2.19%4.43M |
| -Current debt | 0.20%3.94M | 1.49%3.94M | -8.25%3.56M | 1.19%3.93M | 1.19%3.93M | 1.31%3.93M | 0.10%3.88M | 1.25%3.88M | 1.23%3.88M | 1.23%3.88M |
| -Current capital lease obligation | 3.52%793K | 36.18%892K | 60.95%911K | 57.50%871K | 57.50%871K | 46.46%766K | 29.96%655K | 13.65%566K | 9.50%553K | 9.50%553K |
| Current deferred liabilities | 63.96%3.94M | 59.24%3.65M | 49.59%3.62M | 43.21%3.6M | 43.21%3.6M | -18.68%2.4M | -22.28%2.29M | -19.40%2.42M | -18.69%2.51M | -18.69%2.51M |
| Other current liabilities | ---- | ---- | ---- | -20.50%190K | -20.50%190K | ---- | ---- | ---- | --239K | --239K |
| Current liabilities | 22.63%21.21M | 38.60%20.01M | 64.88%25.72M | 56.56%22.26M | 56.56%22.26M | 5.54%17.29M | -2.64%14.43M | -10.08%15.6M | -12.51%14.22M | -12.51%14.22M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 4.46%127.21M | -1.66%118.37M | -1.73%120.14M | 14.23%119.97M | 14.23%119.97M | 16.38%121.79M | 8.01%120.36M | 11.18%122.26M | -1.44%105.03M | -1.44%105.03M |
| -Long term debt | 2.67%123.65M | -1.90%116.8M | -1.74%118.88M | 14.34%118.52M | 14.34%118.52M | 16.61%120.43M | 8.22%119.07M | 11.54%120.98M | -1.23%103.66M | -1.23%103.66M |
| -Long term capital lease obligation | 162.33%3.57M | 20.90%1.56M | -1.02%1.27M | 5.84%1.45M | 5.84%1.45M | -1.09%1.36M | -8.56%1.29M | -15.31%1.28M | -15.22%1.37M | -15.22%1.37M |
| Non current deferred liabilities | 20.35%186.03M | 22.39%178.01M | 15.75%163.21M | 13.06%157.68M | 13.06%157.68M | 9.24%154.57M | 10.47%145.45M | 11.33%141.01M | 15.67%139.47M | 15.67%139.47M |
| Other non current liabilities | -6.11%51.23M | 0.34%50.9M | 6.57%52.26M | 9.55%52.24M | 9.55%52.24M | 33.89%54.56M | 28.58%50.73M | 30.01%49.03M | 64.82%47.69M | 64.82%47.69M |
| Total non current liabilities | 9.81%369.82M | 9.37%352.64M | 7.10%340.98M | 12.41%335.28M | 12.41%335.28M | 14.95%336.78M | 11.60%322.41M | 13.42%318.37M | 13.65%298.26M | 13.65%298.26M |
| Total liabilities | 10.44%391.03M | 10.63%372.64M | 9.80%366.7M | 14.42%357.53M | 14.42%357.53M | 14.45%354.08M | 10.90%336.85M | 12.05%333.97M | 12.12%312.48M | 12.12%312.48M |
| Shareholders'equity | ||||||||||
| Share capital | 19.17%286K | 13.75%273K | 13.33%272K | 0.00%240K | 0.00%240K | 0.00%240K | 0.00%240K | 0.42%240K | 0.42%240K | 0.42%240K |
| -common stock | 19.17%286K | 13.75%273K | 13.33%272K | 0.00%240K | 0.00%240K | 0.00%240K | 0.00%240K | 0.42%240K | 0.42%240K | 0.42%240K |
| Retained earnings | --0 | --0 | --0 | --0 | --0 | 18.87%1.81M | 2.62%706K | 15.84%797K | --797K | --797K |
| Paid-in capital | 90.92%89.34M | 63.85%76.47M | 64.93%76.95M | -0.46%47.37M | -0.46%47.37M | -1.11%46.8M | -0.91%46.67M | 4.95%46.66M | 7.76%47.59M | 7.76%47.59M |
| Less: Treasury stock | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | --2K | --2K |
| Total stockholders'equity | 83.50%89.63M | 61.17%76.74M | 61.91%77.22M | -2.09%47.6M | -2.09%47.6M | -0.49%48.84M | -0.86%47.62M | 5.09%47.69M | 9.51%48.62M | 9.51%48.62M |
| Total equity | 83.50%89.63M | 61.17%76.74M | 61.91%77.22M | -2.09%47.6M | -2.09%47.6M | -0.49%48.84M | -0.86%47.62M | 5.09%47.69M | 9.52%48.62M | 9.52%48.62M |
| 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 | -- | -- | -- | -- | -- | -- |