Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (FY)Sep 30, 2025 | (Q4)Sep 30, 2025 | (Q3)Jun 30, 2025 | (Q2)Mar 31, 2025 | (Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -57.21%218.34M | -57.21%218.34M | -35.32%187.4M | -29.40%195.58M | 76.54%526.5M | 45.47%510.26M | 45.47%510.26M | -1.19%289.72M | 13.18%277.03M | -14.22%298.23M |
| -Cash and cash equivalents | -9.43%196.85M | -9.43%196.85M | -18.44%166.07M | -9.75%174.76M | 82.71%391.18M | -15.49%217.34M | -15.49%217.34M | -7.70%203.63M | 21.27%193.64M | -6.58%214.1M |
| -Short-term investments | -92.66%21.5M | -92.66%21.5M | -75.23%21.33M | -75.03%20.82M | 60.86%135.32M | 212.95%292.92M | 212.95%292.92M | 18.56%86.09M | -2.00%83.39M | -28.99%84.12M |
| Receivables | 84.26%792.1M | 84.26%792.1M | 88.41%782.63M | 82.16%786.34M | -2.04%426.93M | -2.05%429.87M | -2.05%429.87M | -7.61%415.4M | -17.87%431.68M | -14.99%435.82M |
| -Accounts receivable | 79.85%752.81M | 79.85%752.81M | 88.41%782.63M | 82.16%786.34M | -2.04%426.93M | 3.84%418.59M | 3.84%418.59M | -7.61%415.4M | -17.87%431.68M | -14.99%435.82M |
| -Taxes receivable | 165,655.56%29.84M | 165,655.56%29.84M | ---- | ---- | ---- | -98.36%18K | -98.36%18K | ---- | ---- | ---- |
| -Other receivables | -16.10%9.46M | -16.10%9.46M | ---- | ---- | ---- | -67.51%11.27M | -67.51%11.27M | ---- | ---- | ---- |
| Inventory | 175.12%324.33M | 175.12%324.33M | 186.17%329.99M | 199.99%321.62M | 25.51%127.29M | 25.11%117.88M | 25.11%117.88M | 13.83%115.31M | 7.85%107.21M | 11.74%101.42M |
| Prepaid assets | 1.06%52.52M | 1.06%52.52M | --116.85M | --120.97M | --70.9M | -2.17%51.97M | -2.17%51.97M | ---- | ---- | ---- |
| Restricted cash | -60.22%27.41M | -60.22%27.41M | -24.19%59.41M | 0.18%68.67M | 12.40%73.22M | 16.66%68.9M | 16.66%68.9M | 27.71%78.37M | 28.77%68.55M | 53.36%65.14M |
| Current deferred assets | 143.62%20.29M | 143.62%20.29M | ---- | ---- | ---- | 5.79%8.33M | 5.79%8.33M | ---- | ---- | ---- |
| Other current assets | 214.50%15.25M | 214.50%15.25M | ---- | ---- | ---- | 137.81%4.85M | 137.81%4.85M | -17.19%71.52M | -19.70%64.32M | --88.08M |
| Total current assets | 22.94%1.47B | 22.94%1.47B | 53.61%1.49B | 57.38%1.49B | 23.89%1.22B | 18.42%1.19B | 18.42%1.19B | -2.27%970.32M | -5.54%948.78M | -8.34%988.68M |
| Non current assets | ||||||||||
| Net PPE | 43.89%4.44B | 43.89%4.44B | 47.42%4.53B | 50.61%4.6B | 1.46%3.08B | 3.74%3.08B | 3.74%3.08B | 3.44%3.07B | 2.87%3.05B | 1.75%3.03B |
| -Gross PPE | 22.70%9.7B | 22.70%9.7B | 22.68%9.65B | 23.20%9.6B | 3.04%7.97B | 4.06%7.91B | 4.06%7.91B | 3.87%7.86B | 3.52%7.79B | 3.36%7.73B |
| -Accumulated depreciation | -9.16%-5.27B | -9.16%-5.27B | -6.81%-5.12B | -5.54%-5B | -4.06%-4.89B | -4.26%-4.82B | -4.26%-4.82B | -4.15%-4.79B | -3.95%-4.74B | -4.43%-4.7B |
| Goodwill and other intangible assets | 569.73%668.39M | 569.73%668.39M | 551.20%660.35M | 730.10%855.11M | -6.14%98.2M | -6.05%99.8M | -6.05%99.8M | -5.96%101.41M | -5.88%103.01M | -5.79%104.62M |
| -Goodwill | 300.53%182.85M | 300.53%182.85M | 264.84%166.56M | 653.11%343.82M | 0.00%45.65M | 0.00%45.65M | 0.00%45.65M | 0.00%45.65M | 0.00%45.65M | 0.00%45.65M |
| -Other intangible assets | 796.71%485.54M | 796.71%485.54M | 785.70%493.8M | 791.38%511.3M | -10.89%52.55M | -10.61%54.15M | -10.61%54.15M | -10.34%55.75M | -10.08%57.36M | -9.83%58.97M |
| Investments and advances | -32.19%68.2M | -32.19%68.2M | -64.94%102.45M | -51.89%132.05M | -61.41%101.65M | -62.04%100.57M | -62.04%100.57M | 18.76%292.23M | 4.77%274.45M | 19.26%263.44M |
| Other non current assets | -94.87%67M | -94.87%67M | 62.69%80.32M | 261.57%162.9M | 4,014.86%1.32B | 3,973.82%1.31B | 3,973.82%1.31B | 101.28%49.37M | 110.26%45.05M | 54.44%31.96M |
| Total non current assets | 14.17%5.24B | 14.17%5.24B | 52.83%5.37B | 65.39%5.75B | 33.77%4.59B | 35.98%4.59B | 35.98%4.59B | 4.98%3.51B | 3.41%3.48B | 2.98%3.43B |
| Total assets | 15.98%6.71B | 15.98%6.71B | 53.00%6.86B | 63.67%7.24B | 31.56%5.82B | 31.95%5.78B | 31.95%5.78B | 3.32%4.48B | 1.35%4.42B | 0.21%4.42B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 61.70%329M | 61.70%329M | 32.41%266.07M | 48.75%298.01M | -12.74%173.91M | -4.51%203.47M | -4.51%203.47M | 0.20%200.94M | -4.83%200.34M | 1.00%199.3M |
| -accounts payable | 61.32%217.92M | 61.32%217.92M | 51.59%240.86M | 72.34%272.8M | -5.44%148.75M | 3.23%135.08M | 3.23%135.08M | 4.76%158.9M | -1.13%158.3M | 7.90%157.3M |
| -Total tax payable | 98.06%85.88M | 98.06%85.88M | ---- | ---- | ---- | -23.97%43.36M | -23.97%43.36M | ---- | ---- | ---- |
| -Dividends payable | 0.70%25.2M | 0.70%25.2M | -40.05%25.2M | -40.04%25.21M | -40.10%25.15M | -0.67%25.02M | -0.67%25.02M | -13.98%42.05M | -16.59%42.05M | -18.52%41.99M |
| Current accrued expenses | 124.51%344.13M | 124.51%344.13M | 109.83%536.84M | 144.37%582.8M | -2.92%261.81M | 57.25%153.28M | 57.25%153.28M | 9.83%255.85M | 17.36%238.49M | -0.94%269.69M |
| Current debt and capital lease obligation | 151.92%42.82M | 151.92%42.82M | --6.86M | --6.76M | ---- | 23.42%17M | 23.42%17M | ---- | ---- | ---- |
| -Current debt | --6.86M | --6.86M | --6.86M | --6.76M | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | 111.57%35.96M | 111.57%35.96M | ---- | ---- | ---- | 23.42%17M | 23.42%17M | ---- | ---- | ---- |
| Current deferred liabilities | 85.97%59.82M | 85.97%59.82M | ---- | ---- | ---- | -4.51%32.17M | -4.51%32.17M | ---- | ---- | ---- |
| Current liabilities | 82.31%814.84M | 82.31%814.84M | 77.27%809.77M | 102.25%887.57M | -7.09%435.71M | 6.69%446.95M | 6.69%446.95M | 5.37%456.79M | 6.07%438.84M | -0.12%468.99M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 17.66%2.17B | 17.66%2.17B | 300.45%2.18B | 309.51%2.23B | 226.74%1.78B | 214.22%1.84B | 214.22%1.84B | 0.11%545.59M | 0.50%545.44M | 0.43%545.29M |
| -Long term debt | 15.43%2.06B | 15.43%2.06B | 300.45%2.18B | 309.51%2.23B | 226.74%1.78B | 226.92%1.78B | 226.92%1.78B | 0.11%545.59M | 0.50%545.44M | 0.43%545.29M |
| -Long term capital lease obligation | 84.35%110.12M | 84.35%110.12M | ---- | ---- | ---- | 45.56%59.73M | 45.56%59.73M | ---- | ---- | ---- |
| Non current deferred liabilities | 29.37%654.12M | 29.37%654.12M | 24.32%614.63M | 28.71%646.21M | -4.77%485.68M | -3.87%505.6M | -3.87%505.6M | -8.68%494.41M | -7.08%502.09M | -5.07%510.02M |
| Employee benefits | 209.21%214.34M | 209.21%214.34M | --119.6M | --108.12M | ---- | -7.99%69.32M | -7.99%69.32M | ---- | ---- | ---- |
| Other non current liabilities | 2,595.32%25.9M | 2,595.32%25.9M | 102.85%266.44M | 132.25%314.49M | 21.39%166.77M | -73.48%961K | -73.48%961K | 16.42%131.34M | 19.66%135.41M | 18.30%137.39M |
| Total non current liabilities | 26.63%3.06B | 26.63%3.06B | 171.95%3.19B | 179.17%3.3B | 104.09%2.43B | 102.99%2.42B | 102.99%2.42B | -2.33%1.17B | -1.11%1.18B | -0.37%1.19B |
| Total liabilities | 35.31%3.88B | 35.31%3.88B | 145.39%4B | 158.36%4.19B | 72.71%2.87B | 77.93%2.86B | 77.93%2.86B | -0.28%1.63B | 0.74%1.62B | -0.30%1.66B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M |
| -common stock | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M | 0.00%11.22M |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | -9.17%2.62B | -9.17%2.62B | -4.64%2.7B | 3.70%2.89B | 6.17%2.91B | 6.50%2.88B | 6.50%2.88B | 6.70%2.83B | 6.84%2.79B | 10.01%2.74B |
| Paid-in capital | -0.97%513.05M | -0.97%513.05M | -0.93%505.66M | -0.92%497.98M | -1.02%501.52M | -1.39%518.08M | -1.39%518.08M | -1.33%510.38M | -1.30%502.59M | -1.22%506.67M |
| Less: Treasury stock | -5.28%463.54M | -5.28%463.54M | -5.17%464.07M | -5.03%464.9M | -4.25%473.18M | 5.39%489.39M | 5.39%489.39M | 5.39%489.39M | 35.54%489.52M | 89.13%494.2M |
| Gains losses not affecting retained earnings | 808.09%44.96M | 808.09%44.96M | 211.79%9.5M | 113.79%1.06M | 23.70%-5.99M | 20.44%-6.35M | 20.44%-6.35M | 24.82%-8.5M | 33.28%-7.71M | 33.59%-7.85M |
| Total stockholders'equity | -6.59%2.72B | -6.59%2.72B | -3.25%2.76B | 4.71%2.93B | 6.78%2.95B | 5.24%2.92B | 5.24%2.92B | 5.49%2.86B | 1.72%2.8B | 0.53%2.76B |
| Noncontrolling interests | --104.55M | --104.55M | --102.77M | --117.29M | ---- | --0 | --0 | ---- | ---- | ---- |
| Total equity | -3.01%2.83B | -3.01%2.83B | 0.35%2.87B | 8.89%3.05B | 6.78%2.95B | 5.24%2.92B | 5.24%2.92B | 5.49%2.86B | 1.72%2.8B | 0.53%2.76B |
| 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 | -- | -- | -- | -- |