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 | 2.33%74.29M | -25.37%52.96M | -12.17%66.73M | -42.91%47.25M | -42.91%47.25M | -1.72%72.6M | 139.18%70.97M | 182.64%75.97M | -18.74%82.77M | -18.74%82.77M |
| -Cash and cash equivalents | 2.33%74.29M | -25.37%52.96M | -2.64%66.73M | -36.23%47.25M | -36.23%47.25M | 10.66%72.6M | 211.89%70.97M | 256.08%68.54M | -23.04%74.09M | -23.04%74.09M |
| -Short-term investments | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -2.59%7.43M | 55.32%8.68M | 55.32%8.68M |
| Receivables | 44.23%77.83M | 51.39%79.05M | 164.80%77.29M | 219.55%116.6M | 219.55%116.6M | 188.63%53.96M | 175.02%52.22M | 137.13%29.19M | 471.21%36.49M | 471.21%36.49M |
| -Accounts receivable | 44.42%77.6M | 51.62%78.82M | 166.10%77.06M | 220.93%116.37M | 220.93%116.37M | 190.96%53.73M | 184.74%51.99M | 139.12%28.96M | 480.27%36.26M | 480.27%36.26M |
| -Related party accounts receivable | 0.00%228K | 0.00%228K | 0.00%228K | 0.00%228K | 0.00%228K | 0.00%228K | -68.68%228K | 15.15%228K | 64.03%228K | 64.03%228K |
| Inventory | 26.37%12.83M | 22.57%11.55M | -0.87%10.72M | -1.52%10.7M | -1.52%10.7M | 13.81%10.16M | 10.17%9.43M | 18.88%10.81M | 66.14%10.87M | 66.14%10.87M |
| Prepaid assets | 136.74%9.49M | 73.86%8.47M | -12.36%6.02M | 62.42%11.69M | 62.42%11.69M | -53.76%4.01M | 83.44%4.87M | 101.70%6.87M | 114.61%7.2M | 114.61%7.2M |
| Current deferred assets | ---- | ---- | ---- | --0 | --0 | --372K | --454K | --468K | --409K | --409K |
| Other current assets | -46.91%3.17M | 96.21%2.85M | 308.23%8.78M | 94.52%3.41M | 94.52%3.41M | 4,954.24%5.96M | 240.28%1.45M | --2.15M | 1,385.59%1.75M | 1,385.59%1.75M |
| Total current assets | 20.77%177.6M | 11.12%154.89M | 35.13%169.54M | 35.97%189.65M | 35.97%189.65M | 33.36%147.06M | 131.18%139.39M | 142.73%125.46M | 17.95%139.48M | 17.95%139.48M |
| Non current assets | ||||||||||
| Net PPE | -12.71%11.35M | 16.00%11.67M | 14.95%11.91M | 19.23%12.29M | 19.23%12.29M | 22.67%13M | -6.78%10.06M | -5.17%10.36M | -6.30%10.31M | -6.30%10.31M |
| -Gross PPE | -2.81%23.35M | 12.53%23.33M | 12.09%23.23M | 14.35%23.3M | 14.35%23.3M | 17.74%24.02M | 2.08%20.73M | 2.56%20.73M | 1.59%20.38M | 1.59%20.38M |
| -Accumulated depreciation | -8.88%-12M | -9.27%-11.66M | -9.24%-11.33M | -9.35%-11.01M | -9.35%-11.01M | -12.40%-11.02M | -12.13%-10.67M | -11.65%-10.37M | -11.16%-10.07M | -11.16%-10.07M |
| Goodwill and other intangible assets | -9.06%174.12M | 13.55%178.48M | 14.40%182.72M | 15.18%187.03M | 15.18%187.03M | 15.91%191.47M | 2.99%157.18M | 3.31%159.72M | 520.49%162.38M | 520.49%162.38M |
| -Goodwill | 0.00%332K | 0.00%332K | 0.00%332K | 0.00%332K | 0.00%332K | 0.00%332K | 0.00%332K | 0.00%332K | 0.00%332K | 0.00%332K |
| -Other intangible assets | -9.08%173.79M | 13.58%178.14M | 14.43%182.39M | 15.22%186.7M | 15.22%186.7M | 15.95%191.14M | 3.00%156.85M | 3.32%159.39M | 527.18%162.04M | 527.18%162.04M |
| Related parties assets | 0.00%228K | 0.00%228K | 0.00%228K | 0.00%228K | 0.00%228K | 0.00%228K | -68.68%228K | 15.15%228K | 64.03%228K | 64.03%228K |
| Total non current assets | -9.30%185.47M | 13.69%190.14M | 14.44%194.63M | 15.43%199.32M | 15.43%199.32M | 16.32%204.48M | 2.17%167.24M | 2.57%170.08M | 341.44%172.68M | 341.44%172.68M |
| Total assets | 3.28%363.07M | 12.52%345.03M | 23.22%364.16M | 24.60%388.97M | 24.60%388.97M | 22.89%351.54M | 36.90%306.63M | 35.88%295.54M | 98.35%312.16M | 98.35%312.16M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -69.50%18.99M | 16.05%23.42M | 195.18%37.1M | 80.93%38.76M | 80.93%38.76M | 387.61%62.28M | 92.05%20.18M | -8.90%12.57M | 232.67%21.42M | 232.67%21.42M |
| -accounts payable | -24.86%18.99M | 16.05%23.42M | 195.18%37.1M | 80.93%38.76M | 80.93%38.76M | 97.91%25.28M | 92.05%20.18M | -8.90%12.57M | 232.67%21.42M | 232.67%21.42M |
| -Other payable | ---- | ---- | ---- | ---- | ---- | --37M | ---- | ---- | ---- | ---- |
| Current accrued expenses | 40.89%45.2M | 26.63%40.98M | 44.35%40.82M | 92.46%52.04M | 92.46%52.04M | 503.20%32.08M | 178.74%32.36M | 811.34%28.28M | 138.10%27.04M | 138.10%27.04M |
| Current debt and capital lease obligation | 69.43%859K | 23,941.85%184.4M | 13,601.13%108.92M | -38.34%497K | -38.34%497K | -35.41%507K | 0.39%767K | 6.85%795K | 11.48%806K | 11.48%806K |
| -Current debt | ---- | --183.62M | --108.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | 69.43%859K | 1.96%782K | -23.14%611K | -38.34%497K | -38.34%497K | -35.41%507K | 0.39%767K | 6.85%795K | 11.48%806K | 11.48%806K |
| Current deferred liabilities | 151.82%345K | -63.31%91K | 29.46%145K | -41.33%44K | -41.33%44K | -10.46%137K | 87.88%248K | 67.16%112K | -33.63%75K | -33.63%75K |
| Current liabilities | -31.16%65.4M | 364.76%248.88M | 347.84%186.99M | 85.11%91.34M | 85.11%91.34M | 399.26%95.01M | 132.72%53.55M | 135.79%41.75M | 164.83%49.34M | 164.83%49.34M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 28.36%251.01M | -75.54%46.85M | -36.56%121.08M | 18.67%228.33M | 18.67%228.33M | 3.51%195.56M | 8.44%191.57M | 8.45%190.86M | 72.55%192.41M | 72.55%192.41M |
| -Long term debt | 30.54%242.87M | -79.20%38.48M | -38.91%112.5M | 18.10%219.54M | 18.10%219.54M | 2.12%186.06M | 9.02%185.02M | 9.06%184.15M | 78.44%185.89M | 78.44%185.89M |
| -Long term capital lease obligation | -14.33%8.14M | 27.86%8.37M | 27.77%8.58M | 34.76%8.79M | 34.76%8.79M | 41.05%9.5M | -5.71%6.54M | -5.90%6.72M | -11.02%6.52M | -11.02%6.52M |
| Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | --643K | --623K | ---- | ---- | ---- |
| Non current accrued expenses | ---- | ---- | ---- | ---- | ---- | 0.00%2.71M | 19.25%2.71M | 19.25%2.71M | ---- | ---- |
| Total non current liabilities | 26.19%251.01M | -75.96%46.85M | -37.45%121.08M | 18.67%228.33M | 18.67%228.33M | 3.80%198.91M | 8.93%194.9M | 8.59%193.58M | 72.55%192.41M | 72.55%192.41M |
| Total liabilities | 7.65%316.41M | 19.03%295.73M | 30.91%308.07M | 32.23%319.67M | 32.23%319.67M | 39.52%293.92M | 23.03%248.45M | 20.08%235.33M | 85.77%241.75M | 85.77%241.75M |
| Shareholders'equity | ||||||||||
| Share capital | 5.71%37K | 2.86%36K | 0.00%35K | 0.00%35K | 0.00%35K | 0.00%35K | 16.67%35K | 16.67%35K | 16.67%35K | 16.67%35K |
| -common stock | 5.71%37K | 2.86%36K | 0.00%35K | 0.00%35K | 0.00%35K | 0.00%35K | 16.67%35K | 16.67%35K | 16.67%35K | 16.67%35K |
| Retained earnings | -3.15%-163.15M | -6.64%-164.17M | -14.71%-169.17M | -13.05%-151.39M | -13.05%-151.39M | -26.78%-158.16M | -27.90%-153.94M | -26.98%-147.47M | -22.29%-133.9M | -22.29%-133.9M |
| Paid-in capital | -2.76%210.13M | 0.64%213.79M | 8.46%225.58M | 8.00%221M | 8.00%221M | 7.79%216.1M | 48.83%212.44M | 50.73%208M | 49.31%204.64M | 49.31%204.64M |
| Total stockholders'equity | -18.90%47.02M | -15.17%49.65M | -6.79%56.45M | -1.57%69.65M | -1.57%69.65M | -23.47%57.98M | 161.22%58.53M | 176.75%60.56M | 156.45%70.77M | 156.45%70.77M |
| Noncontrolling interests | 0.00%-355K | 0.00%-355K | 0.00%-355K | 0.00%-355K | 0.00%-355K | 0.00%-355K | 0.00%-355K | 0.00%-355K | 0.00%-355K | 0.00%-355K |
| Total equity | -19.02%46.66M | -15.26%49.3M | -6.83%56.1M | -1.58%69.3M | -1.58%69.3M | -23.58%57.62M | 163.82%58.18M | 179.66%60.21M | 158.48%70.41M | 158.48%70.41M |
| 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 | -- |