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 | -88.52%30.7M | 72.06%26.61M | -49.54%86.12M | 7.17%281.13M | 7.17%281.13M | 130.24%267.44M | -77.42%15.47M | 2,264.34%170.66M | 2,499.80%262.32M | 2,499.80%262.32M |
| -Cash and cash equivalents | -88.52%30.7M | 72.06%26.61M | -49.54%86.12M | 7.17%281.13M | 7.17%281.13M | 130.24%267.44M | -77.42%15.47M | 2,264.34%170.66M | 2,499.80%262.32M | 2,499.80%262.32M |
| Receivables | 15.04%516.76M | 1.22%428.1M | 29.59%238.07M | 0.17%267.24M | 0.17%267.24M | -8.68%449.19M | 1.03%422.94M | -4.04%183.71M | 17.94%266.79M | 17.94%266.79M |
| -Accounts receivable | -28.02%323.31M | 16.38%278.53M | 12.26%156.45M | 3.80%167.04M | 3.80%167.04M | -8.68%449.19M | -42.83%239.32M | -20.18%139.36M | 20.80%160.92M | 20.80%160.92M |
| -Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| -Other receivables | --197.99M | -18.05%154.17M | 70.42%85.94M | -6.69%104.55M | -6.69%104.55M | ---- | --188.12M | --50.43M | 35.92%112.04M | 35.92%112.04M |
| -Recievables adjustments allowances | ---4.54M | -2.09%-4.6M | 28.95%-4.32M | 29.56%-4.35M | 29.56%-4.35M | ---- | ---4.5M | ---6.08M | -12.62%-6.17M | -12.62%-6.17M |
| Inventory | 25.69%436.54M | 24.43%479.52M | 24.29%467.05M | 19.00%380.34M | 19.00%380.34M | 10.36%347.3M | 2.94%385.38M | 0.69%375.78M | -1.13%319.62M | -1.13%319.62M |
| Restricted cash | --50.4M | 22.43%51.05M | --52.36M | ---- | ---- | ---- | --41.7M | ---- | ---- | ---- |
| Current deferred assets | -2.05%67.89M | 30.14%63.96M | -15.06%28.51M | 14.62%31.28M | 14.62%31.28M | 37.12%69.31M | -15.29%49.15M | 8.35%33.56M | -12.37%27.29M | -12.37%27.29M |
| Other current assets | 25.13%33.03M | 54.15%54.03M | 38.02%74.6M | -26.24%27.68M | -26.24%27.68M | -30.71%26.4M | -9.71%35.05M | 48.90%54.05M | 110.23%37.52M | 110.23%37.52M |
| Total current assets | -2.10%1.14B | 16.17%1.1B | 15.77%946.7M | 8.11%987.67M | 8.11%987.67M | 14.66%1.16B | -0.90%949.69M | 27.94%817.76M | 50.11%913.54M | 50.11%913.54M |
| Non current assets | ||||||||||
| Net PPE | 44.33%2.01B | 40.63%1.97B | 31.00%1.79B | 9.66%1.49B | 9.66%1.49B | 3.70%1.39B | 3.37%1.4B | 0.37%1.37B | -0.10%1.36B | -0.10%1.36B |
| -Gross PPE | 44.33%2.01B | -27.45%1.97B | 31.00%1.79B | 8.79%2.86B | 8.79%2.86B | 3.70%1.39B | 100.39%2.72B | 0.37%1.37B | 3.52%2.62B | 3.52%2.62B |
| -Accumulated depreciation | ---- | ---- | ---- | -7.85%-1.36B | -7.85%-1.36B | ---- | ---1.32B | ---- | -7.71%-1.26B | -7.71%-1.26B |
| Goodwill and other intangible assets | 76.35%502.8M | 76.02%502.28M | 72.61%491.52M | 14.49%326.64M | 14.49%326.64M | -0.29%285.11M | -0.43%285.36M | -0.89%284.76M | -0.93%285.3M | -0.93%285.3M |
| -Goodwill | 70.53%469.38M | 68.65%464.13M | 63.79%449.55M | 8.29%297.23M | 8.29%297.23M | 0.28%275.26M | 0.27%275.21M | -0.02%274.48M | -0.02%274.48M | -0.02%274.48M |
| -Other intangible assets | 239.13%33.42M | 276.05%38.15M | 308.36%41.97M | 171.82%29.41M | 171.82%29.41M | -14.04%9.85M | -16.23%10.14M | -19.48%10.28M | -19.43%10.82M | -19.43%10.82M |
| Investments and advances | 17.56%53.82M | 17.82%52.57M | 17.38%52.45M | 11.16%45.82M | 11.16%45.82M | 15.26%45.78M | 9.95%44.62M | 14.74%44.69M | 12.32%41.22M | 12.32%41.22M |
| Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| Total non current assets | 48.91%2.57B | 45.87%2.53B | 37.63%2.33B | 10.51%1.86B | 10.51%1.86B | 3.29%1.72B | 2.89%1.73B | 0.49%1.7B | 0.03%1.69B | 0.03%1.69B |
| Total assets | 28.40%3.7B | 35.36%3.63B | 30.52%3.28B | 9.67%2.85B | 9.67%2.85B | 7.58%2.88B | 1.51%2.68B | 8.03%2.51B | 13.32%2.6B | 13.32%2.6B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 22.01%239.82M | 5.77%190.16M | 29.55%126.16M | 27.50%149.12M | 27.50%149.12M | -2.82%196.56M | -12.07%179.79M | -6.28%97.38M | 8.64%116.96M | 8.64%116.96M |
| -accounts payable | 16.94%211.16M | 4.88%172.2M | 14.98%111.96M | 30.82%140.83M | 30.82%140.83M | 21.21%180.57M | -5.96%164.19M | 21.15%97.38M | 23.22%107.66M | 23.22%107.66M |
| -Total tax payable | 79.23%28.66M | 15.11%17.96M | --14.2M | -10.90%8.29M | -10.90%8.29M | -69.99%15.99M | -47.78%15.6M | ---- | --9.3M | --9.3M |
| -Due to related parties current | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| Current accrued expenses | 6.59%128.28M | 9.42%113.25M | -1.10%109.73M | -7.21%102.82M | -7.21%102.82M | 14.38%120.35M | 17.49%103.5M | 66.41%110.95M | 24.82%110.81M | 24.82%110.81M |
| Current debt and capital lease obligation | 18.78%26.53M | 26.10%26.09M | 23.70%25.18M | 26.41%25.32M | 26.41%25.32M | 7.46%22.34M | -2.18%20.69M | -91.90%20.35M | -92.03%20.03M | -92.03%20.03M |
| -Current debt | 34.00%11.78M | 66.57%11.78M | 66.57%11.78M | 47.91%10.48M | 47.91%10.48M | 24.13%8.79M | -0.14%7.07M | -97.03%7.07M | -97.03%7.08M | -97.03%7.08M |
| -Current capital lease obligation | 8.90%14.75M | 5.08%14.31M | 0.87%13.4M | 14.64%14.84M | 14.64%14.84M | -1.15%13.54M | -3.21%13.62M | 2.32%13.28M | -1.98%12.95M | -1.98%12.95M |
| Current deferred liabilities | -4.35%42.84M | -19.54%36.31M | -17.36%42.02M | -18.00%42.13M | -18.00%42.13M | -23.81%44.79M | 1.20%45.12M | 36.04%50.84M | 28.95%51.38M | 28.95%51.38M |
| Current liabilities | 11.34%474.44M | 5.00%397.21M | 8.36%322.07M | 6.56%370.04M | 6.56%370.04M | 0.27%426.1M | -1.57%378.31M | -37.18%297.23M | -32.82%347.27M | -32.82%347.27M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 72.15%1.21B | 94.71%1.38B | 69.03%1.19B | -0.69%701.45M | -0.69%701.45M | -0.38%703.56M | -18.20%706.67M | 15.86%706.09M | 47.29%706.34M | 47.29%706.34M |
| -Long term debt | 75.60%1.18B | 99.44%1.34B | 72.28%1.16B | -1.14%666.91M | -1.14%666.91M | -0.88%669.67M | -19.18%672.47M | 16.44%673.54M | 50.95%674.58M | 50.95%674.58M |
| -Long term capital lease obligation | 3.88%35.2M | 1.77%34.81M | 1.74%33.12M | 8.74%34.53M | 8.74%34.53M | 10.71%33.89M | 7.33%34.2M | 4.96%32.55M | -2.77%31.76M | -2.77%31.76M |
| Non current deferred liabilities | 40.59%264.19M | 43.68%257.47M | 27.26%221.59M | 0.11%174.73M | 0.11%174.73M | 8.00%187.92M | 5.10%179.2M | -0.55%174.12M | -0.72%174.54M | -0.72%174.54M |
| Other non current liabilities | 24.41%146.32M | 16.42%139.69M | 15.64%135.97M | 22.01%128.91M | 22.01%128.91M | -11.34%117.61M | -7.19%119.98M | 24.63%117.57M | 13.00%105.65M | 13.00%105.65M |
| Total non current liabilities | 60.71%1.62B | 76.28%1.77B | 55.45%1.55B | 1.88%1.01B | 1.88%1.01B | -0.38%1.01B | -13.56%1.01B | 13.53%997.79M | 31.74%986.53M | 31.74%986.53M |
| Total liabilities | 46.05%2.1B | 56.80%2.17B | 44.64%1.87B | 3.10%1.38B | 3.10%1.38B | -0.19%1.44B | -10.59%1.38B | -4.21%1.3B | 5.38%1.33B | 5.38%1.33B |
| Shareholders'equity | ||||||||||
| Share capital | 0.18%571K | 0.18%571K | 0.18%571K | 0.00%570K | 0.00%570K | 0.00%570K | 0.00%570K | -28.75%570K | -28.75%570K | -28.75%570K |
| -common stock | 0.18%571K | 0.18%571K | 0.18%571K | 0.00%570K | 0.00%570K | 0.00%570K | 0.00%570K | -28.75%570K | -28.75%570K | -28.75%570K |
| Retained earnings | 17.57%992.59M | 22.02%849.44M | 29.21%798.84M | 30.29%867.55M | 30.29%867.55M | 30.86%844.27M | 39.64%696.17M | 39.98%618.25M | 34.61%665.87M | 34.61%665.87M |
| Paid-in capital | 1.29%626.77M | 1.16%623.91M | 1.04%621.04M | 1.04%620.9M | 1.04%620.9M | 0.94%618.8M | 0.85%616.76M | 12.13%614.68M | 11.91%614.51M | 11.91%614.51M |
| Less: Treasury stock | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M | 0.00%3.63M |
| Gains losses not affecting retained earnings | 17.81%-9.11M | 17.82%-9.18M | 17.81%-9.24M | 17.82%-9.3M | 17.82%-9.3M | 8.64%-11.09M | 8.37%-11.16M | 8.30%-11.24M | 8.36%-11.32M | 8.36%-11.32M |
| Total stockholders'equity | 10.92%1.61B | 12.51%1.46B | 15.51%1.41B | 16.59%1.48B | 16.59%1.48B | 16.57%1.45B | 18.62%1.3B | 25.02%1.22B | 23.08%1.27B | 23.08%1.27B |
| Total equity | 10.92%1.61B | 12.51%1.46B | 15.51%1.41B | 16.59%1.48B | 16.59%1.48B | 16.57%1.45B | 18.62%1.3B | 25.02%1.22B | 23.08%1.27B | 23.08%1.27B |
| 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 | -- |