Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Warner Bros Discovery
WBD
| (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 | 176.91%343.06M | 182.49%319.49M | 179.39%302.55M | 185.25%299.72M | 185.25%299.72M | 27.70%123.89M | 25.42%113.1M | 33.68%108.29M | 27.07%105.07M | 27.07%105.07M |
| -Cash and cash equivalents | 21.39%25.49M | 22.05%27.18M | -4.72%25.34M | 5.53%25.61M | 5.53%25.61M | 16.34%21M | 14.27%22.27M | 59.47%26.6M | 26.84%24.27M | 26.84%24.27M |
| -Short-term investments | 208.65%317.56M | 221.82%292.31M | 239.33%277.21M | 239.23%274.11M | 239.23%274.11M | 30.29%102.89M | 28.49%90.83M | 26.99%81.69M | 27.14%80.81M | 27.14%80.81M |
| Receivables | 0.46%32.42M | 18.54%36.54M | 16.13%35.11M | 19.94%30.06M | 19.94%30.06M | 35.12%32.27M | 16.72%30.82M | 19.20%30.24M | 13.72%25.06M | 13.72%25.06M |
| -Accounts receivable | 0.46%32.42M | 18.54%36.54M | 16.13%35.11M | 19.94%30.06M | 19.94%30.06M | 35.12%32.27M | 16.72%30.82M | 19.20%30.24M | 13.72%25.06M | 13.72%25.06M |
| Inventory | 3.24%58.93M | 1.41%57.46M | 2.71%55.97M | 6.90%55.94M | 6.90%55.94M | 11.35%57.09M | 15.40%56.66M | 11.51%54.49M | 15.58%52.33M | 15.58%52.33M |
| Current deferred assets | 49.45%11.86M | 55.76%10.93M | 63.38%9.94M | 56.34%8.99M | 56.34%8.99M | 61.20%7.94M | 48.26%7.01M | 23.84%6.08M | 15.12%5.75M | 15.12%5.75M |
| Other current assets | -2.96%5.76M | 9.56%5.72M | 17.68%4.55M | 17.24%7.48M | 17.24%7.48M | 16.48%5.94M | 27.99%5.22M | -16.37%3.86M | -5.21%6.38M | -5.21%6.38M |
| Total current assets | 99.03%452.03M | 102.12%430.13M | 101.08%408.11M | 106.68%402.19M | 106.68%402.19M | 24.66%227.12M | 21.96%212.81M | 23.18%202.96M | 20.32%194.6M | 20.32%194.6M |
| Non current assets | ||||||||||
| Net PPE | 3.37%42.5M | 3.62%41.87M | 3.43%41.34M | 4.49%41.57M | 4.49%41.57M | 10.51%41.12M | 9.16%40.41M | 14.96%39.97M | 18.63%39.78M | 18.63%39.78M |
| -Gross PPE | 3.37%42.5M | 3.62%41.87M | 3.43%41.34M | 7.37%65.78M | 7.37%65.78M | 10.51%41.12M | 9.16%40.41M | 14.96%39.97M | 4.45%61.27M | 4.45%61.27M |
| -Accumulated depreciation | ---- | ---- | ---- | -12.70%-24.22M | -12.70%-24.22M | ---- | ---- | ---- | 14.47%-21.49M | 14.47%-21.49M |
| Goodwill and other intangible assets | -5.42%97.66M | -5.36%99.1M | -5.50%100.34M | -5.47%101.76M | -5.47%101.76M | -5.40%103.25M | -4.76%104.71M | -4.73%106.18M | -4.28%107.66M | -4.28%107.66M |
| -Goodwill | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M | 0.00%65.95M |
| -Other intangible assets | -14.99%31.71M | -14.48%33.15M | -14.51%34.4M | -14.13%35.82M | -14.13%35.82M | -13.65%37.3M | -11.89%38.77M | -11.58%40.24M | -10.35%41.71M | -10.35%41.71M |
| Non current deferred assets | -34.81%854K | 41.54%1.46M | 25.24%1.04M | 42.07%1.43M | 42.07%1.43M | -43.66%1.31M | -50.60%1.03M | -54.05%828K | -42.52%1M | -42.52%1M |
| Other non current assets | 18.86%5.03M | 22.44%5.04M | 28.87%5.17M | 30.16%4.87M | 30.16%4.87M | 34.26%4.23M | 40.46%4.12M | 93.54%4.01M | 277.40%3.74M | 277.40%3.74M |
| Total non current assets | -2.58%146.04M | -1.87%147.47M | -2.05%147.89M | -1.68%149.63M | -1.68%149.63M | -1.26%149.91M | -1.12%150.27M | 0.60%151M | 2.31%152.18M | 2.31%152.18M |
| Total assets | 58.63%598.07M | 59.08%577.59M | 57.08%556.01M | 59.13%551.82M | 59.13%551.82M | 12.88%377.03M | 11.21%363.08M | 12.42%353.96M | 11.69%346.78M | 11.69%346.78M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 38.60%21.58M | 43.51%18.18M | 22.11%14.13M | 0.23%17.52M | 0.23%17.52M | -3.09%15.57M | -2.85%12.67M | 0.90%11.57M | 23.76%17.48M | 23.76%17.48M |
| -accounts payable | 109.87%3.47M | 146.32%4.91M | -29.39%2.18M | -52.84%1.76M | -52.84%1.76M | -62.23%1.65M | -43.31%2M | -8.37%3.09M | 28.63%3.73M | 28.63%3.73M |
| -Total tax payable | 30.14%18.11M | 24.30%13.27M | 40.88%11.94M | 14.65%15.76M | 14.65%15.76M | 19.02%13.92M | 12.10%10.68M | 4.76%8.48M | 22.50%13.74M | 22.50%13.74M |
| Current accrued expenses | -7.89%8.82M | -3.97%9.71M | -36.83%7.99M | -9.40%8.98M | -9.40%8.98M | -5.14%9.58M | 3.12%10.11M | 32.68%12.64M | 13.25%9.91M | 13.25%9.91M |
| Current debt and capital lease obligation | 2.61%2.79M | 9.19%2.83M | 4.23%2.64M | 8.50%2.68M | 8.50%2.68M | -0.95%2.72M | 9.88%2.59M | 22.90%2.53M | 31.02%2.47M | 31.02%2.47M |
| -Current capital lease obligation | 2.61%2.79M | 9.19%2.83M | 4.23%2.64M | 8.50%2.68M | 8.50%2.68M | -0.95%2.72M | 9.88%2.59M | 22.90%2.53M | 31.02%2.47M | 31.02%2.47M |
| Other current liabilities | -93.56%95K | 26.67%95K | ---- | 5,870.83%1.43M | 5,870.83%1.43M | 1,119.83%1.48M | -88.48%75K | -91.24%75K | -95.81%24K | -95.81%24K |
| Current liabilities | 13.44%33.29M | 21.10%30.82M | -7.70%24.75M | 2.44%30.61M | 2.44%30.61M | 1.08%29.34M | -1.58%25.45M | 12.16%26.81M | 17.96%29.88M | 17.96%29.88M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 1,071.81%182.84M | 1,057.29%183.06M | 1,017.32%182.73M | 1,000.84%183M | 1,000.84%183M | 10.41%15.6M | 9.47%15.82M | 13.19%16.35M | 13.01%16.62M | 13.01%16.62M |
| -Long term debt | --168.42M | --168.21M | --167.98M | --167.77M | --167.77M | ---- | ---- | ---- | ---- | ---- |
| -Long term capital lease obligation | -7.62%14.41M | -6.09%14.86M | -9.86%14.74M | -8.37%15.23M | -8.37%15.23M | 10.41%15.6M | 9.47%15.82M | 13.19%16.35M | 13.01%16.62M | 13.01%16.62M |
| Non current deferred liabilities | 1,815.60%2.09M | -8.65%95K | -22.81%88K | -20.56%85K | -20.56%85K | 57.97%109K | 44.44%104K | 60.56%114K | 55.07%107K | 55.07%107K |
| Other non current liabilities | 23.11%325K | -80.79%311K | -82.68%274K | -84.12%259K | -84.12%259K | -83.36%264K | -3.97%1.62M | -4.12%1.58M | 6.53%1.63M | 6.53%1.63M |
| Total non current liabilities | 1,019.09%185.86M | 917.01%184.09M | 885.24%183.69M | 868.05%183.92M | 868.05%183.92M | 1.60%16.61M | 7.84%18.1M | 11.00%18.64M | 12.11%19M | 12.11%19M |
| Total liabilities | 376.91%219.15M | 393.50%214.91M | 358.56%208.43M | 338.90%214.53M | 338.90%214.53M | 1.27%45.95M | 2.13%43.55M | 11.68%45.45M | 15.62%48.88M | 15.62%48.88M |
| Shareholders'equity | ||||||||||
| Share capital | 0.83%243K | 0.83%242K | 0.83%242K | 1.26%242K | 1.26%242K | 0.84%241K | 0.42%240K | 0.84%240K | 0.84%239K | 0.84%239K |
| -common stock | 0.83%243K | 0.83%242K | 0.83%242K | 1.26%242K | 1.26%242K | 0.84%241K | 0.42%240K | 0.84%240K | 0.84%239K | 0.84%239K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | 26.30%173.67M | 23.76%160.84M | 24.53%151.58M | 25.70%145.09M | 25.70%145.09M | 24.91%137.51M | 22.96%129.96M | 20.87%121.73M | 18.06%115.43M | 18.06%115.43M |
| Paid-in capital | 6.36%224.15M | 5.81%220.82M | 5.22%217.12M | 6.48%213.76M | 6.48%213.76M | 6.30%210.75M | 5.97%208.69M | 7.47%206.35M | 6.07%200.76M | 6.07%200.76M |
| Less: Treasury stock | 13.73%16.22M | 13.73%16.22M | 13.76%16.22M | 12.37%15.62M | 12.37%15.62M | 7.81%14.27M | 7.84%14.26M | 7.86%14.26M | 6.54%13.9M | 6.54%13.9M |
| Gains losses not affecting retained earnings | 7.73%-2.91M | 41.15%-3M | 7.29%-5.15M | -33.71%-6.18M | -33.71%-6.18M | 52.93%-3.16M | 12.50%-5.09M | 0.25%-5.56M | 23.31%-4.63M | 23.31%-4.63M |
| Total stockholders'equity | 14.45%378.92M | 13.51%362.69M | 12.66%347.57M | 13.22%337.29M | 13.22%337.29M | 14.70%331.07M | 12.58%319.53M | 12.52%308.5M | 11.07%297.9M | 11.07%297.9M |
| Total equity | 14.45%378.92M | 13.51%362.69M | 12.66%347.57M | 13.22%337.29M | 13.22%337.29M | 14.70%331.07M | 12.58%319.53M | 12.52%308.5M | 11.07%297.9M | 11.07%297.9M |
| 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 | -- |