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 | -46.66%3.38M | -68.10%2.56M | -6.94%2.66M | 76.82%4.23M | 76.82%4.23M | 113.60%6.34M | 83.34%8.03M | -41.28%2.86M | -37.57%2.39M | -37.57%2.39M |
| -Cash and cash equivalents | -46.66%3.38M | -68.10%2.56M | -6.94%2.66M | 76.82%4.23M | 76.82%4.23M | 113.60%6.34M | 83.34%8.03M | -41.28%2.86M | -37.57%2.39M | -37.57%2.39M |
| Receivables | -6.63%33.73M | -66.86%33.99M | -68.63%30.41M | -69.59%29.61M | -69.59%29.61M | -70.74%36.12M | 290.06%102.58M | 300.71%96.92M | 294.46%97.34M | 294.46%97.34M |
| -Accounts receivable | 0.15%22.74M | 3.54%20.89M | 27.90%20.12M | 3.69%18.84M | 3.69%18.84M | 19.55%22.7M | 32.46%20.17M | 1.33%15.73M | 13.45%18.17M | 13.45%18.17M |
| -Other receivables | ---- | ---- | ---- | ---- | ---- | ---- | --69.87M | --69.87M | --69.87M | --69.87M |
| Inventory | 11.59%7.31M | 6.89%6.92M | -0.58%7.03M | -3.63%6.72M | -3.63%6.72M | 2.26%6.55M | 0.79%6.48M | 7.82%7.07M | 12.87%6.97M | 12.87%6.97M |
| Prepaid assets | 65.57%5.18M | 53.83%6.04M | 46.53%6.41M | 32.13%2.42M | 32.13%2.42M | 7.30%3.13M | 13.11%3.93M | 11.68%4.37M | -30.14%1.83M | -30.14%1.83M |
| Total current assets | -4.88%49.6M | -59.08%49.51M | -58.19%46.5M | -60.41%42.97M | -60.41%42.97M | -61.59%52.15M | 198.25%121M | 181.40%111.21M | 190.93%108.54M | 190.93%108.54M |
| Non current assets | ||||||||||
| Net PPE | 7.79%1.12B | 7.76%1.1B | 6.13%1.07B | 5.63%1.06B | 5.63%1.06B | 5.22%1.04B | 5.40%1.02B | 7.05%1.01B | 8.35%1B | 8.35%1B |
| -Gross PPE | 7.92%1.39B | 7.88%1.37B | 6.53%1.33B | 6.12%1.32B | 6.12%1.32B | 5.80%1.29B | 5.96%1.27B | 7.41%1.25B | 8.61%1.24B | 8.61%1.24B |
| -Accumulated depreciation | -8.50%-270.45M | -8.36%-264.52M | -8.20%-259.28M | -8.13%-259.13M | -8.13%-259.13M | -8.32%-249.27M | -8.35%-244.1M | -8.96%-239.63M | -9.73%-239.64M | -9.73%-239.64M |
| Defined pension benefit | 50.71%40.47M | 52.44%39.27M | 67.15%38.04M | 69.23%36.86M | 69.23%36.86M | 155.07%26.85M | 160.28%25.76M | 145.12%22.76M | 150.65%21.78M | 150.65%21.78M |
| Other non current assets | 47.56%20.47M | 39.31%19.21M | 25.84%17.33M | 15.59%15.62M | 15.59%15.62M | 0.48%13.87M | 0.36%13.79M | -3.37%13.77M | -3.68%13.52M | -3.68%13.52M |
| Total non current assets | 9.76%1.29B | 9.77%1.27B | 8.22%1.23B | 7.51%1.21B | 7.51%1.21B | 6.30%1.18B | 6.13%1.15B | 7.50%1.14B | 8.72%1.13B | 8.72%1.13B |
| Total assets | 9.14%1.34B | 3.24%1.32B | 2.31%1.28B | 1.55%1.26B | 1.55%1.26B | -1.11%1.23B | 13.04%1.27B | 13.76%1.25B | 15.04%1.24B | 15.04%1.24B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -4.55%43.68M | 0.98%46.15M | 10.74%48.94M | -9.83%40.03M | -9.83%40.03M | -29.26%45.76M | 18.38%45.7M | 1.33%44.2M | 19.94%44.39M | 19.94%44.39M |
| -accounts payable | -13.02%28.14M | 22.03%30.78M | 35.52%31.5M | 1.56%28.05M | 1.56%28.05M | 13.11%32.36M | -10.77%25.22M | -15.86%23.24M | 11.15%27.62M | 11.15%27.62M |
| -Total tax payable | 15.90%15.54M | 7.93%15.37M | 18.51%17.44M | 13.68%11.98M | 13.68%11.98M | 64.66%13.41M | 37.74%14.24M | -7.98%14.72M | -13.38%10.54M | -13.38%10.54M |
| -Other payable | ---- | ---- | ---- | ---- | ---- | ---- | --6.24M | --6.24M | --6.24M | --6.24M |
| Current accrued expenses | 6.59%2.55M | -5.60%3.07M | -7.36%2.46M | -7.07%2.92M | -7.07%2.92M | -5.89%2.4M | 4.97%3.25M | 6.08%2.65M | 23.79%3.14M | 23.79%3.14M |
| Current debt and capital lease obligation | 148.15%62.65M | -21.67%62.83M | -36.63%41.72M | -39.17%30.71M | -39.17%30.71M | -49.20%25.25M | 95.84%80.22M | 43.27%65.83M | -30.80%50.49M | -30.80%50.49M |
| -Current debt | 148.15%62.65M | -21.67%62.83M | -36.63%41.72M | -39.17%30.71M | -39.17%30.71M | -49.20%25.25M | 95.84%80.22M | 43.27%65.83M | -30.80%50.49M | -30.80%50.49M |
| Current deferred liabilities | -3.73%1.5M | 9.00%1.84M | 12.45%1.54M | 6.19%1.48M | 6.19%1.48M | 6.58%1.56M | 14.43%1.69M | 4.12%1.37M | 1.83%1.39M | 1.83%1.39M |
| Other current liabilities | 59.54%7.9M | 84.00%7.59M | 111.06%6.57M | 75.50%7.76M | 75.50%7.76M | 70.32%4.95M | 20.41%4.12M | 19.61%3.11M | 10.86%4.42M | 10.86%4.42M |
| Current liabilities | 48.01%118.28M | -10.00%121.48M | -13.60%101.22M | -20.17%82.89M | -20.17%82.89M | -34.12%79.91M | 54.16%134.98M | 22.07%117.16M | -11.90%103.83M | -11.90%103.83M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -0.78%352.11M | -1.54%353.2M | -1.76%353.53M | -1.65%355.25M | -1.65%355.25M | -0.73%354.87M | 1.38%358.72M | 8.01%359.86M | 22.87%361.22M | 22.87%361.22M |
| -Long term debt | -0.60%350.15M | -1.37%351.08M | -1.60%351.26M | -1.49%352.82M | -1.49%352.82M | -0.56%352.28M | 1.58%355.98M | 8.29%356.96M | 23.38%358.15M | 23.38%358.15M |
| -Long term capital lease obligation | -24.33%1.96M | -22.97%2.12M | -21.83%2.27M | -20.60%2.43M | -20.60%2.43M | -19.62%2.59M | -18.78%2.75M | -18.04%2.9M | -17.35%3.06M | -17.35%3.06M |
| Non current deferred liabilities | 15.21%134.74M | 15.78%130.77M | 14.02%126.31M | 12.55%123.86M | 12.55%123.86M | 7.08%116.96M | 6.32%112.95M | 9.31%110.78M | 10.98%110.05M | 10.98%110.05M |
| Other non current liabilities | 5.40%189.86M | 5.42%187.47M | 4.95%183.36M | 47.90%181.71M | 47.90%181.71M | 48.98%180.13M | 49.42%177.82M | 50.68%174.71M | 7.50%122.86M | 7.50%122.86M |
| Total non current liabilities | 4.80%739.78M | 4.34%735.27M | 3.40%727.08M | 2.58%725.39M | 2.58%725.39M | 0.78%705.88M | 12.49%704.69M | 17.69%703.17M | 27.60%707.15M | 27.60%707.15M |
| Total liabilities | 9.20%858.06M | 2.03%856.76M | 0.97%828.3M | -0.33%808.28M | -0.33%808.28M | -4.38%785.79M | 17.60%839.68M | 18.29%820.33M | 20.67%810.98M | 20.67%810.98M |
| Shareholders'equity | ||||||||||
| Share capital | 8.63%270.99M | 1.98%254.04M | 0.64%250.23M | 0.40%249.84M | 0.40%249.84M | 1.68%249.47M | 3.09%249.1M | 4.54%248.64M | 5.83%248.85M | 5.83%248.85M |
| -common stock | 8.91%269.64M | 2.30%252.69M | 0.84%248.61M | 0.58%248.2M | 0.58%248.2M | 1.78%247.58M | 3.12%247.01M | 4.58%246.55M | 5.88%246.76M | 5.88%246.76M |
| -Preferred stock | -28.43%1.35M | -35.12%1.35M | -22.55%1.61M | -21.55%1.64M | -21.55%1.64M | -9.36%1.89M | 0.00%2.08M | 0.00%2.08M | 0.00%2.08M | 0.00%2.08M |
| Retained earnings | 9.54%212.91M | 10.35%205.1M | 10.65%200.44M | 11.82%197.06M | 11.82%197.06M | 10.22%194.36M | 8.10%185.86M | 8.08%181.14M | 5.35%176.23M | 5.35%176.23M |
| Total stockholders'equity | 9.03%483.9M | 5.56%459.14M | 4.86%450.66M | 5.13%446.9M | 5.13%446.9M | 5.25%443.82M | 5.17%434.96M | 6.00%429.78M | 5.63%425.08M | 5.63%425.08M |
| Total equity | 9.03%483.9M | 5.56%459.14M | 4.86%450.66M | 5.13%446.9M | 5.13%446.9M | 5.25%443.82M | 5.17%434.96M | 6.00%429.78M | 5.63%425.08M | 5.63%425.08M |
| 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 | -- |