Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q2)Mar 31, 2025 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q2)Mar 31, 2024 | (FY)Sep 30, 2023 | (Q4)Sep 30, 2023 | (FY)Sep 30, 2022 | (FY)Sep 30, 2021 | |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| Current assets | ||||||||
| Cash, cash equivalents and short term investments | 175.17%9.74M | -8.43%5.17M | -8.43%5.17M | --3.54M | 63.43%5.64M | --5.64M | 109.55%3.45M | --1.65M |
| -Cash and cash equivalents | 175.17%9.74M | -8.43%5.17M | -8.43%5.17M | --3.54M | 63.43%5.64M | --5.64M | 109.55%3.45M | --1.65M |
| Receivables | -3.44%11.08M | 17.73%13.55M | 17.73%13.55M | --11.48M | 34.75%11.51M | --11.51M | 413.81%8.54M | --1.66M |
| -Accounts receivable | 18.45%9.87M | 64.90%10.66M | 64.90%10.66M | --8.33M | 723.66%6.46M | --6.46M | 384.01%784.58K | --162.1K |
| -Loans receivable | --250K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Notes receivable | -4.34%580.66K | -59.91%237.09K | -59.91%237.09K | --607.02K | 22.47%591.35K | --591.35K | -14.76%482.83K | --566.45K |
| -Taxes receivable | -22.96%376.26K | 3.23%426.39K | 3.23%426.39K | --488.41K | -42.51%413.04K | --413.04K | -6.96%718.4K | --772.11K |
| -Related party accounts receivable | -94.34%121.61K | -44.15%2.31M | -44.15%2.31M | --2.15M | -37.52%4.14M | --4.14M | 3,083.72%6.63M | --208.3K |
| -Recievables adjustments allowances | -17.90%-120.32K | 16.84%-83.66K | 16.84%-83.66K | ---102.06K | -32.55%-100.6K | ---100.6K | -63.04%-75.89K | ---46.55K |
| Inventory | -28.50%3.75M | -35.60%2.6M | -35.60%2.6M | --5.25M | -55.20%4.03M | --4.03M | 54.35%9M | --5.83M |
| Prepaid assets | 60.26%7.71M | -34.67%3.68M | -34.67%3.68M | --4.81M | -45.74%5.63M | --5.63M | -35.87%10.37M | --16.17M |
| Restricted cash | ---- | --0 | --0 | --0 | -65.93%287.55K | --287.55K | --843.89K | --0 |
| Other current assets | 139.23%793.19K | 216.93%439.67K | 216.93%439.67K | --331.56K | 126.25%138.73K | --138.73K | -88.85%61.32K | --549.9K |
| Total current assets | 30.20%33.08M | -6.64%25.43M | -6.64%25.43M | --25.41M | -15.60%27.24M | --27.24M | 24.78%32.27M | --25.86M |
| Non current assets | ||||||||
| Net PPE | 254.18%2.44M | -1.49%642.93K | -1.49%642.93K | --688.59K | 13.45%652.65K | --652.65K | 473.67%575.29K | --100.28K |
| -Gross PPE | 153.77%2.91M | 26.33%1.24M | 26.33%1.24M | --1.15M | 17.53%983.7K | --983.7K | 257.95%836.94K | --233.82K |
| -Accumulated depreciation | -2.91%-471.71K | -81.18%-599.79K | -81.18%-599.79K | ---458.35K | -26.52%-331.05K | ---331.05K | -95.95%-261.65K | ---133.53K |
| Goodwill and other intangible assets | -3.06%1.58M | 1.93%1.74M | 1.93%1.74M | --1.63M | --1.71M | --1.71M | --0 | ---- |
| -Other intangible assets | -3.06%1.58M | 1.93%1.74M | 1.93%1.74M | --1.63M | --1.71M | --1.71M | ---- | ---- |
| Investments and advances | 210.14%6.89M | --4.14M | --4.14M | --2.22M | --0 | --0 | ---- | ---- |
| Related parties assets | -94.34%121.61K | -44.15%2.31M | -44.15%2.31M | --2.15M | -37.52%4.14M | --4.14M | 3,083.72%6.63M | --208.3K |
| Total non current assets | 140.26%10.91M | 176.11%6.52M | 176.11%6.52M | --4.54M | 310.60%2.36M | --2.36M | 473.67%575.29K | --100.28K |
| Total assets | 46.89%43.99M | 7.95%31.95M | 7.95%31.95M | --29.95M | -9.88%29.6M | --29.6M | 26.52%32.85M | --25.96M |
| Liabilities | ||||||||
| Current liabilities | ||||||||
| Payables | 28.41%7.64M | -10.74%5.8M | -10.74%5.8M | --5.95M | 14.94%6.5M | --6.5M | -15.22%5.66M | --6.67M |
| -accounts payable | 55.51%3.1M | -47.16%1.32M | -47.16%1.32M | --1.99M | -21.50%2.49M | --2.49M | 25.17%3.17M | --2.54M |
| -Total tax payable | 12.66%4.22M | 14.96%4.13M | 14.96%4.13M | --3.75M | 77.40%3.59M | --3.59M | 71.71%2.02M | --1.18M |
| -Due to related parties current | -63.16%17.95K | -92.47%21.16K | -92.47%21.16K | --48.71K | -13.83%281.04K | --281.04K | -84.42%326.17K | --2.09M |
| -Other payable | 86.30%303.3K | 142.57%340.22K | 142.57%340.22K | --162.8K | 5.32%140.26K | --140.26K | -84.60%133.18K | --864.56K |
| Current accrued expenses | 78.42%277.34K | 28.32%158.58K | 28.32%158.58K | --155.45K | 15.04%123.58K | --123.58K | -19.90%107.43K | --134.12K |
| Current debt and capital lease obligation | 40.13%4.37M | -11.98%2.45M | -11.98%2.45M | --3.12M | 22.70%2.78M | --2.78M | 316.98%2.27M | --543.49K |
| -Current debt | 35.15%4M | -9.93%2.36M | -9.93%2.36M | --2.96M | 24.20%2.62M | --2.62M | 298.72%2.11M | --529.89K |
| -Current capital lease obligation | 130.88%374.75K | -46.14%84.49K | -46.14%84.49K | --162.32K | 2.19%156.89K | --156.89K | 1,028.51%153.52K | --13.6K |
| Current deferred liabilities | 69.48%4.84M | 87.97%4.35M | 87.97%4.35M | --2.85M | -73.94%2.31M | --2.31M | 154.10%8.88M | --3.49M |
| Current liabilities | 41.79%17.13M | 8.87%12.76M | 8.87%12.76M | --12.08M | -30.69%11.72M | --11.72M | 55.93%16.91M | --10.84M |
| Non current liabilities | ||||||||
| Long term debt and capital lease obligation | 463.47%1.63M | -49.42%427.42K | -49.42%427.42K | --290.05K | 245.78%844.99K | --844.99K | --244.37K | --0 |
| -Long term debt | -16.27%242.85K | -44.03%427.42K | -44.03%427.42K | --290.05K | --763.71K | --763.71K | ---- | ---- |
| -Long term capital lease obligation | --1.39M | --0 | --0 | --0 | -66.74%81.28K | --81.28K | --244.37K | --0 |
| Total non current liabilities | 463.47%1.63M | -49.42%427.42K | -49.42%427.42K | --290.05K | 245.78%844.99K | --844.99K | --244.37K | --0 |
| Total liabilities | 51.67%18.76M | 4.95%13.19M | 4.95%13.19M | --12.37M | -26.75%12.57M | --12.57M | 58.18%17.15M | --10.84M |
| Shareholders'equity | ||||||||
| Share capital | 8.00%2.7K | 0.00%2.5K | 0.00%2.5K | --2.5K | 0.00%2.5K | --2.5K | -95.00%2.5K | --50K |
| -common stock | 8.00%2.7K | 0.00%2.5K | 0.00%2.5K | --2.5K | 0.00%2.5K | --2.5K | -95.00%2.5K | --50K |
| Retained earnings | 0.19%14.21M | 3.41%14.28M | 3.41%14.28M | --14.18M | 8.66%13.8M | --13.8M | 14.59%12.7M | --11.09M |
| Paid-in capital | 342.62%9M | 0.00%2.03M | 0.00%2.03M | --2.03M | 0.00%2.03M | --2.03M | 2.39%2.03M | --1.99M |
| Gains losses not affecting retained earnings | 11.64%-426.78K | 119.77%109.08K | 119.77%109.08K | ---482.99K | -291.31%-551.87K | ---551.87K | -110.70%-141.03K | --1.32M |
| Total stockholders'equity | 44.79%22.78M | 7.40%16.42M | 7.40%16.42M | --15.73M | 4.72%15.29M | --15.29M | 1.10%14.6M | --14.44M |
| Noncontrolling interests | 32.68%2.45M | 34.26%2.34M | 34.26%2.34M | --1.84M | 59.92%1.75M | --1.75M | 61.24%1.09M | --677.3K |
| Total equity | 43.52%25.23M | 10.16%18.76M | 10.16%18.76M | --17.58M | 8.56%17.03M | --17.03M | 3.80%15.69M | --15.12M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD |