Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (FY)Sep 30, 2025 | (Q4)Sep 30, 2025 | (Q3)Jun 30, 2025 | (Q2)Mar 31, 2025 | (Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -77.56%176.7M | -77.56%176.7M | 216.45%1.06B | 85.24%617.6M | 479.61%872.9M | 743.94%787.4M | 743.94%787.4M | 59.87%333.8M | -32.06%333.4M | -75.18%150.6M |
| -Cash and cash equivalents | -77.56%176.7M | -77.56%176.7M | 216.45%1.06B | 85.24%617.6M | 479.61%872.9M | 743.94%787.4M | 743.94%787.4M | 59.87%333.8M | -32.06%333.4M | -75.18%150.6M |
| Receivables | 26.16%735.4M | 26.16%735.4M | 29.53%694.4M | 22.57%697.8M | 3.70%608.4M | 13.76%582.9M | 13.76%582.9M | -5.10%536.1M | -1.21%569.3M | 8.83%586.7M |
| -Accounts receivable | 42.35%676.3M | 42.35%676.3M | 29.53%694.4M | 22.57%697.8M | 3.70%608.4M | 5.34%475.1M | 5.34%475.1M | -5.10%536.1M | -1.21%569.3M | 8.83%586.7M |
| -Taxes receivable | -10.57%34.7M | -10.57%34.7M | ---- | ---- | ---- | 367.47%38.8M | 367.47%38.8M | ---- | ---- | ---- |
| -Related party accounts receivable | -25.86%4.3M | -25.86%4.3M | ---- | ---- | ---- | -15.94%5.8M | -15.94%5.8M | ---- | ---- | ---- |
| -Other receivables | -62.84%24.6M | -62.84%24.6M | ---- | ---- | ---- | 35.93%66.2M | 35.93%66.2M | ---- | ---- | ---- |
| -Recievables adjustments allowances | -50.00%-4.5M | -50.00%-4.5M | ---- | ---- | ---- | -20.00%-3M | -20.00%-3M | ---- | ---- | ---- |
| Inventory | 16.02%875M | 16.02%875M | -2.86%772.3M | -10.48%718.6M | -10.29%739.9M | -4.52%754.2M | -4.52%754.2M | 2.01%795M | 35.07%802.7M | 38.25%824.8M |
| Restricted cash | 74.29%6.1M | 74.29%6.1M | -23.00%7.7M | -45.77%7.7M | -85.71%2.2M | -85.36%3.5M | -85.36%3.5M | -44.44%10M | -96.03%14.2M | -95.62%15.4M |
| Other current assets | 11.39%115.4M | 11.39%115.4M | 38.01%112.2M | 37.79%125.8M | 49.76%124.6M | 75.59%103.6M | 75.59%103.6M | 17.32%81.3M | -18.55%91.3M | -19.22%83.2M |
| Total current assets | -9.26%2.02B | -9.26%2.02B | 50.49%2.64B | 19.69%2.17B | 41.39%2.35B | 50.94%2.23B | 50.94%2.23B | 7.07%1.76B | -15.03%1.81B | -24.42%1.66B |
| Non current assets | ||||||||||
| Net PPE | 16.48%2.96B | 16.48%2.96B | 11.59%2.44B | 11.01%2.38B | 8.25%2.3B | 15.60%2.54B | 15.60%2.54B | 9.79%2.19B | 20.13%2.15B | 20.96%2.12B |
| -Gross PPE | 14.26%5.22B | 14.26%5.22B | 11.90%4.63B | 11.11%4.48B | 10.02%4.34B | 15.70%4.56B | 15.70%4.56B | 12.15%4.13B | 17.90%4.03B | 18.18%3.94B |
| -Accumulated depreciation | -11.47%-2.26B | -11.47%-2.26B | -12.25%-2.19B | -11.23%-2.1B | -12.07%-2.04B | -15.81%-2.02B | -15.81%-2.02B | -14.92%-1.95B | -15.46%-1.89B | -15.10%-1.82B |
| Goodwill and other intangible assets | 0.16%7.86B | 0.16%7.86B | -0.19%7.8B | -1.12%7.77B | -2.57%7.71B | 0.77%7.85B | 0.77%7.85B | -1.31%7.82B | 10.51%7.86B | 11.11%7.91B |
| -Goodwill | 3.06%4.84B | 3.06%4.84B | 3.02%4.79B | 1.88%4.73B | -0.24%4.64B | 2.76%4.7B | 2.76%4.7B | -0.01%4.65B | 4.79%4.65B | 5.35%4.65B |
| -Other intangible assets | -4.18%3.01B | -4.18%3.01B | -4.90%3.01B | -5.45%3.04B | -5.88%3.07B | -2.07%3.15B | -2.07%3.15B | -3.16%3.17B | 19.98%3.21B | 20.51%3.26B |
| Related parties assets | -25.86%4.3M | -25.86%4.3M | ---- | ---- | ---- | -15.94%5.8M | -15.94%5.8M | ---- | ---- | ---- |
| Financial assets | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
| Defined pension benefit | 5.64%151.6M | 5.64%151.6M | ---- | ---- | ---- | 30.10%143.5M | 30.10%143.5M | ---- | ---- | ---- |
| Other non current assets | 480.30%533.3M | 480.30%533.3M | 31.62%482.9M | 27.69%476.8M | 23.56%459.9M | 47.75%91.9M | 47.75%91.9M | 10.31%366.9M | 30.56%373.4M | 34.08%372.2M |
| Total non current assets | 8.29%11.5B | 8.29%11.5B | 3.42%10.73B | 2.42%10.63B | 0.58%10.47B | 4.47%10.62B | 4.47%10.62B | 1.23%10.37B | 13.00%10.38B | 13.69%10.41B |
| Total assets | 5.24%13.53B | 5.24%13.53B | 10.23%13.37B | 4.99%12.8B | 6.19%12.82B | 10.37%12.85B | 10.37%12.85B | 2.03%12.13B | 7.73%12.19B | 6.32%12.07B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 28.98%624M | 28.98%624M | 34.74%529M | 41.26%559.8M | 36.50%563.2M | 23.99%483.8M | 23.99%483.8M | 0.87%392.6M | -1.59%396.3M | -3.21%412.6M |
| -accounts payable | 32.54%607.3M | 32.54%607.3M | 34.74%529M | 41.26%559.8M | 36.50%563.2M | 34.88%458.2M | 34.88%458.2M | 0.87%392.6M | -1.59%396.3M | -3.21%412.6M |
| -Total tax payable | ---- | ---- | ---- | ---- | ---- | -55.14%9.6M | -55.14%9.6M | ---- | ---- | ---- |
| -Due to related parties current | -93.51%1M | -93.51%1M | ---- | ---- | ---- | 11.59%15.4M | 11.59%15.4M | ---- | ---- | ---- |
| -Other payable | 53.92%15.7M | 53.92%15.7M | ---- | ---- | ---- | -33.33%10.2M | -33.33%10.2M | ---- | ---- | ---- |
| Current accrued expenses | 18.34%105.8M | 18.34%105.8M | ---- | ---- | ---- | 7.19%89.4M | 7.19%89.4M | ---- | ---- | ---- |
| Current debt and capital lease obligation | 8.53%45.8M | 8.53%45.8M | 0.00%1.2M | 0.00%1.2M | 9.09%1.2M | 76.57%42.2M | 76.57%42.2M | 9.09%1.2M | 9.09%1.2M | 0.00%1.1M |
| -Current debt | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 9.09%1.2M | 9.09%1.2M | 9.09%1.2M | 9.09%1.2M | 9.09%1.2M | 0.00%1.1M |
| -Current capital lease obligation | 8.78%44.6M | 8.78%44.6M | ---- | ---- | ---- | 79.82%41M | 79.82%41M | ---- | ---- | ---- |
| Other current liabilities | 55.63%284.5M | 55.63%284.5M | 5.33%488.1M | 2.90%454.8M | -1.11%416.9M | 1.78%182.8M | 1.78%182.8M | 14.42%463.4M | 17.65%442M | 16.85%421.6M |
| Current liabilities | 28.38%1.21B | 28.38%1.21B | 18.79%1.02B | 21.00%1.02B | 17.48%981.3M | 17.34%944.9M | 17.34%944.9M | 7.78%857.2M | 7.70%839.5M | 5.98%835.3M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 9.06%7.66B | 9.06%7.66B | 14.82%7.35B | 8.26%6.94B | 9.98%6.94B | 13.05%7.02B | 13.05%7.02B | 3.42%6.4B | 9.89%6.41B | 7.26%6.31B |
| -Long term debt | 8.96%7.42B | 8.96%7.42B | 14.82%7.35B | 8.26%6.94B | 9.98%6.94B | 12.79%6.81B | 12.79%6.81B | 3.42%6.4B | 9.89%6.41B | 7.26%6.31B |
| -Long term capital lease obligation | 12.49%233.3M | 12.49%233.3M | ---- | ---- | ---- | 22.29%207.4M | 22.29%207.4M | ---- | ---- | ---- |
| Non current deferred liabilities | -2.22%638.5M | -2.22%638.5M | 1.32%654.4M | -1.50%656.7M | -3.13%663.2M | -3.17%653M | -3.17%653M | -6.93%645.9M | -1.23%666.7M | -1.01%684.6M |
| Employee benefits | 0.38%104.8M | 0.38%104.8M | ---- | ---- | ---- | 32.15%104.4M | 32.15%104.4M | ---- | ---- | ---- |
| Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | --7M | --7M | ---- | ---- | ---- |
| Other non current liabilities | 6.01%33.5M | 6.01%33.5M | 26.56%344M | 21.82%340.6M | 16.42%332.6M | 12.46%31.6M | 12.46%31.6M | 7.99%271.8M | 21.20%279.6M | 18.84%285.7M |
| Total non current liabilities | 9.52%8.55B | 9.52%8.55B | 14.06%8.34B | 7.89%7.94B | 9.00%7.94B | 11.70%7.81B | 11.70%7.81B | 2.58%7.32B | 9.17%7.36B | 6.83%7.28B |
| Total liabilities | 11.56%9.76B | 11.56%9.76B | 14.56%9.36B | 9.23%8.96B | 9.88%8.92B | 12.28%8.75B | 12.28%8.75B | 3.10%8.17B | 9.01%8.2B | 6.74%8.12B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
| -common stock | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K | 0.00%900K |
| -Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
| Retained earnings | 18.83%2.12B | 18.83%2.12B | 21.53%2.07B | 22.31%1.96B | 26.05%1.9B | 25.89%1.78B | 25.89%1.78B | 25.97%1.7B | 27.76%1.6B | 25.28%1.5B |
| Paid-in capital | 0.74%5.37B | 0.74%5.37B | 0.71%5.35B | 1.72%5.33B | 0.63%5.31B | 0.82%5.33B | 0.82%5.33B | 0.83%5.31B | 10.14%5.24B | 11.31%5.27B |
| Less: Treasury stock | 23.58%3.75B | 23.58%3.75B | 16.32%3.47B | 22.86%3.41B | 16.22%3.21B | 11.11%3.03B | 11.11%3.03B | 15.09%2.98B | 14.36%2.77B | 16.90%2.77B |
| Gains losses not affecting retained earnings | 35.94%8.7M | 35.94%8.7M | 153.96%47M | 40.83%-52.9M | -47.84%-102.9M | 104.74%6.4M | 104.74%6.4M | -10.67%-87.1M | 21.78%-89.4M | 52.26%-69.6M |
| Total stockholders'equity | -8.25%3.75B | -8.25%3.75B | 1.30%4B | -3.76%3.83B | -1.44%3.89B | 6.47%4.09B | 6.47%4.09B | -0.12%3.95B | 14.61%3.98B | 15.04%3.94B |
| Noncontrolling interests | 0.00%10.7M | 0.00%10.7M | 0.00%10.7M | 3.85%10.8M | 22.73%10.8M | 16.30%10.7M | 16.30%10.7M | 9.18%10.7M | -96.77%10.4M | -97.25%8.8M |
| Total equity | -8.23%3.76B | -8.23%3.76B | 1.29%4.01B | -3.74%3.84B | -1.38%3.9B | 6.49%4.1B | 6.49%4.1B | -0.10%3.96B | 5.17%3.99B | 5.46%3.95B |
| 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 | -- | -- | -- | -- |