Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Roblox
RBLX
5
CrowdStrike
CRWD
| (Q3)Oct 31, 2025 | (Q2)Jul 31, 2025 | (Q1)Apr 30, 2025 | (FY)Jan 31, 2025 | (Q4)Jan 31, 2025 | (Q3)Oct 31, 2024 | (Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 104.68%27.24M | 82.53%17.26M | 145.52%18.84M | 168.88%15.72M | 168.88%15.72M | 121.01%13.31M | 54.92%9.46M | -12.56%7.67M | 1.25%5.85M | 1.25%5.85M |
| -Cash and cash equivalents | 104.68%27.24M | 82.53%17.26M | 145.52%18.84M | 168.88%15.72M | 168.88%15.72M | 121.01%13.31M | 54.92%9.46M | -12.56%7.67M | 1.25%5.85M | 1.25%5.85M |
| Receivables | 43.62%89.17M | 28.89%78.45M | 18.46%73.8M | -1.99%65.02M | -1.99%65.02M | -2.80%62.09M | -6.73%60.86M | 13.72%62.3M | 16.86%66.34M | 16.86%66.34M |
| -Accounts receivable | 41.92%56.63M | 18.23%47.21M | 6.17%47.01M | -7.50%43.15M | -7.50%43.15M | -15.27%39.9M | -22.99%39.93M | 10.98%44.28M | 11.04%46.65M | 11.04%46.65M |
| -Other receivables | 46.68%32.54M | 49.23%31.24M | 48.65%26.79M | 11.05%21.87M | 11.05%21.87M | 32.18%22.18M | 56.08%20.94M | 21.09%18.02M | 33.43%19.69M | 33.43%19.69M |
| Inventory | 19.92%19.14M | 0.39%15.89M | -5.67%14.53M | 6.96%16.62M | 6.96%16.62M | -0.59%15.96M | 14.02%15.82M | 19.65%15.41M | 5.45%15.54M | 5.45%15.54M |
| Restricted cash | -0.42%1.41M | 1.26%1.44M | 1.65%1.41M | 0.43%1.4M | 0.43%1.4M | 2.31%1.42M | 16.50%1.43M | 37.76%1.39M | 36.76%1.4M | 36.76%1.4M |
| Other current assets | 25.66%14.62M | -6.71%12.31M | -0.87%12.12M | 3.59%10.05M | 3.59%10.05M | 59.03%11.64M | 84.96%13.2M | 50.92%12.22M | 31.81%9.7M | 31.81%9.7M |
| Total current assets | 45.18%151.58M | 24.40%125.35M | 21.93%120.7M | 10.10%108.8M | 10.10%108.8M | 10.30%104.41M | 7.66%100.76M | 15.72%98.99M | 15.36%98.82M | 15.36%98.82M |
| Non current assets | ||||||||||
| Net PPE | 26.18%54.33M | 15.01%51.13M | 0.56%44.62M | -1.19%43.56M | -1.19%43.56M | 1.96%43.06M | 2.57%44.46M | 34.88%44.38M | 42.01%44.09M | 42.01%44.09M |
| -Gross PPE | 26.18%54.33M | 15.01%51.13M | 0.56%44.62M | -5.03%89.24M | -5.03%89.24M | 1.96%43.06M | 2.57%44.46M | 34.88%44.38M | 7.44%93.96M | 7.44%93.96M |
| -Accumulated depreciation | ---- | ---- | ---- | 8.42%-45.67M | 8.42%-45.67M | ---- | ---- | ---- | 11.59%-49.87M | 11.59%-49.87M |
| Goodwill and other intangible assets | -0.61%2.13M | -0.09%2.15M | -0.69%2.16M | -7.43%2.06M | -7.43%2.06M | -0.51%2.14M | -4.43%2.16M | -1.23%2.17M | -0.22%2.22M | -0.22%2.22M |
| -Goodwill | -0.61%2.13M | -0.09%2.15M | -0.69%2.16M | -7.43%2.06M | -7.43%2.06M | -0.51%2.14M | -4.43%2.16M | -1.23%2.17M | -0.22%2.22M | -0.22%2.22M |
| Non current deferred assets | -28.79%5.14M | -20.95%6.22M | -18.01%6.69M | -16.16%6.64M | -16.16%6.64M | 1,030.05%7.22M | 1,280.00%7.87M | 1,183.02%8.16M | 1,037.79%7.92M | 1,037.79%7.92M |
| Other non current assets | -2.88%3.81M | 4.99%4.14M | 19.63%4.14M | 56.81%4.18M | 56.81%4.18M | -13.39%3.93M | 11.31%3.95M | -1.53%3.46M | -20.21%2.67M | -20.21%2.67M |
| Total non current assets | 16.09%65.41M | 8.93%63.64M | -0.96%57.62M | -0.80%56.44M | -0.80%56.44M | 13.71%56.34M | 17.53%58.42M | 48.20%58.17M | 52.50%56.89M | 52.50%56.89M |
| Total assets | 34.98%216.99M | 18.72%188.99M | 13.46%178.32M | 6.12%165.24M | 6.12%165.24M | 11.47%160.75M | 11.08%159.19M | 25.94%157.16M | 26.63%155.71M | 26.63%155.71M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 47.25%44.26M | 9.60%33.38M | -9.02%30.34M | -0.44%33.29M | -0.44%33.29M | -15.53%30.06M | 17.71%30.45M | 67.58%33.35M | 45.26%33.44M | 45.26%33.44M |
| -accounts payable | 55.44%32.31M | 7.74%23.07M | -18.72%20.05M | -6.44%23.69M | -6.44%23.69M | -20.36%20.79M | -8.84%21.41M | 72.33%24.67M | 71.63%25.32M | 71.63%25.32M |
| -Total tax payable | 44.44%5.79M | 24.16%4.76M | -3.99%3.56M | 4.70%3.76M | 4.70%3.76M | -18.77%4.01M | 103.77%3.83M | 84.35%3.71M | 2.60%3.59M | 2.60%3.59M |
| -Other payable | 17.03%6.16M | 6.55%5.55M | 35.39%6.73M | 29.12%5.84M | 29.12%5.84M | 15.75%5.26M | 933.73%5.21M | 39.09%4.97M | -5.06%4.52M | -5.06%4.52M |
| Current accrued expenses | 29.08%8.56M | 0.32%6.2M | -8.77%6.96M | -25.91%6.7M | -25.91%6.7M | 115.67%6.63M | 8.04%6.18M | 95.79%7.63M | 62.89%9.04M | 62.89%9.04M |
| Current debt and capital lease obligation | 50.82%18.87M | 53.39%20.23M | 34.98%16.54M | -1.78%10.32M | -1.78%10.32M | -15.22%12.51M | -20.96%13.19M | -13.84%12.26M | -8.87%10.5M | -8.87%10.5M |
| -Current debt | 49.22%17.08M | 54.19%18.84M | 34.39%15.34M | -3.59%9.25M | -3.59%9.25M | -17.25%11.45M | -21.33%12.22M | -14.86%11.41M | -9.65%9.59M | -9.65%9.59M |
| -Current capital lease obligation | 68.05%1.78M | 43.32%1.38M | 42.96%1.21M | 17.18%1.07M | 17.18%1.07M | 15.33%1.06M | -15.94%965K | 2.67%845K | 0.22%914K | 0.22%914K |
| Current deferred liabilities | 218.14%14.61M | 5.40%7.01M | 28.04%7.91M | -21.10%3.76M | -21.10%3.76M | 11.37%4.59M | 22.05%6.65M | 22.86%6.18M | 28.83%4.76M | 28.83%4.76M |
| Current liabilities | 60.43%86.3M | 18.32%66.82M | 3.94%61.75M | -6.37%54.06M | -6.37%54.06M | -6.51%53.79M | -2.25%56.47M | 26.41%59.41M | 31.86%57.74M | 31.86%57.74M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 5.93%23.94M | 6.58%23.8M | -5.64%20.61M | 2.90%22.93M | 2.90%22.93M | 1.93%22.6M | 8.77%22.33M | 23.57%21.84M | 24.82%22.29M | 24.82%22.29M |
| -Long term debt | 9.07%12.66M | -68.19%3.71M | -44.58%3.78M | -13.24%3.67M | -13.24%3.67M | 67.96%11.61M | 163.50%11.67M | 59.50%6.82M | -3.65%4.23M | -3.65%4.23M |
| -Long term capital lease obligation | 2.61%11.27M | 88.38%20.09M | 12.06%16.82M | 6.68%19.26M | 6.68%19.26M | -27.99%10.99M | -33.77%10.66M | 12.09%15.01M | 34.09%18.06M | 34.09%18.06M |
| Non current deferred liabilities | 34.88%3.69M | 45.54%3.41M | 62.50%3.29M | 23.88%3.01M | 23.88%3.01M | 28.99%2.73M | 23.23%2.35M | -21.94%2.02M | -3.50%2.43M | -3.50%2.43M |
| Other non current liabilities | 110.03%3.08M | 80.68%2.54M | 95.35%2.57M | 67.14%2.13M | 67.14%2.13M | 17.01%1.47M | -64.03%1.4M | 21.91%1.31M | 25.12%1.28M | 25.12%1.28M |
| Total non current liabilities | 14.58%30.7M | 14.07%29.75M | 5.11%26.46M | 8.01%28.07M | 8.01%28.07M | 4.91%26.79M | -0.96%26.08M | 17.96%25.17M | 21.50%25.99M | 21.50%25.99M |
| Total liabilities | 45.18%117M | 16.98%96.56M | 4.29%88.21M | -1.91%82.14M | -1.91%82.14M | -3.00%80.59M | -1.84%82.55M | 23.77%84.58M | 28.46%83.73M | 28.46%83.73M |
| Shareholders'equity | ||||||||||
| Share capital | 1.25%81K | -1.23%80K | 0.00%80K | 0.00%80K | 0.00%80K | 0.00%80K | 0.00%81K | 0.00%80K | 0.00%80K | 0.00%80K |
| -common stock | 1.25%81K | -1.23%80K | 0.00%80K | 0.00%80K | 0.00%80K | 0.00%80K | 0.00%81K | 0.00%80K | 0.00%80K | 0.00%80K |
| Retained earnings | 75.65%32.22M | 54.02%25.91M | 85.17%25.06M | 66.31%20.1M | 66.31%20.1M | 431.56%18.34M | 1,009.50%16.82M | 2,639.07%13.53M | 647.56%12.09M | 647.56%12.09M |
| Paid-in capital | 1.94%61.3M | 3.00%61.6M | 0.23%60.01M | 0.15%60.15M | 0.15%60.15M | -4.54%60.13M | -4.71%59.81M | -4.65%59.87M | -3.99%60.06M | -3.99%60.06M |
| Less: Treasury stock | --1K | --0 | ---- | --0 | --0 | --0 | 186.39%968K | 3,623.08%968K | 3,623.08%968K | 3,623.08%968K |
| Gains losses not affecting retained earnings | -6.88%-7.85M | -3.19%-7.39M | -4.44%-7.28M | -47.67%-8.2M | -47.67%-8.2M | 14.44%-7.34M | -9.33%-7.16M | -1.16%-6.97M | 13.92%-5.55M | 13.92%-5.55M |
| Total stockholders'equity | 20.42%85.75M | 16.94%80.2M | 18.80%77.87M | 9.78%72.14M | 9.78%72.14M | 24.99%71.21M | 19.33%68.58M | 16.11%65.55M | 13.72%65.71M | 13.72%65.71M |
| Noncontrolling interests | 59.01%14.24M | 51.73%12.23M | 74.01%12.24M | 75.02%10.97M | 75.02%10.97M | 115.40%8.95M | 364.38%8.06M | --7.03M | --6.27M | --6.27M |
| Total equity | 24.73%99.99M | 20.60%92.43M | 24.15%90.11M | 15.46%83.11M | 15.46%83.11M | 31.14%80.16M | 29.44%76.64M | 28.57%72.58M | 24.56%71.98M | 24.56%71.98M |
| 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 | -- |