Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (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 | -4.49%748.75M | -12.39%708.86M | -10.68%697.23M | 0.80%757.36M | 0.80%757.36M | 24.29%783.96M | 34.04%809.15M | 26.31%780.62M | 20.45%751.32M | 20.45%751.32M |
| -Cash and cash equivalents | -4.49%748.75M | -12.39%708.86M | -10.68%697.23M | 0.80%757.36M | 0.80%757.36M | 24.29%783.96M | 34.04%809.15M | 51.10%780.62M | 43.53%751.32M | 43.53%751.32M |
| Receivables | 15.46%148.97M | 27.35%156.95M | 27.34%147.41M | 8.02%134.12M | 8.02%134.12M | 21.54%129.03M | 2.44%123.25M | -13.28%115.77M | 6.81%124.16M | 6.81%124.16M |
| -Accounts receivable | 15.46%148.97M | 27.35%156.95M | 27.34%147.41M | 8.02%134.12M | 8.02%134.12M | 21.54%129.03M | 2.44%123.25M | -13.28%115.77M | 6.81%124.16M | 6.81%124.16M |
| Inventory | -12.14%160.32M | -18.19%155.86M | -22.68%153.11M | -29.34%142.96M | -29.34%142.96M | -13.68%182.47M | -20.90%190.53M | -19.07%198.03M | -15.09%202.32M | -15.09%202.32M |
| Prepaid assets | ---- | ---- | ---- | -19.16%11.01M | -19.16%11.01M | ---- | ---- | ---- | 460.91%13.62M | 460.91%13.62M |
| Other current assets | 6.46%38.45M | 0.61%35.2M | -7.64%34.71M | 3.39%20.6M | 3.39%20.6M | 19.80%36.12M | 3.64%34.98M | 66.36%37.59M | 14.44%19.92M | 14.44%19.92M |
| Total current assets | -3.10%1.1B | -8.81%1.06B | -8.87%1.03B | -4.08%1.07B | -4.08%1.07B | 15.65%1.13B | 16.06%1.16B | 11.21%1.13B | 11.34%1.11B | 11.34%1.11B |
| Non current assets | ||||||||||
| Net PPE | -5.08%313.09M | -4.43%321.17M | -4.45%325.19M | 3.15%333.12M | 3.15%333.12M | 3.17%329.85M | 3.52%336.05M | 8.21%340.32M | 2.30%322.96M | 2.30%322.96M |
| -Gross PPE | 4.91%506.67M | 5.33%504.81M | 4.42%497.14M | 9.72%495.58M | 9.72%495.58M | 9.90%482.98M | 10.55%479.27M | 14.76%476.09M | 10.70%451.68M | 10.70%451.68M |
| -Accumulated depreciation | -26.42%-193.58M | -28.22%-183.64M | -26.64%-171.95M | -26.21%-162.47M | -26.21%-162.47M | -27.87%-153.12M | -31.51%-143.22M | -35.27%-135.77M | -39.45%-128.72M | -39.45%-128.72M |
| Goodwill and other intangible assets | 10.22%1.51B | 11.34%1.52B | 8.55%1.49B | 2.50%1.43B | 2.50%1.43B | 12.81%1.37B | 11.70%1.37B | 14.23%1.37B | 14.63%1.39B | 14.63%1.39B |
| -Goodwill | 12.67%1.11B | 13.03%1.11B | 9.78%1.08B | 4.44%1.03B | 4.44%1.03B | 13.62%987.62M | 13.20%985.61M | 15.14%985.96M | 15.38%987.12M | 15.38%987.12M |
| -Other intangible assets | 3.86%395.44M | 6.95%406.21M | 5.43%409.23M | -2.23%397.9M | -2.23%397.9M | 10.77%380.75M | 7.99%379.81M | 11.99%388.15M | 12.85%406.96M | 12.85%406.96M |
| Non current deferred assets | 747.52%856K | 17.99%800K | -14.90%737K | -51.05%749K | -51.05%749K | -93.47%101K | -61.39%678K | 2.49%866K | 82.14%1.53M | 82.14%1.53M |
| Other non current assets | 582.49%5.11M | 201.17%2.57M | 121.03%2.11M | -32.03%868K | -32.03%868K | -48.20%748K | -48.74%853K | -19.53%956K | 56.69%1.28M | 56.69%1.28M |
| Total non current assets | 7.54%1.83B | 8.32%1.84B | 6.03%1.82B | 2.55%1.76B | 2.55%1.76B | 10.64%1.7B | 9.84%1.7B | 12.95%1.72B | 12.15%1.72B | 12.15%1.72B |
| Total assets | 3.29%2.92B | 1.39%2.9B | 0.10%2.85B | -0.05%2.83B | -0.05%2.83B | 12.59%2.83B | 12.28%2.86B | 12.25%2.85B | 11.83%2.83B | 11.83%2.83B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 50.10%32.28M | 25.83%27.03M | 35.99%28.17M | 27.22%33.56M | 27.22%33.56M | 0.46%21.51M | -24.59%21.48M | -28.93%20.72M | -12.11%26.38M | -12.11%26.38M |
| -accounts payable | 37.78%29.43M | 22.55%25.63M | 43.80%26.94M | 64.26%32.13M | 64.26%32.13M | 12.64%21.36M | -12.09%20.91M | -29.05%18.73M | -29.00%19.56M | -29.00%19.56M |
| -Total tax payable | 1,827.03%2.85M | 145.72%1.41M | -37.70%1.24M | -79.12%1.42M | -79.12%1.42M | -93.95%148K | -87.81%573K | -27.78%1.98M | 177.10%6.81M | 177.10%6.81M |
| Current accrued expenses | 40.19%22.72M | -8.01%18.25M | 14.99%21.9M | -7.02%15.59M | -7.02%15.59M | 4.60%16.2M | 35.04%19.84M | 16.54%19.04M | 5.78%16.77M | 5.78%16.77M |
| Current debt and capital lease obligation | 58.69%19.31M | -80.34%16.04M | -80.88%15.15M | -79.88%15.1M | -79.88%15.1M | -95.79%12.17M | -71.70%81.61M | -72.95%79.26M | -74.25%75.08M | -74.25%75.08M |
| -Current debt | ---- | ---- | ---- | ---- | ---- | ---- | -75.67%69.48M | -75.63%69.48M | -75.60%69.45M | -75.60%69.45M |
| -Current capital lease obligation | 58.69%19.31M | 32.27%16.04M | 54.93%15.15M | 168.23%15.1M | 168.23%15.1M | 267.15%12.17M | 319.83%12.13M | 22.89%9.78M | -19.06%5.63M | -19.06%5.63M |
| Current deferred liabilities | -4.65%15.68M | 48.60%20.81M | 47.13%21.21M | -22.41%13.24M | -22.41%13.24M | 51.17%16.45M | 0.10%14M | -21.56%14.42M | -11.49%17.07M | -11.49%17.07M |
| Other current liabilities | -63.35%5.11M | 3.01%14.36M | 72.69%42.05M | 31.91%17.13M | 31.91%17.13M | 10.70%13.94M | -14.83%13.94M | -12.51%24.35M | -6.93%12.98M | -6.93%12.98M |
| Current liabilities | 21.01%131.14M | -29.43%123.01M | -14.76%152M | -23.13%126.79M | -23.13%126.79M | -70.18%108.37M | -53.34%174.31M | -56.01%178.32M | -59.19%164.94M | -59.19%164.94M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 1.40%669.55M | 1.33%670.02M | 1.53%668.54M | 5.41%671.14M | 5.41%671.14M | 405.53%660.3M | 391.86%661.24M | 415.78%658.47M | 384.61%636.72M | 384.61%636.72M |
| -Long term debt | 3.13%537.93M | 3.09%533.73M | 3.05%529.61M | 3.02%525.57M | 3.02%525.57M | --521.61M | --517.73M | --513.92M | --510.14M | --510.14M |
| -Long term capital lease obligation | -5.10%131.63M | -5.03%136.3M | -3.88%138.94M | 15.01%145.58M | 15.01%145.58M | 6.18%138.69M | 6.75%143.52M | 13.23%144.55M | -3.66%126.58M | -3.66%126.58M |
| Non current deferred liabilities | -40.23%20.14M | -35.75%23.33M | -36.88%24.14M | -42.08%22.78M | -42.08%22.78M | 140.00%33.69M | 65.80%36.31M | 73.41%38.24M | 70.97%39.32M | 70.97%39.32M |
| Other non current liabilities | 70.60%19.8M | 534.66%23.53M | 502.96%21.98M | 42.95%36.24M | 42.95%36.24M | -33.90%11.61M | -92.30%3.71M | -91.46%3.65M | -59.31%25.35M | -59.31%25.35M |
| Total non current liabilities | 0.55%709.49M | 2.23%716.87M | 2.04%714.66M | 4.10%730.16M | 4.10%730.16M | 334.99%705.59M | 242.92%701.26M | 263.97%700.35M | 223.67%701.4M | 223.67%701.4M |
| Total liabilities | 3.28%840.62M | -4.07%839.89M | -1.37%866.66M | -1.08%856.95M | -1.08%856.95M | 54.87%813.96M | 51.46%875.56M | 47.00%878.67M | 39.53%866.34M | 39.53%866.34M |
| Shareholders'equity | ||||||||||
| Share capital | 0.54%563K | 0.72%563K | 0.54%562K | 0.54%561K | 0.54%561K | 0.36%560K | 0.36%559K | 0.54%559K | 0.36%558K | 0.36%558K |
| -common stock | 0.54%563K | 0.72%563K | 0.54%562K | 0.54%561K | 0.54%561K | 0.36%560K | 0.36%559K | 0.54%559K | 0.36%558K | 0.36%558K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | 0.39%442.96M | -3.65%428.05M | -6.30%413.18M | -5.89%407.35M | -5.89%407.35M | -4.98%441.22M | -0.43%444.26M | 3.48%440.94M | 8.96%432.87M | 8.96%432.87M |
| Paid-in capital | 2.12%1.64B | 3.09%1.63B | 3.04%1.62B | 3.07%1.62B | 3.07%1.62B | 2.70%1.61B | 1.56%1.59B | 1.74%1.57B | 1.42%1.57B | 1.42%1.57B |
| Gains losses not affecting retained earnings | 88.14%-4.11M | 96.12%-1.72M | -12.01%-47.84M | -38.95%-52.53M | -38.95%-52.53M | 20.54%-34.62M | -18.97%-44.24M | -37.24%-42.71M | -9.93%-37.81M | -9.93%-37.81M |
| Total stockholders'equity | 3.29%2.08B | 3.79%2.06B | 0.76%1.99B | 0.40%1.97B | 0.40%1.97B | 1.41%2.02B | 0.78%1.99B | 1.55%1.97B | 2.83%1.96B | 2.83%1.96B |
| Total equity | 3.29%2.08B | 3.79%2.06B | 0.76%1.99B | 0.40%1.97B | 0.40%1.97B | 1.41%2.02B | 0.78%1.99B | 1.55%1.97B | 2.83%1.96B | 2.83%1.96B |
| 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 with Explanatory Notes | -- |