Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
TME-SW
01698
5
BABA-W
09988
| (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 | -54.13%796.98K | 0.53%1.46M | -2.54%1.85M | -14.77%1.88M | -14.77%1.88M | 231.82%1.74M | 48.70%1.45M | 81.39%1.9M | 33.45%2.2M | 33.45%2.2M |
| -Cash and cash equivalents | -54.13%796.98K | 0.53%1.46M | -2.54%1.85M | -14.77%1.88M | -14.77%1.88M | 231.82%1.74M | 48.70%1.45M | 81.39%1.9M | 33.45%2.2M | 33.45%2.2M |
| Receivables | 8.89%1.24M | -6.81%1.02M | -29.31%1.11M | -14.71%1.63M | -14.71%1.63M | -12.80%1.14M | -20.89%1.09M | 1.85%1.57M | 16.36%1.91M | 16.36%1.91M |
| -Accounts receivable | 11.73%573.64K | -15.71%332.43K | -19.71%439.21K | -12.95%764.65K | -12.95%764.65K | 87.82%513.42K | 3.29%394.38K | -7.27%547.01K | 25.14%878.38K | 25.14%878.38K |
| -Other receivables | 6.56%663.78K | -1.78%685.57K | -34.45%669.87K | -16.21%868.43K | -16.21%868.43K | -39.51%622.92K | -30.13%698.01K | 7.51%1.02M | 9.83%1.04M | 9.83%1.04M |
| Prepaid assets | ---- | ---- | ---- | ---- | ---- | -56.19%557.4K | -76.27%620.6K | -75.87%604.51K | ---- | ---- |
| Restricted cash | 35.81%5.48M | 43.44%6M | 149.19%6M | 81.20%6.03M | 81.20%6.03M | 27.22%4.03M | 238.23%4.18M | -7.73%2.41M | 47.80%3.33M | 47.80%3.33M |
| Current deferred assets | -64.94%528.61K | -63.53%235.05K | ---- | --0 | --0 | -59.26%1.51M | -66.92%644.44K | 172.62%2.67M | 36.91%1.67M | 36.91%1.67M |
| Other current assets | --725.91K | --754.11K | --757.91K | 11.06%619.91K | 11.06%619.91K | ---- | ---- | ---- | -71.16%558.17K | -71.16%558.17K |
| Total current assets | -2.30%8.77M | 18.46%9.46M | 6.19%9.72M | 5.02%10.16M | 5.02%10.16M | -10.01%8.97M | -2.04%7.99M | 5.41%9.15M | 9.70%9.67M | 9.70%9.67M |
| Non current assets | ||||||||||
| Net PPE | 13.57%6.04M | -14.95%4.4M | -13.05%4.8M | 84.31%4.9M | 84.31%4.9M | 81.72%5.32M | 72.41%5.18M | 122.47%5.52M | 11.80%2.66M | 11.80%2.66M |
| -Gross PPE | 6.84%15.12M | -3.96%13.4M | -3.01%13.76M | 22.66%13.78M | 22.66%13.78M | 24.24%14.15M | 22.29%13.95M | 31.17%14.18M | 5.48%11.24M | 5.48%11.24M |
| -Accumulated depreciation | -2.79%-9.08M | -2.53%-9M | -3.38%-8.96M | -3.57%-8.89M | -3.57%-8.89M | -4.35%-8.83M | -4.39%-8.78M | -3.99%-8.67M | -3.66%-8.58M | -3.66%-8.58M |
| Other non current assets | -2.31%576.27K | -2.31%576.27K | -0.85%584.87K | 0.00%589.87K | 0.00%589.87K | 0.00%589.87K | 0.00%589.87K | 0.00%589.87K | 0.00%589.87K | 0.00%589.87K |
| Total non current assets | 11.98%6.62M | -13.66%4.98M | -11.88%5.38M | 68.99%5.49M | 68.99%5.49M | 68.02%5.91M | 60.52%5.77M | 98.95%6.11M | 9.45%3.25M | 9.45%3.25M |
| Total assets | 3.38%15.39M | 4.99%14.44M | -1.04%15.1M | 21.10%15.64M | 21.10%15.64M | 10.34%14.88M | 17.10%13.76M | 29.85%15.26M | 9.64%12.92M | 9.64%12.92M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -14.24%5.9M | -15.55%5.7M | 7.06%7.15M | 35.84%4.58M | 35.84%4.58M | 8.48%6.88M | 12.92%6.75M | 3.88%6.67M | -9.94%3.37M | -9.94%3.37M |
| -accounts payable | -15.69%5.26M | -17.17%5.07M | 7.82%6.51M | 44.21%3.95M | 44.21%3.95M | 9.45%6.24M | 14.48%6.12M | 4.31%6.04M | -11.97%2.74M | -11.97%2.74M |
| -Due to related parties current | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K | 0.00%23.09K |
| -Other payable | 0.00%611.83K | 0.00%611.83K | -0.18%611.83K | -0.18%611.83K | -0.18%611.83K | -0.18%611.83K | -0.18%611.83K | 0.00%612.93K | 0.00%612.93K | 0.00%612.93K |
| Current accrued expenses | ---- | ---- | ---- | 2.16%2.84M | 2.16%2.84M | 205.76%653.73K | 106.22%432.32K | 4.70%215.22K | 14.37%2.78M | 14.37%2.78M |
| Current provisions | 0.00%1.01M | 50.00%1.01M | 50.00%1.01M | 50.00%1.01M | 50.00%1.01M | 50.00%1.01M | 0.00%675K | 0.00%675K | 0.00%675K | 0.00%675K |
| Current debt and capital lease obligation | 8.71%100.18K | 1,769.91%1.5M | 1,731.30%1.5M | 13.02%94.07K | 13.02%94.07K | 8.66%92.15K | -6.06%80.12K | -2.33%81.7K | 1.51%83.23K | 1.51%83.23K |
| -Current debt | ---- | --1.4M | --1.4M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | 8.71%100.18K | 22.48%98.13K | 17.63%96.1K | 13.02%94.07K | 13.02%94.07K | 8.66%92.15K | -6.06%80.12K | -2.33%81.7K | 1.51%83.23K | 1.51%83.23K |
| Current deferred liabilities | 23.43%13.98M | 40.33%13.28M | 10.27%12.03M | 17.36%11.47M | 17.36%11.47M | 11.71%11.33M | 15.57%9.47M | 59.51%10.91M | 20.09%9.77M | 20.09%9.77M |
| Current liabilities | 5.16%20.99M | 23.50%21.49M | 16.86%21.69M | 19.65%20.17M | 19.65%20.17M | 14.38%19.96M | 14.96%17.4M | 30.42%18.56M | 10.44%16.85M | 10.44%16.85M |
| Non current liabilities | ||||||||||
| Long term provisions | 0.87%4.12M | -2.83%4.03M | -1.55%4.08M | -2.07%4.07M | -2.07%4.07M | 43.24%4.08M | 41.65%4.15M | 43.63%4.15M | 44.79%4.15M | 44.79%4.15M |
| Long term debt and capital lease obligation | 164.82%4.16M | 46.92%2.25M | 44.51%2.24M | 2,020.25%3.63M | 2,020.25%3.63M | 723.87%1.57M | 626.69%1.53M | 566.34%1.55M | -32.73%171.44K | -32.73%171.44K |
| -Long term debt | 191.91%4.09M | 53.82%2.15M | 51.50%2.12M | --3.49M | --3.49M | --1.4M | --1.4M | --1.4M | ---- | ---- |
| -Long term capital lease obligation | -59.18%69.11K | -27.25%94.72K | -20.28%120.23K | -15.05%145.64K | -15.05%145.64K | -11.12%169.29K | -38.17%130.2K | -35.20%150.82K | -32.73%171.44K | -32.73%171.44K |
| Non current accrued expenses | -96.50%102.39K | -96.50%102.39K | -96.50%102.39K | -96.50%102.39K | -96.50%102.39K | 0.00%2.92M | 0.00%2.92M | 0.00%2.92M | 0.00%2.92M | 0.00%2.92M |
| Preferred securities outside stock equity | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --24.45M | --24.45M |
| Total non current liabilities | -2.32%8.37M | -25.81%6.38M | -25.46%6.42M | 7.69%7.8M | 7.69%7.8M | 43.79%8.57M | 41.89%8.6M | 42.66%8.62M | 19.87%7.25M | 19.87%7.25M |
| Total liabilities | 2.91%29.37M | 7.19%27.87M | 3.44%28.11M | 16.06%27.97M | 16.06%27.97M | 21.87%28.54M | 22.66%26M | 34.07%27.18M | 13.12%24.1M | 13.12%24.1M |
| Shareholders'equity | ||||||||||
| Share capital | -99.61%96.6K | -99.61%96.6K | -99.61%96.6K | -99.61%96.6K | -99.61%96.6K | 1.78%24.74M | 2.67%24.74M | 3.58%24.74M | 3.57%24.52M | 3.57%24.52M |
| -common stock | 34.42%96.6K | 34.42%96.6K | 34.42%96.6K | 36.90%96.6K | 36.90%96.6K | 6.17%71.86K | 6.17%71.86K | 16.14%71.86K | 14.04%70.56K | 14.04%70.56K |
| -Preferred stock | ---- | ---- | ---- | --0 | --0 | 1.77%24.66M | 2.66%24.66M | 3.55%24.66M | 3.55%24.45M | 3.55%24.45M |
| Retained earnings | -2.27%-95.16M | -3.24%-94.61M | -3.15%-94.19M | -3.52%-93.5M | -3.52%-93.5M | -4.80%-93.04M | -4.02%-91.64M | -5.13%-91.31M | -3.05%-90.32M | -3.05%-90.32M |
| Paid-in capital | 48.35%81.08M | 48.35%81.08M | 48.35%81.08M | 48.44%81.08M | 48.44%81.08M | 0.19%54.65M | 0.19%54.65M | 0.38%54.65M | 0.31%54.62M | 0.31%54.62M |
| Total stockholders'equity | -2.41%-13.98M | -9.67%-13.43M | -9.17%-13.01M | -10.23%-12.33M | -10.23%-12.33M | -37.53%-13.65M | -29.57%-12.25M | -39.89%-11.92M | -17.42%-11.18M | -17.42%-11.18M |
| Total equity | -2.41%-13.98M | -9.67%-13.43M | -9.17%-13.01M | -10.23%-12.33M | -10.23%-12.33M | -37.53%-13.65M | -29.57%-12.25M | -39.89%-11.92M | -17.42%-11.18M | -17.42%-11.18M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |