Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (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 | 26.46%273.5M | 24.13%240.59M | 19.39%228.22M | 36.14%229.17M | 36.14%229.17M | 26.30%216.27M | 51.67%193.82M | 29.78%191.16M | -6.34%168.33M | -6.34%168.33M |
| -Cash and cash equivalents | 26.46%273.5M | 24.13%240.59M | 19.39%228.22M | 36.14%229.17M | 36.14%229.17M | 26.30%216.27M | 51.67%193.82M | 29.78%191.16M | -6.34%168.33M | -6.34%168.33M |
| Receivables | 35.94%39.3M | 37.98%37.1M | 10.06%37.51M | -24.70%33.12M | -24.70%33.12M | -21.43%28.91M | -30.33%26.89M | -7.56%34.08M | -6.57%43.99M | -6.57%43.99M |
| -Accounts receivable | 81.57%21.89M | 106.14%20.79M | 22.08%16.47M | 41.78%14.91M | 41.78%14.91M | -19.61%12.06M | 14.55%10.09M | 66.25%13.49M | -5.89%10.52M | -5.89%10.52M |
| -Related party accounts receivable | 3.29%17.41M | -2.93%16.31M | 2.19%21.04M | -45.59%18.21M | -45.59%18.21M | -22.68%16.85M | -43.60%16.8M | -28.39%20.59M | -6.78%33.47M | -6.78%33.47M |
| Restricted cash | -0.86%4.06M | -73.01%1.36M | 20.00%3.79M | 35.44%3.59M | 35.44%3.59M | -17.04%4.09M | -78.69%5.04M | -88.84%3.16M | -89.96%2.65M | -89.96%2.65M |
| Other current assets | 55.88%27.35M | 19.33%22.03M | -1.81%18.09M | 40.42%19.17M | 40.42%19.17M | 68.38%17.54M | 49.77%18.47M | 19.33%18.43M | 20.68%13.65M | 20.68%13.65M |
| Total current assets | 29.00%344.2M | 23.29%301.09M | 16.53%287.61M | 24.68%285.05M | 24.68%285.05M | 19.44%266.81M | 20.68%244.21M | 8.30%246.82M | -13.56%228.62M | -13.56%228.62M |
| Non current assets | ||||||||||
| Net PPE | 3.96%10.96M | 6.94%11.7M | 26.71%11.92M | -2.32%9.66M | -2.32%9.66M | 10.86%10.54M | -1.10%10.94M | -10.43%9.4M | -14.88%9.89M | -14.88%9.89M |
| -Gross PPE | 21.50%24.67M | 24.64%24.59M | 36.67%23.65M | 6.45%20.26M | 6.45%20.26M | 14.57%20.3M | 13.20%19.73M | 10.55%17.31M | 21.36%19.03M | 21.36%19.03M |
| -Accumulated depreciation | -40.44%-13.71M | -46.70%-12.88M | -48.51%-11.74M | -15.92%-10.6M | -15.92%-10.6M | -18.86%-9.76M | -38.08%-8.78M | -53.27%-7.9M | -124.98%-9.14M | -124.98%-9.14M |
| Goodwill and other intangible assets | -0.56%77.58M | -0.74%77.86M | 0.34%78.17M | 3.30%77.35M | 3.30%77.35M | 3.82%78.02M | 4.18%78.44M | 2.81%77.91M | 8.47%74.87M | 8.47%74.87M |
| -Other intangible assets | -0.56%77.58M | -0.74%77.86M | 0.34%78.17M | 3.30%77.35M | 3.30%77.35M | 3.82%78.02M | 4.18%78.44M | 2.81%77.91M | 8.47%74.87M | 8.47%74.87M |
| Related parties assets | 3.29%17.41M | -2.93%16.31M | 2.19%21.04M | -45.59%18.21M | -45.59%18.21M | -22.68%16.85M | -43.60%16.8M | -28.39%20.59M | -6.78%33.47M | -6.78%33.47M |
| Non current deferred assets | --153.6M | --145.39M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other non current assets | -5.55%6.83M | -2.20%6.99M | 28.42%9.32M | 42.49%7.42M | 42.49%7.42M | 6.59%7.23M | 12.88%7.14M | 42.01%7.26M | -0.57%5.2M | -0.57%5.2M |
| Total non current assets | 159.91%248.97M | 150.63%241.94M | 5.12%99.41M | 4.95%94.42M | 4.95%94.42M | 4.75%95.79M | 4.14%96.53M | 3.48%94.57M | 4.76%89.97M | 4.76%89.97M |
| Total assets | 63.59%593.17M | 59.37%543.02M | 13.37%387.02M | 19.11%379.47M | 19.11%379.47M | 15.18%362.6M | 15.49%340.74M | 6.92%341.39M | -9.07%318.58M | -9.07%318.58M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 16.05%45.68M | 29.45%41.17M | 93.45%49.75M | 1.01%40.81M | 1.01%40.81M | 67.70%39.36M | 72.41%31.8M | 6.68%25.72M | 35.55%40.4M | 35.55%40.4M |
| -accounts payable | -12.06%26.86M | -15.60%26.84M | -12.23%22.57M | -20.25%25.8M | -20.25%25.8M | 31.97%30.55M | 77.23%31.8M | 44.81%25.72M | 8.54%32.35M | 8.54%32.35M |
| -Total tax payable | 113.49%18.81M | --14.33M | --24.8M | 86.42%15.01M | 86.42%15.01M | --8.81M | ---- | ---- | --8.05M | --8.05M |
| -Other payable | ---- | ---- | --2.38M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Current accrued expenses | 8.06%61.41M | 2.60%55.27M | 3.59%57.56M | 48.55%55.48M | 48.55%55.48M | 22.99%56.83M | 27.11%53.87M | 10.51%55.56M | -31.88%37.35M | -31.88%37.35M |
| Current debt and capital lease obligation | 2.49%2.18M | 178.11%2.15M | 237.69%1.99M | 45.85%1.97M | 45.85%1.97M | 207.66%2.13M | 13.36%772K | -11.56%589K | 86.98%1.35M | 86.98%1.35M |
| -Current capital lease obligation | 2.49%2.18M | 178.11%2.15M | 237.69%1.99M | 45.85%1.97M | 45.85%1.97M | 207.66%2.13M | 13.36%772K | -11.56%589K | 86.98%1.35M | 86.98%1.35M |
| Current deferred liabilities | 4.76%1.87M | 6.44%1.87M | 6.71%1.84M | 5.96%1.81M | 5.96%1.81M | 7.15%1.78M | 8.34%1.75M | -14.03%1.73M | 12.19%1.71M | 12.19%1.71M |
| Other current liabilities | 25.85%52M | -1.33%47.56M | -17.44%50.88M | 6.35%45.84M | 6.35%45.84M | -26.25%41.32M | 15.02%48.2M | 27.46%61.63M | -8.28%43.1M | -8.28%43.1M |
| Current liabilities | 15.52%179.9M | 9.41%161.16M | 12.19%173.09M | 18.47%163.13M | 18.47%163.13M | 12.98%155.73M | 30.31%147.3M | 18.72%154.28M | -4.34%137.69M | -4.34%137.69M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 14.15%3.65M | 135.67%4.06M | 553.23%4.05M | 23.36%2.67M | 23.36%2.67M | 327.94%3.2M | 134.88%1.72M | -26.28%620K | 83.69%2.16M | 83.69%2.16M |
| -Long term capital lease obligation | 14.15%3.65M | 135.67%4.06M | 553.23%4.05M | 23.36%2.67M | 23.36%2.67M | 327.94%3.2M | 134.88%1.72M | -26.28%620K | 83.69%2.16M | 83.69%2.16M |
| Non current deferred liabilities | -16.92%9.18M | -16.23%9.64M | -15.42%10.11M | -14.63%10.58M | -14.63%10.58M | -13.91%11.05M | -13.23%11.51M | -12.63%11.96M | -12.13%12.4M | -12.13%12.4M |
| Other non current liabilities | -17.23%3.17M | 53.68%3.21M | 111.52%4.41M | 2,274.13%4.77M | 2,274.13%4.77M | 258.48%3.83M | 73.01%2.09M | 398.56%2.08M | -17.62%201K | -17.62%201K |
| Total non current liabilities | 668.63%138.9M | 746.14%129.62M | 26.67%18.57M | 22.10%18.02M | 22.10%18.02M | 23.40%18.07M | 0.78%15.32M | -1.90%14.66M | -4.95%14.76M | -4.95%14.76M |
| Total liabilities | 83.43%318.8M | 78.81%290.78M | 13.44%191.66M | 18.83%181.15M | 18.83%181.15M | 13.98%173.8M | 26.81%162.62M | 16.60%168.94M | -4.40%152.45M | -4.40%152.45M |
| Shareholders'equity | ||||||||||
| Share capital | 4.55%23K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K |
| -common stock | 4.55%23K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K | 0.00%22K |
| Retained earnings | 21.81%-107.87M | 18.13%-113.92M | 6.07%-130.61M | 1.73%-135.93M | 1.73%-135.93M | -1.00%-137.95M | -5.08%-139.14M | -9.25%-139.04M | -15.25%-138.32M | -15.25%-138.32M |
| Paid-in capital | 16.59%243.92M | 18.22%241.13M | 7.73%215.37M | 13.28%217.68M | 13.28%217.68M | 10.84%209.21M | 10.85%203.97M | 10.10%199.91M | 8.15%192.16M | 8.15%192.16M |
| Less: Treasury stock | --3.18M | --3.18M | --2.15M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Gains losses not affecting retained earnings | 112.02%182K | 20.77%-1.11M | -1,745.83%-1.33M | -2,990.00%-3.09M | -2,990.00%-3.09M | -122.97%-1.51M | -27.47%-1.41M | 95.48%-72K | 93.93%-100K | 93.93%-100K |
| Total stockholders'equity | 90.75%133.08M | 93.78%122.93M | 33.70%81.31M | 46.33%78.68M | 46.33%78.68M | 35.45%69.76M | 25.59%63.44M | 15.33%60.82M | -4.06%53.77M | -4.06%53.77M |
| Noncontrolling interests | 18.69%141.29M | 12.75%129.31M | 2.17%114.05M | 6.48%119.64M | 6.48%119.64M | 7.41%119.04M | -1.38%114.68M | -8.24%111.63M | -16.66%112.36M | -16.66%112.36M |
| Total equity | 45.32%274.37M | 41.61%252.24M | 13.29%195.36M | 19.37%198.32M | 19.37%198.32M | 16.30%188.8M | 6.79%178.12M | -1.12%172.45M | -12.96%166.13M | -12.96%166.13M |
| 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 | -- |