Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)Sep 28, 2025 | (Q2)Jun 29, 2025 | (Q1)Mar 30, 2025 | (FY)Dec 29, 2024 | (Q4)Dec 29, 2024 | (Q3)Sep 29, 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 | 25.03%106.9M | 9.32%78.6M | 36.39%56.6M | 29.82%107.1M | 29.82%107.1M | 14.15%85.5M | 3.30%71.9M | 2.98%41.5M | --82.5M | --82.5M |
| -Cash and cash equivalents | 25.03%106.9M | 9.32%78.6M | 36.39%56.6M | 29.82%107.1M | 29.82%107.1M | 14.15%85.5M | 3.30%71.9M | 2.98%41.5M | --82.5M | --82.5M |
| Receivables | 5.54%611M | 6.21%648.3M | 9.77%583.2M | 14.02%559.4M | 14.02%559.4M | 6.40%578.9M | 7.16%610.4M | 4.16%531.3M | --490.6M | --490.6M |
| -Accounts receivable | 5.41%606M | 6.21%648.3M | 6.24%561.5M | 11.52%547.1M | 11.52%547.1M | 6.38%574.9M | 7.16%610.4M | 6.53%528.5M | --490.6M | --490.6M |
| -Taxes receivable | 25.00%5M | --0 | 675.00%21.7M | --12.3M | --12.3M | 8.11%4M | ---- | -80.00%2.8M | --0 | --0 |
| Inventory | 8.78%962.6M | 8.68%1.02B | 10.55%1.03B | 7.26%827.2M | 7.26%827.2M | 3.84%884.9M | 8.05%935.1M | -1.01%933.6M | --771.2M | --771.2M |
| Other current assets | -1.64%89.9M | 1.80%73.5M | 2.04%75.1M | -8.36%55.9M | -8.36%55.9M | -10.65%91.4M | -11.30%72.2M | 0.00%73.6M | --61M | --61M |
| Total current assets | 7.91%1.77B | 7.52%1.82B | 10.57%1.75B | 10.27%1.55B | 10.27%1.55B | 4.27%1.64B | 6.53%1.69B | 0.82%1.58B | --1.41B | --1.41B |
| Non current assets | ||||||||||
| Net PPE | 2.43%725.5M | 5.83%732.1M | 12.27%719.2M | 11.29%719.96M | 11.29%719.96M | 14.74%708.3M | 22.20%691.8M | 15.74%640.6M | --646.91M | --646.91M |
| -Gross PPE | 8.57%1.06B | 11.29%1.05B | 15.01%1.02B | 14.55%1.01B | 14.55%1.01B | 16.08%975.5M | 21.60%944.7M | 18.52%890.1M | --882.5M | --882.5M |
| -Accumulated depreciation | -24.85%-333.6M | -26.26%-319.3M | -22.04%-304.5M | -23.48%-290.9M | -23.48%-290.9M | -19.77%-267.2M | -19.97%-252.9M | -26.33%-249.5M | ---235.59M | ---235.59M |
| Goodwill and other intangible assets | -3.73%749.2M | -3.51%760.4M | 2.26%769.1M | 1.67%779.1M | 1.67%779.1M | -1.32%778.2M | 11.30%788.1M | 7.57%752.1M | --766.3M | --766.3M |
| -Goodwill | 2.41%522.2M | 2.55%522.6M | 7.17%520M | 6.71%518.1M | 6.71%518.1M | 5.26%509.9M | 17.45%509.6M | 14.87%485.2M | --485.5M | --485.5M |
| -Other intangible assets | -15.39%227M | -14.61%237.8M | -6.67%249.1M | -7.05%261M | -7.05%261M | -11.80%268.3M | 1.57%278.5M | -3.58%266.9M | --280.8M | --280.8M |
| Non current deferred assets | 155.56%18.4M | 250.00%18.9M | 256.60%18.9M | 249.06%18.5M | 249.06%18.5M | 157.14%7.2M | 42.11%5.4M | 39.47%5.3M | --5.3M | --5.3M |
| Other non current assets | -66.95%3.9M | -54.29%4.8M | 23.53%4.2M | -19.61%4.1M | -19.61%4.1M | 61.64%11.8M | 23.53%10.5M | -62.22%3.4M | --5.1M | --5.1M |
| Total non current assets | -0.56%1.5B | 1.36%1.52B | 7.85%1.51B | 6.89%1.52B | 6.89%1.52B | 6.32%1.51B | 16.27%1.5B | 10.74%1.4B | --1.42B | --1.42B |
| Total assets | 3.85%3.27B | 4.63%3.33B | 9.29%3.26B | 8.55%3.07B | 8.55%3.07B | 5.24%3.15B | 10.89%3.19B | 5.25%2.98B | --2.83B | --2.83B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 4.24%341.7M | 10.23%413.7M | 10.64%432.5M | 13.16%315.5M | 13.16%315.5M | -7.74%327.8M | -7.81%375.3M | 6.92%390.9M | --278.8M | --278.8M |
| -accounts payable | 4.24%341.7M | 12.60%391.4M | 10.64%432.5M | 16.51%315.5M | 16.51%315.5M | -7.74%327.8M | -9.08%347.6M | 6.92%390.9M | --270.8M | --270.8M |
| -Total tax payable | ---- | -19.49%22.3M | ---- | --0 | --0 | --0 | 11.69%27.7M | --0 | --8M | --8M |
| Current accrued expenses | 13.87%153.5M | 10.80%143.6M | 9.19%124.7M | 13.61%130.2M | 13.61%130.2M | 6.06%134.8M | 6.23%129.6M | 12.73%114.2M | --114.6M | --114.6M |
| Current debt and capital lease obligation | 7.99%128.4M | 7.40%126.3M | 11.48%125.3M | 12.20%124.2M | 12.20%124.2M | 11.75%118.9M | 22.63%117.6M | 21.12%112.4M | --110.7M | --110.7M |
| -Current debt | -17.02%3.9M | -20.41%3.9M | -26.42%3.9M | -18.87%4.3M | -18.87%4.3M | -11.32%4.7M | 19.51%4.9M | 29.27%5.3M | --5.3M | --5.3M |
| -Current capital lease obligation | 9.02%124.5M | 8.61%122.4M | 13.35%121.4M | 13.76%119.9M | 13.76%119.9M | 12.96%114.2M | 22.77%112.7M | 20.74%107.1M | --105.4M | --105.4M |
| Current liabilities | 9.61%711.4M | 10.54%755M | 10.57%740.8M | 10.81%640.8M | 10.81%640.8M | -0.87%649M | 0.01%683M | 10.27%670M | --578.3M | --578.3M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -2.01%827.2M | 2.64%915.2M | 13.57%937.2M | 10.18%827.1M | 10.18%827.1M | 4.34%844.2M | 21.78%891.7M | -8.34%825.2M | --750.7M | --750.7M |
| -Long term debt | -5.27%384.5M | -1.96%466M | 12.74%499.1M | 4.43%383.9M | 4.43%383.9M | -6.39%405.9M | 26.28%475.3M | -20.78%442.7M | --367.6M | --367.6M |
| -Long term capital lease obligation | 1.00%442.7M | 7.88%449.2M | 14.54%438.1M | 15.69%443.2M | 15.69%443.2M | 16.72%438.3M | 17.03%416.4M | 12.01%382.5M | --383.1M | --383.1M |
| Non current deferred liabilities | ---- | ---- | ---- | --0 | --0 | --0 | -77.63%1.7M | -71.23%2.1M | --2.3M | --2.3M |
| Other non current liabilities | -59.05%4.3M | -22.90%10.1M | -0.97%10.2M | -4.35%11M | -4.35%11M | -30.92%10.5M | -11.49%13.1M | -29.93%10.3M | --11.5M | --11.5M |
| Total non current liabilities | -2.71%831.5M | 2.07%925.3M | 13.11%947.4M | 9.63%838.1M | 9.63%838.1M | 1.83%854.7M | 20.13%906.5M | -9.18%837.6M | --764.5M | --764.5M |
| Total liabilities | 2.61%1.54B | 5.71%1.68B | 11.98%1.69B | 10.14%1.48B | 10.14%1.48B | 0.65%1.5B | 10.57%1.59B | -1.46%1.51B | --1.34B | --1.34B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | --500K | --500K |
| -common stock | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | 0.00%500K | --500K | --500K |
| Retained earnings | 13.10%1.2B | 12.23%1.14B | 12.89%1.01B | 13.49%1.04B | 13.49%1.04B | 15.43%1.06B | 17.95%1.02B | 21.48%897M | --916.3M | --916.3M |
| Paid-in capital | 5.12%652.7M | 3.92%639.5M | 4.27%636.8M | 4.10%626.5M | 4.10%626.5M | 4.37%620.9M | 4.43%615.4M | 4.73%610.7M | --601.8M | --601.8M |
| Less: Treasury stock | 150.94%146.3M | 158.94%146.3M | 150.14%91.8M | 140.60%88.3M | 140.60%88.3M | 130.43%58.3M | 123.32%56.5M | 45.06%36.7M | --36.7M | --36.7M |
| Gains losses not affecting retained earnings | -321.43%-5.9M | -1,766.67%-5M | -408.70%-7.1M | -245.24%-6.1M | -245.24%-6.1M | -124.56%-1.4M | -96.30%300K | -61.67%2.3M | --4.2M | --4.2M |
| Total stockholders'equity | 4.83%1.7B | 3.39%1.63B | 5.24%1.55B | 5.81%1.57B | 5.81%1.57B | 8.55%1.62B | 9.89%1.58B | 13.13%1.47B | --1.49B | --1.49B |
| Noncontrolling interests | 18.75%22.8M | 17.37%22.3M | --19.2M | --19.4M | --19.4M | --19.2M | --19M | ---- | --0 | --0 |
| Total equity | 4.99%1.72B | 3.55%1.65B | 6.54%1.57B | 7.12%1.59B | 7.12%1.59B | 9.83%1.64B | 11.21%1.6B | 13.13%1.47B | --1.49B | --1.49B |
| 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 |