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 | -85.56%41.63M | 120.53%247.14M | -9.62%188.99M | --300.38M | --300.38M | 40,527.53%288.23M | 119,625.44%112.07M | 156,305.44%209.1M | --0 | --0 |
| -Cash and cash equivalents | -85.56%41.63M | 120.53%247.14M | -9.62%188.99M | --300.38M | --300.38M | 40,527.53%288.23M | 119,625.44%112.07M | 156,305.44%209.1M | --0 | --0 |
| Inventory | 58.30%25.07M | 23.59%20.49M | -9.36%15.08M | -5.40%15.34M | -5.40%15.34M | --15.84M | --16.58M | --16.64M | --16.21M | --16.21M |
| Restricted cash | --0 | 1.54%35.63M | --35.51M | --35.39M | --35.39M | --35.25M | --35.1M | ---- | --0 | --0 |
| Other current assets | 134.44%11.32M | 48.69%4.98M | 61.34%5.49M | --4.17M | --4.17M | 1,859.48%4.83M | 2,258.16%3.35M | 1,581.75%3.4M | ---- | ---- |
| Total current assets | -77.33%78.02M | 84.48%308.24M | 6.95%245.07M | 2,091.30%355.28M | 2,091.30%355.28M | 35,904.90%344.15M | 70,802.34%167.09M | 52,354.22%229.14M | 8,502.52%16.21M | 8,502.52%16.21M |
| Non current assets | ||||||||||
| Net PPE | 37.90%1.53B | 33.58%1.43B | 20.91%1.28B | 73.37%1.19B | 73.37%1.19B | --1.11B | --1.07B | --1.06B | --688.96M | --688.96M |
| -Gross PPE | 38.39%1.54B | 33.75%1.43B | 20.91%1.28B | -72.74%1.19B | -72.74%1.19B | --1.11B | --1.07B | --1.06B | --4.38B | --4.38B |
| -Accumulated depreciation | ---5.44M | ---1.81M | --0 | --0 | --0 | --0 | --0 | --0 | ---3.69B | ---3.69B |
| Other non current assets | 120.99%39.08M | 568.64%36.76M | 492.05%34.49M | 422.33%33.45M | 422.33%33.45M | -72.35%17.68M | -93.70%5.5M | -93.29%5.83M | -97.80%6.4M | -97.80%6.4M |
| Total non current assets | 39.21%1.57B | 36.32%1.46B | 23.48%1.32B | 76.58%1.23B | 76.58%1.23B | 1,665.70%1.13B | 1,130.20%1.07B | 1,128.00%1.07B | 139.19%695.37M | 139.19%695.37M |
| Total assets | 11.98%1.65B | 42.80%1.77B | 20.56%1.56B | 122.49%1.58B | 122.49%1.58B | 2,170.01%1.47B | 1,317.80%1.24B | 1,384.33%1.3B | 144.61%711.58M | 144.61%711.58M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -11.22%53.33M | 130.43%97.16M | 13.64%91.25M | 254.97%51.84M | 254.97%51.84M | 549.59%60.07M | 407.17%42.16M | 865.70%80.29M | 194.69%14.61M | 194.69%14.61M |
| -accounts payable | 134.28%53.33M | 1,205.84%62.16M | -28.08%56.09M | 419.51%16.81M | 419.51%16.81M | 269.91%22.76M | -15.10%4.76M | 1,332.89%77.99M | -30.07%3.24M | -30.07%3.24M |
| -Total tax payable | ---- | ---- | ---- | ---- | ---- | -25.40%2.31M | -14.74%2.31M | -19.64%2.31M | ---- | ---- |
| -Due to related parties current | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --11.37M | --11.37M |
| -Other payable | ---- | -0.27%35M | --35.16M | --35.04M | --35.04M | --35M | --35.1M | ---- | ---- | ---- |
| Current accrued expenses | 191.70%110.37M | 397.93%88.61M | --54.66M | 3,060.03%67.91M | 3,060.03%67.91M | --37.84M | --17.8M | ---- | --2.15M | --2.15M |
| Current debt and capital lease obligation | 248,652.63%898M | 67,336.15%876.67M | -29.75%1.03M | -20.03%918K | -20.03%918K | -90.43%361K | -40.67%1.3M | -35.75%1.46M | -35.50%1.15M | -35.50%1.15M |
| -Current debt | --896.57M | --875.56M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | 295.01%1.43M | -14.69%1.11M | -29.75%1.03M | -20.03%918K | -20.03%918K | --361K | --1.3M | --1.46M | --1.15M | --1.15M |
| Current liabilities | 980.39%1.06B | 1,634.34%1.06B | 79.72%146.93M | 574.06%120.67M | 574.06%120.67M | 654.69%98.27M | 483.18%61.26M | 671.99%81.76M | 165.77%17.9M | 165.77%17.9M |
| Non current liabilities | ||||||||||
| Long term provisions | 12.02%108.58M | 12.03%105.51M | 12.10%102.52M | -71.45%99.68M | -71.45%99.68M | --96.93M | --94.17M | --91.45M | --349.14M | --349.14M |
| Long term debt and capital lease obligation | -97.77%18.5M | -97.80%17.51M | 12.47%871.76M | 15,308.15%850.53M | 15,308.15%850.53M | --831.24M | --794.18M | --775.1M | --5.52M | --5.52M |
| -Long term debt | ---- | ---- | 10.81%854.55M | --833.54M | --833.54M | --814.42M | --790.38M | --771.2M | ---- | ---- |
| -Long term capital lease obligation | 9.98%18.5M | 360.71%17.51M | 341.83%17.21M | 207.75%16.99M | 207.75%16.99M | --16.82M | --3.8M | --3.89M | --5.52M | --5.52M |
| Non current deferred liabilities | 28.34%26.5M | 0.44%19.87M | -17.68%12.05M | --1.16M | --1.16M | --20.65M | --19.78M | --14.63M | --0 | --0 |
| Derivative product liabilities | -66.63%86.27M | -18.99%121.09M | 117.05%148.24M | --126.94M | --126.94M | 1,606.13%258.55M | 2,441.09%149.47M | 532.49%68.3M | --0 | --0 |
| Total non current liabilities | -80.13%239.85M | -75.04%263.97M | 19.49%1.13B | 204.04%1.08B | 204.04%1.08B | 7,867.24%1.21B | 17,879.60%1.06B | 8,693.25%949.47M | 2,819.18%354.66M | 2,819.18%354.66M |
| Total liabilities | -0.31%1.3B | 18.55%1.33B | 24.27%1.28B | 221.82%1.2B | 221.82%1.2B | 4,533.96%1.31B | 6,727.90%1.12B | 4,721.56%1.03B | 1,872.78%372.56M | 1,872.78%372.56M |
| Shareholders'equity | ||||||||||
| Share capital | 42.86%10K | 66.67%10K | 33.33%8K | --8K | --8K | -99.99%7K | -99.99%6K | -99.99%6K | --0 | --0 |
| -common stock | 42.86%10K | 66.67%10K | 33.33%8K | --8K | --8K | -99.99%7K | -99.99%6K | -99.99%6K | --0 | --0 |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | -53.39%-1.05B | -119.41%-935.91M | -209.37%-807.84M | ---698.3M | ---698.3M | -2,483.42%-682.13M | -2,653.32%-426.56M | -1,199.64%-261.12M | --0 | --0 |
| Paid-in capital | 64.12%1.39B | 151.83%1.38B | 107.07%1.09B | --1.08B | --1.08B | --849.62M | --548.6M | --525.7M | --0 | --0 |
| Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --339.02M | --339.02M |
| Total stockholders'equity | 107.81%348.08M | 265.13%445.63M | 6.10%280.71M | 13.32%384.19M | 13.32%384.19M | 356.15%167.5M | 71.57%122.05M | 301.42%264.58M | 24.63%339.02M | 24.63%339.02M |
| Total equity | 107.81%348.08M | 265.13%445.63M | 6.10%280.71M | 13.32%384.19M | 13.32%384.19M | 356.15%167.5M | 71.57%122.05M | 301.42%264.58M | 24.63%339.02M | 24.63%339.02M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Audit Opinions | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion | -- |