Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Amazon
AMZN
5
NVIDIA
NVDA
| (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 | -52.73%306.4M | 29.52%699.37M | 32.94%638.65M | 40.85%664.2M | 40.85%664.2M | 58.31%648.13M | 94.15%539.99M | 137.15%480.41M | 159.75%471.56M | 159.75%471.56M |
| -Cash and cash equivalents | -52.73%306.4M | 29.52%699.37M | 32.94%638.65M | 40.85%664.2M | 40.85%664.2M | 58.31%648.13M | 94.15%539.99M | 137.15%480.41M | 159.75%471.56M | 159.75%471.56M |
| Receivables | 44.69%604M | -10.35%409.95M | -10.30%341.37M | -5.09%340.3M | -5.09%340.3M | -6.88%417.43M | 8.12%457.27M | 3.05%380.56M | -7.25%358.54M | -7.25%358.54M |
| -Accounts receivable | 50.37%496.06M | -7.23%347.66M | 4.28%285.75M | -2.13%247.05M | -2.13%247.05M | 1.09%329.88M | 26.40%374.77M | 19.06%274.01M | -3.89%252.44M | -3.89%252.44M |
| -Related party accounts receivable | -33.40%5.2M | 92.21%10.51M | -62.07%6.91M | 116.30%37.87M | 116.30%37.87M | -46.45%7.81M | -52.07%5.47M | 33.51%18.22M | 23.96%17.51M | 23.96%17.51M |
| -Other receivables | 28.85%102.74M | -32.79%51.78M | -44.86%48.7M | -37.49%55.39M | -37.49%55.39M | -25.71%79.74M | -33.02%77.03M | -29.61%88.33M | -19.31%88.6M | -19.31%88.6M |
| Other current assets | 191.69%52.76M | 17.77%22.98M | -0.91%17.72M | -2.75%17.38M | -2.75%17.38M | -1.25%18.09M | 32.14%19.51M | 37.85%17.88M | -38.66%17.88M | -38.66%17.88M |
| Total current assets | -11.12%963.15M | 11.36%1.13B | 13.53%997.73M | 20.51%1.02B | 20.51%1.02B | 23.71%1.08B | 42.05%1.02B | 49.48%878.86M | 41.98%847.98M | 41.98%847.98M |
| Non current assets | ||||||||||
| Net PPE | 2.15%332.27M | -11.58%289.28M | -6.70%292.92M | -3.80%289.46M | -3.80%289.46M | 12.34%325.28M | 12.98%327.16M | 13.14%313.97M | 9.45%300.88M | 9.45%300.88M |
| -Gross PPE | -0.96%540.25M | -9.48%484.98M | -6.73%478.53M | -5.06%466.03M | -5.06%466.03M | 15.91%545.49M | 15.75%535.8M | 15.82%513.06M | 13.55%490.88M | 13.55%490.88M |
| -Accumulated depreciation | 5.55%-207.99M | 6.20%-195.7M | 6.77%-185.61M | 7.07%-176.57M | 7.07%-176.57M | -21.62%-220.21M | -20.37%-208.65M | -20.30%-199.09M | -20.69%-190M | -20.69%-190M |
| Goodwill and other intangible assets | 91.37%1.14B | 1.94%612.82M | 1.96%617.36M | -4.68%580.99M | -4.68%580.99M | 8.41%596.9M | 8.45%601.18M | 8.49%605.46M | 8.49%609.51M | 8.49%609.51M |
| -Goodwill | 106.34%580.56M | 0.82%283.66M | 0.82%283.66M | -5.88%264.6M | -5.88%264.6M | 7.11%281.36M | 7.11%281.36M | 7.12%281.36M | 7.01%281.12M | 7.01%281.12M |
| -Other intangible assets | 78.02%561.72M | 2.92%329.16M | 2.96%333.69M | -3.66%316.39M | -3.66%316.39M | 9.60%315.54M | 9.66%319.82M | 9.72%324.1M | 9.79%328.4M | 9.79%328.4M |
| Investments and advances | --108.51M | --109.04M | --109.29M | --107.4M | --107.4M | ---- | ---- | ---- | --0 | --0 |
| Related parties assets | -33.40%5.2M | 92.21%10.51M | -62.07%6.91M | 116.30%37.87M | 116.30%37.87M | -46.45%7.81M | -52.07%5.47M | 33.51%18.22M | 23.96%17.51M | 23.96%17.51M |
| Other non current assets | -9.55%16.06M | -10.26%17.45M | -10.26%17.23M | -9.38%17.04M | -9.38%17.04M | 131.06%17.76M | 154.20%19.44M | 152.19%19.2M | 145.73%18.81M | 145.73%18.81M |
| Total non current assets | 70.13%1.6B | 8.53%1.03B | 10.46%1.04B | 7.07%994.89M | 7.07%994.89M | 10.86%939.94M | 11.30%947.78M | 11.32%938.64M | 10.05%929.21M | 10.05%929.21M |
| Total assets | 26.62%2.56B | 9.99%2.16B | 11.94%2.03B | 13.48%2.02B | 13.48%2.02B | 17.39%2.02B | 25.34%1.96B | 27.00%1.82B | 23.28%1.78B | 23.28%1.78B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 23.80%198.32M | -2.80%159.26M | -4.83%128.89M | -10.65%130.42M | -10.65%130.42M | 6.64%160.2M | 16.51%163.84M | 13.37%135.43M | 19.76%145.97M | 19.76%145.97M |
| -accounts payable | 23.80%198.32M | -2.80%159.26M | -4.83%128.89M | -10.65%130.42M | -10.65%130.42M | 6.64%160.2M | 16.51%163.84M | 13.37%135.43M | 19.76%145.97M | 19.76%145.97M |
| Current debt and capital lease obligation | -21.37%36.13M | -27.88%33.36M | 0.31%45.75M | 1.65%46.92M | 1.65%46.92M | -14.17%45.96M | -13.03%46.26M | -13.01%45.61M | -11.78%46.16M | -11.78%46.16M |
| -Current debt | -42.65%15.15M | -42.63%15.16M | -0.19%26.42M | -0.37%26.42M | -0.37%26.42M | -24.81%26.43M | -24.62%26.43M | -24.50%26.47M | -18.68%26.52M | -18.68%26.52M |
| -Current capital lease obligation | 7.42%20.98M | -8.21%18.2M | 0.99%19.33M | 4.36%20.5M | 4.36%20.5M | 6.13%19.53M | 9.39%19.83M | 10.17%19.14M | -0.38%19.64M | -0.38%19.64M |
| Current deferred liabilities | 9.36%616.27M | -0.53%553.17M | 10.17%534.39M | 14.56%508.85M | 14.56%508.85M | 30.38%563.53M | 65.58%556.13M | 100.16%485.05M | 85.61%444.16M | 85.61%444.16M |
| Other current liabilities | 106.60%54.03M | -44.31%13.84M | 15.29%22.83M | 34.53%19M | 34.53%19M | 82.18%26.15M | 95.06%24.85M | 45.86%19.8M | 57.49%14.12M | 57.49%14.12M |
| Current liabilities | 15.23%966.79M | -3.00%796.23M | 7.23%756.77M | 9.41%741.96M | 9.41%741.96M | 22.34%839.04M | 44.58%820.86M | 58.70%705.72M | 51.85%678.17M | 51.85%678.17M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -2.58%323.07M | -9.33%309.78M | -9.27%312.94M | -8.61%322.35M | -8.61%322.35M | -8.34%331.63M | -8.25%341.64M | -16.02%344.9M | -19.62%352.72M | -19.62%352.72M |
| -Long term debt | -5.64%279.48M | -6.42%283.05M | -8.14%283.6M | -7.97%289.9M | -7.97%289.9M | -7.90%296.19M | -8.15%302.46M | -15.55%308.72M | -21.00%315M | -21.00%315M |
| -Long term capital lease obligation | 22.97%43.59M | -31.78%26.73M | -18.92%29.33M | -13.96%32.46M | -13.96%32.46M | -11.84%35.45M | -9.07%39.18M | -19.89%36.18M | -5.94%37.72M | -5.94%37.72M |
| Non current deferred liabilities | 43.09%118.62M | 42.92%114.77M | 40.49%110.01M | 42.46%109.36M | 42.46%109.36M | 34.03%82.89M | 37.39%80.3M | 43.97%78.3M | 48.60%76.76M | 48.60%76.76M |
| Other non current liabilities | 76.03%68.8M | -29.47%28.73M | -23.27%27.9M | -63.61%16.63M | -63.61%16.63M | 35.45%39.08M | 51.67%40.74M | 57.50%36.36M | 71.01%45.68M | 71.01%45.68M |
| Total non current liabilities | 12.54%510.48M | -2.03%453.29M | -1.90%450.84M | -5.65%448.34M | -5.65%448.34M | 0.25%453.61M | 1.09%462.68M | -5.86%459.56M | -8.13%475.16M | -8.13%475.16M |
| Total liabilities | 14.28%1.48B | -2.65%1.25B | 3.63%1.21B | 3.21%1.19B | 3.21%1.19B | 13.56%1.29B | 25.17%1.28B | 24.91%1.17B | 19.66%1.15B | 19.66%1.15B |
| Shareholders'equity | ||||||||||
| Share capital | 0.96%315K | 0.00%312K | 0.32%312K | 0.97%312K | 0.97%312K | 1.30%312K | 1.30%312K | 0.97%311K | 0.98%309K | 0.98%309K |
| -common stock | 0.96%315K | 0.00%312K | 0.32%312K | 0.97%312K | 0.97%312K | 1.30%312K | 1.30%312K | 0.97%311K | 0.98%309K | 0.98%309K |
| Retained earnings | 67.29%785.05M | 69.86%692.96M | 74.67%621.97M | 79.21%582.5M | 79.21%582.5M | 64.74%469.28M | 66.17%407.96M | 72.83%356.08M | 74.39%325.03M | 74.39%325.03M |
| Paid-in capital | 24.90%369.51M | -1.31%287.6M | -1.78%283.05M | -1.76%288.4M | -1.76%288.4M | 0.22%295.83M | -0.12%291.4M | -0.05%288.17M | 1.96%293.57M | 1.96%293.57M |
| Less: Treasury stock | 112.15%103.75M | 241.74%99.13M | --99.92M | --63.12M | --63.12M | --48.9M | --29.01M | ---- | --0 | --0 |
| Total stockholders'equity | 46.70%1.05B | 31.47%881.75M | 24.95%805.42M | 30.56%808.08M | 30.56%808.08M | 23.46%716.52M | 24.76%670.67M | 30.30%644.57M | 30.41%618.91M | 30.41%618.91M |
| Noncontrolling interests | 134.91%33.87M | 186.37%29.63M | 181.15%21.51M | 272.41%18.4M | 272.41%18.4M | 181.22%14.42M | 138.33%10.35M | 113.06%7.65M | 54.38%4.94M | 54.38%4.94M |
| Total equity | 48.44%1.08B | 33.83%911.37M | 26.79%826.93M | 32.48%826.48M | 32.48%826.48M | 24.85%730.94M | 25.67%681.01M | 30.90%652.22M | 30.57%623.85M | 30.57%623.85M |
| 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 | -- |