Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)Sep 30, 2025 | (Q2)Jul 1, 2025 | (Q1)Apr 1, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 24, 2024 | (Q2)Jun 25, 2024 | (Q1)Mar 26, 2024 | (FY)Dec 26, 2023 | (Q4)Dec 26, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -42.83%108.17M | -10.46%176.8M | 3.59%221.09M | 135.24%245.23M | 135.24%245.23M | 172.93%189.21M | 83.98%197.45M | 36.69%213.43M | -40.04%104.25M | -40.04%104.25M |
| -Cash and cash equivalents | -42.83%108.17M | -10.46%176.8M | 3.59%221.09M | 135.24%245.23M | 135.24%245.23M | 172.93%189.21M | 83.98%197.45M | 36.69%213.43M | -40.04%104.25M | -40.04%104.25M |
| Receivables | 16.78%61.13M | -5.23%65.01M | -5.66%50.85M | 10.08%193.17M | 10.08%193.17M | 6.89%52.34M | 13.32%68.6M | 29.81%53.91M | 16.78%175.47M | 16.78%175.47M |
| -Accounts receivable | 16.78%61.13M | -5.23%65.01M | -5.66%50.85M | 10.08%193.17M | 10.08%193.17M | 6.89%52.34M | 13.32%68.6M | 29.81%53.91M | 16.78%175.47M | 16.78%175.47M |
| Inventory | 14.14%45.48M | 11.00%45.73M | 14.48%43.94M | 6.36%40.76M | 6.36%40.76M | 8.89%39.84M | 8.07%41.2M | 4.27%38.38M | 0.80%38.32M | 0.80%38.32M |
| Prepaid assets | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -36.00%3.26M | -36.00%3.26M |
| Other current assets | 32.98%34.59M | 41.68%36.89M | -3.21%37.44M | 6.38%37.42M | 6.38%37.42M | 9.38%26.01M | 0.51%26.03M | 12.98%38.68M | 18.81%35.17M | 18.81%35.17M |
| Total current assets | -18.88%249.37M | -2.66%324.43M | 2.59%353.32M | 44.91%516.57M | 44.91%516.57M | 69.38%307.4M | 42.87%333.29M | 28.16%344.4M | -10.17%356.47M | -10.17%356.47M |
| Non current assets | ||||||||||
| Net PPE | 13.24%2.63B | 13.18%2.55B | 11.99%2.48B | 10.11%2.38B | 10.11%2.38B | 10.36%2.32B | 11.22%2.25B | 13.37%2.22B | 14.00%2.16B | 14.00%2.16B |
| -Gross PPE | 13.10%3.96B | 12.77%3.84B | 12.26%3.74B | 11.20%3.59B | 11.20%3.59B | 11.16%3.5B | 11.92%3.41B | 13.01%3.33B | 13.14%3.23B | 13.14%3.23B |
| -Accumulated depreciation | -12.82%-1.33B | -11.98%-1.29B | -12.78%-1.26B | -13.40%-1.22B | -13.40%-1.22B | -12.76%-1.18B | -13.30%-1.16B | -12.30%-1.12B | -11.45%-1.07B | -11.45%-1.07B |
| Goodwill and other intangible assets | 42.06%243.44M | 42.17%244.62M | 36.30%235.27M | -0.97%180.8M | -0.97%180.8M | -1.45%171.36M | -1.50%172.06M | -1.65%172.61M | 13.59%182.56M | 13.59%182.56M |
| -Goodwill | 35.73%230.31M | 35.51%229.94M | 29.02%218.92M | 0.00%169.68M | 0.00%169.68M | 0.00%169.68M | 0.00%169.68M | 0.03%169.68M | 14.09%169.68M | 14.09%169.68M |
| -Other intangible assets | 682.13%13.13M | 518.20%14.68M | 458.40%16.35M | -13.70%11.12M | -13.70%11.12M | -59.98%1.68M | -52.39%2.37M | -50.03%2.93M | 7.43%12.88M | 7.43%12.88M |
| Other non current assets | 27.72%144.06M | 31.05%139.95M | 23.96%121.24M | 21.82%115.72M | 21.82%115.72M | 30.03%112.79M | 26.88%106.8M | 28.05%97.8M | 28.59%95M | 28.59%95M |
| Total non current assets | 15.76%3.02B | 15.91%2.93B | 14.15%2.84B | 9.74%2.67B | 9.74%2.67B | 10.21%2.61B | 10.82%2.53B | 12.69%2.49B | 14.47%2.44B | 14.47%2.44B |
| Total assets | 12.11%3.27B | 13.74%3.26B | 12.74%3.19B | 14.23%3.19B | 14.23%3.19B | 14.43%2.91B | 13.79%2.86B | 14.37%2.83B | 10.60%2.79B | 10.60%2.79B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 7.91%197.24M | 4.26%196.46M | 15.64%232.44M | 17.24%204.6M | 17.24%204.6M | 7.96%182.78M | 15.40%188.44M | 27.25%201M | 23.54%174.51M | 23.54%174.51M |
| -accounts payable | 8.11%141.46M | 7.38%146.88M | 11.08%155.83M | 9.99%144.79M | 9.99%144.79M | 3.67%130.85M | 13.37%136.79M | 23.24%140.29M | 24.70%131.64M | 24.70%131.64M |
| -Total tax payable | 7.40%55.78M | -4.01%49.58M | 26.19%76.62M | 39.51%59.81M | 39.51%59.81M | 20.55%51.93M | 21.15%51.65M | 37.61%60.71M | 20.09%42.87M | 20.09%42.87M |
| Current accrued expenses | 12.34%213.08M | 18.14%209.21M | 1.22%193.73M | 14.48%194.16M | 14.48%194.16M | 15.92%189.68M | 13.85%177.09M | 17.46%191.4M | 13.17%169.6M | 13.17%169.6M |
| Current debt and capital lease obligation | 5.20%29.96M | 7.90%30.55M | 9.05%30.04M | 2.78%28.17M | 2.78%28.17M | 4.75%28.48M | 4.79%28.31M | 4.08%27.55M | 7.54%27.41M | 7.54%27.41M |
| -Current capital lease obligation | 5.20%29.96M | 7.90%30.55M | 9.05%30.04M | 2.78%28.17M | 2.78%28.17M | 4.75%28.48M | 4.79%28.31M | 4.08%27.55M | 7.54%27.41M | 7.54%27.41M |
| Current deferred liabilities | 9.68%248.56M | 10.70%277.29M | 10.98%295.75M | 7.30%401.2M | 7.30%401.2M | 12.57%226.63M | 10.77%250.49M | 10.70%266.48M | 11.48%373.91M | 11.48%373.91M |
| Current liabilities | 9.76%688.83M | 10.74%713.51M | 9.55%751.97M | 11.09%828.13M | 11.09%828.13M | 11.78%627.56M | 12.65%644.33M | 16.72%686.43M | 14.33%745.43M | 14.33%745.43M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 12.61%903.79M | 14.48%892.36M | 14.49%877.59M | 11.14%826.3M | 11.14%826.3M | 9.92%802.58M | 9.36%779.52M | 10.77%766.52M | 2.14%743.48M | 2.14%743.48M |
| -Long term capital lease obligation | 12.61%903.79M | 14.48%892.36M | 14.49%877.59M | 11.14%826.3M | 11.14%826.3M | 9.92%802.58M | 9.36%779.52M | 10.77%766.52M | 9.68%743.48M | 9.68%743.48M |
| Non current deferred liabilities | -21.55%9.72M | -90.32%1.72M | -85.41%3.4M | -64.58%8.18M | -64.58%8.18M | -47.01%12.4M | -21.03%17.73M | -1.55%23.31M | 10.13%23.1M | 10.13%23.1M |
| Restricted common stock | -0.51%9.42M | -2.23%9.4M | 0.18%9.43M | 4.44%9.29M | 4.44%9.29M | 6.71%9.47M | 11.90%9.62M | 10.92%9.41M | 11.46%8.89M | 11.46%8.89M |
| Other non current liabilities | 29.35%179.24M | 29.35%172.06M | 25.96%153.2M | 26.27%145.15M | 26.27%145.15M | 34.12%138.57M | 31.83%133.03M | 32.12%121.62M | 28.93%114.96M | 28.93%114.96M |
| Total non current liabilities | 14.45%1.1B | 14.43%1.08B | 13.33%1.04B | 11.06%988.93M | 11.06%988.93M | 11.23%963.01M | 11.26%939.89M | 12.82%920.86M | 5.25%890.43M | 5.25%890.43M |
| Total liabilities | 12.60%1.79B | 12.93%1.79B | 11.72%1.8B | 11.08%1.82B | 11.08%1.82B | 11.45%1.59B | 11.82%1.58B | 14.45%1.61B | 9.20%1.64B | 9.20%1.64B |
| Shareholders'equity | ||||||||||
| Share capital | -1.49%66K | -1.49%66K | -1.49%66K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K |
| -common stock | -1.49%66K | -1.49%66K | -1.49%66K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K | 0.00%67K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | 11.63%1.46B | 14.90%1.45B | 14.33%1.38B | 18.98%1.36B | 18.98%1.36B | 18.51%1.31B | 16.59%1.26B | 15.08%1.21B | 14.22%1.14B | 14.22%1.14B |
| Paid-in capital | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| Total stockholders'equity | 11.63%1.46B | 14.90%1.45B | 14.33%1.38B | 18.98%1.36B | 18.98%1.36B | 18.51%1.31B | 16.59%1.26B | 14.40%1.21B | 12.74%1.14B | 12.74%1.14B |
| Noncontrolling interests | 1.26%15.14M | 2.48%15.43M | -3.15%15.43M | -2.98%15.38M | -2.98%15.38M | -1.68%14.95M | -1.40%15.05M | 4.18%15.93M | 5.49%15.85M | 5.49%15.85M |
| Total equity | 11.51%1.48B | 14.76%1.47B | 14.10%1.4B | 18.68%1.37B | 18.68%1.37B | 18.23%1.32B | 16.34%1.28B | 14.25%1.22B | 12.64%1.16B | 12.64%1.16B |
| 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 | -- | -- | -- | -- | -- | -- |