Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)Sep 27, 2025 | (Q2)Jun 28, 2025 | (Q1)Mar 29, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 58.02%37.17M | 79.51%34.2M | 42.41%32.59M | 32.89%30.94M | 32.89%30.94M | -13.84%23.52M | -74.64%19.05M | -73.62%22.89M | -59.28%23.28M | -59.28%23.28M |
| -Cash and cash equivalents | 131.38%27.38M | 225.11%24.34M | 85.20%20.6M | 54.67%19.35M | 54.67%19.35M | -29.61%11.83M | -88.49%7.49M | -85.51%11.12M | -73.48%12.51M | -73.48%12.51M |
| -Short-term investments | -16.24%9.79M | -14.73%9.86M | 1.93%11.99M | 7.59%11.59M | 7.59%11.59M | 11.42%11.69M | 14.44%11.57M | 17.77%11.76M | 7.72%10.77M | 7.72%10.77M |
| Receivables | -4.03%343.1M | -5.14%319.56M | 0.90%323.18M | 13.75%354.91M | 13.75%354.91M | 7.22%357.52M | -2.15%336.89M | -11.40%320.31M | -17.20%312.02M | -17.20%312.02M |
| -Accounts receivable | -7.51%277.6M | -11.56%254.81M | -7.63%259.19M | 1.98%293.65M | 1.98%293.65M | -2.38%300.15M | -9.18%288.13M | -15.58%280.6M | -17.90%287.95M | -17.90%287.95M |
| -Related party accounts receivable | 74.03%2.24M | 206.54%2.35M | -9.45%1.04M | 88.45%1.34M | 88.45%1.34M | -33.68%1.29M | -63.98%765K | 23.04%1.14M | -27.25%710K | -27.25%710K |
| -Other receivables | 12.80%63.26M | 30.02%62.4M | 63.27%62.96M | 156.51%59.93M | 156.51%59.93M | 133.19%56.08M | 92.67%48M | 36.81%38.56M | -7.09%23.36M | -7.09%23.36M |
| Prepaid assets | --16.81M | --7.31M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other current assets | 29.24%31.93M | 20.27%32.32M | 39.24%33.32M | -20.58%23.96M | -20.58%23.96M | -13.25%24.7M | -5.68%26.87M | -6.30%23.93M | 17.72%30.17M | 17.72%30.17M |
| Total current assets | 5.73%429.01M | 2.76%393.39M | 5.98%389.09M | 12.13%409.81M | 12.13%409.81M | 4.25%405.75M | -14.53%382.81M | -22.52%367.13M | -20.49%365.47M | -20.49%365.47M |
| Non current assets | ||||||||||
| Net PPE | 22.25%937.59M | 25.98%926.66M | 23.62%860.83M | 25.93%816.37M | 25.93%816.37M | 22.42%766.97M | 36.53%735.58M | 36.07%696.33M | 32.07%648.3M | 32.07%648.3M |
| -Gross PPE | 18.38%1.41B | 20.79%1.38B | 21.30%1.31B | 22.27%1.25B | 22.27%1.25B | 21.11%1.19B | 28.69%1.14B | 25.22%1.08B | 20.81%1.02B | 20.81%1.02B |
| -Accumulated depreciation | -11.38%-471.74M | -11.37%-450.86M | -17.06%-447.85M | -15.86%-429M | -15.86%-429M | -18.79%-423.53M | -16.54%-404.84M | -9.36%-382.58M | -5.12%-370.27M | -5.12%-370.27M |
| Goodwill and other intangible assets | 17.07%260.2M | 54.73%344.22M | 53.96%349.83M | 54.16%357.68M | 54.16%357.68M | -5.49%222.26M | -6.66%222.47M | -5.91%227.23M | -5.18%232.03M | -5.18%232.03M |
| -Goodwill | -11.05%148.78M | 21.10%206.76M | 21.10%206.76M | 21.10%206.76M | 21.10%206.76M | -2.03%167.26M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M | 0.00%170.73M |
| -Other intangible assets | 102.59%111.41M | 165.68%137.46M | 153.24%143.07M | 146.22%150.93M | 146.22%150.93M | -14.64%54.99M | -23.47%51.74M | -20.18%56.5M | -17.13%61.3M | -17.13%61.3M |
| Non current accounts receivable | 21.07%187.17M | 54.65%191.68M | 128.60%196.11M | --198.06M | --198.06M | --154.59M | --123.94M | --85.79M | ---- | ---- |
| Related parties assets | 74.03%2.24M | 206.54%2.35M | -9.45%1.04M | 88.45%1.34M | 88.45%1.34M | -33.68%1.29M | -63.98%765K | 23.04%1.14M | -27.25%710K | -27.25%710K |
| Non current deferred assets | -73.14%329K | -73.14%329K | -73.14%329K | -73.14%329K | -73.14%329K | -12.12%1.23M | -12.12%1.23M | -12.12%1.23M | -12.12%1.23M | -12.12%1.23M |
| Other non current assets | -31.30%2.82M | -43.09%3.43M | -41.90%4.01M | -29.49%4.59M | -29.49%4.59M | -41.49%4.1M | -32.84%6.03M | 1.32%6.91M | -7.76%6.5M | -7.76%6.5M |
| Total non current assets | 20.79%1.39B | 34.62%1.47B | 38.69%1.41B | 55.06%1.38B | 55.06%1.38B | 32.08%1.15B | 38.32%1.09B | 33.62%1.02B | 19.36%888.05M | 19.36%888.05M |
| Total assets | 16.86%1.82B | 26.33%1.86B | 30.02%1.8B | 42.55%1.79B | 42.55%1.79B | 23.48%1.55B | 19.16%1.47B | 12.09%1.38B | 4.14%1.25B | 4.14%1.25B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 2.75%126.7M | -3.78%116.08M | 1.99%134.44M | 2.66%111.79M | 2.66%111.79M | -4.56%123.3M | -5.13%120.64M | -5.63%131.81M | -20.49%108.89M | -20.49%108.89M |
| -accounts payable | -13.78%67.64M | 1.13%74.85M | 5.41%77.95M | -6.44%59.98M | -6.44%59.98M | -6.50%78.44M | -3.54%74.02M | -11.61%73.95M | -26.44%64.1M | -26.44%64.1M |
| -Total tax payable | 19.51%31.48M | -14.41%22.46M | -6.49%32.31M | 18.72%28.56M | 18.72%28.56M | -13.50%26.34M | 13.22%26.24M | -10.30%34.55M | -17.60%24.05M | -17.60%24.05M |
| -Due to related parties current | 48.94%27.58M | -7.92%18.77M | 3.73%24.18M | 12.16%23.26M | 12.16%23.26M | 24.68%18.52M | -25.23%20.38M | 33.27%23.31M | 0.53%20.74M | 0.53%20.74M |
| Current accrued expenses | 31.61%32.34M | -14.41%32.13M | -13.15%34.26M | 74.58%38.58M | 74.58%38.58M | -0.32%24.57M | 57.95%37.54M | 69.82%39.44M | 1.65%22.1M | 1.65%22.1M |
| Current debt and capital lease obligation | 13.83%129.67M | 11.83%122.62M | 26.12%122.12M | 16.57%117.38M | 16.57%117.38M | 15.10%113.92M | 10.04%109.65M | 0.15%96.83M | 7.65%100.69M | 7.65%100.69M |
| -Current debt | 22.72%105.23M | 21.87%97.32M | 24.67%91.58M | 25.64%88.81M | 25.64%88.81M | 22.75%85.75M | 14.01%79.85M | 8.76%73.46M | 8.25%70.69M | 8.25%70.69M |
| -Current capital lease obligation | -13.25%24.44M | -15.10%25.3M | 30.68%30.54M | -4.78%28.56M | -4.78%28.56M | -3.26%28.17M | 0.64%29.8M | -19.81%23.37M | 6.27%30M | 6.27%30M |
| Other current liabilities | -0.01%35.56M | 3.73%37.14M | 16.95%38.03M | 28.14%36.83M | 28.14%36.83M | 4.24%35.57M | 0.32%35.8M | -20.14%32.51M | -17.12%28.74M | -17.12%28.74M |
| Current liabilities | 9.05%324.27M | 1.43%307.97M | 9.40%328.85M | 16.95%304.57M | 16.95%304.57M | 3.63%297.36M | 6.06%303.64M | 0.10%300.6M | -9.23%260.42M | -9.23%260.42M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 55.26%804.78M | 72.42%789.08M | 76.42%716.76M | 92.36%721.06M | 92.36%721.06M | 33.86%518.35M | 18.87%457.65M | 3.45%406.28M | -4.08%374.86M | -4.08%374.86M |
| -Long term debt | 52.42%718.95M | 72.84%698.17M | 89.39%645.15M | 115.36%670.27M | 115.36%670.27M | 48.63%471.7M | 31.15%403.95M | 9.82%340.65M | -0.63%311.24M | -0.63%311.24M |
| -Long term capital lease obligation | 84.01%85.83M | 69.29%90.91M | 9.10%71.61M | -20.17%50.79M | -20.17%50.79M | -33.24%46.65M | -30.27%53.7M | -20.48%65.64M | -18.02%63.62M | -18.02%63.62M |
| Non current deferred liabilities | 2.62%106.51M | 8.45%106.55M | 17.35%106.61M | 37.01%109.01M | 37.01%109.01M | 49.15%103.79M | 41.20%98.25M | 30.55%90.85M | 14.35%79.57M | 14.35%79.57M |
| Other non current liabilities | -21.16%3.48M | -33.39%2.41M | -45.78%1.59M | -20.26%5.17M | -20.26%5.17M | -17.74%4.42M | -29.00%3.62M | -33.52%2.93M | -31.46%6.49M | -31.46%6.49M |
| Total non current liabilities | 46.00%914.77M | 60.50%898.05M | 64.97%824.96M | 81.22%835.25M | 81.22%835.25M | 35.57%626.55M | 21.72%559.53M | 7.15%500.05M | -1.90%460.91M | -1.90%460.91M |
| Total liabilities | 34.11%1.24B | 39.72%1.21B | 44.11%1.15B | 58.02%1.14B | 58.02%1.14B | 23.33%923.91M | 15.71%863.16M | 4.39%800.66M | -4.68%721.33M | -4.68%721.33M |
| Shareholders'equity | ||||||||||
| Share capital | 0.06%26.34M | 0.06%26.34M | 0.06%26.33M | -15.12%26.32M | -15.12%26.32M | -15.12%26.32M | -15.12%26.32M | -15.11%26.32M | 0.04%31.01M | 0.04%31.01M |
| -common stock | 0.06%26.34M | 0.06%26.34M | 0.06%26.33M | -15.12%26.32M | -15.12%26.32M | -15.12%26.32M | -15.12%26.32M | -15.11%26.32M | 0.04%31.01M | 0.04%31.01M |
| Retained earnings | -8.47%554.28M | 8.59%631.82M | 13.07%626.27M | 4.63%623.02M | 4.63%623.02M | 4.99%605.61M | 4.55%581.83M | 3.39%553.86M | 15.94%595.45M | 15.94%595.45M |
| Paid-in capital | 8.79%5.46M | 8.81%5.45M | 9.09%5.39M | -1.70%5.02M | -1.70%5.02M | -1.70%5.02M | -1.71%5.01M | -1.36%4.94M | 5.17%5.1M | 5.17%5.1M |
| Less: Treasury stock | 131.33%192K | 131.33%192K | --107K | -99.89%107K | -99.89%107K | -99.91%83K | -99.91%83K | --0 | 0.14%96.84M | 0.14%96.84M |
| Gains losses not affecting retained earnings | -32.92%-7.81M | -132.66%-9.72M | -881.20%-11.48M | -186.33%-7.22M | -186.33%-7.22M | 0.61%-5.88M | 35.89%-4.18M | 82.57%-1.17M | 56.51%-2.52M | 56.51%-2.52M |
| Total stockholders'equity | -8.39%578.07M | 7.36%653.69M | 10.70%646.4M | 21.58%647.02M | 21.58%647.02M | 23.68%630.98M | 24.42%608.9M | 24.70%583.95M | 19.08%532.2M | 19.08%532.2M |
| Total equity | -8.39%578.07M | 7.36%653.69M | 10.70%646.4M | 21.58%647.02M | 21.58%647.02M | 23.68%630.98M | 24.42%608.9M | 24.70%583.95M | 19.08%532.2M | 19.08%532.2M |
| 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 | -- |