Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | 20.42%1.19B | 43.56%1.17B | 11.83%1.06B | 10.01%1.12B | 10.01%1.12B | 40.28%989M | 15.11%815M | 13.14%947M | 7.94%1.02B | 7.94%1.02B |
| -Cash and cash equivalents | 20.42%1.19B | 43.56%1.17B | 11.83%1.06B | 10.01%1.12B | 10.01%1.12B | 40.28%989M | 15.11%815M | 13.14%947M | 7.94%1.02B | 7.94%1.02B |
| Receivables | 5.62%1.8B | 9.67%1.84B | 6.22%1.74B | 3.15%1.67B | 3.15%1.67B | 3.27%1.71B | 0.96%1.68B | 46.13%1.64B | 47.54%1.62B | 47.54%1.62B |
| -Accounts receivable | 5.62%1.8B | 9.67%1.84B | 6.22%1.74B | 3.15%1.67B | 3.15%1.67B | 3.27%1.71B | 0.96%1.68B | 46.13%1.64B | 47.54%1.62B | 47.54%1.62B |
| Inventory | -5.13%1.04B | 1.32%1.07B | -1.64%1.02B | -2.16%996M | -2.16%996M | 1.02%1.09B | -7.52%1.06B | 21.24%1.04B | 27.41%1.02B | 27.41%1.02B |
| Other current assets | 12.39%254M | 20.94%283M | -2.26%260M | 2.61%236M | 2.61%236M | 6.10%226M | 4.00%234M | 37.82%266M | 32.95%230M | 32.95%230M |
| Total current assets | 10.67%4.44B | 15.55%4.37B | 4.91%4.08B | 5.51%4.1B | 5.51%4.1B | 9.92%4.01B | 1.23%3.78B | 29.34%3.89B | 28.95%3.88B | 28.95%3.88B |
| Non current assets | ||||||||||
| Net PPE | -1.47%1.14B | 3.93%1.19B | 1.40%1.16B | -1.45%1.15B | -1.45%1.15B | 2.30%1.16B | 0.00%1.14B | 80.82%1.14B | 85.56%1.17B | 85.56%1.17B |
| -Gross PPE | ---- | ---- | ---- | 4.82%2.59B | 4.82%2.59B | ---- | ---- | ---- | 38.05%2.47B | 38.05%2.47B |
| -Accumulated depreciation | ---- | ---- | ---- | -10.48%-1.43B | -10.48%-1.43B | ---- | ---- | ---- | -12.19%-1.3B | -12.19%-1.3B |
| Goodwill and other intangible assets | 6.86%10.6B | 7.16%10.59B | 4.32%10.39B | 2.40%10.36B | 2.40%10.36B | -2.64%9.92B | -4.01%9.88B | 172.73%9.96B | 177.23%10.12B | 177.23%10.12B |
| -Goodwill | 9.05%8.28B | 9.70%8.24B | 7.35%8.06B | 5.18%7.98B | 5.18%7.98B | 6.21%7.59B | 5.64%7.51B | 174.25%7.51B | 179.04%7.59B | 179.04%7.59B |
| -Other intangible assets | -0.30%2.32B | -0.84%2.35B | -4.97%2.33B | -5.93%2.38B | -5.93%2.38B | -23.46%2.33B | -25.53%2.37B | 168.20%2.45B | 171.94%2.53B | 171.94%2.53B |
| Other non current assets | 16.53%1.11B | 8.88%1.04B | -0.22%925M | -6.26%884M | -6.26%884M | 2.36%956M | 3.80%957M | 43.50%927M | 42.66%943M | 42.66%943M |
| Total non current assets | 6.82%12.85B | 6.99%12.82B | 3.69%12.48B | 1.37%12.4B | 1.37%12.4B | -1.80%12.03B | -3.06%11.98B | 144.04%12.03B | 147.53%12.23B | 147.53%12.23B |
| Total assets | 7.78%17.3B | 9.05%17.19B | 3.99%16.56B | 2.36%16.49B | 2.36%16.49B | 0.89%16.05B | -2.06%15.77B | 100.55%15.92B | 102.62%16.11B | 102.62%16.11B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 5.35%1.12B | 14.62%1.22B | 7.78%1.18B | 6.06%1.21B | 6.06%1.21B | -0.56%1.07B | -2.48%1.06B | 26.10%1.09B | 25.19%1.14B | 25.19%1.14B |
| -accounts payable | 4.09%968M | 11.38%1.05B | 1.05%958M | 3.93%1.01B | 3.93%1.01B | -1.38%930M | -2.89%940M | 33.52%948M | 33.89%968M | 33.89%968M |
| -Total tax payable | 13.97%155M | 40.00%168M | 52.08%219M | 18.24%201M | 18.24%201M | 5.43%136M | 0.84%120M | -7.69%144M | -8.60%170M | -8.60%170M |
| Current accrued expenses | 7.56%555M | 6.73%555M | -2.51%543M | 1.85%552M | 1.85%552M | -6.52%516M | -3.35%520M | 61.45%557M | 65.75%542M | 65.75%542M |
| Current debt and capital lease obligation | 39.68%176M | 59.35%196M | -58.35%162M | 20.49%147M | 20.49%147M | 6.78%126M | -63.50%123M | 480.60%389M | 76.81%122M | 76.81%122M |
| -Current debt | 188.24%49M | 300.00%68M | -85.61%41M | 137.50%38M | 137.50%38M | 0.00%17M | -92.92%17M | --285M | --16M | --16M |
| -Current capital lease obligation | 16.51%127M | 20.75%128M | 16.35%121M | 2.83%109M | 2.83%109M | 7.92%109M | 9.28%106M | 55.22%104M | 53.62%106M | 53.62%106M |
| Other current liabilities | --80M | ---- | ---- | --21M | --21M | ---- | ---- | ---- | ---- | ---- |
| Current liabilities | 10.58%2.27B | 12.68%2.3B | -7.08%2.17B | 5.94%2.34B | 5.94%2.34B | -3.21%2.05B | -10.52%2.04B | 56.02%2.33B | 38.68%2.21B | 38.68%2.21B |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -3.24%1.91B | -2.68%1.93B | -0.55%1.97B | -12.79%1.98B | -12.79%1.98B | -12.25%1.98B | -12.62%1.98B | 5.53%1.99B | 20.64%2.27B | 20.64%2.27B |
| -Long term debt | -3.24%1.91B | -2.68%1.93B | -0.55%1.97B | -12.79%1.98B | -12.79%1.98B | -12.25%1.98B | -12.62%1.98B | 5.53%1.99B | 20.64%2.27B | 20.64%2.27B |
| Non current deferred liabilities | -8.04%492M | -22.64%427M | -12.90%486M | -10.77%497M | -10.77%497M | -26.10%535M | -25.20%552M | 159.53%558M | 150.90%557M | 150.90%557M |
| Non current accrued expenses | 55.09%853M | 71.37%886M | 7.25%562M | -11.74%496M | -11.74%496M | -6.14%550M | -14.83%517M | 10.08%524M | 19.32%562M | 19.32%562M |
| Employee benefits | -2.71%323M | 4.62%340M | -1.86%317M | -11.63%304M | -11.63%304M | 18.15%332M | 10.92%325M | 13.33%323M | 20.28%344M | 20.28%344M |
| Total non current liabilities | 5.51%3.58B | 6.10%3.58B | -1.50%3.34B | -12.22%3.28B | -12.22%3.28B | -11.71%3.39B | -13.57%3.38B | 18.66%3.39B | 30.50%3.73B | 30.50%3.73B |
| Total liabilities | 7.42%5.85B | 8.58%5.88B | -3.78%5.51B | -5.48%5.61B | -5.48%5.61B | -8.69%5.45B | -12.45%5.42B | 31.49%5.72B | 33.42%5.94B | 33.42%5.94B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M |
| -common stock | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 50.00%3M | 50.00%3M | 50.00%3M | 50.00%3M |
| Retained earnings | 19.54%3.47B | 20.37%3.34B | 20.40%3.21B | 20.72%3.14B | 20.72%3.14B | 20.12%2.9B | 18.34%2.77B | 14.41%2.67B | 13.48%2.6B | 13.48%2.6B |
| Paid-in capital | 0.71%8.74B | 0.69%8.72B | 1.01%8.71B | 1.44%8.69B | 1.44%8.69B | 1.69%8.67B | 1.94%8.66B | 300.46%8.62B | 301.31%8.56B | 301.31%8.56B |
| Less: Treasury stock | 1.86%767M | 2.00%766M | 2.41%766M | 2.73%753M | 2.73%753M | 4.87%753M | 4.74%751M | 4.47%748M | 3.53%733M | 3.53%733M |
| Gains losses not affecting retained earnings | -0.43%-233M | 35.65%-222M | 2.32%-337M | -61.71%-435M | -61.71%-435M | 22.67%-232M | -52.65%-345M | -80.63%-345M | -19.03%-269M | -19.03%-269M |
| Total stockholders'equity | 5.80%11.21B | 7.09%11.07B | 6.09%10.82B | 4.68%10.64B | 4.68%10.64B | 6.68%10.59B | 4.47%10.34B | 184.94%10.2B | 190.96%10.17B | 190.96%10.17B |
| Noncontrolling interests | 3,300.00%238M | 3,257.14%235M | 2,875.00%238M | 2,300.00%240M | 2,300.00%240M | -36.36%7M | -36.36%7M | -27.27%8M | 11.11%10M | 11.11%10M |
| Total equity | 7.97%11.45B | 9.29%11.31B | 8.34%11.05B | 6.94%10.88B | 6.94%10.88B | 6.63%10.6B | 4.42%10.35B | 184.29%10.2B | 190.49%10.18B | 190.49%10.18B |
| 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 | -- |