Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Dropbox
DBX
| (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 | -46.22%236.56M | -12.49%387.75M | -13.99%360.42M | 4.05%428.45M | 4.05%428.45M | 14.53%439.87M | -19.51%443.11M | -31.59%419.06M | -52.35%411.77M | -52.35%411.77M |
| -Cash and cash equivalents | -46.22%236.56M | -12.49%387.75M | -13.99%360.42M | 35.06%428.45M | 35.06%428.45M | 454.27%439.87M | 269.12%443.11M | 1,907.78%419.06M | 125.35%317.24M | 125.35%317.24M |
| -Short-term investments | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -86.93%94.53M | -86.93%94.53M |
| Receivables | -4.46%84.38M | 20.50%81.26M | 19.95%76.61M | 21.81%91.11M | 21.81%91.11M | 46.62%88.32M | 18.15%67.44M | 16.18%63.87M | 38.94%74.79M | 38.94%74.79M |
| -Accounts receivable | 22.40%84.38M | 20.50%81.26M | 19.95%76.61M | 16.56%72.49M | 16.56%72.49M | 14.44%68.94M | 18.15%67.44M | 16.18%63.87M | 15.52%62.19M | 15.52%62.19M |
| -Taxes receivable | ---- | ---- | ---- | 47.70%18.62M | 47.70%18.62M | --19.38M | ---- | ---- | --12.61M | --12.61M |
| Prepaid assets | ---- | ---- | ---- | 16.46%17.54M | 16.46%17.54M | --18.77M | ---- | ---- | --15.07M | --15.07M |
| Other current assets | 824.82%46.69M | 22.88%40.77M | 28.37%42.21M | 237.79%4.62M | 237.79%4.62M | -81.40%5.05M | -3.79%33.18M | 5.78%32.88M | -95.10%1.37M | -95.10%1.37M |
| Total current assets | -33.40%367.63M | -6.24%509.77M | -7.09%479.24M | 7.70%541.72M | 7.70%541.72M | 17.08%552.01M | -15.32%543.72M | -26.17%515.81M | -46.83%502.99M | -46.83%502.99M |
| Non current assets | ||||||||||
| Net PPE | 62.58%800.59M | 45.22%734.65M | 44.17%689.19M | 34.69%620.42M | 34.69%620.42M | 9.16%492.43M | 15.65%505.89M | 3.15%478.05M | 7.91%460.65M | 7.91%460.65M |
| -Gross PPE | 38.66%1.38B | 31.50%1.29B | 31.68%1.23B | 24.00%1.14B | 24.00%1.14B | 13.22%998.87M | 16.29%981.43M | 10.05%934.62M | 13.88%917.25M | 13.88%917.25M |
| -Accumulated depreciation | -15.39%-584.4M | -16.90%-555.91M | -18.62%-541.56M | -13.23%-517.01M | -13.23%-517.01M | -17.47%-506.44M | -16.97%-475.54M | -18.34%-456.57M | -20.61%-456.61M | -20.61%-456.61M |
| Goodwill and other intangible assets | -3.96%453.09M | -4.05%458.01M | -4.26%462.18M | -4.52%466.39M | -4.52%466.39M | -4.54%471.78M | 16.31%477.36M | 16.54%482.74M | 12.53%488.47M | 12.53%488.47M |
| -Goodwill | 0.00%348.67M | 0.00%348.67M | 0.10%348.67M | 0.10%348.67M | 0.10%348.67M | 0.10%348.67M | 17.57%348.67M | 17.45%348.32M | 10.52%348.32M | 10.52%348.32M |
| -Other intangible assets | -15.18%104.42M | -15.04%109.33M | -15.56%113.5M | -16.01%117.72M | -16.01%117.72M | -15.61%123.11M | 13.03%128.68M | 14.26%134.42M | 17.85%140.15M | 17.85%140.15M |
| Non current deferred assets | 4,518.72%93.99M | 193.71%5.7M | -72.19%541K | -89.97%200K | -89.97%200K | 178.39%2.04M | 158.19%1.94M | 158.30%1.95M | 165.51%1.99M | 165.51%1.99M |
| Non current prepaid assets | --8.42M | --7.89M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Other non current assets | -75.70%2M | -51.97%3.79M | 49.78%10.52M | 49.89%10.28M | 49.89%10.28M | 7.64%8.22M | 9.36%7.89M | -4.33%7.02M | -13.39%6.86M | -13.39%6.86M |
| Total non current assets | 39.37%1.36B | 21.85%1.21B | 19.87%1.16B | 14.54%1.1B | 14.54%1.1B | 2.18%974.47M | 16.04%993.07M | 9.48%969.76M | 10.16%957.97M | 10.16%957.97M |
| Total assets | 13.05%1.73B | 11.91%1.72B | 10.51%1.64B | 12.19%1.64B | 12.19%1.64B | 7.11%1.53B | 2.60%1.54B | -6.24%1.49B | -19.53%1.46B | -19.53%1.46B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 422.16%67.6M | 231.21%31.35M | 107.72%9.42M | 75.72%94.41M | 75.72%94.41M | -9.51%12.95M | -1.35%9.47M | -58.78%4.54M | -13.32%53.73M | -13.32%53.73M |
| -accounts payable | 422.16%67.6M | 231.21%31.35M | 107.72%9.42M | 1,278.95%54.57M | 1,278.95%54.57M | -9.51%12.95M | -1.35%9.47M | -58.78%4.54M | -81.28%3.96M | -81.28%3.96M |
| -Total tax payable | ---- | ---- | ---- | -19.94%39.85M | -19.94%39.85M | ---- | ---- | ---- | 21.84%49.77M | 21.84%49.77M |
| Current accrued expenses | 66.03%46.6M | -27.92%34.76M | 75.36%42.79M | 22.90%38.16M | 22.90%38.16M | 13.26%28.07M | 72.94%48.23M | -36.16%24.4M | -8.65%31.05M | -8.65%31.05M |
| Current debt and capital lease obligation | 118.67%148.94M | 32.74%98.22M | 14.39%92.91M | -8.33%79.34M | -8.33%79.34M | -10.52%68.11M | 3.20%74M | 11.17%81.22M | 50.68%86.54M | 50.68%86.54M |
| -Current debt | --9.5M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -Current capital lease obligation | 104.72%139.44M | 32.74%98.22M | 14.39%92.91M | -8.33%79.34M | -8.33%79.34M | -10.52%68.11M | 3.20%74M | 11.17%81.22M | 50.68%86.54M | 50.68%86.54M |
| Current deferred liabilities | 54.03%8.59M | 65.57%11.26M | 3.01%5.64M | 1.07%5.4M | 1.07%5.4M | 9.44%5.58M | 36.47%6.8M | 9.21%5.48M | -3.78%5.34M | -3.78%5.34M |
| Other current liabilities | -13.11%53.28M | -33.92%48.93M | -35.13%47.56M | --3.16M | --3.16M | -4.18%61.31M | 39.35%74.05M | 24.58%73.32M | ---- | ---- |
| Current liabilities | 84.65%325M | 1.99%224.53M | 4.96%198.32M | 14.70%220.96M | 14.70%220.96M | -4.49%176.01M | 31.58%220.16M | 1.50%188.95M | 16.39%192.65M | 16.39%192.65M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -7.22%1.44B | 6.44%1.67B | 4.70%1.65B | 2.99%1.62B | 2.99%1.62B | -1.65%1.56B | -1.44%1.56B | -1.92%1.57B | -0.57%1.57B | -0.57%1.57B |
| -Long term debt | -13.42%1.28B | 0.51%1.49B | 0.51%1.49B | 0.51%1.49B | 0.51%1.49B | 0.51%1.48B | 0.51%1.48B | 0.51%1.48B | 0.51%1.48B | 0.51%1.48B |
| -Long term capital lease obligation | 117.85%160.24M | 112.30%176.2M | 69.85%161.66M | 43.08%130.43M | 43.08%130.43M | -31.40%73.56M | -26.79%82.99M | -28.69%95.17M | -15.35%91.16M | -15.35%91.16M |
| Non current deferred liabilities | 27.80%4.5M | 30.48%4.58M | 26.87%4.46M | 16.70%4.12M | 16.70%4.12M | -47.02%3.52M | -33.51%3.51M | -6.74%3.52M | -82.98%3.53M | -82.98%3.53M |
| Other non current liabilities | 1,207.44%21.27M | -76.35%554K | -83.46%714K | -88.51%1.1M | -88.51%1.1M | -83.46%1.63M | -57.38%2.34M | -33.66%4.32M | 149.03%9.53M | 149.03%9.53M |
| Total non current liabilities | -5.88%1.47B | 6.37%1.67B | 4.51%1.65B | 2.46%1.62B | 2.46%1.62B | -2.34%1.56B | -1.74%1.57B | -2.05%1.58B | -1.28%1.58B | -1.28%1.58B |
| Total liabilities | 3.29%1.8B | 5.83%1.9B | 4.56%1.85B | 3.79%1.84B | 3.79%1.84B | -2.56%1.74B | 1.42%1.79B | -1.69%1.77B | 0.37%1.77B | 0.37%1.77B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K |
| -common stock | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K | 0.00%2K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | 74.95%-69.4M | 40.79%-183.51M | 33.19%-220.54M | 24.84%-258.74M | 24.84%-258.74M | 22.57%-277.01M | -16.25%-309.96M | -34.32%-330.1M | -60.60%-344.24M | -60.60%-344.24M |
| Paid-in capital | -98.90%720K | -84.35%8.88M | -75.38%10.99M | 84.85%57.28M | 84.85%57.28M | --65.7M | --56.75M | 55.02%44.62M | -88.26%30.99M | -88.26%30.99M |
| Less: Treasury stock | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
| Gains losses not affecting retained earnings | -136.93%-943K | -2.43%-591K | -102.54%-1.2M | -231.19%-1.5M | -231.19%-1.5M | 61.06%-398K | 39.14%-577K | 12.96%-591K | 77.93%-452K | 77.93%-452K |
| Total stockholders'equity | 67.12%-69.62M | 30.96%-175.22M | 26.33%-210.75M | 35.30%-202.96M | 35.30%-202.96M | 40.99%-211.7M | 5.16%-253.78M | -31.43%-286.07M | -759.46%-313.7M | -759.46%-313.7M |
| Total equity | 67.12%-69.62M | 30.96%-175.22M | 26.33%-210.75M | 35.30%-202.96M | 35.30%-202.96M | 40.99%-211.7M | 5.16%-253.78M | -31.43%-286.07M | -759.46%-313.7M | -759.46%-313.7M |
| 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 | -- |