Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CrowdStrike
CRWD
5
Salesforce
CRM
| (Q2)Aug 28, 2025 | (FY)Feb 27, 2025 | (Q4)Feb 27, 2025 | (Q2)Aug 29, 2024 | (FY)Feb 29, 2024 | (Q4)Feb 29, 2024 | (Q2)Aug 31, 2023 | (FY)Mar 2, 2023 | (Q4)Mar 2, 2023 | (Q2)Sep 1, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 32.83%830.6M | 30.47%909M | 30.47%909M | -41.08%625.3M | -40.19%696.7M | -40.19%696.7M | -9.66%1.06B | 2.86%1.16B | 2.86%1.16B | 2.63%1.17B |
| -Cash and cash equivalents | 32.83%830.6M | 30.47%909M | 30.47%909M | -41.08%625.3M | -40.19%696.7M | -40.19%696.7M | -9.66%1.06B | 2.86%1.16B | 2.86%1.16B | 2.63%1.17B |
| -Accounts receivable | 8.48%126.6M | 1.65%55.3M | 1.65%55.3M | -5.74%116.7M | 18.26%54.4M | 18.26%54.4M | -10.42%123.8M | 1.10%46M | 1.10%46M | 14.78%138.2M |
| -Taxes receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
| -Other receivables | ---- | 10.63%71.8M | 10.63%71.8M | ---- | -32.25%64.9M | -32.25%64.9M | ---- | 35.12%95.8M | 35.12%95.8M | ---- |
| Inventory | -12.50%16.8M | -19.34%17.1M | -19.34%17.1M | -13.12%19.2M | -2.30%21.2M | -2.30%21.2M | 6.25%22.1M | 11.86%21.7M | 11.86%21.7M | 40.54%20.8M |
| Total current assets | 15.38%1.04B | 34.74%1.2B | 34.74%1.2B | -25.82%901M | -33.04%891.6M | -33.04%891.6M | -9.33%1.21B | -0.11%1.33B | -0.11%1.33B | 2.89%1.34B |
| Non current assets | ||||||||||
| Net PPE | 5.11%8.64B | 1.40%8.34B | 1.40%8.34B | 1.60%8.22B | 2.06%8.22B | 2.06%8.22B | 4.08%8.09B | 7.53%8.06B | 7.53%8.06B | 10.17%7.78B |
| -Gross PPE | 5.11%8.64B | 0.83%9.57B | 0.83%9.57B | 1.60%8.22B | 3.11%9.5B | 3.11%9.5B | 4.08%8.09B | 8.21%9.21B | 8.21%9.21B | 10.17%7.78B |
| -Accumulated depreciation | ---- | 2.86%-1.23B | 2.86%-1.23B | ---- | -10.46%-1.27B | -10.46%-1.27B | ---- | -13.23%-1.15B | -13.23%-1.15B | ---- |
| Goodwill and other intangible assets | -8.13%166.1M | -5.78%174.3M | -5.78%174.3M | -4.59%180.8M | 3.01%185M | 3.01%185M | 14.23%189.5M | 12.74%179.6M | 12.74%179.6M | 7.24%165.9M |
| -Goodwill | ---- | 0.00%110.5M | 0.00%110.5M | ---- | 0.00%110.5M | 0.00%110.5M | ---- | 0.00%110.5M | 0.00%110.5M | ---- |
| -Other intangible assets | ---- | -14.36%63.8M | -14.36%63.8M | ---- | 7.81%74.5M | 7.81%74.5M | ---- | 41.60%69.1M | 41.60%69.1M | ---- |
| Financial assets | --0 | --0 | --0 | 1,762.50%14.9M | --3.8M | --3.8M | --800K | --0 | --0 | --0 |
| Defined pension benefit | -21.76%123.3M | -18.52%134.6M | -18.52%134.6M | -33.33%157.6M | -49.12%165.2M | -49.12%165.2M | -44.92%236.4M | -37.87%324.7M | -37.87%324.7M | 55.79%429.2M |
| Total non current assets | 4.18%8.99B | 0.85%8.7B | 0.85%8.7B | 0.71%8.63B | 0.21%8.63B | 0.21%8.63B | 1.74%8.57B | 4.59%8.61B | 4.59%8.61B | 10.76%8.42B |
| Total assets | 5.24%10.03B | 4.03%9.9B | 4.03%9.9B | -2.59%9.53B | -4.24%9.52B | -4.24%9.52B | 0.22%9.78B | 3.93%9.94B | 3.93%9.94B | 9.60%9.76B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 6.57%657.2M | -1.13%673M | -1.13%673M | -5.56%616.7M | -0.09%680.7M | -0.09%680.7M | 10.23%653M | 19.38%681.3M | 19.38%681.3M | 22.68%592.4M |
| -accounts payable | 7.25%655.1M | -1.45%660.8M | -1.45%660.8M | -4.68%610.8M | -0.92%670.5M | -0.92%670.5M | 10.77%640.8M | 18.57%676.7M | 18.57%676.7M | 19.80%578.5M |
| -Total tax payable | -64.41%2.1M | 19.61%12.2M | 19.61%12.2M | -51.64%5.9M | 121.74%10.2M | 121.74%10.2M | -12.23%12.2M | --4.6M | --4.6M | --13.9M |
| Current provisions | 54.55%15.3M | 167.96%27.6M | 167.96%27.6M | 11.24%9.9M | -49.01%10.3M | -49.01%10.3M | -63.82%8.9M | 3.06%20.2M | 3.06%20.2M | 4.68%24.6M |
| Current debt and capital lease obligation | 294.56%624.2M | 296.53%617M | 296.53%617M | 2.99%158.2M | 7.98%155.6M | 7.98%155.6M | 10.66%153.6M | 11.45%144.1M | 11.45%144.1M | -35.65%138.8M |
| -Current debt | --450M | --450M | --450M | ---- | --0 | --0 | --0 | ---- | ---- | --0 |
| -Current capital lease obligation | 10.11%174.2M | 7.33%167M | 7.33%167M | 2.99%158.2M | 7.98%155.6M | 7.98%155.6M | 10.66%153.6M | 11.45%144.1M | 11.45%144.1M | 13.40%138.8M |
| Current liabilities | 85.89%1.47B | 51.54%1.32B | 51.54%1.32B | -7.16%791.8M | 2.93%870.4M | 2.93%870.4M | 12.85%852.9M | 17.51%845.6M | 17.51%845.6M | 4.49%755.8M |
| Non current liabilities | ||||||||||
| Long term provisions | -22.09%6.7M | -13.25%7.2M | -13.25%7.2M | -2.27%8.6M | 0.00%8.3M | 0.00%8.3M | -12.87%8.8M | -29.06%8.3M | -29.06%8.3M | -35.67%10.1M |
| Long term debt and capital lease obligation | 1.62%5.09B | 1.45%5.01B | 1.45%5.01B | 4.58%5.01B | 2.70%4.94B | 2.70%4.94B | 4.06%4.79B | 5.33%4.81B | 5.33%4.81B | 10.05%4.6B |
| -Long term debt | -5.25%943.3M | -5.28%942.4M | -5.28%942.4M | 0.13%995.6M | 0.15%994.9M | 0.15%994.9M | 0.16%994.3M | 0.15%993.4M | 0.15%993.4M | 0.15%992.7M |
| -Long term capital lease obligation | 3.33%4.15B | 3.14%4.07B | 3.14%4.07B | 5.75%4.01B | 3.37%3.94B | 3.37%3.94B | 5.13%3.8B | 6.77%3.81B | 6.77%3.81B | 13.12%3.61B |
| Derivative product liabilities | --7.4M | --0 | --0 | --0 | -43.59%4.4M | -43.59%4.4M | -53.57%1.3M | --7.8M | --7.8M | --2.8M |
| Total non current liabilities | 1.96%5.36B | 2.33%5.25B | 2.33%5.25B | 5.19%5.26B | 2.92%5.13B | 2.92%5.13B | 4.24%5B | 5.45%4.99B | 5.45%4.99B | 11.01%4.8B |
| Total liabilities | 12.95%6.83B | 9.47%6.57B | 9.47%6.57B | 3.39%6.05B | 2.92%6B | 2.92%6B | 5.41%5.85B | 7.05%5.83B | 7.05%5.83B | 10.07%5.55B |
| Shareholders'equity | ||||||||||
| Share capital | -2.85%143.4M | -4.35%145.2M | -4.35%145.2M | -7.11%147.6M | -7.94%151.8M | -7.94%151.8M | -3.58%158.9M | 0.06%164.9M | 0.06%164.9M | 0.00%164.8M |
| -common stock | -2.85%143.4M | -4.35%145.2M | -4.35%145.2M | -7.11%147.6M | -7.94%151.8M | -7.94%151.8M | -3.58%158.9M | 0.06%164.9M | 0.06%164.9M | 0.00%164.8M |
| Retained earnings | -6.64%4.29B | -4.47%4.44B | -4.47%4.44B | -14.26%4.59B | -11.18%4.65B | -11.18%4.65B | 0.68%5.36B | 0.09%5.23B | 0.09%5.23B | 7.15%5.32B |
| Paid-in capital | 1.06%1.11B | 1.25%1.11B | 1.25%1.11B | 1.55%1.1B | 1.72%1.1B | 1.72%1.1B | 0.85%1.08B | 0.18%1.08B | 0.18%1.08B | 0.05%1.08B |
| Less: Treasury stock | ---- | -1.51%530M | -1.51%530M | ---- | -1.18%538.1M | -1.18%538.1M | ---- | 5.30%544.5M | 5.30%544.5M | ---- |
| Total stockholders'equity | -8.18%3.19B | -5.25%3.33B | -5.25%3.33B | -11.49%3.48B | -14.40%3.52B | -14.40%3.52B | -6.62%3.93B | -0.18%4.11B | -0.18%4.11B | 8.99%4.21B |
| Total equity | -8.18%3.19B | -5.25%3.33B | -5.25%3.33B | -11.49%3.48B | -14.40%3.52B | -14.40%3.52B | -6.62%3.93B | -0.18%4.11B | -0.18%4.11B | 8.99%4.21B |
| Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
| Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |