Broadcom
AVGO
Salesforce
CRM
Qualcomm
QCOM
4
Oracle
ORCL
5
Advanced Micro Devices
AMD
(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 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 31.02%27.58M | 31.02%27.58M | 27.32%28.19M | -15.54%32.25M | -68.43%15.37M | -61.82%21.05M | -61.82%21.05M | 26.66%22.14M | 56.36%38.18M | 70.01%48.7M |
-Cash and cash equivalents | 31.02%27.58M | 31.02%27.58M | 27.32%28.19M | -15.54%32.25M | -68.43%15.37M | -61.82%21.05M | -61.82%21.05M | 26.66%22.14M | 56.36%38.18M | 70.01%48.7M |
Receivables | 31.22%23.15M | 31.22%23.15M | 48.47%17.6M | 109.31%20.64M | 14.64%12.55M | 13.11%17.64M | 13.11%17.64M | 34.25%11.85M | 18.04%9.86M | 26.40%10.95M |
-Accounts receivable | 22.57%12.29M | 22.57%12.29M | -19.75%9.21M | -2.10%9.29M | 15.16%12.17M | -34.10%10.03M | -34.10%10.03M | 35.77%11.48M | 18.89%9.49M | 27.60%10.57M |
-Related party accounts receivable | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K |
-Other receivables | 44.83%10.48M | 44.83%10.48M | --8.01M | --10.98M | ---- | --7.23M | --7.23M | ---- | ---- | ---- |
Inventory | 83.02%11.32M | 83.02%11.32M | 52.74%9.05M | 58.96%9.16M | 7.96%5.4M | 7.96%6.18M | 7.96%6.18M | 18.74%5.92M | 21.83%5.77M | -0.36%5M |
Restricted cash | --499K | --499K | --499K | --552K | ---- | --0 | --0 | ---- | ---- | ---- |
Other current assets | 275.12%6.79M | 275.12%6.79M | 288.96%8.14M | 106.87%4.85M | 97.45%4.65M | -13.49%1.81M | -13.49%1.81M | -7.96%2.09M | 2.76%2.34M | -5.16%2.35M |
Total current assets | 48.51%69.33M | 48.51%69.33M | 51.10%63.47M | 20.13%67.45M | -43.33%37.96M | -40.56%46.68M | -40.56%46.68M | 25.14%42.01M | 41.13%56.15M | 49.54%67M |
Non current assets | ||||||||||
Net PPE | 128.24%536.32M | 128.24%536.32M | 145.94%538.05M | 165.71%531.55M | 24.93%235.2M | 31.09%234.98M | 31.09%234.98M | 28.39%218.77M | 22.35%200.05M | 18.14%188.27M |
-Gross PPE | 111.77%624.96M | 111.77%624.96M | 124.02%616.37M | 137.45%601.44M | 25.21%298.73M | 30.13%295.11M | 30.13%295.11M | 27.60%275.15M | 22.52%253.29M | 18.78%238.58M |
-Accumulated depreciation | -47.42%-88.64M | -47.42%-88.64M | -38.93%-78.32M | -31.28%-69.9M | -26.27%-63.53M | -26.51%-60.13M | -26.51%-60.13M | -24.59%-56.37M | -23.17%-53.24M | -21.24%-50.31M |
Goodwill and other intangible assets | 1,787.46%288.89M | 1,787.46%288.89M | 1,783.78%288.41M | 1,802.79%291.36M | -0.06%15.31M | 0.10%15.31M | 0.10%15.31M | 0.18%15.31M | 0.18%15.31M | 0.18%15.31M |
-Goodwill | --155.78M | --155.78M | --155.33M | --145.16M | ---- | --0 | --0 | ---- | ---- | ---- |
-Other intangible assets | 769.67%133.11M | 769.67%133.11M | 769.21%133.08M | 854.76%146.19M | -0.06%15.31M | 0.10%15.31M | 0.10%15.31M | 0.18%15.31M | 0.18%15.31M | 0.18%15.31M |
Related parties assets | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K | 0.00%376K |
Non current deferred assets | 263.77%53.68M | 263.77%53.68M | 298.83%53.12M | 267.44%45.24M | 22.84%15.14M | 19.75%14.76M | 19.75%14.76M | 10.12%13.32M | 4.98%12.31M | -0.02%12.33M |
Non current prepaid assets | 137.49%2.1M | 137.49%2.1M | 91.68%1.64M | 92.35%1.64M | 3.27%883K | 3.52%883K | 3.52%883K | 5.31%853K | 6.65%850K | 6.74%855K |
Other non current assets | 94.78%9.03M | 94.78%9.03M | 84.74%8.78M | 82.33%8.64M | -1.61%4.82M | -2.89%4.64M | -2.89%4.64M | 12.31%4.75M | 14.89%4.74M | 22.42%4.9M |
Total non current assets | 228.95%890.03M | 228.95%890.03M | 251.77%890M | 276.58%878.41M | 22.42%271.35M | 27.33%270.57M | 27.33%270.57M | 24.75%253.01M | 19.35%233.26M | 15.59%221.66M |
Total assets | 202.40%959.35M | 202.40%959.35M | 223.19%953.47M | 226.83%945.86M | 7.16%309.32M | 9.01%317.25M | 9.01%317.25M | 24.80%295.02M | 23.03%289.41M | 22.02%288.66M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 79.29%46.81M | 79.29%46.81M | 139.95%43.9M | 113.65%36.99M | 27.37%22.42M | 28.76%26.11M | 28.76%26.11M | 12.74%18.3M | 0.84%17.31M | 5.12%17.61M |
-accounts payable | 61.78%30.88M | 61.78%30.88M | 164.74%31.11M | 127.10%26.72M | 38.40%15.82M | 46.22%19.09M | 46.22%19.09M | 1.68%11.75M | -4.16%11.77M | -2.90%11.43M |
-Total tax payable | 148.15%10.59M | 148.15%10.59M | 98.02%8.2M | 57.07%5.48M | -1.97%4.08M | -0.14%4.27M | -0.14%4.27M | 59.35%4.14M | 42.06%3.49M | 40.16%4.16M |
-Other payable | 93.93%5.34M | 93.93%5.34M | 90.97%4.59M | 132.70%4.78M | 25.32%2.53M | -6.65%2.75M | -6.65%2.75M | 16.02%2.4M | -15.54%2.06M | 0.40%2.02M |
Current accrued expenses | 164.20%56.31M | 164.20%56.31M | 207.17%54.23M | 231.52%42.21M | 101.19%24.92M | 40.34%21.31M | 40.34%21.31M | 36.39%17.65M | -7.79%12.73M | -31.77%12.39M |
Current debt and capital lease obligation | 151.55%21.12M | 151.55%21.12M | 156.98%20.57M | 168.98%20.02M | 31.60%9.39M | 7.16%8.4M | 7.16%8.4M | 21.02%8M | 16.06%7.44M | 15.19%7.14M |
-Current debt | 308.33%6.13M | 308.33%6.13M | 249.96%4.81M | 250.00%3.5M | 147.47%1.86M | 0.00%1.5M | 0.00%1.5M | 175.00%1.38M | 100.00%1M | 50.00%750K |
-Current capital lease obligation | 117.46%15M | 117.46%15M | 137.70%15.76M | 156.41%16.52M | 18.00%7.53M | 8.85%6.9M | 8.85%6.9M | 8.42%6.63M | 8.96%6.44M | 12.14%6.39M |
Current deferred liabilities | 214.88%6.54M | 214.88%6.54M | 221.53%4.03M | 427.08%6.72M | 30.09%2.01M | -1.80%2.08M | -1.80%2.08M | -16.68%1.25M | -21.55%1.27M | -11.43%1.54M |
Other current liabilities | 17.67%313K | 17.67%313K | 13.90%295K | 120.95%559K | 19.23%310K | 3.91%266K | 3.91%266K | --259K | --253K | --260K |
Current liabilities | 125.40%131.1M | 125.40%131.1M | 170.58%123.02M | 172.96%106.49M | 51.69%59.05M | 27.35%58.16M | 27.35%58.16M | 21.93%45.47M | 0.00%39.02M | -9.12%38.93M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 224.74%619.9M | 224.74%619.9M | 234.79%625.65M | 244.65%625.03M | 2.58%183.4M | 8.59%190.89M | 8.59%190.89M | 40.53%186.88M | 42.27%181.35M | 38.65%178.78M |
-Long term debt | 366.00%328.11M | 366.00%328.11M | 364.85%329.49M | 365.33%330.86M | -1.56%70.21M | -0.19%70.41M | -0.19%70.41M | 153.69%70.88M | 209.09%71.1M | 209.19%71.32M |
-Long term capital lease obligation | 142.18%291.79M | 142.18%291.79M | 155.32%296.16M | 166.82%294.17M | 5.34%113.19M | 14.47%120.48M | 14.47%120.48M | 10.44%116M | 5.54%110.25M | 1.49%107.46M |
Other non current liabilities | 592.07%5.76M | 592.07%5.76M | 479.49%5.26M | 470.98%5.12M | -18.76%771K | -14.40%832K | -14.40%832K | --907K | --896K | --949K |
Total non current liabilities | 226.33%625.65M | 226.33%625.65M | 235.97%630.91M | 245.76%630.15M | 2.47%184.17M | 8.46%191.72M | 8.46%191.72M | 40.96%187.79M | 42.69%182.25M | 39.09%179.73M |
Total liabilities | 202.84%756.75M | 202.84%756.75M | 223.22%753.93M | 232.92%736.64M | 11.23%243.22M | 12.34%249.89M | 12.34%249.89M | 36.80%233.25M | 32.70%221.26M | 27.08%218.66M |
Shareholders'equity | ||||||||||
Share capital | 5,269,500.00%158.09M | 5,269,500.00%158.09M | 5,020,200.00%150.61M | 4,782,700.00%143.48M | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
-common stock | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K |
-Preferred stock | --158.09M | --158.09M | --150.61M | --143.48M | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | --0 | --0 | --0 | -43.86%15.35M | 0.16%26.82M | 19.52%28.88M | 19.52%28.88M | 27.01%24.24M | 46.95%27.34M | 87.19%26.77M |
Paid-in capital | 17.37%68.39M | 17.37%68.39M | 27.10%72.55M | 26.69%71.66M | 7.27%59.5M | 4.83%58.27M | 4.83%58.27M | 5.03%57.08M | 5.24%56.56M | 2.64%55.47M |
Less: Treasury stock | 20.94%18.2M | 20.94%18.2M | 22.51%18.2M | 40.78%15.94M | 90.42%15.05M | 109.95%15.05M | 109.95%15.05M | 319.72%14.86M | 30,500.00%11.32M | 21,262.16%7.9M |
Gains losses not affecting retained earnings | -3.34%-3.03M | -3.34%-3.03M | 2.87%-2.91M | -3.46%-2.99M | -2.01%-3M | -2.13%-2.93M | -2.13%-2.93M | -0.20%-3M | 0.65%-2.89M | -7.38%-2.94M |
Total stockholders'equity | 196.71%205.25M | 196.71%205.25M | 218.33%202.05M | 203.55%211.56M | -4.38%68.27M | -0.77%69.18M | -0.77%69.18M | -5.13%63.47M | 0.41%69.7M | 8.88%71.4M |
Noncontrolling interests | -45.65%-2.65M | -45.65%-2.65M | -46.75%-2.51M | -50.77%-2.34M | -55.50%-2.18M | -61.57%-1.82M | -61.57%-1.82M | -66.37%-1.71M | -68.51%-1.55M | -32.33%-1.4M |
Total equity | 200.78%202.61M | 200.78%202.61M | 223.07%199.54M | 207.03%209.22M | -5.58%66.1M | -1.79%67.36M | -1.79%67.36M | -6.24%61.76M | -0.50%68.14M | 8.50%70M |
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 | -- | -- | -- | -- |