Broadcom
AVGO
Taiwan Semiconductor
TSM
Tesla
TSLA
ASML Holding
ASML
Qualcomm
QCOM
(FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q2)Jun 30, 2021 | (FY)Dec 31, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -13.06%120.23M | -13.06%120.23M | 803.19%161.46M | 104.90%138.3M | 104.90%138.3M | -65.73%17.88M | 1.31%67.49M | --67.49M | --52.16M | -77.82%66.62M |
-Cash and cash equivalents | -13.06%120.23M | -13.06%120.23M | 803.19%161.46M | 104.90%138.3M | 104.90%138.3M | -65.73%17.88M | 15.26%67.49M | --67.49M | -99.51%52.16M | -40.49%58.56M |
-Short-term investments | --0 | --0 | ---- | --0 | --0 | ---- | --0 | --0 | --0 | -96.01%8.06M |
Receivables | 148.49%1.08B | 148.49%1.08B | -16.84%546.78M | 51.56%433.94M | 51.56%433.94M | -27.36%657.51M | -66.14%286.31M | --286.31M | -95.12%905.1M | 47.34%845.64M |
-Accounts receivable | -77.04%5.53M | -77.04%5.53M | -65.37%26.37M | 116.89%24.07M | 116.89%24.07M | 73.47%76.15M | 11.22%11.1M | --11.1M | -99.74%43.9M | -77.56%9.98M |
-Taxes receivable | 484.67%2.33M | 484.67%2.33M | --0 | --398K | --398K | ---- | --0 | --0 | ---- | ---- |
-Related party accounts receivable | 268.07%1.06B | 268.07%1.06B | -10.35%520.41M | 4.38%287.18M | 4.38%287.18M | -32.59%580.5M | -67.07%275.13M | --275.13M | --861.2M | 122.72%835.52M |
-Other receivables | -88.65%13.94M | -88.65%13.94M | ---- | 141,043.68%122.8M | 141,043.68%122.8M | --861.99K | -38.17%87K | --87K | ---- | 21.32%140.72K |
-Recievables adjustments allowances | 0.00%-501K | 0.00%-501K | ---- | ---501K | ---501K | ---- | --0 | --0 | ---- | ---- |
Prepaid assets | 55.42%3M | 55.42%3M | 299.10%169.35M | -29.19%1.93M | -29.19%1.93M | 968.31%42.43M | -11.20%2.72M | --2.72M | --3.97M | -32.77%3.07M |
Restricted cash | -29.96%1.16M | -29.96%1.16M | --168K | -90.55%1.65M | -90.55%1.65M | ---- | -31.43%17.45M | --17.45M | ---- | -19.25%25.45M |
Other current assets | ---- | ---- | -95.07%613K | ---- | ---- | -46.83%12.42M | ---- | ---- | --23.37M | ---- |
Total current assets | 58.06%1.2B | 58.06%1.2B | 21.14%1.11B | 52.67%760.88M | 52.67%760.88M | -17.75%914.45M | -53.55%498.39M | --498.39M | --1.11B | 1.22%1.07B |
Non current assets | ||||||||||
Net PPE | 583,683.33%70.05M | 583,683.33%70.05M | 50,250.53%242.72M | 33.33%12K | 33.33%12K | 4,159.19%482.06K | -37.34%9K | --9K | -100.00%11.32K | 260.93%14.36K |
-Gross PPE | 355,855.00%71.19M | 355,855.00%71.19M | ---- | -96.28%20K | -96.28%20K | --482.06K | -0.59%538K | --538K | ---- | 3.19%541.19K |
-Accumulated depreciation | -14,112.50%-1.14M | -14,112.50%-1.14M | ---- | 98.49%-8K | 98.49%-8K | ---- | -0.41%-529K | ---529K | ---- | -1.22%-526.82K |
Goodwill and other intangible assets | 13.33%118.42M | 13.33%118.42M | -8.66%92.71M | 5,269.58%104.49M | 5,269.58%104.49M | 5,094.23%101.5M | -0.56%1.95M | --1.95M | -99.96%1.95M | 0.47%1.96M |
-Goodwill | --0 | --0 | --0 | --7.53M | --7.53M | --7.48M | --0 | --0 | ---- | ---- |
-Other intangible assets | 22.13%118.42M | 22.13%118.42M | -1.39%92.71M | 4,882.89%96.97M | 4,882.89%96.97M | 4,711.55%94.02M | -0.56%1.95M | --1.95M | -99.83%1.95M | 0.47%1.96M |
Investments and advances | -51.15%95.43M | -51.15%95.43M | 31.71%243.73M | -45.34%195.34M | -45.34%195.34M | -5.71%185.05M | 110.62%357.35M | --357.35M | -98.31%196.26M | --169.67M |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | -69.02%36.32M | ---- | ---- | --117.22M | --113.32M |
Related parties assets | 268.07%1.06B | 268.07%1.06B | -10.35%520.41M | 4.38%287.18M | 4.38%287.18M | -32.59%580.5M | -67.07%275.13M | --275.13M | --861.2M | 122.72%835.52M |
Total non current assets | -5.31%283.91M | -5.31%283.91M | 79.11%579.16M | -16.55%299.84M | -16.55%299.84M | 2.50%323.35M | 26.09%359.31M | --359.31M | --315.45M | 14,499.45%284.96M |
Total assets | 40.15%1.49B | 40.15%1.49B | 36.29%1.69B | 23.67%1.06B | 23.67%1.06B | -13.28%1.24B | -36.83%857.69M | --857.69M | -97.20%1.43B | 27.87%1.36B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 430.81%71.34M | 430.81%71.34M | 39.53%106.02M | -64.01%13.44M | -64.01%13.44M | 40.17%75.98M | -11.00%37.34M | --37.34M | -99.85%54.21M | -44.30%41.96M |
-accounts payable | -12.37%8.63M | -12.37%8.63M | -20.76%9.54M | --9.85M | --9.85M | -61.92%12.04M | --0 | --0 | -99.06%31.62M | -58.76%26.05M |
-Total tax payable | 2.53%2.96M | 2.53%2.96M | -49.59%8.22M | -83.49%2.88M | -83.49%2.88M | 26.65%16.3M | 9.79%17.46M | --17.46M | --12.87M | 30.81%15.9M |
-Due to related parties current | --55.8M | --55.8M | --54.26M | --0 | --0 | ---- | --0 | --0 | ---- | ---- |
-Other payable | 456.20%3.95M | 456.20%3.95M | -28.62%34M | -96.43%710K | -96.43%710K | 390.30%47.64M | --19.88M | --19.88M | -99.97%9.72M | ---- |
Current accrued expenses | -3.35%14.22M | -3.35%14.22M | ---- | 25.25%14.71M | 25.25%14.71M | ---- | 12.36%11.75M | --11.75M | ---- | 23.30%10.46M |
Current provisions | -5.22%3.87M | -5.22%3.87M | -2.29%3.96M | --4.08M | --4.08M | --4.05M | ---- | ---- | ---- | ---- |
Current debt and capital lease obligation | 228.87%66.18M | 228.87%66.18M | 216.17%66.05M | -59.66%20.12M | -59.66%20.12M | -30.23%20.89M | 66.47%49.88M | --49.88M | --29.94M | -26.55%29.96M |
-Current debt | 226.97%65.79M | 226.97%65.79M | 221.63%66.05M | -59.66%20.12M | -59.66%20.12M | -31.42%20.54M | 66.47%49.88M | --49.88M | --29.94M | -26.55%29.96M |
-Current capital lease obligation | --382K | --382K | ---- | --0 | --0 | --354.15K | --0 | --0 | ---- | ---- |
Current deferred liabilities | -33.24%1.46M | -33.24%1.46M | ---- | 2,603.70%2.19M | 2,603.70%2.19M | ---- | -98.67%81K | --81K | ---- | -57.59%6.1M |
Other current liabilities | ---- | ---- | --691K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 187.95%157.06M | 187.95%157.06M | 75.10%176.72M | -44.93%54.54M | -44.93%54.54M | 19.93%100.93M | 11.96%99.05M | --99.05M | --84.15M | -36.34%88.47M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 6,531.66%30.37M | 6,531.66%30.37M | --30.4M | -96.81%458K | -96.81%458K | ---- | 7.80%14.36M | --14.36M | -99.63%13.84M | 8.09%13.32M |
-Long term debt | 6,531.66%30.37M | 6,531.66%30.37M | --30.4M | -96.81%458K | -96.81%458K | ---- | 7.80%14.36M | --14.36M | -99.63%13.84M | 8.09%13.32M |
Non current deferred liabilities | 68.82%5.58M | 68.82%5.58M | -72.92%2.65M | --3.31M | --3.31M | --9.78M | --0 | --0 | ---- | ---- |
Derivative product liabilities | --0 | --0 | ---- | --0 | --0 | --0 | 5.56%1.76M | --1.76M | --1.76M | -37.47%1.67M |
Total non current liabilities | 855.01%35.96M | 855.01%35.96M | 237.98%33.05M | -76.65%3.77M | -76.65%3.77M | -37.34%9.78M | 7.56%16.13M | --16.13M | --15.6M | -67.54%14.99M |
Total liabilities | 231.02%193.02M | 231.02%193.02M | 89.49%209.77M | -49.37%58.31M | -49.37%58.31M | 10.98%110.7M | 11.32%115.18M | --115.18M | -99.76%99.76M | -44.12%103.47M |
Shareholders'equity | ||||||||||
Share capital | 26.32%48K | 26.32%48K | 24.65%47K | 52.00%38K | 52.00%38K | 51.92%37.71K | 0.57%25K | --25K | -99.65%24.82K | 0.47%24.86K |
-common stock | 26.32%48K | 26.32%48K | 24.65%47K | 52.00%38K | 52.00%38K | 51.92%37.71K | 0.57%25K | --25K | -99.65%24.82K | 0.47%24.86K |
Retained earnings | 20.62%859.85M | 20.62%859.85M | 22.35%809.45M | 24.82%712.86M | 24.82%712.86M | 31.57%661.6M | 32.68%571.13M | --571.13M | -94.45%502.86M | 47.23%430.46M |
Less: Treasury stock | -23.68%734.66M | -23.68%734.66M | 9.01%694.66M | 49.93%962.66M | 49.93%962.66M | --637.24M | --642.06M | --642.06M | ---- | --0 |
Gains losses not affecting retained earnings | -6.55%927.02M | -6.55%927.02M | 15.12%994.28M | 70.30%991.96M | 70.30%991.96M | 47.29%863.66M | -0.81%582.47M | --582.47M | 315.86%586.36M | 0.49%587.2M |
Other equity interest | 2.52%234.24M | 2.52%234.24M | 3.80%234.22M | -0.02%228.48M | -0.02%228.48M | -4.51%225.64M | -3.44%228.53M | --228.53M | --236.31M | --236.66M |
Total stockholders'equity | 32.54%1.29B | 32.54%1.29B | 20.62%1.34B | 31.16%970.67M | 31.16%970.67M | -15.98%1.11B | -41.00%740.09M | --740.09M | -85.52%1.33B | 43.07%1.25B |
Noncontrolling interests | -77.70%7.08M | -77.70%7.08M | 899.42%133.85M | 1,210.49%31.74M | 1,210.49%31.74M | 575.12%13.39M | --2.42M | --2.42M | --1.98M | --0 |
Total equity | 29.05%1.29B | 29.05%1.29B | 31.06%1.48B | 35.00%1B | 35.00%1B | -15.10%1.13B | -40.80%742.52M | --742.52M | -85.50%1.33B | 43.07%1.25B |
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 | -- | -- | Unqualified Opinion |