Alibaba
BABA
Tesla
TSLA
Netflix
NFLX
Broadcom
AVGO
Micron Technology
MU
(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 | -0.10%52.46M | -0.10%52.46M | 27.31%63.25M | -28.51%41.23M | -48.52%35.39M | -27.23%52.51M | -27.23%52.51M | -43.48%49.68M | -46.92%57.68M | -49.40%68.76M |
-Cash and cash equivalents | -60.21%13.06M | -60.21%13.06M | 74.74%56.16M | -37.83%25.55M | -73.73%14.97M | -4.00%32.82M | -4.00%32.82M | -13.61%32.14M | -36.60%41.1M | -58.08%56.96M |
-Short-term investments | 100.06%39.41M | 100.06%39.41M | -59.59%7.09M | -5.42%15.68M | 73.24%20.43M | -48.14%19.7M | -48.14%19.7M | -65.40%17.54M | -62.18%16.58M | --11.79M |
Receivables | 90.96%42.55M | 90.96%42.55M | 168.18%37.02M | 127.14%36.38M | 91.70%29.72M | 152.71%22.28M | 152.71%22.28M | 25.31%13.8M | 79.59%16.02M | 85.51%15.5M |
-Accounts receivable | 107.91%14.7M | 107.91%14.7M | 278.92%10.28M | 11.43%8.22M | -38.38%5.58M | 127.22%7.07M | 127.22%7.07M | -46.79%2.71M | 115.83%7.38M | 64.98%9.06M |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.15M | ---- | ---- |
-Other receivables | 83.08%27.85M | 83.08%27.85M | 168.87%26.74M | 225.88%28.17M | 274.64%24.13M | 166.61%15.21M | 166.61%15.21M | 68.11%9.94M | 57.09%8.64M | 124.85%6.44M |
Inventory | --6.04M | --6.04M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Restricted cash | 113.57%1.32M | 113.57%1.32M | -37.49%1.15M | -40.22%1.1M | -85.43%413K | -78.17%619K | -78.17%619K | -35.27%1.84M | -27.12%1.84M | 12.59%2.84M |
Other current assets | 11.24%4.36M | 11.24%4.36M | -5.38%5.09M | 3.26%3.74M | -10.69%3.84M | -16.91%3.92M | -16.91%3.92M | -2.04%5.38M | -15.37%3.62M | -14.85%4.3M |
Total current assets | 34.55%106.74M | 34.55%106.74M | 50.65%106.5M | 4.17%82.45M | -24.11%69.36M | -10.39%79.33M | -10.39%79.33M | -34.08%70.7M | -36.36%79.15M | -39.80%91.39M |
Non current assets | ||||||||||
Net PPE | 4.43%130.24M | 4.43%130.24M | 3.52%126.01M | -0.27%128.42M | -2.91%126.51M | -1.11%124.72M | -1.11%124.72M | 1.59%121.72M | 7.61%128.77M | 9.54%130.3M |
-Gross PPE | -39.38%130.24M | -39.38%130.24M | 14.62%231.13M | 9.65%231.8M | 8.67%218.76M | 14.24%214.84M | 14.24%214.84M | 16.57%201.65M | 29.40%211.4M | 31.04%201.31M |
-Accumulated depreciation | ---- | ---- | -31.53%-105.12M | -25.11%-103.39M | -29.93%-92.25M | -45.49%-90.11M | -45.49%-90.11M | -50.32%-79.93M | -89.06%-82.64M | -104.78%-71M |
Goodwill and other intangible assets | 47.92%15.9M | 47.92%15.9M | -5.15%10.33M | -5.09%10.47M | -5.03%10.61M | -4.96%10.75M | -4.96%10.75M | -4.90%10.89M | -4.85%11.03M | -4.78%11.17M |
-Goodwill | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M | 0.00%9.39M |
-Other intangible assets | 379.59%6.51M | 379.59%6.51M | -37.47%936K | -34.27%1.08M | -31.61%1.22M | -29.25%1.36M | -29.25%1.36M | -27.26%1.5M | -25.56%1.64M | -23.98%1.78M |
Investments and advances | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 49.33%6.2M | 13.76%5.87M | 36.51%5.81M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.15M | ---- | ---- |
Other non current assets | -84.23%1.46M | -84.23%1.46M | -20.44%2.62M | -9.44%2.96M | 41.30%3.64M | 226.05%9.26M | 226.05%9.26M | 96.30%3.29M | 845.66%3.27M | 355.93%2.58M |
Total non current assets | 1.98%147.61M | 1.98%147.61M | -2.21%138.95M | -4.76%141.85M | -6.08%140.76M | -0.57%144.74M | -0.57%144.74M | 3.65%142.1M | 8.91%148.94M | 10.60%149.86M |
Total assets | 13.51%254.34M | 13.51%254.34M | 15.35%245.46M | -1.66%224.3M | -12.91%210.11M | -4.28%224.07M | -4.28%224.07M | -12.91%212.79M | -12.65%228.09M | -16.03%241.25M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 52.88%20.42M | 52.88%20.42M | 20.56%12.68M | 6.43%13.86M | 2.27%13.24M | 114.23%13.36M | 114.23%13.36M | -35.25%10.52M | -15.52%13.02M | -33.54%12.95M |
-accounts payable | 780.93%20.42M | 780.93%20.42M | 20.56%12.68M | 6.39%11.48M | 23.72%13.08M | -4.25%2.32M | -4.25%2.32M | -27.84%10.52M | -22.25%10.79M | -31.93%10.57M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | 127.91%196K | 127.91%196K | ---- | ---- | ---- |
-Due to related parties current | --0 | --0 | --0 | 6.59%2.38M | -93.10%164K | 190.85%10.84M | 190.85%10.84M | --0 | 45.15%2.23M | -39.84%2.38M |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | -26.85%9.6M | -26.85%9.6M | ---- | ---- | ---- |
Current debt and capital lease obligation | 210.31%1.93M | 210.31%1.93M | --324K | --309K | --304K | 17.17%621K | 17.17%621K | ---- | ---- | ---- |
-Current debt | --1.93M | --1.93M | --324K | --309K | --304K | ---- | ---- | ---- | ---- | ---- |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | 17.17%621K | 17.17%621K | ---- | ---- | ---- |
Current deferred liabilities | -40.52%2.18M | -40.52%2.18M | -36.20%4.22M | 45.21%4.58M | -44.31%2.16M | -45.89%3.67M | -45.89%3.67M | -26.58%6.62M | -36.04%3.15M | -59.35%3.87M |
Other current liabilities | 511.89%1.49M | 511.89%1.49M | -0.26%1.52M | -20.80%933K | -61.32%1.56M | -4.69%244K | -4.69%244K | -0.26%1.53M | -58.45%1.18M | 53.99%4.03M |
Current liabilities | -5.34%26.02M | -5.34%26.02M | 0.46%18.75M | 13.41%19.68M | -17.22%17.26M | 2.09%27.49M | 2.09%27.49M | -30.33%18.67M | -25.14%17.35M | -34.06%20.85M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 31.48%113.78M | 31.48%113.78M | 27.39%105.47M | 39.53%115.14M | 15.46%91.69M | 9.06%86.54M | 9.06%86.54M | 13.48%82.79M | 13.94%82.52M | 10.44%79.41M |
-Long term debt | 26.63%105.74M | 26.63%105.74M | 23.85%98.43M | 36.34%108.27M | 10.96%84.7M | 9.56%83.5M | 9.56%83.5M | 8.93%79.47M | 9.65%79.41M | 6.15%76.33M |
-Long term capital lease obligation | 164.65%8.05M | 164.65%8.05M | 112.14%7.04M | 120.98%6.87M | 127.03%7M | -2.91%3.04M | -2.91%3.04M | --3.32M | --3.11M | --3.08M |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 128.57%96K | --247K | -97.73%68K |
Derivative product liabilities | 18.58%17.96M | 18.58%17.96M | -57.38%6.56M | -68.73%10.13M | -27.67%15.4M | 196.28%15.15M | 196.28%15.15M | 144.33%15.38M | 141.20%32.4M | 142.41%21.3M |
Other non current liabilities | 38.46%2.39M | 38.46%2.39M | 18.56%4.41M | -59.93%2.81M | 469.15%4.04M | 108.97%1.72M | 108.97%1.72M | -23.07%3.72M | -17.83%7.02M | -86.05%710K |
Total non current liabilities | 29.70%134.14M | 29.70%134.14M | 14.16%116.43M | 4.83%128.09M | 9.51%111.14M | 21.25%103.42M | 21.25%103.42M | 21.23%101.99M | 29.43%122.19M | 14.31%101.49M |
Total liabilities | 22.34%160.16M | 22.34%160.16M | 12.04%135.19M | 5.89%147.77M | 4.95%128.4M | 16.66%130.91M | 16.66%130.91M | 8.78%120.66M | 18.67%139.54M | 1.60%122.34M |
Shareholders'equity | ||||||||||
Share capital | -78.57%3K | -78.57%3K | -78.57%3K | 7.14%15K | 0.00%14K | 16.67%14K | 16.67%14K | 16.67%14K | 16.67%14K | 16.67%14K |
-common stock | -78.57%3K | -78.57%3K | -78.57%3K | 7.14%15K | 0.00%14K | 16.67%14K | 16.67%14K | 16.67%14K | 16.67%14K | 16.67%14K |
Retained earnings | -9.52%-655.99M | -9.52%-655.99M | -6.99%-636.77M | -4.75%-624.18M | -9.31%-614.78M | -9.88%-598.97M | -9.88%-598.97M | -12.24%-595.18M | -15.21%-595.86M | -14.57%-562.43M |
Paid-in capital | 8.39%750.17M | 8.39%750.17M | 8.69%747.03M | 2.38%700.69M | 2.23%696.48M | 3.77%692.12M | 3.77%692.12M | 3.56%687.3M | 3.58%684.39M | 3.58%681.32M |
Total stockholders'equity | 1.10%94.18M | 1.10%94.18M | 19.68%110.27M | -13.57%76.53M | -31.28%81.71M | -23.56%93.16M | -23.56%93.16M | -30.94%92.14M | -38.32%88.55M | -28.76%118.91M |
Total equity | 1.10%94.18M | 1.10%94.18M | 19.68%110.27M | -13.57%76.53M | -31.28%81.71M | -23.56%93.16M | -23.56%93.16M | -30.94%92.14M | -38.32%88.55M | -28.76%118.91M |
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 | -- | -- | -- | -- |