Broadcom
AVGO
Taiwan Semiconductor
TSM
Tesla
TSLA
ASML Holding
ASML
Cisco
CSCO
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -9.65%28.81M | -41.01%30.02M | 1,093.14%24.51M | 854.16%32.7M | 854.16%32.7M | 353.46%31.88M | 349.76%50.9M | -88.12%2.05M | -75.21%3.43M | -75.21%3.43M |
-Cash and cash equivalents | -9.65%28.81M | -41.01%30.02M | 1,093.14%24.51M | 854.16%32.7M | 854.16%32.7M | 353.46%31.88M | 349.76%50.9M | -88.12%2.05M | -75.21%3.43M | -75.21%3.43M |
Receivables | 112.50%1.19M | 23.31%1.06M | --650K | --530K | --530K | --560K | --858K | ---- | --0 | --0 |
-Accounts receivable | 112.50%1.19M | 23.31%1.06M | --650K | --530K | --530K | --560K | --858K | ---- | --0 | --0 |
Restricted cash | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -80.16%99K | -80.16%99K |
Other current assets | -22.23%1.58M | -34.69%2.02M | 912.99%1.56M | 228.55%1.99M | 228.55%1.99M | 174.56%2.03M | 208.68%3.09M | -87.05%154K | -29.45%606K | -29.45%606K |
Total current assets | -8.41%31.57M | -39.65%33.1M | 934.34%26.72M | 752.37%35.22M | 752.37%35.22M | 333.94%34.47M | 326.39%54.85M | -86.39%2.58M | -72.78%4.13M | -72.78%4.13M |
Non current assets | ||||||||||
Net PPE | 17.97%47.34M | 31.51%49.37M | 99.55%35.12M | 106.61%37.46M | 106.61%37.46M | 115.82%40.13M | 98.28%37.54M | -7.86%17.6M | -16.57%18.13M | -16.57%18.13M |
-Gross PPE | 24.64%60.07M | 37.27%60.92M | 158.00%45.4M | 93.42%46.44M | 93.42%46.44M | 159.17%48.19M | 134.42%44.38M | -7.86%17.6M | -18.50%24.01M | -18.50%24.01M |
-Accumulated depreciation | -57.87%-12.73M | -68.87%-11.55M | ---10.29M | -52.75%-8.98M | -52.75%-8.98M | ---8.06M | ---6.84M | ---- | 23.95%-5.88M | 23.95%-5.88M |
Goodwill and other intangible assets | -60.08%287.5M | -34.87%469.39M | --469.85M | 297,563.92%470.31M | 297,563.92%470.31M | --720.19M | --720.65M | ---- | --158K | --158K |
-Goodwill | -56.69%253.47M | -25.69%434.9M | --434.9M | --434.9M | --434.9M | --585.27M | --585.27M | ---- | --0 | --0 |
-Other intangible assets | -74.77%34.04M | -74.52%34.49M | --34.95M | 22,312.03%35.41M | 22,312.03%35.41M | --134.92M | --135.38M | ---- | --158K | --158K |
Other non current assets | 0.90%1.46M | 22.94%1.52M | 1,186.67%1.35M | --1.42M | --1.42M | 785.89%1.44M | 457.66%1.24M | -61.68%105K | ---- | ---- |
Total non current assets | -55.85%336.3M | -31.49%520.28M | 2,760.22%506.32M | 2,684.14%509.19M | 2,684.14%509.19M | 3,961.00%761.76M | 3,864.82%759.42M | -8.62%17.7M | -16.92%18.29M | -16.92%18.29M |
Total assets | -53.80%367.87M | -32.04%553.38M | 2,527.72%533.03M | 2,328.13%544.41M | 2,328.13%544.41M | 2,881.93%796.24M | 2,443.24%814.27M | -47.10%20.29M | -39.72%22.42M | -39.72%22.42M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 11.81%7.02M | 56.46%6.2M | 1,610.77%6.67M | 1,089.71%6.13M | 1,089.71%6.13M | 996.16%6.28M | 538.71%3.96M | -68.32%390K | -64.04%515K | -64.04%515K |
-accounts payable | 11.81%7.02M | 56.46%6.2M | 1,940.37%6.67M | 1,702.06%6.13M | 1,702.06%6.13M | 1,343.91%6.28M | 663.01%3.96M | -71.98%327K | -73.02%340K | -73.02%340K |
-Due to related parties current | ---- | ---- | ---- | --0 | --0 | --0 | --0 | -1.56%63K | 1.74%175K | 1.74%175K |
Current accrued expenses | -34.74%3.32M | -46.11%2.71M | 71.48%1.8M | 909.83%1.75M | 909.83%1.75M | 1,240.00%5.09M | 1,822.14%5.04M | 177.57%1.05M | -48.97%173K | -48.97%173K |
Current debt and capital lease obligation | -32.75%4.6M | -35.98%4.37M | 375.93%6.66M | 1,397.20%6.95M | 1,397.20%6.95M | 5,596.67%6.84M | 2,675.61%6.83M | 382.76%1.4M | 25.41%464K | 25.41%464K |
-Current debt | -71.07%337K | -74.14%404K | -47.30%527K | --833K | --833K | --1.17M | --1.56M | --1M | ---- | ---- |
-Current capital lease obligation | -24.88%4.26M | -24.67%3.97M | 1,434.00%6.14M | 1,217.67%6.11M | 1,217.67%6.11M | 4,625.83%5.67M | 2,040.65%5.27M | 37.93%400K | 25.41%464K | 25.41%464K |
Current deferred liabilities | -33.90%1.08M | 4.91%1.62M | --1.46M | 1,030.84%1.21M | 1,030.84%1.21M | --1.64M | --1.55M | ---- | --107K | --107K |
Other current liabilities | 74.23%2.66M | 1,392.24%10.39M | 52.47%1.82M | 384.46%1.43M | 384.46%1.43M | 91.36%1.53M | -36.78%696K | -77.95%1.19M | 54.97%296K | 54.97%296K |
Current liabilities | -12.60%21.92M | 29.08%28.97M | 415.35%21.72M | 1,182.97%21.32M | 1,182.97%21.32M | 493.16%25.08M | 398.67%22.45M | -55.72%4.22M | -65.76%1.66M | -65.76%1.66M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 64.20%32.14M | 70.03%33.31M | 21.49%16.21M | 31.43%17.67M | 31.43%17.67M | 44.46%19.58M | 43.10%19.59M | -3.54%13.34M | -23.19%13.45M | -23.19%13.45M |
-Long term debt | -53.74%291K | -49.24%365K | --441K | --536K | --536K | --629K | --719K | ---- | ---- | ---- |
-Long term capital lease obligation | 68.11%31.85M | 74.58%32.94M | 18.18%15.77M | 27.45%17.14M | 27.45%17.14M | 39.82%18.95M | 37.85%18.87M | -3.54%13.34M | -23.19%13.45M | -23.19%13.45M |
Due to related parties non current | 21.70%191.21M | 22.39%182.33M | --173.58M | --165.25M | --165.25M | --157.11M | --148.98M | ---- | --0 | --0 |
Other non current liabilities | -12.46%1.73M | -18.19%1.7M | 2,678.69%1.7M | 2,264.56%1.87M | 2,264.56%1.87M | 2,367.50%1.97M | 2,955.88%2.08M | -16.44%61K | -88.75%79K | -88.75%79K |
Total non current liabilities | 25.98%225.08M | 27.36%217.34M | 1,328.67%191.49M | 1,266.21%184.79M | 1,266.21%184.79M | 1,210.80%178.66M | 1,140.42%170.64M | -3.60%13.4M | -25.71%13.53M | -25.71%13.53M |
Total liabilities | 21.23%246.99M | 27.56%246.31M | 1,110.17%213.21M | 1,257.10%206.12M | 1,257.10%206.12M | 1,040.89%203.74M | 957.56%193.09M | -24.79%17.62M | -34.14%15.19M | -34.14%15.19M |
Shareholders'equity | ||||||||||
Share capital | 0.00%8K | 0.00%8K | 60.00%8K | 60.00%8K | 60.00%8K | 60.00%8K | 60.00%8K | 0.00%5K | 25.00%5K | 25.00%5K |
-common stock | 0.00%8K | 0.00%8K | 60.00%8K | 60.00%8K | 60.00%8K | 60.00%8K | 60.00%8K | 0.00%5K | 25.00%5K | 25.00%5K |
Retained earnings | -169.57%-708.06M | -123.55%-528.1M | -131.31%-503.21M | -126.15%-479.78M | -126.15%-479.78M | -25.49%-262.66M | -16.16%-236.24M | -8.30%-217.55M | -8.19%-212.15M | -8.19%-212.15M |
Paid-in capital | 12.42%818.21M | 10.84%800.61M | 254.06%783.35M | 251.61%775.02M | 251.61%775.02M | 232.04%727.82M | 231.10%722.33M | 2.03%221.25M | 4.34%220.42M | 4.34%220.42M |
Less: Treasury stock | 11.99%2M | 11.99%2M | 83.32%1.91M | 71.14%1.79M | 71.14%1.79M | 71.14%1.79M | 71.14%1.79M | 0.00%1.04M | 0.00%1.04M | 0.00%1.04M |
Gains losses not affecting retained earnings | -250.00%-15K | -950.00%-21K | ---17K | --8K | --8K | --10K | ---2K | ---- | --0 | --0 |
Total stockholders'equity | -76.66%108.14M | -44.15%270.5M | 10,331.83%278.22M | 3,957.38%293.47M | 3,957.38%293.47M | 5,139.60%463.39M | 3,419.97%484.31M | -82.13%2.67M | -48.82%7.23M | -48.82%7.23M |
Noncontrolling interests | -90.13%12.74M | -73.28%36.57M | --41.61M | --44.82M | --44.82M | --129.1M | --136.87M | ---- | --0 | --0 |
Total equity | -79.60%120.88M | -50.57%307.07M | 11,892.01%319.83M | 4,577.09%338.29M | 4,577.09%338.29M | 6,599.39%592.49M | 4,414.71%621.18M | -82.13%2.67M | -48.82%7.23M | -48.82%7.23M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- |