Tesla
TSLA
NVIDIA
NVDA
Netflix
NFLX
Broadcom
AVGO
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 | -24.91%44.93M | -24.91%44.93M | -10.98%51.16M | 29.62%59.53M | 16.59%48.24M | 66.20%59.83M | 66.20%59.83M | 102.23%57.47M | 133.97%45.93M | 129.03%41.38M |
-Cash and cash equivalents | -24.91%44.93M | -24.91%44.93M | -10.98%51.16M | 29.62%59.53M | 16.59%48.24M | 66.20%59.83M | 66.20%59.83M | 102.23%57.47M | 133.97%45.93M | 129.03%41.38M |
Receivables | 11.89%167.21M | 11.89%167.21M | 4.35%157.95M | -1.17%145.74M | -12.91%142.95M | -19.65%149.45M | -19.65%149.45M | -14.23%151.36M | -16.52%147.47M | -11.12%164.14M |
-Accounts receivable | 22.41%119.66M | 22.41%119.66M | -2.41%101.01M | 11.39%97.17M | -3.96%95.86M | -21.45%97.76M | -21.45%97.76M | -6.75%103.51M | -13.65%87.23M | -8.41%99.81M |
-Taxes receivable | ---- | ---- | ---- | -26.17%601K | ---- | ---- | ---- | --0 | 20.41%814K | -13.66%139K |
-Other receivables | -8.01%47.55M | -8.01%47.55M | 18.98%56.94M | -19.27%47.98M | -26.63%47.1M | -15.89%51.69M | -15.89%51.69M | -26.68%47.85M | -20.72%59.42M | -15.03%64.19M |
Prepaid assets | -58.33%5K | -58.33%5K | ---- | ---- | ---- | 0.00%12K | 0.00%12K | ---- | ---- | ---- |
Restricted cash | 0.00%65K | 0.00%65K | 0.00%65K | 0.00%65K | -42.48%65K | -42.48%65K | -42.48%65K | -42.48%65K | -42.48%65K | 0.00%113K |
Other current assets | 6.29%8.13M | 6.29%8.13M | 48.99%7.97M | 38.26%7.95M | 23.16%8.16M | 97.34%7.65M | 97.34%7.65M | 23.81%5.35M | 3.85%5.75M | -7.20%6.63M |
Total current assets | 1.54%220.33M | 1.54%220.33M | 1.35%217.14M | 7.07%213.29M | -6.05%199.42M | -3.98%217M | -3.98%217M | 2.35%214.25M | -1.35%199.21M | 1.08%212.26M |
Non current assets | ||||||||||
Net PPE | 27.39%51.67M | 27.39%51.67M | 34.57%47.4M | 23.77%45.51M | 18.05%43.38M | 11.08%40.56M | 11.08%40.56M | -8.28%35.22M | -0.79%36.77M | -4.49%36.75M |
-Gross PPE | 18.42%103.68M | 18.42%103.68M | 25.25%60.4M | 18.65%57.51M | 22.36%58.18M | 11.91%87.55M | 11.91%87.55M | -3.17%48.22M | -6.90%48.47M | -12.07%47.55M |
-Accumulated depreciation | -10.69%-52.01M | -10.69%-52.01M | 0.00%-13M | -2.56%-12M | -37.04%-14.8M | -12.64%-46.99M | -12.64%-46.99M | -14.04%-13M | 22.00%-11.7M | 30.77%-10.8M |
Goodwill and other intangible assets | 79.49%74.26M | 79.49%74.26M | 78.53%54.08M | 51.87%39.4M | 53.47%40.41M | 54.90%41.37M | 54.90%41.37M | 11.80%30.29M | -5.58%25.95M | -5.56%26.33M |
-Goodwill | 101.75%33.03M | 101.75%33.03M | 55.05%21.25M | 44.53%16.43M | 44.53%16.43M | 44.01%16.37M | 44.01%16.37M | 20.52%13.7M | 0.00%11.37M | 0.00%11.37M |
-Other intangible assets | 64.92%41.23M | 64.92%41.23M | 97.94%32.83M | 57.60%22.97M | 60.27%23.97M | 62.97%25M | 62.97%25M | 5.49%16.59M | -9.52%14.58M | -9.40%14.96M |
Non current deferred assets | 6.80%5.53M | 6.80%5.53M | 16.31%5.62M | 5.74%5.29M | 12.53%5.51M | 7.25%5.18M | 7.25%5.18M | -10.67%4.83M | 15.13%5M | 11.01%4.89M |
Other non current assets | 2.12%337K | 2.12%337K | -70.80%179K | -9.56%454K | 36.42%472K | -35.92%330K | -35.92%330K | 18.80%613K | 117.32%502K | 41.22%346K |
Total non current assets | 50.73%131.8M | 50.73%131.8M | 51.19%107.27M | 32.89%90.65M | 31.40%89.77M | 27.53%87.44M | 27.53%87.44M | -0.65%70.95M | -1.30%68.22M | -3.79%68.31M |
Total assets | 15.66%352.13M | 15.66%352.13M | 13.75%324.42M | 13.65%303.94M | 3.07%289.18M | 3.36%304.44M | 3.36%304.44M | 1.59%285.2M | -1.33%267.43M | -0.15%280.57M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -5.22%62.28M | -5.22%62.28M | -6.23%53.53M | -2.53%53.49M | -16.59%52.36M | -14.67%65.71M | -14.67%65.71M | -13.57%57.09M | -13.17%54.88M | -1.52%62.77M |
-accounts payable | -6.82%60.81M | -6.82%60.81M | -8.51%51.78M | -0.12%53.31M | -13.76%51.91M | -13.12%65.27M | -13.12%65.27M | -11.28%56.59M | -15.55%53.38M | -5.55%60.19M |
-Total tax payable | 229.60%1.47M | 229.60%1.47M | 250.20%1.76M | -87.97%181K | -82.67%446K | -76.38%446K | -76.38%446K | -77.83%502K | --1.51M | --2.57M |
Current accrued expenses | 19.99%22.45M | 19.99%22.45M | 16.31%31.08M | 7.02%24.27M | 14.59%24.72M | 22.63%18.71M | 22.63%18.71M | 10.70%26.72M | -12.01%22.68M | -18.37%21.57M |
Current debt and capital lease obligation | 17.44%7.41M | 17.44%7.41M | 9.21%6.59M | 5.41%6.36M | -53.24%6.21M | -51.95%6.31M | -51.95%6.31M | -54.70%6.03M | -54.70%6.03M | -21.80%13.28M |
-Current debt | ---- | ---- | 6.23%2.63M | 4.11%2.53M | -73.74%2.53M | ---- | ---- | -74.57%2.47M | -67.27%2.43M | -10.41%9.64M |
-Current capital lease obligation | 17.44%7.41M | 17.44%7.41M | 11.29%3.96M | 6.28%3.82M | 1.07%3.68M | 77.06%6.31M | 77.06%6.31M | -1.11%3.56M | -38.81%3.6M | -41.50%3.64M |
Current deferred liabilities | 5.60%44.52M | 5.60%44.52M | 0.65%47M | 6.36%46.46M | -8.40%41.11M | -4.20%42.16M | -4.20%42.16M | 9.81%46.69M | 9.66%43.68M | 30.28%44.88M |
Current liabilities | 4.06%151.04M | 4.06%151.04M | 1.22%138.21M | 2.60%130.58M | -12.70%124.39M | -8.76%145.15M | -8.76%145.15M | -6.50%136.54M | -10.45%127.27M | 0.64%142.5M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 15.85%41.32M | 15.85%41.32M | 19.55%39.07M | 8.06%36.74M | 1.98%36.46M | -4.04%35.67M | -4.04%35.67M | -18.32%32.68M | -12.34%34M | -27.05%35.75M |
-Long term debt | 0.17%9.63M | 0.17%9.63M | 5.45%20.5M | 0.89%19.66M | -5.03%19.35M | -55.35%9.61M | -55.35%9.61M | -17.19%19.44M | -9.37%19.49M | -35.02%20.38M |
-Long term capital lease obligation | 21.63%31.69M | 21.63%31.69M | 40.25%18.57M | 17.69%17.08M | 11.29%17.11M | 66.56%26.06M | 66.56%26.06M | -19.91%13.24M | -16.04%14.51M | -12.88%15.37M |
Other non current liabilities | 131.94%6.28M | 131.94%6.28M | 166.83%4.95M | 629.88%3.66M | -9.15%2.8M | -5.25%2.71M | -5.25%2.71M | 0.87%1.85M | -72.52%502K | -12.79%3.08M |
Total non current liabilities | 24.04%47.6M | 24.04%47.6M | 27.46%44.01M | 17.11%40.4M | 1.10%39.26M | -4.13%38.38M | -4.13%38.38M | -17.47%34.53M | -15.05%34.5M | -26.09%38.84M |
Total liabilities | 8.24%198.64M | 8.24%198.64M | 6.52%182.22M | 5.69%170.98M | -9.75%163.66M | -7.83%183.52M | -7.83%183.52M | -8.94%171.07M | -11.47%161.77M | -6.59%181.33M |
Shareholders'equity | ||||||||||
Share capital | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
-common stock | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K | 0.00%1K |
-Preferred stock | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Retained earnings | 101.61%61.26M | 101.61%61.26M | 104.56%51.42M | 144.83%43.94M | 200.77%37.97M | 215.47%30.39M | 215.47%30.39M | 331.61%25.14M | 722.03%17.95M | 858.62%12.63M |
Paid-in capital | 1.84%94.23M | 1.84%94.23M | 1.96%92.78M | 1.46%91.03M | 1.07%89.56M | 5.37%92.53M | 5.37%92.53M | 4.53%90.99M | 4.16%89.71M | 3.57%88.61M |
Less: Treasury stock | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | --2M | --2M | --2M |
Total stockholders'equity | 26.94%153.49M | 26.94%153.49M | 24.59%142.2M | 25.84%132.96M | 26.49%125.53M | 26.69%120.92M | 26.69%120.92M | 22.89%114.13M | 19.64%105.66M | 14.23%99.24M |
Total equity | 26.94%153.49M | 26.94%153.49M | 24.59%142.2M | 25.84%132.96M | 26.49%125.53M | 26.69%120.92M | 26.69%120.92M | 22.89%114.13M | 19.64%105.66M | 14.23%99.24M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |