Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Palantir
PLTR
5
CoreWeave
CRWV
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q2)Jun 30, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 4.41%374.53M | 4.41%374.53M | 0.03%312.65M | -5.81%358.72M | -5.81%358.72M | 27.52%312.56M | 103.46%380.86M | --380.86M | 125.71%245.11M | 131.60%187.19M |
-Cash and cash equivalents | 4.41%374.53M | 4.41%374.53M | 0.03%312.65M | -5.81%358.72M | -5.81%358.72M | 27.52%312.56M | 103.46%380.86M | --380.86M | 125.71%245.11M | 131.60%187.19M |
-Accounts receivable | 7.58%100.28M | 7.58%100.28M | -21.46%78.31M | -43.99%93.21M | -43.99%93.21M | -47.55%99.71M | 22.98%166.41M | --166.41M | 124.57%190.08M | 97.85%135.32M |
-Other receivables | 104.02%4.06M | 104.02%4.06M | 70.77%4.05M | 78.62%1.99M | 78.62%1.99M | 24.75%2.37M | 83.66%1.11M | --1.11M | -10.91%1.9M | -49.63%606K |
Inventory | 70.46%2.28M | 70.46%2.28M | 70.60%2.61M | -32.68%1.34M | -32.68%1.34M | -35.68%1.53M | 32.67%1.99M | --1.99M | 39.81%2.37M | -9.27%1.5M |
Prepaid assets | 4.71%20.83M | 4.71%20.83M | -53.97%22.52M | 0.11%19.9M | 0.11%19.9M | 92.29%48.92M | -6.55%19.88M | --19.88M | 108.29%25.44M | 109.19%21.27M |
Total current assets | 5.65%502.32M | 5.65%502.32M | -9.65%420.46M | -16.66%475.44M | -16.66%475.44M | 0.10%465.37M | 64.94%570.5M | --570.5M | 115.34%464.92M | 97.12%345.88M |
Non current assets | ||||||||||
Net PPE | 7.76%420.85M | 7.76%420.85M | 9.77%383.44M | 39.90%390.55M | 39.90%390.55M | 12.25%349.32M | 35.29%279.16M | --279.16M | 99.26%311.2M | 38.03%206.34M |
-Gross PP&E | -13.42%420.85M | -13.42%420.85M | 9.77%383.44M | 33.74%486.11M | 33.74%486.11M | 12.25%349.32M | 25.99%363.47M | --363.47M | 99.26%311.2M | 20.29%288.49M |
-Accumulated depreciation | ---- | ---- | ---- | -13.35%-95.56M | -13.35%-95.56M | ---- | -2.63%-84.31M | ---84.31M | ---- | 9.07%-82.15M |
Total investment | -21.26%31.64M | -21.26%31.64M | 5.76%41.48M | 13.04%40.19M | 13.04%40.19M | 106.73%39.22M | 102.71%35.55M | --35.55M | 9.20%18.97M | 11.86%17.54M |
-Long-term equity investment | -21.26%31.64M | -21.26%31.64M | 5.76%41.48M | 13.04%40.19M | 13.04%40.19M | 106.73%39.22M | 102.71%35.55M | --35.55M | 9.20%18.97M | 11.86%17.54M |
Goodwill and other intangible assets | 18.33%1.98M | 18.33%1.98M | 82.59%1.79M | 232.47%1.67M | 232.47%1.67M | 91.42%982K | -26.82%502K | --502K | -44.00%513K | -39.61%686K |
-Goodwill | ---- | ---- | ---- | --0 | --0 | ---- | --22K | --22K | --22K | --0 |
-Other intangible assets | ---- | ---- | ---- | 247.71%1.67M | 247.71%1.67M | ---- | -30.03%480K | --480K | -46.40%491K | -39.61%686K |
Total non current assets | 4.91%456.08M | 4.91%456.08M | 9.29%428.48M | 36.78%434.75M | 36.78%434.75M | 18.11%392.06M | 40.89%317.84M | --317.84M | 89.11%331.94M | 34.79%225.6M |
Total assets | 5.30%958.4M | 5.30%958.4M | -0.99%848.94M | 2.46%910.19M | 2.46%910.19M | 7.60%857.42M | 55.44%888.34M | --888.34M | 103.58%796.85M | 66.69%571.48M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
-Current debt and capital lease obligation | -5.63%47.79M | -5.63%47.79M | -34.97%41.2M | -44.42%50.64M | -44.42%50.64M | -49.58%63.36M | 28.88%91.12M | --91.12M | 298.45%125.66M | 237.97%70.71M |
-Including:Current debt | 75.14%16.06M | 75.14%16.06M | 81.46%9.15M | 93.11%9.17M | 93.11%9.17M | -27.90%5.04M | -9.39%4.75M | --4.75M | -26.63%6.99M | -46.35%5.24M |
-Including:Current capital Lease obligation | -23.49%31.73M | -23.49%31.73M | -45.04%32.05M | -51.98%41.47M | -51.98%41.47M | -50.86%58.32M | 31.94%86.38M | --86.38M | 439.29%118.67M | 486.98%65.47M |
Payables | 176.75%83.68M | 176.75%83.68M | -21.66%72.84M | -29.76%30.24M | -29.76%30.24M | -10.38%92.98M | 32.59%43.05M | --43.05M | 77.26%103.74M | 47.84%32.47M |
-accounts payable | 0.97%24.68M | 0.97%24.68M | -7.90%23.61M | -37.75%24.44M | -37.75%24.44M | -40.21%25.63M | 34.30%39.26M | --39.26M | 78.04%42.87M | 57.54%29.23M |
-Total tax payable | 11.61%3.42M | 11.61%3.42M | 23.39%3.3M | 68.24%3.07M | 68.24%3.07M | 53.62%2.68M | 27.57%1.82M | --1.82M | 17.70%1.74M | 4.92%1.43M |
-Other payable | 1,936.01%55.58M | 1,936.01%55.58M | -28.97%45.93M | 38.72%2.73M | 38.72%2.73M | 9.37%64.67M | 8.97%1.97M | --1.97M | 79.36%59.13M | -11.64%1.81M |
Current liabilities | -6.76%131.47M | -6.76%131.47M | -27.05%114.04M | -35.01%141.01M | -35.01%141.01M | -31.85%156.34M | 35.31%216.95M | --216.95M | 154.72%229.4M | 128.64%160.34M |
Non current liabilities | ||||||||||
-Long term debt and capital lease obligation | 14.06%228.97M | 14.06%228.97M | 16.75%182.62M | 106.94%200.75M | 106.94%200.75M | 35.02%156.42M | 10.89%97.01M | --97.01M | 69.86%115.85M | 19.93%87.48M |
-Including:Long term debt | 82.52%106.67M | 82.52%106.67M | 143.42%53.74M | 140.34%58.44M | 140.34%58.44M | 20.74%22.08M | 95.43%24.32M | --24.32M | 1.45%18.29M | -37.12%12.44M |
-Including:Long term capital lease obligation | -14.06%122.3M | -14.06%122.3M | -4.07%128.88M | 95.77%142.3M | 95.77%142.3M | 37.70%134.34M | -3.13%72.69M | --72.69M | 94.43%97.56M | 41.16%75.04M |
Long-term accounts payable and other payables | 3.48%327K | 3.48%327K | -1.60%308K | -58.42%316K | -58.42%316K | -58.04%313K | -35.92%760K | --760K | -38.45%746K | -32.00%1.19M |
Total non current liabilities | 13.93%229.82M | 13.93%229.82M | 16.44%183.56M | 104.91%201.72M | 104.91%201.72M | 35.18%157.65M | 10.99%98.45M | --98.45M | 67.93%116.62M | 18.73%88.7M |
Total liabilities | 5.42%361.3M | 5.42%361.3M | -5.22%297.6M | 8.67%342.73M | 8.67%342.73M | -9.26%313.98M | 26.65%315.39M | --315.39M | 116.93%346.02M | 71.95%249.03M |
Shareholders'equity | ||||||||||
Share capital | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | --68.76M | 0.00%68.76M | 0.00%68.76M |
-common stock | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | 0.00%68.76M | --68.76M | 0.00%68.76M | 0.00%68.76M |
Retained earnings | 6.44%515.91M | 6.44%515.91M | 2.56%469.93M | -1.47%484.69M | -1.47%484.69M | 24.20%458.2M | 97.21%491.93M | --491.93M | 131.17%368.91M | 96.25%249.44M |
Total stockholders'equity | 5.46%582.73M | 5.46%582.73M | 1.92%537.47M | -1.31%552.55M | -1.31%552.55M | 20.60%527.36M | 75.77%559.9M | --559.9M | 91.66%437.28M | 63.01%318.54M |
Noncontrolling interests | -3.60%14.37M | -3.60%14.37M | -13.78%13.87M | 14.32%14.91M | 14.32%14.91M | 18.68%16.08M | 233.10%13.04M | --13.04M | 259.99%13.55M | 50.29%3.92M |
Total equity | 5.22%597.1M | 5.22%597.1M | 1.45%551.34M | -0.96%567.46M | -0.96%567.46M | 20.54%543.44M | 77.68%572.94M | --572.94M | 94.39%450.83M | 62.84%322.45M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |