Cisco
CSCO
Netflix
NFLX
Adobe
ADBE
4
Microsoft
MSFT
5
Broadcom
AVGO
(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 | 66.17%5.17M | 66.17%5.17M | -52.42%1.5M | 5.53%3.11M | 5.53%3.11M | 25.14%3.16M | -15.23%2.95M | --2.95M | -75.47%2.53M | 14.93%3.48M |
-Cash and cash equivalents | 66.17%5.17M | 66.17%5.17M | -52.42%1.5M | 5.53%3.11M | 5.53%3.11M | 25.14%3.16M | -15.23%2.95M | --2.95M | -75.47%2.53M | 14.93%3.48M |
Receivables | 93.60%14.14M | 93.60%14.14M | 47.10%11.87M | -13.71%7.3M | -13.71%7.3M | 96.49%8.07M | 231.41%8.46M | --8.46M | -32.90%4.11M | -88.65%2.55M |
-Accounts receivable | 56,700.00%1.14M | 56,700.00%1.14M | --648K | --2K | --2K | ---- | --0 | --0 | 48.15%40K | 0.00%8K |
-Loans receivable | 75.29%12.61M | 75.29%12.61M | 37.43%10.46M | -14.14%7.2M | -14.14%7.2M | 109.61%7.61M | 242.60%8.38M | --8.38M | -39.94%3.63M | -88.93%2.45M |
-Accrued interest receivable | 295.12%162K | 295.12%162K | -41.92%97K | 925.00%41K | 925.00%41K | -41.20%167K | -92.31%4K | --4K | 7,000.00%284K | -81.82%52K |
-Related party accounts receivable | ---- | ---- | --121K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
-Other receivables | 257.14%225K | 257.14%225K | 87.15%539K | -18.18%63K | -18.18%63K | 92.00%288K | 63.83%77K | --77K | 265.85%150K | -56.07%47K |
Prepaid assets | -3.91%246K | -3.91%246K | ---- | 100.00%256K | 100.00%256K | ---- | -26.86%128K | --128K | ---- | 40.00%175K |
Total current assets | 83.26%19.55M | 83.26%19.55M | 19.08%13.37M | -7.53%10.67M | -7.53%10.67M | 69.31%11.23M | 85.87%11.54M | --11.54M | -59.88%6.63M | -75.80%6.21M |
Non current assets | ||||||||||
Net PPE | -3.93%44.94M | -3.93%44.94M | -4.18%45.82M | -3.91%46.78M | -3.91%46.78M | -4.08%47.82M | -3.85%48.68M | --48.68M | -2.92%49.85M | -3.27%50.63M |
-Gross PPE | 0.46%59.97M | 0.46%59.97M | -4.18%45.82M | 0.33%59.7M | 0.33%59.7M | -4.08%47.82M | 0.40%59.5M | --59.5M | -15.50%49.85M | 0.41%59.26M |
-Accumulated depreciation | -16.34%-15.03M | -16.34%-15.03M | ---- | -19.44%-12.92M | -19.44%-12.92M | ---- | -25.34%-10.82M | ---10.82M | ---- | -29.25%-8.63M |
Goodwill and other intangible assets | 3,212.80%13.72M | 3,212.80%13.72M | 3,216.59%13.8M | -3.04%414K | -3.04%414K | -4.59%416K | -4.26%427K | --427K | -91.91%436K | -91.97%446K |
-Goodwill | 3,107.27%12.35M | 3,107.27%12.35M | 3,107.27%12.35M | 0.00%385K | 0.00%385K | 0.00%385K | 0.00%385K | --385K | -92.46%385K | -92.46%385K |
-Other intangible assets | 4,613.79%1.37M | 4,613.79%1.37M | 4,574.19%1.45M | -30.95%29K | -30.95%29K | -39.22%31K | -31.15%42K | --42K | -82.11%51K | -86.32%61K |
Long-term notes receivables | -92.17%977K | -92.17%977K | 70.26%10.6M | 199.38%12.48M | 199.38%12.48M | -27.66%6.23M | -49.08%4.17M | --4.17M | 23,813.89%8.61M | 405.24%8.19M |
Related parties assets | ---- | ---- | --121K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current prepaid assets | ---- | ---- | ---- | --0 | --0 | -0.08%4.87M | -0.08%4.87M | --4.87M | -1.87%4.87M | -1.87%4.87M |
Total non current assets | -0.07%59.63M | -0.07%59.63M | 18.35%70.22M | 2.63%59.68M | 2.63%59.68M | -6.96%59.33M | -9.34%58.15M | --58.15M | 3.27%63.77M | -0.53%64.14M |
Total assets | 12.57%79.19M | 12.57%79.19M | 18.47%83.59M | 0.95%70.35M | 0.95%70.35M | 0.23%70.56M | -0.94%69.69M | --69.69M | -10.06%70.4M | -21.95%70.35M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 12.23%4.13M | 12.23%4.13M | 102.71%5.76M | 267.90%3.68M | 267.90%3.68M | 37.48%2.84M | -16.18%1M | --1M | 19.64%2.07M | 77.53%1.19M |
-accounts payable | --1.63M | --1.63M | 120,000.00%1.2M | --0 | --0 | -66.67%1K | ---- | ---- | -95.45%3K | ---- |
-Total tax payable | 49.90%769K | 49.90%769K | -39.78%501K | -28.85%513K | -28.85%513K | 52.38%832K | 43.06%721K | --721K | 1.68%546K | -23.29%504K |
-Due to related parties current | -20.02%1.54M | -20.02%1.54M | --2.31M | --1.92M | --1.92M | ---- | --0 | --0 | ---- | ---- |
-Other payable | -84.79%189K | -84.79%189K | -13.01%1.75M | 345.52%1.24M | 345.52%1.24M | 32.32%2.01M | -59.51%279K | --279K | 35.00%1.52M | 4,821.43%689K |
Current accrued expenses | 162.03%773K | 162.03%773K | ---- | -17.37%295K | -17.37%295K | ---- | 30.29%357K | --357K | ---- | -6.80%274K |
Current debt and capital lease obligation | 450.00%22K | 450.00%22K | -98.42%22K | -96.55%4K | -96.55%4K | -5.18%1.39M | 50.65%116K | --116K | 828.48%1.47M | -98.62%77K |
-Current debt | ---- | ---- | ---- | ---- | ---- | 2.69%1.38M | 147.37%94K | --94K | 3,426.32%1.34M | -99.30%38K |
-Current capital lease obligation | 450.00%22K | 450.00%22K | 46.67%22K | -81.82%4K | -81.82%4K | -88.19%15K | -43.59%22K | --22K | 5.83%127K | -75.63%39K |
Current deferred liabilities | 33.29%993K | 33.29%993K | --30K | 4.63%745K | 4.63%745K | --0 | 10.22%712K | --712K | -99.38%4K | 1.41%646K |
Current liabilities | 25.28%5.92M | 25.28%5.92M | 37.28%5.81M | 116.16%4.72M | 116.16%4.72M | 19.63%4.23M | -0.23%2.19M | --2.19M | 28.49%3.54M | -70.59%2.19M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | --4K | --4K | --13.42M | --0 | --0 | --0 | -95.40%4K | --4K | -21.84%68K | -98.60%87K |
-Long term debt | ---- | ---- | --13.4M | ---- | ---- | ---- | ---- | ---- | -39.08%53K | -98.59%87K |
-Long term capital lease obligation | --4K | --4K | --15K | --0 | --0 | --0 | --4K | --4K | --15K | --0 |
Non current deferred liabilities | -0.56%5.02M | -0.56%5.02M | -0.33%5.15M | -4.72%5.04M | -4.72%5.04M | -4.63%5.17M | -4.54%5.29M | --5.29M | -5.06%5.42M | -5.36%5.55M |
Total non current liabilities | -0.48%5.02M | -0.48%5.02M | 259.30%18.57M | -4.80%5.04M | -4.80%5.04M | -5.81%5.17M | -5.95%5.3M | --5.3M | -5.32%5.49M | -53.28%5.63M |
Total liabilities | 11.98%10.94M | 11.98%10.94M | 159.36%24.37M | 30.53%9.77M | 30.53%9.77M | 4.16%9.4M | -4.35%7.48M | --7.48M | 5.57%9.02M | -59.89%7.82M |
Shareholders'equity | ||||||||||
Share capital | 10.84%450K | 10.84%450K | 0.00%406K | 0.00%406K | 0.00%406K | 0.00%406K | 0.00%406K | --406K | 0.00%406K | 0.25%406K |
-common stock | 10.84%450K | 10.84%450K | 0.00%406K | 0.00%406K | 0.00%406K | 0.00%406K | 0.00%406K | --406K | 0.00%406K | 0.25%406K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -17.74%-89.01M | -17.74%-89.01M | -2.72%-76.95M | -2.33%-75.6M | -2.33%-75.6M | -0.28%-74.92M | -0.47%-73.88M | ---73.88M | -12.66%-74.71M | -12.92%-73.53M |
Paid-in capital | 15.50%156.82M | 15.50%156.82M | 0.07%135.77M | 0.07%135.77M | 0.07%135.77M | -0.01%135.67M | 0.02%135.67M | --135.67M | 0.03%135.68M | 0.22%135.64M |
Gains losses not affecting retained earnings | -266.67%-5K | -266.67%-5K | -200.00%-1K | 0.00%3K | 0.00%3K | -66.67%1K | -62.50%3K | --3K | 150.00%3K | 260.00%8K |
Total stockholders'equity | 12.66%68.25M | 12.66%68.25M | -3.18%59.22M | -2.61%60.58M | -2.61%60.58M | -0.35%61.16M | -0.51%62.2M | --62.2M | -11.98%61.38M | -11.47%62.52M |
Total equity | 12.66%68.25M | 12.66%68.25M | -3.18%59.22M | -2.61%60.58M | -2.61%60.58M | -0.35%61.16M | -0.51%62.2M | --62.2M | -11.98%61.38M | -11.47%62.52M |
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 with Explanatory Notes |