Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Nike
NKE
5
Palantir
PLTR
(FY)Dec 30, 2024 | (Q4)Dec 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (FY)Dec 30, 2022 | (Q4)Dec 30, 2022 | (FY)Dec 30, 2021 | (Q4)Jun 30, 2021 | (FY)Jun 30, 2020 | (Q4)Jun 30, 2020 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 107.53%6.49M | 107.53%6.49M | -48.55%3.13M | -48.55%3.13M | -3.08%6.08M | -22.21%6.08M | -5.24%6.27M | 18.07%7.82M | 41.21%6.62M | 41.21%6.62M |
-Cash and cash equivalents | 108.05%6.49M | 108.05%6.49M | -48.62%3.12M | -48.62%3.12M | -3.18%6.08M | -22.29%6.08M | -5.24%6.27M | 18.07%7.82M | 41.21%6.62M | 41.21%6.62M |
-Short term investments | ---- | ---- | 23.92%7.88K | 23.92%7.88K | --6.36K | --6.36K | ---- | ---- | ---- | ---- |
Receivables | 109.31%636K | 109.31%636K | 3.54%303.86K | 3.54%303.86K | 0.94%293.48K | -79.07%293.48K | -72.04%290.75K | 34.82%1.4M | -51.57%1.04M | -51.57%1.04M |
-Accounts receivable | 121.97%126K | 121.97%126K | -40.70%56.76K | -40.70%56.76K | -48.01%95.73K | -91.53%95.73K | -69.21%184.12K | 89.05%1.13M | -70.01%597.88K | -70.01%597.88K |
-Other receivables | 112.40%603K | 112.40%603K | 10.87%283.9K | 10.87%283.9K | 12.05%256.06K | -27.69%256.06K | -62.54%228.51K | -41.95%354.11K | 98.73%610K | 98.73%610K |
-Recievables adjustments allowances | -152.73%-93K | -152.73%-93K | 36.88%-36.8K | 36.88%-36.8K | 52.16%-58.3K | 29.21%-58.3K | 27.43%-121.88K | 50.96%-82.36K | -9.44%-167.96K | -9.44%-167.96K |
Prepaid assets | 19.90%577K | 19.90%577K | 8.32%481.22K | 8.32%481.22K | 76.25%444.26K | 76.68%444.26K | 55.74%252.06K | 55.36%251.45K | -38.33%161.85K | -38.33%161.85K |
Current deferred assets | ---- | ---- | ---- | ---- | --936K | --936K | ---- | ---- | ---- | ---- |
Other current assets | -87.12%63K | -87.12%63K | 8.54%489.1K | 8.54%489.1K | 172.05%450.62K | 13.24%450.62K | -62.82%165.64K | -10.69%397.92K | -46.44%445.54K | -46.44%445.54K |
Total current assets | 76.46%7.77M | 76.46%7.77M | -46.34%4.4M | -46.34%4.4M | 17.51%8.21M | --8.21M | -15.55%6.98M | ---- | 4.26%8.27M | 4.26%8.27M |
Non current assets | ||||||||||
Net PPE | -20.51%9.42M | -20.51%9.42M | -21.29%11.86M | -21.29%11.86M | 4.15%15.06M | -0.54%15.06M | -18.91%14.46M | -15.09%15.14M | 491.31%17.84M | 491.31%17.84M |
-Gross PPE | 0.64%14.62M | 0.64%14.62M | -31.08%14.53M | -31.08%14.53M | 16.73%21.08M | 9.30%21.08M | -16.46%18.06M | -10.79%19.28M | 463.16%21.62M | 463.16%21.62M |
-Accumulated depreciation | -94.48%-5.2M | -94.48%-5.2M | 55.60%-2.67M | 55.60%-2.67M | -67.33%-6.02M | -45.33%-6.02M | 4.91%-3.6M | -9.49%-4.14M | -359.90%-3.78M | -359.90%-3.78M |
Investments and advances | ---- | ---- | 0.00%1.44K | 0.00%1.44K | --1.44K | --1.44K | ---- | ---- | ---- | ---- |
-Other investment | ---- | ---- | 0.00%1.44K | 0.00%1.44K | --1.44K | --1.44K | ---- | ---- | ---- | ---- |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | ---- | -97.04%2.12K | -85.82%10.16K | -47.69%71.66K | -47.69%71.66K |
Goodwill and other intangible assets | 2.46%14.83M | 2.46%14.83M | 6.54%14.48M | 6.54%14.48M | 0.05%13.59M | -0.15%13.59M | -2.11%13.58M | -1.91%13.61M | -0.58%13.87M | -0.58%13.87M |
-Goodwill | -0.00%11.92M | -0.00%11.92M | 0.00%11.92M | 0.00%11.92M | 0.00%11.92M | 0.00%11.92M | 0.00%11.92M | 0.00%11.92M | -0.22%11.92M | -0.22%11.92M |
-Other intangible assets | 13.91%2.91M | 13.91%2.91M | 53.21%2.56M | 53.21%2.56M | 0.41%1.67M | -1.21%1.67M | -14.95%1.66M | -13.56%1.69M | -2.71%1.96M | -2.71%1.96M |
Non current deferred assets | -26.37%2.24M | -26.37%2.24M | 56.65%3.04M | 56.65%3.04M | 24.11%1.94M | 73.80%1.94M | 164.16%1.56M | 88.63%1.12M | 23.95%592.15K | 23.95%592.15K |
Other non current assets | 6,523.66%924K | 6,523.66%924K | -61.31%13.95K | -61.31%13.95K | 1,301.94%36.06K | 932.59%36.06K | -93.81%2.57K | -91.60%3.49K | --41.56K | --41.56K |
Total non current assets | -6.70%27.42M | -6.70%27.42M | -4.05%29.39M | -4.05%29.39M | 3.43%30.63M | --30.63M | -8.64%29.61M | ---- | 36.42%32.41M | 36.42%32.41M |
Total assets | 4.14%35.19M | 4.14%35.19M | -12.99%33.79M | -12.99%33.79M | 6.12%38.84M | --38.84M | -10.05%36.6M | ---- | 28.37%40.68M | 28.37%40.68M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | -27.84%3.4M | -27.84%3.4M | 29.02%4.71M | 29.02%4.71M | -25.01%3.65M | 24.24%3.65M | 72.85%4.87M | 4.33%2.94M | 705.49%2.82M | 705.49%2.82M |
-Current debt | -75.00%500K | -75.00%500K | 300.00%2M | 300.00%2M | -81.82%500K | -50.00%500K | 312.50%2.75M | 50.00%1M | 90.48%666.67K | 90.48%666.67K |
-Current capital lease obligation | 6.90%2.9M | 6.90%2.9M | -13.93%2.71M | -13.93%2.71M | 48.58%3.15M | 62.48%3.15M | -1.37%2.12M | -9.82%1.94M | --2.15M | --2.15M |
Payables | 71.53%6.2M | 71.53%6.2M | -6.43%3.61M | -6.43%3.61M | 13.84%3.86M | 22.49%3.86M | 4.39%3.39M | -2.98%3.15M | 11.78%3.25M | 11.78%3.25M |
-accounts payable | 19.59%525K | 19.59%525K | 5.92%439K | 5.92%439K | 186.24%414.44K | -29.67%414.44K | -87.78%144.79K | -50.25%589.26K | -22.62%1.18M | -22.62%1.18M |
-Other payable | 78.72%5.67M | 78.72%5.67M | -7.92%3.17M | -7.92%3.17M | 6.16%3.45M | 34.48%3.45M | 57.26%3.25M | 24.13%2.56M | 50.05%2.06M | 50.05%2.06M |
Current provisions | ---- | ---- | 448.14%109.63K | 448.14%109.63K | --20K | --20K | ---- | ---- | ---- | ---- |
Pension and other retirement benefit plans | -25.05%356K | -25.05%356K | 7.49%474.98K | 7.49%474.98K | 1.09%441.88K | 4.50%441.88K | 38.86%437.1K | 34.33%422.84K | -35.82%314.78K | -35.82%314.78K |
Current deferred liabilities | --2.81M | --2.81M | ---- | ---- | ---- | ---- | ---- | -91.64%44.27K | -91.92%529.83K | -91.92%529.83K |
Other current liabilities | ---- | ---- | 46.62%1.68M | 46.62%1.68M | -23.60%1.15M | -76.20%1.15M | -72.05%1.5M | -10.26%4.82M | -2.11%5.37M | -2.11%5.37M |
Current liabilities | 20.49%12.77M | 20.49%12.77M | 16.11%10.59M | 16.11%10.59M | -10.57%9.13M | --9.13M | -16.95%10.2M | ---- | -22.27%12.29M | -22.27%12.29M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -33.43%7.06M | -33.43%7.06M | -24.19%10.61M | -24.19%10.61M | 20.22%13.99M | -1.77%13.99M | -30.69%11.64M | -15.18%14.24M | 1,612.26%16.79M | 1,612.26%16.79M |
-Long term debt | 0.00%1M | 0.00%1M | -50.00%1M | -50.00%1M | --2M | -11.11%2M | ---- | -35.71%2.25M | 311.76%3.5M | 311.76%3.5M |
-Long term capital lease obligation | -36.91%6.06M | -36.91%6.06M | -19.88%9.61M | -19.88%9.61M | 3.03%11.99M | -0.02%11.99M | -12.44%11.64M | -9.77%11.99M | 10,078.70%13.29M | 10,078.70%13.29M |
Long term accounts payable and other payables | -20.92%1.27M | -20.92%1.27M | -17.39%1.61M | -17.39%1.61M | -27.14%1.95M | -32.54%1.95M | --2.68M | --2.89M | ---- | ---- |
Long term provisions | -19.18%404K | -19.18%404K | -10.88%499.9K | -10.88%499.9K | --560.95K | --560.95K | ---- | ---- | ---- | ---- |
Employee benefits | 47.02%295K | 47.02%295K | 23.61%200.65K | 23.61%200.65K | 10.80%162.32K | 14.19%162.32K | 46.68%146.49K | 42.33%142.15K | 18.79%99.87K | 18.79%99.87K |
Non current deferred liabilities | --959K | --959K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other non current liabilities | ---- | ---- | 167.81%307.71K | 167.81%307.71K | 36.02%114.9K | -8.64%114.9K | -34.87%84.47K | -3.03%125.76K | 1.76%129.69K | 1.76%129.69K |
Total non current liabilities | -24.45%9.99M | -24.45%9.99M | -21.17%13.22M | -21.17%13.22M | 15.36%16.78M | --16.78M | -14.55%14.54M | ---- | 1,207.16%17.02M | 1,207.16%17.02M |
Total liabilities | -4.46%22.76M | -4.46%22.76M | -8.04%23.82M | -8.04%23.82M | 4.67%25.9M | --25.9M | -15.55%24.75M | ---- | 71.29%29.31M | 71.29%29.31M |
Shareholders'equity | ||||||||||
Share capital | -2.83%30.25M | -2.83%30.25M | -0.03%31.13M | -0.03%31.13M | 23.88%31.14M | 23.88%31.14M | 0.00%25.13M | 0.00%25.13M | 5.41%25.13M | 5.41%25.13M |
-common stock | -2.83%30.25M | -2.83%30.25M | -0.03%31.13M | -0.03%31.13M | 23.88%31.14M | 23.88%31.14M | 0.00%25.13M | 0.00%25.13M | 5.41%25.13M | 5.41%25.13M |
Retained earnings | 13.57%-18.03M | 13.57%-18.03M | -13.68%-20.86M | -13.68%-20.86M | -33.69%-18.35M | -26.62%-18.35M | 1.34%-13.73M | -4.17%-14.49M | -49.20%-13.91M | -49.20%-13.91M |
Gains losses not affecting retained earnings | -0.38%213K | -0.38%213K | -54.52%213.82K | -54.52%213.82K | 6.83%470.15K | 42.74%470.15K | 182.92%440.09K | 111.75%329.37K | 147.03%155.55K | 147.03%155.55K |
Total stockholders'equity | 18.60%12.43M | 18.60%12.43M | -20.94%10.48M | -20.94%10.48M | 11.89%13.26M | 20.84%13.26M | 4.13%11.85M | -3.57%10.97M | -21.98%11.38M | -21.98%11.38M |
Total equity | 18.60%12.43M | 18.60%12.43M | -20.94%10.48M | -20.94%10.48M | 11.89%13.26M | --13.26M | 4.13%11.85M | ---- | -21.98%11.38M | -21.98%11.38M |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |