Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (Q3)2025/09/30 | (Q2)2025/06/30 | (Q1)2025/03/31 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/30 | (Q2)2024/06/30 | (Q1)2024/03/31 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 201.98%11.3億 | 33.28%4.94億 | 77.05%4.93億 | 56.41%4.44億 | 56.41%4.44億 | 22.83%3.74億 | 37.44%3.71億 | 0.80%2.78億 | -16.16%2.84億 | -16.16%2.84億 |
| -現金和現金等價物 | 217.54%10.59億 | 36.43%4.42億 | 116.39%4.57億 | 123.76%4.07億 | 123.76%4.07億 | 61.02%3.33億 | 25.88%3.24億 | -18.85%2.11億 | -26.56%1.82億 | -26.56%1.82億 |
| -短期投資 | 74.39%7,089.8萬 | 11.45%5,213.4萬 | -46.99%3,552.1萬 | -64.01%3,665萬 | -64.01%3,665萬 | -58.30%4,065.5萬 | 278.02%4,678萬 | 325.96%6,701.2萬 | 12.28%1.02億 | 12.28%1.02億 |
| 應收款項 | 23.11%5.27億 | 37.49%4.77億 | 21.63%4.23億 | 32.68%4.29億 | 32.68%4.29億 | 50.54%4.28億 | 47.59%3.47億 | 56.40%3.48億 | 52.08%3.23億 | 52.08%3.23億 |
| -應收賬款 | 28.71%4.77億 | 47.76%4.34億 | 30.87%3.88億 | 36.68%3.87億 | 36.68%3.87億 | 49.14%3.71億 | 46.20%2.93億 | 59.23%2.96億 | 54.80%2.83億 | 54.80%2.83億 |
| -其他應收款 | -12.79%5,045萬 | -18.60%4,370.8萬 | -31.70%3,505萬 | 4.48%4,185.9萬 | 4.48%4,185.9萬 | 60.13%5,784.9萬 | 55.68%5,369.4萬 | 41.84%5,131.6萬 | 35.28%4,006.5萬 | 35.28%4,006.5萬 |
| 存貨 | 7.59%6.76億 | 7.52%6.48億 | 4.89%6.1億 | 9.64%5.98億 | 9.64%5.98億 | 23.90%6.29億 | 27.98%6.03億 | 22.78%5.81億 | 38.72%5.45億 | 38.72%5.45億 |
| 預付費用 | -92.43%92.7萬 | -29.81%1,498.5萬 | -43.65%1,206.1萬 | -62.01%853.1萬 | -62.01%853.1萬 | -34.52%1,224.7萬 | 6.09%2,135萬 | -1.02%2,140.4萬 | 18.63%2,245.5萬 | 18.63%2,245.5萬 |
| 受限制現金 | 373.06%843萬 | 1,125.65%1,079.8萬 | 1,210.15%1,058.6萬 | 256.88%386.5萬 | 256.88%386.5萬 | 218.21%178.2萬 | 51.37%88.1萬 | 75.65%80.8萬 | 116.60%108.3萬 | 116.60%108.3萬 |
| 其他流動資產 | --1,514.3萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 流動資產合計 | 63.16%23.58億 | 22.52%16.46億 | 25.91%15.48億 | 26.13%14.83億 | 26.13%14.83億 | 29.52%14.45億 | 34.74%13.43億 | 23.70%12.29億 | 22.03%11.76億 | 22.03%11.76億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 15.40%3.17億 | 27.06%3.1億 | 26.57%2.96億 | 35.93%3.01億 | 35.93%3.01億 | 37.11%2.74億 | 44.78%2.44億 | 47.43%2.34億 | 65.62%2.21億 | 65.62%2.21億 |
| -固定資產 | 17.40%3.5億 | 28.51%3.41億 | 27.63%3.23億 | 36.39%3.26億 | 36.39%3.26億 | 38.46%2.98億 | 46.01%2.65億 | 48.77%2.53億 | 66.22%2.39億 | 66.22%2.39億 |
| -累計折舊 | -40.59%-3,322.4萬 | -45.26%-3,078.6萬 | -40.30%-2,740.2萬 | -42.16%-2,488.2萬 | -42.16%-2,488.2萬 | -56.26%-2,363.1萬 | -61.79%-2,119.4萬 | -66.97%-1,953.1萬 | -74.21%-1,750.3萬 | -74.21%-1,750.3萬 |
| 商譽及其他無形資產 | -75.75%270.6萬 | -74.24%284.9萬 | -73.02%299.7萬 | 36.37%346.1萬 | 36.37%346.1萬 | 6.65%1,115.8萬 | 6.39%1,106.1萬 | 11.15%1,110.8萬 | -74.48%253.8萬 | -74.48%253.8萬 |
| -其他無形資產 | -75.75%270.6萬 | -74.24%284.9萬 | -73.02%299.7萬 | 36.37%346.1萬 | 36.37%346.1萬 | 6.65%1,115.8萬 | 6.39%1,106.1萬 | 11.15%1,110.8萬 | -74.48%253.8萬 | -74.48%253.8萬 |
| 投資和預付款 | 34.73%6,355.6萬 | 21.84%5,672.3萬 | 15.34%6,820.7萬 | -26.73%5,033.8萬 | -26.73%5,033.8萬 | -27.97%4,717.2萬 | -63.69%4,655.4萬 | -56.24%5,913.4萬 | -42.47%6,869.8萬 | -42.47%6,869.8萬 |
| 非流動遞延資產 | 98.81%2,664.1萬 | 6.90%2,234.1萬 | -22.95%1,645.7萬 | -27.08%1,478.1萬 | -27.08%1,478.1萬 | -18.72%1,340萬 | 85.78%2,089.8萬 | 63.87%2,136萬 | 202.42%2,027.1萬 | 202.42%2,027.1萬 |
| 長期預付費用 | --0 | --0 | --0 | -1.44%68.6萬 | -1.44%68.6萬 | 2.33%70.3萬 | 1.47%69.2萬 | -3.07%69.5萬 | -1.69%69.6萬 | -1.69%69.6萬 |
| 其他非流動資產 | 43.92%287.4萬 | 71.40%231.9萬 | 81.21%220.9萬 | 79.56%204.7萬 | 79.56%204.7萬 | 84.57%199.7萬 | 22.78%135.3萬 | -15.11%121.9萬 | -5.71%114萬 | -5.71%114萬 |
| 非流動資產合計 | 18.24%4.12億 | 21.47%3.94億 | 17.87%3.86億 | 18.28%3.72億 | 18.28%3.72億 | 18.52%3.49億 | 1.35%3.24億 | 2.65%3.27億 | 15.86%3.15億 | 15.86%3.15億 |
| 總資產 | 54.42%27.71億 | 22.32%20.4億 | 24.22%19.34億 | 24.47%18.56億 | 24.47%18.56億 | 27.22%17.94億 | 26.63%16.68億 | 18.59%15.57億 | 20.67%14.91億 | 20.67%14.91億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 7.02%2.43億 | 0.14%2.15億 | -6.23%1.86億 | 12.25%2.16億 | 12.25%2.16億 | 35.80%2.27億 | 52.60%2.14億 | 25.61%1.98億 | 43.35%1.92億 | 43.35%1.92億 |
| -應付賬款 | 5.90%1.81億 | 4.47%1.49億 | -14.07%1.16億 | -1.78%1.39億 | -1.78%1.39億 | 24.98%1.71億 | 33.27%1.42億 | 16.25%1.35億 | 39.40%1.42億 | 39.40%1.42億 |
| -應付稅費 | 78.24%1,211.3萬 | 10.27%1,228萬 | 59.27%1,816.1萬 | 33.39%2,475.4萬 | 33.39%2,475.4萬 | -38.56%679.6萬 | 7.87%1,113.6萬 | 32.92%1,140.3萬 | 434.94%1,855.7萬 | 434.94%1,855.7萬 |
| -應付股利 | ---- | --757.8萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -應付關聯方款項 | 51.53%2,332.3萬 | 10.08%1,982.7萬 | 18.73%1,928.5萬 | 41.43%1,613.3萬 | 41.43%1,613.3萬 | 100.31%1,539.2萬 | 51.63%1,801.2萬 | -11.50%1,624.3萬 | -21.16%1,140.7萬 | -21.16%1,140.7萬 |
| -其他應付款 | -21.76%2,655.2萬 | -38.87%2,612.3萬 | -8.80%3,186.9萬 | 73.94%3,566萬 | 73.94%3,566萬 | 190.30%3,393.6萬 | 476.14%4,273.2萬 | 145.95%3,494.4萬 | 41.73%2,050.1萬 | 41.73%2,050.1萬 |
| 應計費用 | 30.62%1.18億 | 21.51%1.02億 | 12.04%9,443.5萬 | 13.40%9,348.8萬 | 13.40%9,348.8萬 | 20.27%9,044.3萬 | 53.07%8,430.1萬 | 85.11%8,428.5萬 | 85.59%8,244.3萬 | 85.59%8,244.3萬 |
| 短期借款與租賃負債 | 46.32%9,780.6萬 | 55.04%1.19億 | 50.88%9,645萬 | 94.26%7,941.8萬 | 94.26%7,941.8萬 | 53.65%6,684.2萬 | 27.26%7,668.3萬 | 2.89%6,392.3萬 | -31.53%4,088.2萬 | -31.53%4,088.2萬 |
| -短期借款 | 45.33%9,368.6萬 | 55.32%1.15億 | 51.64%9,288.6萬 | 102.75%7,728.6萬 | 102.75%7,728.6萬 | 58.67%6,446.5萬 | 29.53%7,411萬 | 3.62%6,125.5萬 | -34.65%3,811.8萬 | -34.65%3,811.8萬 |
| -短期租賃負債 | 73.33%412萬 | 46.83%377.8萬 | 33.58%356.4萬 | -22.87%213.2萬 | -22.87%213.2萬 | -17.35%237.7萬 | -15.42%257.3萬 | -11.45%266.8萬 | 100.00%276.4萬 | 100.00%276.4萬 |
| 遞延負債 | -2.99%2.19億 | 11.48%2.35億 | 34.92%2.52億 | 36.44%2.52億 | 36.44%2.52億 | 15.13%2.26億 | 5.16%2.11億 | 1.14%1.87億 | 17.16%1.85億 | 17.16%1.85億 |
| 流動負債總額 | 11.12%6.78億 | 14.47%6.71億 | 17.93%6.29億 | 28.08%6.41億 | 28.08%6.41億 | 26.58%6.1億 | 28.46%5.86億 | 18.44%5.33億 | 26.36%5.01億 | 26.36%5.01億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 82.17%1.99億 | 126.12%1.68億 | 145.80%1.41億 | 87.87%1.09億 | 87.87%1.09億 | 148.23%1.09億 | 260.55%7,451.2萬 | 152.82%5,723.8萬 | 194.10%5,821.4萬 | 194.10%5,821.4萬 |
| -長期借款 | 82.29%1.93億 | 130.11%1.63億 | 151.91%1.35億 | 95.59%1.06億 | 95.59%1.06億 | 166.82%1.06億 | 345.52%7,083.3萬 | 192.73%5,340.8萬 | 188.71%5,395.2萬 | 188.71%5,395.2萬 |
| -長期租賃負債 | 78.08%588.2萬 | 49.39%549.6萬 | 60.55%614.9萬 | -9.90%384萬 | -9.90%384萬 | -23.33%330.3萬 | -22.82%367.9萬 | -12.86%383萬 | 285.00%426.2萬 | 285.00%426.2萬 |
| 遞延負債 | ---- | ---- | 80.77%775.5萬 | 75.97%804.9萬 | 75.97%804.9萬 | -7.51%427.5萬 | -17.12%420.2萬 | -22.88%429萬 | -19.22%457.4萬 | -19.22%457.4萬 |
| 其他非流動負債 | 490.21%832.2萬 | 554.41%852.7萬 | -7.29%109.3萬 | -10.08%116.8萬 | -10.08%116.8萬 | -4.99%141萬 | -12.90%130.3萬 | -27.76%117.9萬 | -21.70%129.9萬 | -21.70%129.9萬 |
| 非流動負債總額 | 80.40%2.08億 | 121.22%1.77億 | 138.47%1.5億 | 85.03%1.19億 | 85.03%1.19億 | 129.35%1.15億 | 193.83%8,001.7萬 | 110.18%6,270.7萬 | 136.35%6,408.7萬 | 136.35%6,408.7萬 |
| 總負債 | 22.11%8.85億 | 27.30%8.48億 | 30.62%7.78億 | 34.54%7.6億 | 34.54%7.6億 | 36.27%7.25億 | 37.78%6.66億 | 24.15%5.96億 | 33.41%5.65億 | 33.41%5.65億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 16.67%7,000 | 16.67%7,000 | 16.67%7,000 | 16.67%7,000 |
| -普通股股本 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 0.00%7,000 | 16.67%7,000 | 16.67%7,000 | 16.67%7,000 | 16.67%7,000 |
| 留存收益 | 50.86%3.46億 | 56.27%3.1億 | 60.90%2.8億 | 65.79%2.6億 | 65.79%2.6億 | 50.60%2.29億 | 59.69%1.98億 | 71.84%1.74億 | 66.08%1.57億 | 66.08%1.57億 |
| 資本公積 | 65.06%11.05億 | 6.84%7.05億 | 8.25%7億 | 7.56%6.77億 | 7.56%6.77億 | 7.95%6.7億 | 7.63%6.59億 | 6.66%6.47億 | 4.26%6.3億 | 4.26%6.3億 |
| 不影響留存收益的損益 | -71.87%-1,848.5萬 | -14.12%-2,826.7萬 | -26.41%-3,143.2萬 | -70.35%-3,285.8萬 | -70.35%-3,285.8萬 | 75.26%-1,075.5萬 | 45.00%-2,477萬 | -56.51%-2,486.5萬 | 18.49%-1,928.9萬 | 18.49%-1,928.9萬 |
| 股東權益總額 | 61.31%14.33億 | 18.40%9.86億 | 19.21%9.49億 | 17.88%9.05億 | 17.88%9.05億 | 21.83%8.88億 | 20.41%8.33億 | 15.07%7.96億 | 13.71%7.67億 | 13.71%7.67億 |
| 非控制性權益 | 150.13%4.53億 | 22.01%2.05億 | 25.28%2.06億 | 20.48%1.91億 | 20.48%1.91億 | 21.36%1.81億 | 18.94%1.68億 | 16.92%1.65億 | 15.63%1.59億 | 15.63%1.59億 |
| 總權益 | 76.34%18.85億 | 19.00%11.92億 | 20.25%11.55億 | 18.33%10.96億 | 18.33%10.96億 | 21.75%10.69億 | 20.16%10.01億 | 15.38%9.61億 | 14.04%9.26億 | 14.04%9.26億 |
| 貨幣單位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 會計準則 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| 審計意見 | -- | -- | -- | 無保留意見 | -- | -- | -- | -- | 無保留意見 | -- |