Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (Q2)2025/09/30 | (Q1)2025/06/30 | (FY)2025/03/31 | (Q4)2025/03/31 | (Q3)2024/12/31 | (Q2)2024/09/30 | (Q1)2024/06/30 | (FY)2024/03/31 | (Q4)2024/03/31 | (Q3)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 19.90%3,928.4萬 | -4.47%3,413.2萬 | 19.28%4,008.4萬 | 19.28%4,008.4萬 | -27.87%3,531.4萬 | -43.64%3,276.5萬 | -38.99%3,572.9萬 | -55.52%3,360.5萬 | -55.52%3,360.5萬 | -38.27%4,895.9萬 |
| -現金和現金等價物 | 19.90%3,928.4萬 | -4.47%3,413.2萬 | 19.28%4,008.4萬 | 19.28%4,008.4萬 | -27.87%3,531.4萬 | -43.64%3,276.5萬 | -38.99%3,572.9萬 | -55.52%3,360.5萬 | -55.52%3,360.5萬 | -38.27%4,895.9萬 |
| 應收款項 | 12.52%2.16億 | 7.61%2.13億 | -2.90%1.9億 | -2.90%1.9億 | -8.16%2億 | -2.00%1.92億 | -2.87%1.98億 | 9.85%1.96億 | 9.85%1.96億 | -5.96%2.17億 |
| -應收賬款 | -5.56%1.23億 | -5.57%1.27億 | -21.76%1.07億 | -21.76%1.07億 | -14.32%1.21億 | -21.23%1.3億 | -18.70%1.35億 | -0.23%1.37億 | -0.23%1.37億 | -22.06%1.41億 |
| -應收稅費 | --969.5萬 | --922.7萬 | 75.36%829.1萬 | 75.36%829.1萬 | ---- | ---- | ---- | --472.8萬 | --472.8萬 | ---- |
| -其他應收款 | 31.21%9,231.6萬 | 19.73%8,697.3萬 | 31.69%8,443.8萬 | 31.69%8,443.8萬 | 3.30%8,810.9萬 | 74.36%7,035.5萬 | 49.34%7,263.8萬 | 24.56%6,411.7萬 | 24.56%6,411.7萬 | 41.16%8,529.5萬 |
| -應收賬款調整額 | -4.81%-936.8萬 | -10.90%-1,021.9萬 | 1.63%-954.8萬 | 1.63%-954.8萬 | -4.63%-912.8萬 | 11.56%-893.8萬 | 10.70%-921.5萬 | 4.90%-970.6萬 | 4.90%-970.6萬 | 12.00%-872.4萬 |
| 預付費用 | -13.75%611.8萬 | -6.63%642.3萬 | -10.14%692.3萬 | -10.14%692.3萬 | --687.7萬 | --709.3萬 | --687.9萬 | -10.30%770.4萬 | -10.30%770.4萬 | ---- |
| 受限制現金 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -8.66%50.6萬 |
| 其他流動資產 | -35.76%797.8萬 | -45.35%658.2萬 | 7.98%571.1萬 | 7.98%571.1萬 | -39.68%1,241.8萬 | -20.61%1,241.9萬 | -20.61%1,204.5萬 | 41.80%528.9萬 | 41.80%528.9萬 | -35.49%2,058.6萬 |
| 流動資產合計 | 10.29%2.69億 | 2.99%2.6億 | 0.18%2.43億 | 0.18%2.43億 | -11.55%2.54億 | -9.61%2.44億 | -9.15%2.53億 | -8.92%2.42億 | -8.92%2.42億 | -16.19%2.87億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -4.15%5,691.8萬 | -1.32%5,431.5萬 | 3.61%5,689萬 | 3.61%5,689萬 | 13.28%6,025.6萬 | 11.39%5,938.1萬 | 8.02%5,504.4萬 | 11.15%5,490.9萬 | 11.15%5,490.9萬 | 6.96%5,319.2萬 |
| -固定資產 | 21.57%1.53億 | 25.96%1.46億 | 25.92%1.39億 | 25.92%1.39億 | 28.69%1.33億 | 30.50%1.26億 | 29.50%1.16億 | 32.39%1.1億 | 32.39%1.1億 | 30.86%1.03億 |
| -累計折舊 | -44.51%-9,621.5萬 | -50.60%-9,175.8萬 | -48.07%-8,187.3萬 | -48.07%-8,187.3萬 | -45.00%-7,291萬 | -54.08%-6,658.2萬 | -57.85%-6,092.8萬 | -63.39%-5,529.2萬 | -63.39%-5,529.2萬 | -71.39%-5,028.3萬 |
| 商譽及其他無形資產 | -9.33%4.6億 | -9.20%4.7億 | -10.15%4.79億 | -10.15%4.79億 | -33.74%4.91億 | -32.80%5.07億 | -43.77%5.18億 | -43.31%5.34億 | -43.31%5.34億 | -22.39%7.42億 |
| -商譽 | 1.23%2.24億 | 1.84%2.24億 | 0.76%2.22億 | 0.76%2.22億 | -46.22%2.21億 | -45.95%2.21億 | -60.64%2.2億 | -60.81%2.2億 | -60.81%2.2億 | -26.64%4.11億 |
| -其他無形資產 | -17.50%2.36億 | -17.35%2.46億 | -17.80%2.58億 | -17.80%2.58億 | -18.23%2.7億 | -17.24%2.86億 | -17.78%2.98億 | -17.42%3.14億 | -17.42%3.14億 | -16.36%3.31億 |
| 其他非流動資產 | -3.40%3,314.4萬 | -2.87%3,352.8萬 | -2.78%3,374.7萬 | -2.78%3,374.7萬 | 38.36%3,399.2萬 | 150.63%3,430.9萬 | 210.59%3,451.9萬 | 251.28%3,471.3萬 | 251.28%3,471.3萬 | 428.55%2,456.7萬 |
| 非流動資產合計 | -8.48%5.5億 | -8.13%5.58億 | -8.52%5.7億 | -8.52%5.7億 | -28.53%5.86億 | -26.88%6.01億 | -38.21%6.08億 | -37.71%6.23億 | -37.71%6.23億 | -18.87%8.19億 |
| 總資產 | -3.06%8.19億 | -4.86%8.18億 | -6.09%8.13億 | -6.09%8.13億 | -24.12%8.4億 | -22.61%8.44億 | -31.81%8.6億 | -31.66%8.66億 | -31.66%8.66億 | -18.19%11.07億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -26.42%1.23億 | -34.88%1.22億 | -10.72%1.55億 | -10.72%1.55億 | 6.98%1.71億 | 19.75%1.67億 | 35.88%1.88億 | 45.44%1.74億 | 45.44%1.74億 | 3.37%1.6億 |
| -應付賬款 | -24.31%1.12億 | -33.68%1.13億 | -12.10%1.4億 | -12.10%1.4億 | -7.39%1.48億 | 5.87%1.48億 | 23.67%1.71億 | 33.40%1.59億 | 33.40%1.59億 | 3.37%1.6億 |
| -應付稅費 | -42.55%1,115.1萬 | -46.99%893.9萬 | 4.48%1,501.5萬 | 4.48%1,501.5萬 | --2,292.9萬 | --1,941萬 | --1,686.2萬 | --1,437.1萬 | --1,437.1萬 | ---- |
| 應計費用 | 128.20%9,090.8萬 | 145.22%9,182.7萬 | 3.13%4,612.6萬 | 3.13%4,612.6萬 | -26.53%4,860.8萬 | -27.76%3,983.7萬 | -24.74%3,744.7萬 | -35.39%4,472.4萬 | -35.39%4,472.4萬 | -12.23%6,616.1萬 |
| 短期借款與租賃負債 | --612.3萬 | --346.9萬 | 11.59%339萬 | 11.59%339萬 | ---- | ---- | ---- | --303.8萬 | --303.8萬 | ---- |
| -短期借款 | --268.8萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -短期租賃負債 | --343.5萬 | --346.9萬 | 11.59%339萬 | 11.59%339萬 | ---- | ---- | ---- | --303.8萬 | --303.8萬 | ---- |
| 其他流動負債 | 24.81%1,112.6萬 | 25.27%1,034.6萬 | 40.98%1,054.8萬 | 40.98%1,054.8萬 | -64.76%1,249.3萬 | -78.37%891.4萬 | -72.52%825.9萬 | -65.00%748.2萬 | -65.00%748.2萬 | -18.44%3,544.7萬 |
| 流動負債總額 | 9.33%2.45億 | -1.11%2.38億 | -5.72%2.23億 | -5.72%2.23億 | -10.58%2.4億 | -8.67%2.24億 | 5.30%2.4億 | 6.84%2.36億 | 6.84%2.36億 | -7.16%2.69億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -3.92%3.99億 | 1.64%4.06億 | 6.57%4.15億 | 6.57%4.15億 | 10.94%4.15億 | 8.14%4.15億 | -1.49%4億 | -5.19%3.89億 | -5.19%3.89億 | -11.43%3.74億 |
| -長期借款 | -3.40%3.94億 | 1.70%4.01億 | 6.57%4.09億 | 6.57%4.09億 | 9.12%4.08億 | 6.20%4.08億 | -2.94%3.94億 | -6.58%3.83億 | -6.58%3.83億 | -11.43%3.74億 |
| -長期租賃負債 | -32.39%501.9萬 | -2.35%573.9萬 | 6.35%611.1萬 | 6.35%611.1萬 | --678.5萬 | --742.3萬 | --587.7萬 | --574.6萬 | --574.6萬 | ---- |
| 遞延負債 | -4.75%1,663.1萬 | -4.91%1,741.6萬 | -20.15%1,630.8萬 | -20.15%1,630.8萬 | 219.53%1,490.3萬 | 520.03%1,746萬 | 17.72%1,831.6萬 | 46.51%2,042.4萬 | 46.51%2,042.4萬 | -75.17%466.4萬 |
| 衍生品負債 | --600.2萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 其他非流動負債 | -22.63%462.8萬 | -20.24%469.4萬 | -11.14%526.4萬 | -11.14%526.4萬 | -55.33%606.8萬 | -49.53%598.2萬 | -54.72%588.5萬 | -57.44%592.4萬 | -57.44%592.4萬 | -6.88%1,358.3萬 |
| 非流動負債總額 | -2.84%4.26億 | 1.06%4.28億 | 5.00%4.36億 | 5.00%4.36億 | 11.12%4.36億 | 10.04%4.38億 | -2.40%4.24億 | -5.20%4.16億 | -5.20%4.16億 | -13.91%3.92億 |
| 總負債 | 1.27%6.71億 | 0.27%6.66億 | 1.12%6.59億 | 1.12%6.59億 | 2.30%6.76億 | 2.92%6.62億 | 0.25%6.64億 | -1.17%6.52億 | -1.17%6.52億 | -11.29%6.61億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 | 0.00%11萬 |
| -普通股股本 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 |
| -優先股股本 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 | 0.00%10萬 |
| 留存收益 | -12.00%-7.23億 | -13.06%-7.02億 | -15.47%-6.87億 | -15.47%-6.87億 | -86.33%-6.69億 | -87.22%-6.45億 | -238.53%-6.2億 | -239.97%-5.95億 | -239.97%-5.95億 | -122.63%-3.59億 |
| 資本公積 | 5.08%9.2億 | 3.96%9.01億 | 4.02%8.93億 | 4.02%8.93億 | 3.91%8.84億 | 3.93%8.76億 | 4.30%8.67億 | 4.38%8.58億 | 4.38%8.58億 | 4.93%8.51億 |
| 減:庫存股 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 | 0.00%7.1萬 |
| 不影響留存收益的損益 | -2.70%-4,930.8萬 | 6.11%-4,710.4萬 | -4.80%-5,130.4萬 | -4.80%-5,130.4萬 | -12.12%-5,213萬 | 4.13%-4,801.1萬 | -2.82%-5,016.8萬 | -16.71%-4,895.5萬 | -16.71%-4,895.5萬 | -5.19%-4,649.3萬 |
| 股東權益總額 | -18.78%1.48億 | -22.28%1.52億 | -28.03%1.54億 | -28.03%1.54億 | -63.30%1.64億 | -59.28%1.82億 | -67.28%1.96億 | -64.65%2.14億 | -64.65%2.14億 | -26.41%4.46億 |
| 非控制性權益 | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | --0 |
| 總權益 | -18.78%1.48億 | -22.28%1.52億 | -28.03%1.54億 | -28.03%1.54億 | -63.30%1.64億 | -59.28%1.82億 | -67.28%1.96億 | -64.77%2.14億 | -64.77%2.14億 | -26.65%4.46億 |
| 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 | -- | -- |