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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | 265.84%1,446萬 | 750.00%878.8萬 | -58.57%1,188萬 | 197.89%1,150.8萬 | -10.45%1,044.3萬 | -131.76%-871.9萬 | -202.58%-135.2萬 | -74.71%2,867.7萬 | -174.11%-1,175.6萬 | -64.88%1,166.1萬 |
| 持續經營淨收入 | 14.37%-2,139.5萬 | 43.93%-1,410.4萬 | 78.10%-9,209.9萬 | 92.04%-1,882.6萬 | -64.50%-2,313.1萬 | 84.53%-2,498.6萬 | -199.51%-2,515.6萬 | -2,592.28%-4.2億 | -1,607.25%-2.37億 | -446.16%-1,406.1萬 |
| 持續經營損益 | 1,026.43%1,099.4萬 | 211.74%91.4萬 | -1,184.16%-129.7萬 | -874.07%-41.8萬 | -206.80%-103.7萬 | -53.66%97.6萬 | 57.46%-81.8萬 | 90.16%-10.1萬 | 103.36%5.4萬 | -990.32%-33.8萬 |
| 折舊和攤銷 | -23.18%1,486.6萬 | 12.09%2,333.7萬 | -1.13%8,291萬 | 10.52%2,312.6萬 | -6.64%1,961.3萬 | -6.37%1,935.2萬 | -2.07%2,081.9萬 | 3.44%8,385.8萬 | -0.01%2,092.4萬 | 4.33%2,100.8萬 |
| 遞延稅費 | ---- | ---- | -158.75%-405.4萬 | ---- | ---- | ---- | -228.10%-207.4萬 | 214.26%690萬 | ---- | ---- |
| 其他非現金項目 | 241.41%373.5萬 | 86.39%194.4萬 | 92.61%531.4萬 | 174.91%536.9萬 | -106.21%-219.2萬 | 67.28%109.4萬 | -14.16%104.3萬 | -57.53%275.9萬 | 93.37%195.3萬 | ---106.3萬 |
| 營運資金變化 | 104.95%75.5萬 | -84.24%-1,035.8萬 | 15.04%-1,520.4萬 | -27.64%-243.8萬 | 351.37%809.4萬 | -245.75%-1,523.8萬 | 75.79%-562.2萬 | -0.95%-1,789.6萬 | -203.02%-191萬 | -142.84%-322萬 |
| -應收款項(增)減 | -202.72%-275.9萬 | -238.05%-2,328.5萬 | 109.54%225.3萬 | -36.23%1,327.7萬 | 75.45%-682.2萬 | -66.85%268.6萬 | 72.16%-688.8萬 | -124.64%-2,360.7萬 | -66.95%2,082萬 | -221.35%-2,779萬 |
| -預付費用(增)減 | 285.09%29.8萬 | -26.81%59.5萬 | 12.94%77.7萬 | -100.62%-1.8萬 | 105.76%14.3萬 | 51.94%-16.1萬 | 38.50%81.3萬 | 1,304.08%68.8萬 | -74.49%292萬 | 63.41%-248.4萬 |
| -應付款項及應計費用(減)增 | 110.39%187.2萬 | 2,449.37%2,046.3萬 | -1,147.47%-1,762.9萬 | 74.74%-811.5萬 | -69.38%936.8萬 | -452.67%-1,801.1萬 | 54.04%-87.1萬 | 101.81%168.3萬 | 29.39%-3,212.2萬 | 270.30%3,059.3萬 |
| -其他流動資產變化 | 73.84%-83.5萬 | -202.12%-57.7萬 | 74.31%-237.6萬 | -164.95%-118.4萬 | 136.94%143.5萬 | -24.44%-319.2萬 | 112.23%56.5萬 | -101.53%-924.8萬 | 138.88%182.3萬 | -6,375.00%-388.5萬 |
| -其他流動負債變化 | -36.66%217.9萬 | -1,095.26%-755.4萬 | -85.93%177.1萬 | -169.50%-1,175萬 | 776.98%932.2萬 | -68.38%344萬 | -89.81%75.9萬 | 179.02%1,258.8萬 | 80.53%-436萬 | -148.55%-137.7萬 |
| -其他營運資本變化 | ---- | ---- | ---- | ---- | -230.18%-224.3萬 | ---- | ---- | ---- | ---- | --172.3萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | 265.84%1,446萬 | 750.00%878.8萬 | -58.57%1,188萬 | 197.89%1,150.8萬 | -10.45%1,044.3萬 | -131.76%-871.9萬 | -202.58%-135.2萬 | -74.71%2,867.7萬 | -174.11%-1,175.6萬 | -64.88%1,166.1萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -3.92%-777萬 | -28.41%-761.6萬 | 37.34%-2,747.7萬 | 58.79%-694.4萬 | 43.99%-712.5萬 | -6.80%-747.7萬 | 18.49%-593.1萬 | -25.05%-4,384.8萬 | -72.67%-1,685.1萬 | -2.78%-1,272萬 |
| 資本性支出 | -3.92%-777萬 | -28.41%-761.6萬 | -13.17%-2,747.7萬 | -0.71%-694.4萬 | -129.32%-712.5萬 | -6.80%-747.7萬 | 18.49%-593.1萬 | -1.76%-2,427.9萬 | -31.08%-689.5萬 | 45.18%-310.7萬 |
| 業務交易的淨現金流 | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -74.61%-1,956.9萬 | -121.29%-995.6萬 | ---- |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | -3.92%-777萬 | -28.41%-761.6萬 | 37.34%-2,747.7萬 | 58.79%-694.4萬 | 43.99%-712.5萬 | -6.80%-747.7萬 | 18.49%-593.1萬 | -25.05%-4,384.8萬 | -72.67%-1,685.1萬 | -2.78%-1,272萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -98.33%22.4萬 | -184.85%-845.6萬 | 179.46%2,328.1萬 | -99.64%3.6萬 | 98.74%-12.7萬 | 166.22%1,340.6萬 | 211.34%996.6萬 | 77.16%-2,930萬 | 186.09%997.5萬 | 60.02%-1,008萬 |
| 債務發行/償還的淨現金流 | -115.68%-235.2萬 | -100.40%-4萬 | 192.14%2,500萬 | --0 | --0 | 167.76%1,500萬 | 300.00%1,000萬 | 78.03%-2,713.4萬 | 183.33%1,000萬 | 60.01%-999.8萬 |
| 職工行使股票期權收到的現金 | 7.59%8.5萬 | 11,042.86%156萬 | -87.01%37.3萬 | 217.65%27萬 | -82.46%1萬 | -96.05%7.9萬 | -98.08%1.4萬 | 42.13%287.1萬 | -90.81%8.5萬 | -63.46%5.7萬 |
| 其他融資活動的淨現金流額 | -562.40%-1,108.2萬 | -20,683.33%-997.6萬 | 58.47%-209.2萬 | -112.73%-23.4萬 | 1.44%-13.7萬 | -1,478.30%-167.3萬 | 98.97%-4.8萬 | 26.01%-503.7萬 | 78.52%-11萬 | 62.13%-13.9萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | -98.33%22.4萬 | -184.85%-845.6萬 | 179.46%2,328.1萬 | -99.64%3.6萬 | 98.74%-12.7萬 | 166.22%1,340.6萬 | 211.34%996.6萬 | 77.16%-2,930萬 | 186.09%997.5萬 | 60.02%-1,008萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -4.47%3,413.2萬 | 19.28%4,008.4萬 | -55.52%3,360.5萬 | -28.61%3,531.4萬 | -44.13%3,276.5萬 | -39.51%3,572.9萬 | -55.52%3,360.5萬 | -40.58%7,555.8萬 | -38.06%4,946.5萬 | -29.52%5,864.9萬 |
| 當期現金流變化 | 347.81%691.4萬 | -371.49%-728.4萬 | 117.28%768.4萬 | 124.69%460萬 | 128.65%319.1萬 | -1,434.93%-279萬 | 118.00%268.3萬 | 11.02%-4,447.1萬 | -239.75%-1,863.2萬 | -154.20%-1,113.9萬 |
| 利率變動影響 | -912.64%-176.2萬 | 338.28%133.2萬 | -147.86%-120.5萬 | -93.87%17萬 | -132.84%-64.2萬 | 72.34%-17.4萬 | 64.62%-55.9萬 | 254.76%251.8萬 | 134.72%277.2萬 | 89.81%195.5萬 |
| 期末現金流 | 19.90%3,928.4萬 | -4.47%3,413.2萬 | 19.28%4,008.4萬 | 19.28%4,008.4萬 | -28.61%3,531.4萬 | -44.13%3,276.5萬 | -39.51%3,572.9萬 | -55.52%3,360.5萬 | -55.52%3,360.5萬 | -38.06%4,946.5萬 |
| 自由現金流 | 141.31%669萬 | 116.09%117.2萬 | -454.64%-1,559.7萬 | 124.47%456.4萬 | -61.21%331.8萬 | -179.19%-1,619.6萬 | -22.24%-728.3萬 | -95.09%439.8萬 | -275.92%-1,865.1萬 | -68.94%855.4萬 |
| 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 | -- | -- |