Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (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 | -15.86%1.61億 | 12.82%1.75億 | 23.84%2.1億 | 4.93%1.71億 | 4.93%1.71億 | 6.97%1.91億 | -15.73%1.55億 | -50.81%1.69億 | -23.21%1.63億 | -23.21%1.63億 |
| -現金和現金等價物 | -15.86%1.61億 | 12.82%1.75億 | 23.84%2.1億 | 4.93%1.71億 | 4.93%1.71億 | 6.97%1.91億 | -15.73%1.55億 | -50.81%1.69億 | -23.21%1.63億 | -23.21%1.63億 |
| 應收款項 | 150.79%2.75億 | 8.75%1.31億 | 59.16%1.95億 | -28.46%1.18億 | -28.46%1.18億 | -16.18%1.1億 | -3.00%1.2億 | 4.58%1.23億 | -0.86%1.65億 | -0.86%1.65億 |
| -應收賬款 | 251.71%2.14億 | 36.66%8,995.5萬 | 27.59%8,539.6萬 | -21.10%5,548.6萬 | -21.10%5,548.6萬 | -16.90%6,097.3萬 | 0.34%6,582.3萬 | -0.39%6,693.1萬 | -1.88%7,032.8萬 | -1.88%7,032.8萬 |
| -應收貸款 | ---- | ---- | --3,859.9萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -應收票據 | --1,995.6萬 | --1,981.1萬 | --1,622.1萬 | --1,734.2萬 | --1,734.2萬 | ---- | ---- | ---- | --0 | --0 |
| -應收稅費 | -4.91%4,047.8萬 | -53.93%2,085萬 | 22.01%5,518.4萬 | -44.84%4,533.3萬 | -44.84%4,533.3萬 | 35.67%4,256.6萬 | 54.92%4,526.2萬 | 91.24%4,523萬 | 27.79%8,218.8萬 | 27.79%8,218.8萬 |
| -其他應收款 | ---- | ---- | ---- | ---- | ---- | -76.68%606.9萬 | -68.89%902.5萬 | -60.04%1,060.6萬 | -58.65%1,266.2萬 | -58.65%1,266.2萬 |
| 存貨 | 24.15%2,261.1萬 | 33.38%2,411.8萬 | 32.65%2,085.1萬 | 32.05%1,931.7萬 | 32.05%1,931.7萬 | 21.46%1,821.2萬 | 17.63%1,808.2萬 | 10.02%1,571.9萬 | 3.09%1,462.9萬 | 3.09%1,462.9萬 |
| 預付費用 | 83.46%2,626.3萬 | 3.53%2,353萬 | -23.16%1,691.6萬 | -10.31%1,529.3萬 | -10.31%1,529.3萬 | -65.90%1,431.5萬 | 14.78%2,272.7萬 | -2.47%2,201.6萬 | 18.28%1,705.1萬 | 18.28%1,705.1萬 |
| 受限制現金 | -11.54%7,922.4萬 | -60.89%6,633.6萬 | -61.17%5,495.5萬 | -60.53%6,002.1萬 | -60.53%6,002.1萬 | -24.93%8,956.4萬 | 21.82%1.7億 | 169.09%1.42億 | 188.72%1.52億 | 188.72%1.52億 |
| 其他流動資產 | 9.35%6,681.8萬 | 0.18%5,924.9萬 | 25.17%6,723.5萬 | 19.66%5,848.9萬 | 19.66%5,848.9萬 | 22.33%6,110.5萬 | 46.34%5,914萬 | 44.03%5,371.5萬 | 8.29%4,888萬 | 8.29%4,888萬 |
| 流動資產合計 | 30.30%6.37億 | -11.81%4.9億 | 6.33%5.7億 | -21.75%4.48億 | -21.75%4.48億 | -11.19%4.89億 | 5.26%5.56億 | -11.27%5.36億 | 9.50%5.72億 | 9.50%5.72億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 30.43%26.84億 | 39.67%31.51億 | 35.78%30.49億 | -6.83%21.76億 | -6.83%21.76億 | -12.94%20.58億 | -3.70%22.56億 | -2.55%22.46億 | 16.12%23.35億 | 16.12%23.35億 |
| -固定資產 | 10.18%27.53億 | 19.55%32億 | 16.27%30.81億 | -6.89%24.6億 | -6.89%24.6億 | -4.62%24.99億 | 3.78%26.77億 | 5.00%26.5億 | 15.92%26.42億 | 15.92%26.42億 |
| -累計折舊 | 84.32%-6,913.8萬 | 88.21%-4,967.5萬 | 92.12%-3,186.6萬 | 7.33%-2.84億 | 7.33%-2.84億 | -72.17%-4.41億 | -77.71%-4.21億 | -84.45%-4.04億 | -14.43%-3.06億 | -14.43%-3.06億 |
| 商譽及其他無形資產 | -4.76%35.75億 | -0.26%36.61億 | -4.23%35.7億 | -18.38%31.07億 | -18.38%31.07億 | -3.16%37.54億 | -2.32%36.71億 | -0.93%37.27億 | 2.67%38.07億 | 2.67%38.07億 |
| -商譽 | -14.74%17億 | -9.95%17.2億 | -15.31%16.22億 | -7.02%18億 | -7.02%18億 | 6.83%19.94億 | 4.98%19.1億 | 6.67%19.15億 | 10.86%19.36億 | 10.86%19.36億 |
| -其他無形資產 | 6.54%18.75億 | 10.24%19.41億 | 7.47%19.48億 | -30.14%13.07億 | -30.14%13.07億 | -12.43%17.6億 | -9.17%17.6億 | -7.88%18.13億 | -4.61%18.71億 | -4.61%18.71億 |
| 非流動遞延資產 | -62.04%260.6萬 | -8.53%260.5萬 | -82.30%234.5萬 | -93.59%230.9萬 | -93.59%230.9萬 | -75.94%686.6萬 | -88.08%284.8萬 | -27.22%1,324.5萬 | 41.07%3,603.4萬 | 41.07%3,603.4萬 |
| 其他非流動資產 | 567.76%6.56億 | 365.73%4.9億 | 164.65%3.01億 | 15.15%1.27億 | 15.15%1.27億 | -10.84%9,822.2萬 | -18.43%1.05億 | 59.91%1.14億 | 237.48%1.1億 | 237.48%1.1億 |
| 非流動資產合計 | 16.92%69.18億 | 21.04%73.04億 | 13.47%69.22億 | -13.94%54.12億 | -13.94%54.12億 | -7.24%59.17億 | -3.50%60.35億 | -0.92%61億 | 8.85%62.89億 | 8.85%62.89億 |
| 總資產 | 17.94%75.55億 | 18.27%77.94億 | 12.90%74.92億 | -14.59%58.6億 | -14.59%58.6億 | -7.55%64.06億 | -2.82%65.9億 | -1.84%66.36億 | 8.90%68.61億 | 8.90%68.61億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 102.67%1.73億 | 75.45%2.27億 | 33.72%1.34億 | -24.56%1.11億 | -24.56%1.11億 | -70.67%8,536.3萬 | -1.74%1.3億 | -25.39%1.01億 | 16.96%1.47億 | 16.96%1.47億 |
| -應付賬款 | 99.99%1.45億 | 33.59%1.26億 | 79.46%1.07億 | 24.02%8,577.1萬 | 24.02%8,577.1萬 | -65.76%7,255.8萬 | 20.55%9,411.6萬 | 1.43%5,940.1萬 | -1.30%6,916.1萬 | -1.30%6,916.1萬 |
| -應付稅費 | 117.82%2,789.2萬 | 186.48%1.02億 | -32.31%2,785.4萬 | -67.47%2,546.8萬 | -67.47%2,546.8萬 | -83.82%1,280.5萬 | -34.07%3,548.2萬 | -46.00%4,115萬 | 39.79%7,830.1萬 | 39.79%7,830.1萬 |
| 應計費用 | -33.57%2.97億 | -20.58%3.84億 | -47.69%2.43億 | -43.21%2.48億 | -43.21%2.48億 | 65.08%4.47億 | 61.49%4.84億 | 65.94%4.65億 | 7.96%4.37億 | 7.96%4.37億 |
| 現行撥備 | --2,677.4萬 | --2,260.3萬 | --2,072.3萬 | 13.85%2,389.8萬 | 13.85%2,389.8萬 | ---- | ---- | ---- | --2,099萬 | --2,099萬 |
| 短期借款與租賃負債 | 41.46%1.13億 | 50.25%1.14億 | 38.82%1.01億 | 14.79%8,527.7萬 | 14.79%8,527.7萬 | 16.44%7,962.8萬 | -2.24%7,583.9萬 | 8.96%7,266.6萬 | 41.84%7,429.2萬 | 41.84%7,429.2萬 |
| -短期借款 | 0.00%1,945萬 | 0.00%1,945萬 | 0.00%1,945萬 | 0.00%1,945萬 | 0.00%1,945萬 | 0.00%1,945萬 | -33.96%1,945萬 | 0.00%1,945萬 | 0.00%1,945萬 | 0.00%1,945萬 |
| -短期租賃負債 | 54.87%9,319.5萬 | 67.58%9,449.7萬 | 53.01%8,142.6萬 | 20.03%6,582.7萬 | 20.03%6,582.7萬 | 22.97%6,017.8萬 | 17.16%5,638.9萬 | 12.64%5,321.6萬 | 66.55%5,484.2萬 | 66.55%5,484.2萬 |
| 其他流動負債 | 38.40%2.63億 | 2.98%1.77億 | 34.14%1.99億 | 27.51%1.43億 | 27.51%1.43億 | 45.58%1.9億 | 67.60%1.72億 | 37.13%1.48億 | -0.14%1.12億 | -0.14%1.12億 |
| 流動負債總額 | 6.36%9.33億 | 7.65%9.94億 | -12.78%7.64億 | -22.52%6.78億 | -22.52%6.78億 | 4.06%8.77億 | 36.05%9.23億 | 33.10%8.76億 | 15.74%8.75億 | 15.74%8.75億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 11.22%55.16億 | 12.14%55.85億 | 8.94%54.48億 | -2.76%48.54億 | -2.76%48.54億 | 3.55%49.6億 | 6.13%49.81億 | 6.56%50.01億 | 11.61%49.92億 | 11.61%49.92億 |
| -長期借款 | 1.95%37.23億 | -2.52%35.62億 | -6.29%34.31億 | -9.44%32.99億 | -9.44%32.99億 | 6.60%36.51億 | 10.13%36.54億 | 10.43%36.61億 | 5.02%36.43億 | 5.02%36.43億 |
| -長期租賃負債 | 37.12%17.94億 | 52.50%20.23億 | 50.55%20.17億 | 15.28%15.54億 | 15.28%15.54億 | -4.10%13.08億 | -3.50%13.27億 | -2.76%13.4億 | 34.41%13.48億 | 34.41%13.48億 |
| 遞延負債 | 386.83%4.47億 | 200.42%4.43億 | 124.63%3.38億 | -5.87%1.18億 | -5.87%1.18億 | -57.76%9,180.2萬 | -26.82%1.47億 | -26.52%1.51億 | -9.00%1.26億 | -9.00%1.26億 |
| 其他非流動負債 | -43.71%1.37億 | -10.63%1.3億 | -16.31%1.33億 | -23.09%1.79億 | -23.09%1.79億 | 33.37%2.44億 | -14.06%1.46億 | -13.06%1.59億 | 82.64%2.33億 | 82.64%2.33億 |
| 非流動負債總額 | 15.21%61億 | 16.77%61.58億 | 11.46%59.19億 | -3.72%51.51億 | -3.72%51.51億 | 2.03%52.95億 | 4.15%52.73億 | 4.52%53.1億 | 12.93%53.5億 | 12.93%53.5億 |
| 總負債 | 13.95%70.33億 | 15.41%71.52億 | 8.03%66.83億 | -6.36%58.29億 | -6.36%58.29億 | 2.32%61.72億 | 7.92%61.97億 | 7.80%61.86億 | 13.31%62.25億 | 13.31%62.25億 |
| 所有者權益 | ||||||||||
| 股本 | 20.69%49萬 | 20.69%49萬 | 20.74%48.9萬 | 2.00%40.8萬 | 2.00%40.8萬 | -10.96%40.6萬 | -10.96%40.6萬 | -11.38%40.5萬 | -14.16%40萬 | -14.16%40萬 |
| -普通股股本 | 20.69%49萬 | 20.69%49萬 | 20.74%48.9萬 | 2.00%40.8萬 | 2.00%40.8萬 | -10.96%40.6萬 | -10.96%40.6萬 | -11.38%40.5萬 | -14.16%40萬 | -14.16%40萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 71.40%-2.97億 | 75.45%-1.94億 | 104.73%3,451.6萬 | -102.13%-11.24億 | -102.13%-11.24億 | -151.52%-10.38億 | -124.66%-7.9億 | -114.15%-7.3億 | -3.83%-5.56億 | -3.83%-5.56億 |
| 資本公積 | -46.72%7.52億 | -46.69%7.5億 | -46.57%7.49億 | 0.99%14.14億 | 0.99%14.14億 | -11.81%14.11億 | -11.77%14.07億 | -12.63%14.02億 | -14.42%14億 | -14.42%14億 |
| 減:庫存股 | --0 | --0 | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 不影響留存收益的損益 | 147.12%6,608.5萬 | 132.70%7,337.9萬 | 105.44%1,216.3萬 | -24.20%-2.6億 | -24.20%-2.6億 | 51.86%-1.4億 | -9.49%-2.24億 | 8.20%-2.24億 | 29.12%-2.1億 | 29.12%-2.1億 |
| 股東權益總額 | 123.44%5.22億 | 60.28%6.3億 | 77.24%7.96億 | -95.14%3,090.2萬 | -95.14%3,090.2萬 | -73.97%2.33億 | -62.15%3.93億 | -55.99%4.49億 | -21.15%6.35億 | -21.15%6.35億 |
| 非控制性權益 | -17.76%35.2萬 | 2,788.08%1,236.1萬 | 2,788.08%1,236.1萬 | --0 | --0 | 0.00%42.8萬 | 0.00%42.8萬 | 0.00%42.8萬 | 0.00%42.8萬 | 0.00%42.8萬 |
| 總權益 | 123.18%5.22億 | 63.24%6.42億 | 79.82%8.09億 | -95.14%3,090.2萬 | -95.14%3,090.2萬 | -73.93%2.34億 | -62.13%3.94億 | -55.97%4.5億 | -21.13%6.36億 | -21.13%6.36億 |
| 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 | -- |