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 | -31.31%334.8萬 | -60.98%341.4萬 | -49.54%250.4萬 | -56.01%457.2萬 | -56.01%457.2萬 | -66.97%487.4萬 | -63.06%874.9萬 | 401.21%496.2萬 | 518.26%1,039.3萬 | 518.26%1,039.3萬 |
| -現金和現金等價物 | -31.31%334.8萬 | -60.98%341.4萬 | -49.54%250.4萬 | -56.01%457.2萬 | -56.01%457.2萬 | -66.97%487.4萬 | -63.06%874.9萬 | 401.21%496.2萬 | 518.26%1,039.3萬 | 518.26%1,039.3萬 |
| 應收款項 | -48.06%589.1萬 | -52.03%608.2萬 | -64.52%714.5萬 | -50.02%802.7萬 | -50.02%802.7萬 | -23.83%1,134.3萬 | 21.65%1,267.8萬 | 191.95%2,013.9萬 | 259.50%1,605.9萬 | 259.50%1,605.9萬 |
| -應收賬款 | -48.06%589.1萬 | -52.03%608.2萬 | -64.52%714.5萬 | -49.65%802.7萬 | -49.65%802.7萬 | -23.83%1,134.3萬 | 21.65%1,267.8萬 | 192.63%2,013.9萬 | 259.97%1,594.3萬 | 259.97%1,594.3萬 |
| -應收關聯方款項 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 205.26%11.6萬 | 205.26%11.6萬 |
| 存貨 | -12.40%1,113.7萬 | -12.16%1,128萬 | 3.23%1,184.5萬 | 2.94%1,228.4萬 | 2.94%1,228.4萬 | -6.06%1,271.4萬 | 4.14%1,284.1萬 | -9.97%1,147.4萬 | -2.56%1,193.3萬 | -2.56%1,193.3萬 |
| 預付費用 | --138.4萬 | --160.2萬 | --207.3萬 | -12.03%201.9萬 | -12.03%201.9萬 | ---- | ---- | ---- | 98.70%229.5萬 | 98.70%229.5萬 |
| 遞延資產 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -96.80%1.1萬 | -96.80%1.1萬 |
| 其他流動資產 | -92.23%17萬 | -96.66%6.7萬 | -96.53%7.7萬 | 622.58%22.4萬 | 622.58%22.4萬 | -17.50%218.7萬 | -28.99%200.6萬 | 1,604.62%221.6萬 | -26.19%3.1萬 | -26.19%3.1萬 |
| 流動資產合計 | -29.53%2,193萬 | -38.12%2,244.5萬 | -39.05%2,364.4萬 | -33.39%2,712.6萬 | -33.39%2,712.6萬 | -32.11%3,111.8萬 | -26.36%3,627.4萬 | 65.38%3,879.1萬 | 104.27%4,072.2萬 | 104.27%4,072.2萬 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -9.20%1,520萬 | -1.96%1,660萬 | -14.93%1,518.1萬 | -11.07%1,559.7萬 | -11.07%1,559.7萬 | 445.81%1,674萬 | 410.92%1,693.2萬 | 459.26%1,784.6萬 | 450.50%1,753.9萬 | 450.50%1,753.9萬 |
| -固定資產 | 6.00%2,181.3萬 | 9.78%2,198.2萬 | 0.52%2,031.9萬 | 3.40%1,990.7萬 | 3.40%1,990.7萬 | 378.69%2,057.9萬 | 352.19%2,002.3萬 | 387.41%2,021.3萬 | 379.50%1,925.2萬 | 379.50%1,925.2萬 |
| -累計折舊 | -72.26%-661.3萬 | -74.12%-538.2萬 | -117.07%-513.8萬 | -151.61%-431萬 | -151.61%-431萬 | -211.61%-383.9萬 | -177.47%-309.1萬 | -147.59%-236.7萬 | -106.63%-171.3萬 | -106.63%-171.3萬 |
| 商譽及其他無形資產 | -61.92%734.9萬 | -59.27%757.7萬 | -58.72%780.9萬 | -3.64%1,861.7萬 | -3.64%1,861.7萬 | 39.14%1,929.8萬 | 31.93%1,860.2萬 | 32.55%1,891.9萬 | 32.81%1,932萬 | 32.81%1,932萬 |
| -商譽 | --0 | --0 | --0 | 3.02%1,058萬 | 3.02%1,058萬 | 139.72%1,102.7萬 | 119.91%1,011.6萬 | 120.65%1,015萬 | 123.26%1,027萬 | 123.26%1,027萬 |
| -其他無形資產 | -11.15%734.9萬 | -10.71%757.7萬 | -10.95%780.9萬 | -11.19%803.7萬 | -11.19%803.7萬 | -10.77%827.1萬 | -10.67%848.6萬 | -9.35%876.9萬 | -9.02%905萬 | -9.02%905萬 |
| 關聯方資產 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | 205.26%11.6萬 | 205.26%11.6萬 |
| 長期預付費用 | 15.09%12.2萬 | 15.09%12.2萬 | 22.45%12萬 | 91.94%11.9萬 | 91.94%11.9萬 | 70.97%10.6萬 | 70.97%10.6萬 | 58.06%9.8萬 | 0.00%6.2萬 | 0.00%6.2萬 |
| 非流動資產合計 | -37.28%2,267.1萬 | -31.82%2,429.9萬 | -37.31%2,311萬 | -7.01%3,433.3萬 | -7.01%3,433.3萬 | 112.64%3,614.4萬 | 103.94%3,564萬 | 110.33%3,686.3萬 | 107.48%3,692.1萬 | 107.48%3,692.1萬 |
| 總資產 | -33.69%4,460.1萬 | -35.00%4,674.4萬 | -38.20%4,675.5萬 | -20.84%6,145.9萬 | -20.84%6,145.9萬 | 7.05%6,726.2萬 | 7.76%7,191.4萬 | 84.60%7,565.4萬 | 105.79%7,764.3萬 | 105.79%7,764.3萬 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -20.44%682.8萬 | -7.42%794.5萬 | -20.37%875.1萬 | -7.92%915.4萬 | -7.92%915.4萬 | 17.59%858.2萬 | 19.44%858.2萬 | 54.93%1,098.9萬 | 243.03%994.1萬 | 243.03%994.1萬 |
| -應付賬款 | -24.35%631.6萬 | -7.27%744.4萬 | -22.84%831.6萬 | -7.94%895.9萬 | -7.94%895.9萬 | 15.86%834.9萬 | 11.97%802.8萬 | 52.23%1,077.8萬 | 239.69%973.2萬 | 239.69%973.2萬 |
| -應付稅費 | 119.74%51.2萬 | -9.57%50.1萬 | 106.16%43.5萬 | -6.70%19.5萬 | -6.70%19.5萬 | 153.26%23.3萬 | 3,593.33%55.4萬 | 1,523.08%21.1萬 | 533.33%20.9萬 | 533.33%20.9萬 |
| 應計費用 | -41.61%156.3萬 | -37.77%258.2萬 | -40.95%210.1萬 | -12.04%219.1萬 | -12.04%219.1萬 | -4.60%267.7萬 | 27.82%414.9萬 | 52.90%355.8萬 | 66.40%249.1萬 | 66.40%249.1萬 |
| 短期借款與租賃負債 | -29.46%64.4萬 | -12.63%80.9萬 | -32.70%60.3萬 | 15.88%75.9萬 | 15.88%75.9萬 | 44.23%91.3萬 | 45.83%92.6萬 | 46.17%89.6萬 | 4.30%65.5萬 | 4.30%65.5萬 |
| -短期借款 | 8.06%6.7萬 | 44.44%6.5萬 | 42.22%6.4萬 | 57.50%6.3萬 | 57.50%6.3萬 | 63.16%6.2萬 | 21.62%4.5萬 | --4.5萬 | --4萬 | --4萬 |
| -短期租賃負債 | -32.20%57.7萬 | -15.55%74.4萬 | -36.66%53.9萬 | 13.17%69.6萬 | 13.17%69.6萬 | 43.03%85.1萬 | 47.32%88.1萬 | 38.83%85.1萬 | -2.07%61.5萬 | -2.07%61.5萬 |
| 遞延負債 | 98.73%156.4萬 | -7.84%84.6萬 | 3.48%104.2萬 | -76.08%84.7萬 | -76.08%84.7萬 | 58.03%78.7萬 | 15.33%91.8萬 | 15.61%100.7萬 | 199.32%354.1萬 | 199.32%354.1萬 |
| 其他流動負債 | --16.6萬 | -96.91%16.6萬 | -97.85%9.3萬 | --9.3萬 | --9.3萬 | ---- | 536,500.00%536.6萬 | -36.11%432.9萬 | ---- | ---- |
| 流動負債總額 | -16.38%1,107.9萬 | -37.34%1,267.6萬 | -38.76%1,288.2萬 | -21.09%1,331.5萬 | -21.09%1,331.5萬 | 15.56%1,325萬 | 66.63%2,023.1萬 | 17.31%2,103.4萬 | 28.11%1,687.4萬 | 28.11%1,687.4萬 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -26.96%91.3萬 | -31.39%100.1萬 | -32.98%108.7萬 | 90.24%117萬 | 90.24%117萬 | 58.43%125萬 | 52.94%145.9萬 | 75.54%162.2萬 | -42.52%61.5萬 | -42.52%61.5萬 |
| -長期借款 | -31.16%14.8萬 | -32.93%16.5萬 | 2.25%18.2萬 | 24.38%19.9萬 | 24.38%19.9萬 | 25.73%21.5萬 | 35.91%24.6萬 | --17.8萬 | --16萬 | --16萬 |
| -長期租賃負債 | -26.09%76.5萬 | -31.08%83.6萬 | -37.33%90.5萬 | 113.41%97.1萬 | 113.41%97.1萬 | 67.48%103.5萬 | 56.92%121.3萬 | 56.28%144.4萬 | -57.48%45.5萬 | -57.48%45.5萬 |
| 遞延負債 | 6.97%268.5萬 | 17.76%264.5萬 | 15.67%246.6萬 | -0.48%209萬 | -0.48%209萬 | 621.26%251萬 | 685.31%224.6萬 | 680.95%213.2萬 | 689.47%210萬 | 689.47%210萬 |
| 其他非流動負債 | -11.10%340.3萬 | -22.94%353萬 | -7.97%364.8萬 | -57.75%359.6萬 | -57.75%359.6萬 | --382.8萬 | --458.1萬 | 198,100.00%396.4萬 | 56,646.67%851.2萬 | 56,646.67%851.2萬 |
| 非流動負債總額 | -7.74%700.1萬 | -13.40%717.6萬 | -6.70%720.1萬 | -38.93%685.6萬 | -38.93%685.6萬 | 567.37%758.8萬 | 568.23%828.6萬 | 543.70%771.8萬 | 731.01%1,122.7萬 | 731.01%1,122.7萬 |
| 總負債 | -13.24%1,808萬 | -30.39%1,985.2萬 | -30.15%2,008.3萬 | -28.22%2,017.1萬 | -28.22%2,017.1萬 | 65.34%2,083.8萬 | 113.12%2,851.7萬 | 50.30%2,875.2萬 | 93.49%2,810.1萬 | 93.49%2,810.1萬 |
| 所有者權益 | ||||||||||
| 股本 | 26.67%1.9萬 | 14.29%1.6萬 | 7.14%1.5萬 | 7.14%1.5萬 | 7.14%1.5萬 | 7.14%1.5萬 | 0.00%1.4萬 | 40.00%1.4萬 | 40.00%1.4萬 | 40.00%1.4萬 |
| -普通股股本 | 26.67%1.9萬 | 14.29%1.6萬 | 7.14%1.5萬 | 7.14%1.5萬 | 7.14%1.5萬 | 7.14%1.5萬 | 0.00%1.4萬 | 40.00%1.4萬 | 40.00%1.4萬 | 40.00%1.4萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -29.29%-1.29億 | -22.83%-1.24億 | -24.66%-1.2億 | -12.08%-1.05億 | -12.08%-1.05億 | -13.28%-1億 | -19.67%-1.01億 | -18.82%-9,639.8萬 | -20.78%-9,336.1萬 | -20.78%-9,336.1萬 |
| 資本公積 | 7.17%1.56億 | 4.76%1.51億 | 3.17%1.48億 | 3.38%1.47億 | 3.38%1.47億 | 5.09%1.46億 | 4.71%1.44億 | 38.86%1.43億 | 41.56%1.42億 | 41.56%1.42億 |
| 不影響留存收益的損益 | -119.59%-17.1萬 | -131.00%-6.2萬 | -335.59%-69.5萬 | -285.26%-115.6萬 | -285.26%-115.6萬 | --87.3萬 | --20萬 | --29.5萬 | --62.4萬 | --62.4萬 |
| 股東權益總額 | -42.87%2,652.1萬 | -38.03%2,689.2萬 | -43.13%2,667.2萬 | -16.66%4,128.8萬 | -16.66%4,128.8萬 | -7.58%4,642.4萬 | -18.66%4,339.7萬 | 114.63%4,690.2萬 | 113.48%4,954.2萬 | 113.48%4,954.2萬 |
| 總權益 | -42.87%2,652.1萬 | -38.03%2,689.2萬 | -43.13%2,667.2萬 | -16.66%4,128.8萬 | -16.66%4,128.8萬 | -7.58%4,642.4萬 | -18.66%4,339.7萬 | 114.63%4,690.2萬 | 113.48%4,954.2萬 | 113.48%4,954.2萬 |
| 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 | -- | -- | -- | -- | -- | -- |