Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
微軟
MSFT
5
奈飛
NFLX
| (FY)2025/12/31 | (Q4)2025/12/31 | (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -9.55%1,152.67億 | -9.55%1,152.67億 | -6.02%1,248.15億 | -17.62%1,238.66億 | -21.33%1,417.69億 | -34.28%1,274.4億 | -34.28%1,274.4億 | -30.56%1,328.11億 | -20.93%1,503.55億 | -1.40%1,801.99億 |
| -現金和現金等價物 | -0.91%246.06億 | -0.91%246.06億 | 34.65%386.2億 | -31.23%299.4億 | 61.75%492.02億 | -1.58%248.32億 | -1.58%248.32億 | -17.84%286.82億 | 3.50%435.34億 | 28.68%304.18億 |
| -短期投資 | -11.64%906.61億 | -11.64%906.61億 | -17.22%861.95億 | -12.07%939.26億 | -38.20%925.67億 | -39.17%1,026.08億 | -39.17%1,026.08億 | -33.40%1,041.29億 | -27.87%1,068.21億 | -5.87%1,497.81億 |
| 應收款項 | 17.51%167.81億 | 17.51%167.81億 | 11.53%125.22億 | -1.46%123.26億 | -2.37%118.21億 | -14.08%142.8億 | -14.08%142.8億 | -28.37%112.27億 | -23.87%125.08億 | -24.37%121.08億 |
| -應收賬款 | 28.38%129.72億 | 28.38%129.72億 | 19.66%117.84億 | 4.10%115.68億 | 1.31%110.78億 | -6.86%101.04億 | -6.86%101.04億 | -8.07%98.48億 | -4.40%111.12億 | 1.27%109.35億 |
| -應收關聯方款項 | -3.67%7.61億 | -3.67%7.61億 | -46.48%7.38億 | -45.70%7.58億 | -36.66%7.43億 | -44.52%7.9億 | -44.52%7.9億 | -72.21%13.79億 | -70.95%13.96億 | -77.49%11.73億 |
| -其他應收款 | -9.98%30.48億 | -9.98%30.48億 | ---- | ---- | ---- | -22.13%33.86億 | -22.13%33.86億 | ---- | ---- | ---- |
| 存貨 | 3.52%62億 | 3.52%62億 | ---- | ---- | ---- | 329.01%59.89億 | 329.01%59.89億 | ---- | ---- | ---- |
| 預付費用 | 58.10%83.95億 | 58.10%83.95億 | ---- | ---- | ---- | 42.63%53.1億 | 42.63%53.1億 | ---- | ---- | ---- |
| 受限制現金 | -98.08%2.25億 | -98.08%2.25億 | -96.84%3.69億 | -97.25%3.2億 | -97.95%2.38億 | 1.69%116.97億 | 1.69%116.97億 | 2.40%116.65億 | 2.83%116.46億 | 3.01%115.91億 |
| 其他流動資產 | 23.45%51.02億 | 23.45%51.02億 | 25.42%205.88億 | 62.31%207.06億 | 62.01%220.01億 | 32.81%41.33億 | 32.81%41.33億 | 35.84%164.15億 | 17.42%127.57億 | -29.19%135.8億 |
| 流動資產合計 | -10.00%1,519.7億 | -10.00%1,519.7億 | -8.03%1,582.94億 | -16.05%1,572.18億 | -19.15%1,758.29億 | -26.67%1,688.49億 | -26.67%1,688.49億 | -25.30%1,721.18億 | -18.14%1,872.66億 | -5.12%2,174.78億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -14.90%348.91億 | -14.90%348.91億 | -16.26%338.22億 | 7.65%431.38億 | 7.84%418.94億 | 5.64%410億 | 5.64%410億 | 9.18%403.89億 | 15.29%400.73億 | 17.16%388.49億 |
| -固定資產 | 7.52%859.95億 | 7.52%859.95億 | -16.26%338.22億 | 7.65%431.38億 | 7.84%418.94億 | 7.05%799.77億 | 7.05%799.77億 | 9.18%403.89億 | 15.29%400.73億 | 17.16%388.49億 |
| -累計折舊 | -31.11%-511.04億 | -31.11%-511.04億 | ---- | ---- | ---- | -8.57%-389.77億 | -8.57%-389.77億 | ---- | ---- | ---- |
| 商譽及其他無形資產 | 36.08%612.11億 | 36.08%612.11億 | 38.13%614.83億 | 39.01%620.41億 | 38.85%610.84億 | 2.68%449.83億 | 2.68%449.83億 | 2.99%445.1億 | 4.20%446.32億 | 2.13%439.92億 |
| -商譽 | 62.86%367.83億 | 62.86%367.83億 | 66.64%376.37億 | 66.64%376.37億 | 66.64%376.37億 | 0.00%225.86億 | 0.00%225.86億 | 0.00%225.86億 | 0.00%225.86億 | -0.01%225.86億 |
| -其他無形資產 | 9.07%244.28億 | 9.07%244.28億 | 8.77%238.46億 | 10.70%244.04億 | 9.53%234.47億 | 5.52%223.97億 | 5.52%223.97億 | 6.27%219.24億 | 8.87%220.46億 | 4.49%214.06億 |
| 投資和預付款 | 20.34%1,687.8億 | 20.34%1,687.8億 | 18.97%1,584.53億 | 30.78%1,552.26億 | 62.07%1,496.82億 | 93.13%1,402.56億 | 93.13%1,402.56億 | 71.16%1,331.84億 | 53.54%1,186.9億 | 24.57%923.54億 |
| 長期應收款 | 21.90%1.67億 | 21.90%1.67億 | 5.00%1.26億 | -43.87%1.19億 | -7.96%2.66億 | -29.74%1.37億 | -29.74%1.37億 | -18.37%1.2億 | 20.45%2.12億 | 201.04%2.89億 |
| 關聯方資產 | -3.67%7.61億 | -3.67%7.61億 | -46.48%7.38億 | -45.70%7.58億 | -36.66%7.43億 | -44.52%7.9億 | -44.52%7.9億 | -72.21%13.79億 | -70.95%13.96億 | -77.49%11.73億 |
| 非流動遞延資產 | 108.94%45.82億 | 108.94%45.82億 | 84.43%52.6億 | 0.43%23.52億 | -3.77%21.71億 | 4.43%21.93億 | 4.43%21.93億 | 59.96%28.52億 | 22.88%23.42億 | 7.89%22.56億 |
| 長期預付費用 | --0 | --0 | ---- | ---- | --0 | 2.64%135.47億 | 2.64%135.47億 | ---- | ---- | ---- |
| 其他非流動資產 | 63.88%275.56億 | 63.88%275.56億 | 10.32%266.34億 | 36.59%304.75億 | 18.36%230.56億 | 191.62%168.15億 | 191.62%168.15億 | 16.83%241.43億 | 8.45%223.12億 | 1.38%194.79億 |
| 非流動資產合計 | 14.77%2,971.87億 | 14.77%2,971.87億 | 16.55%2,857.78億 | 28.52%2,933.51億 | 41.04%2,781.53億 | 46.70%2,589.31億 | 46.70%2,589.31億 | 35.76%2,451.98億 | 28.56%2,282.61億 | 14.81%1,972.19億 |
| 總資產 | 5.00%4,491.57億 | 5.00%4,491.57億 | 6.41%4,440.72億 | 8.43%4,505.69億 | 9.47%4,539.82億 | 5.17%4,277.8億 | 5.17%4,277.8億 | 1.53%4,173.16億 | 2.27%4,155.27億 | 3.42%4,146.97億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -38.69%61.15億 | -38.69%61.15億 | -6.46%383.15億 | 0.06%398.44億 | 5.86%404.53億 | 27.74%99.74億 | 27.74%99.74億 | -3.46%409.59億 | -3.15%398.19億 | -2.65%382.14億 |
| -應付賬款 | ---- | ---- | -5.99%366.62億 | 0.58%382.08億 | 5.53%387.7億 | ---- | ---- | 4.88%390億 | 5.39%379.88億 | 7.92%367.39億 |
| -應付稅費 | -25.52%26.27億 | -25.52%26.27億 | ---- | ---- | ---- | 31.26%35.27億 | 31.26%35.27億 | ---- | ---- | ---- |
| -應付關聯方款項 | 10.81%19.88億 | 10.81%19.88億 | -15.62%16.53億 | -10.65%16.36億 | 14.10%16.83億 | 11.92%17.94億 | 11.92%17.94億 | -62.62%19.59億 | -63.86%18.31億 | -71.69%14.75億 |
| -其他應付款 | -67.76%15億 | -67.76%15億 | ---- | ---- | ---- | 32.26%46.53億 | 32.26%46.53億 | ---- | ---- | ---- |
| 應計費用 | 4.51%347.64億 | 4.51%347.64億 | ---- | ---- | ---- | 10.44%332.63億 | 10.44%332.63億 | ---- | ---- | ---- |
| 短期借款與租賃負債 | 42.21%318.67億 | 42.21%318.67億 | 35.48%309.71億 | 18.91%316.49億 | -15.30%218.91億 | 0.95%224.08億 | 0.95%224.08億 | -4.68%228.6億 | 7.07%266.17億 | 4.37%258.44億 |
| -短期借款 | 48.70%284.1億 | 48.70%284.1億 | 40.07%276.45億 | 20.43%282.07億 | -19.04%184.03億 | 0.08%191.05億 | 0.08%191.05億 | -6.14%197.37億 | 6.74%234.21億 | 3.49%227.3億 |
| -短期租賃負債 | 4.66%34.57億 | 4.66%34.57億 | 6.50%33.26億 | 7.70%34.42億 | 12.01%34.88億 | 6.27%33.03億 | 6.27%33.03億 | 5.76%31.23億 | 9.60%31.96億 | 11.33%31.14億 |
| 遞延負債 | -11.28%135.82億 | -11.28%135.82億 | -6.05%137.26億 | -4.86%136.32億 | 4.66%145.2億 | -6.24%153.08億 | -6.24%153.08億 | -3.84%146.1億 | -2.70%143.29億 | -1.29%138.73億 |
| 流動負債總額 | 6.64%863.28億 | 6.64%863.28億 | 5.84%830.12億 | 5.40%851.25億 | -1.37%768.64億 | 5.89%809.53億 | 5.89%809.53億 | -3.89%784.29億 | 0.08%807.65億 | -0.18%779.31億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 14.57%652.1億 | 14.57%652.1億 | 21.60%662.66億 | 7.14%601.94億 | 26.13%801.62億 | -8.78%569.16億 | -8.78%569.16億 | -14.20%544.96億 | -15.40%561.83億 | -8.77%635.53億 |
| -長期借款 | 17.63%611.02億 | 17.63%611.02億 | 25.27%621.13億 | 8.65%555.51億 | 27.92%750.49億 | -9.44%519.43億 | -9.44%519.43億 | -15.50%495.85億 | -17.02%511.27億 | -9.77%586.67億 |
| -長期租賃負債 | -17.39%41.08億 | -17.39%41.08億 | -15.43%41.53億 | -8.17%46.43億 | 4.65%51.13億 | -1.33%49.73億 | -1.33%49.73億 | 1.68%49.11億 | 5.47%50.56億 | 5.08%48.86億 |
| 遞延負債 | 26.03%59.06億 | 26.03%59.06億 | 33.84%49.28億 | 34.85%50.53億 | 38.07%48.67億 | 37.58%46.86億 | 37.58%46.86億 | 11.91%36.82億 | 6.42%37.47億 | 0.57%35.25億 |
| 應付關聯方款項 | -35.71%3,600萬 | -35.71%3,600萬 | -32.79%4,100萬 | -31.34%4,600萬 | -29.17%5,100萬 | -27.27%5,600萬 | -27.27%5,600萬 | -26.51%6,100萬 | -23.86%6,700萬 | -23.40%7,200萬 |
| 其他非流動負債 | 25.31%19.51億 | 25.31%19.51億 | 52.78%22.26億 | 22.55%22.39億 | 5.99%19.64億 | -14.45%15.57億 | -14.45%15.57億 | -20.73%14.57億 | -15.18%18.27億 | -10.40%18.53億 |
| 非流動負債總額 | 15.64%731.03億 | 15.64%731.03億 | 23.06%734.61億 | 9.23%675.32億 | 26.15%870.44億 | -6.62%632.15億 | -6.62%632.15億 | -13.14%596.96億 | -14.34%618.24億 | -8.40%690.03億 |
| 總負債 | 10.59%1,594.31億 | 10.59%1,594.31億 | 13.28%1,564.73億 | 7.06%1,526.57億 | 11.55%1,639.08億 | 0.01%1,441.68億 | 0.01%1,441.68億 | -8.12%1,381.25億 | -6.72%1,425.89億 | -4.22%1,469.34億 |
| 所有者權益 | ||||||||||
| 股本 | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
| -普通股股本 | --0 | --0 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
| 留存收益 | -1.32%1,776.94億 | -1.32%1,776.94億 | ---- | ---- | ---- | 11.68%1,800.73億 | 11.68%1,800.73億 | ---- | ---- | ---- |
| 資本公積 | 3.70%949.79億 | 3.70%949.79億 | ---- | ---- | ---- | 5.15%915.86億 | 5.15%915.86億 | ---- | ---- | ---- |
| 減:庫存股 | -24.74%46.93億 | -24.74%46.93億 | ---- | ---- | ---- | 63.33%62.36億 | 63.33%62.36億 | ---- | ---- | ---- |
| 不影響留存收益的損益 | 8.49%-16.5億 | 8.49%-16.5億 | ---- | ---- | ---- | -101.45%-18.03億 | -101.45%-18.03億 | ---- | ---- | ---- |
| 股東權益總額 | 1.03%2,663.3億 | 1.03%2,663.3億 | 1.88%2,645.28億 | 8.82%2,750.57億 | 8.77%2,697.47億 | 8.21%2,636.2億 | 8.21%2,636.2億 | 7.10%2,596.49億 | 7.27%2,527.69億 | 7.78%2,480.07億 |
| 非控制性權益 | 17.03%233.96億 | 17.03%233.96億 | 18.06%230.71億 | 13.32%228.55億 | 2.89%203.27億 | 5.32%199.92億 | 5.32%199.92億 | 6.89%195.42億 | 13.24%201.69億 | 13.01%197.56億 |
| 總權益 | 2.16%2,897.26億 | 2.16%2,897.26億 | 3.01%2,875.99億 | 9.15%2,979.12億 | 8.33%2,900.74億 | 8.00%2,836.12億 | 8.00%2,836.12億 | 7.09%2,791.91億 | 7.69%2,729.38億 | 8.15%2,677.63億 |
| 貨幣單位 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 |
| 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 | -- | -- | -- | -- |