Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
NVIDIA
NVDA
| (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 | -40.69%3,191萬 | -52.82%3,476.9萬 | -57.48%3,883.8萬 | -53.69%4,732.3萬 | -53.69%4,732.3萬 | -55.06%5,379.8萬 | -41.45%7,369.7萬 | -27.72%9,135萬 | -39.49%1.02億 | -39.49%1.02億 |
| -現金和現金等價物 | 89.55%1,775.3萬 | 54.80%960.1萬 | 96.88%839.1萬 | -33.35%720.5萬 | -33.35%720.5萬 | 2.25%936.6萬 | -53.89%620.2萬 | -71.27%426.2萬 | 16.94%1,081萬 | 16.94%1,081萬 |
| -短期投資 | -68.14%1,415.7萬 | -62.71%2,516.8萬 | -65.04%3,044.7萬 | -56.10%4,011.8萬 | -56.10%4,011.8萬 | -59.81%4,443.2萬 | -39.96%6,749.5萬 | -21.92%8,708.8萬 | -42.76%9,137.9萬 | -42.76%9,137.9萬 |
| 應收款項 | ---- | ---- | ---- | -23.71%116.5萬 | -23.71%116.5萬 | ---- | ---- | ---- | --152.7萬 | --152.7萬 |
| -其他應收款 | ---- | ---- | ---- | -23.71%116.5萬 | -23.71%116.5萬 | ---- | ---- | ---- | --152.7萬 | --152.7萬 |
| 預付費用 | ---- | ---- | ---- | 14.02%103.3萬 | 14.02%103.3萬 | ---- | ---- | ---- | --90.6萬 | --90.6萬 |
| 受限制現金 | -1.01%78.4萬 | --78.4萬 | --78.4萬 | --78.4萬 | --78.4萬 | --79.2萬 | ---- | ---- | --0 | --0 |
| 其他流動資產 | 13.88%291.2萬 | -5.15%278.3萬 | -22.08%288.7萬 | -53.13%50.9萬 | -53.13%50.9萬 | -55.47%255.7萬 | -38.90%293.4萬 | -29.16%370.5萬 | -71.85%108.6萬 | -71.85%108.6萬 |
| 流動資產合計 | -37.69%3,560.6萬 | -49.97%3,833.6萬 | -55.28%4,250.9萬 | -51.93%5,081.4萬 | -51.93%5,081.4萬 | -54.45%5,714.7萬 | -41.35%7,663.1萬 | -27.77%9,505.5萬 | -38.81%1.06億 | -38.81%1.06億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 5.22%2,138.1萬 | 2.76%2,223.5萬 | 1.58%2,320.6萬 | 3.40%2,489.5萬 | 3.40%2,489.5萬 | -19.18%2,032.1萬 | -17.51%2,163.8萬 | -16.58%2,284.6萬 | -15.59%2,407.7萬 | -15.59%2,407.7萬 |
| -固定資產 | 4.93%2,851.3萬 | 2.72%2,907.7萬 | 2.22%2,970.1萬 | 7.86%3,217.3萬 | 7.86%3,217.3萬 | -10.72%2,717.3萬 | -8.90%2,830.6萬 | -8.54%2,905.7萬 | -8.05%2,982.9萬 | -8.05%2,982.9萬 |
| -累計折舊 | -4.09%-713.2萬 | -2.61%-684.2萬 | -4.57%-649.5萬 | -26.53%-727.8萬 | -26.53%-727.8萬 | -29.50%-685.2萬 | -37.77%-666.8萬 | -41.77%-621.1萬 | -46.92%-575.2萬 | -46.92%-575.2萬 |
| 投資和預付款 | -77.43%690.6萬 | -42.41%1,372.5萬 | -10.93%1,911.5萬 | -13.38%2,288萬 | -13.38%2,288萬 | 41.41%3,059.8萬 | -23.66%2,383.4萬 | -51.87%2,146.1萬 | 10.32%2,641.3萬 | 10.32%2,641.3萬 |
| 其他非流動資產 | -8.52%116萬 | -41.97%120.3萬 | -70.76%103.2萬 | -70.91%104.3萬 | -70.91%104.3萬 | -59.19%126.8萬 | -19.56%207.3萬 | 35.87%353萬 | 38.30%358.6萬 | 38.30%358.6萬 |
| 非流動資產合計 | -43.57%2,944.7萬 | -21.84%3,716.3萬 | -9.37%4,335.3萬 | -9.72%4,881.8萬 | -9.72%4,881.8萬 | 4.61%5,218.7萬 | -20.80%4,754.5萬 | -35.85%4,783.7萬 | -1.79%5,407.6萬 | -1.79%5,407.6萬 |
| 總資產 | -40.50%6,505.3萬 | -39.20%7,549.9萬 | -39.91%8,586.2萬 | -37.65%9,963.2萬 | -37.65%9,963.2萬 | -37.65%1.09億 | -34.88%1.24億 | -30.70%1.43億 | -29.86%1.6億 | -29.86%1.6億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 2.43%151.8萬 | -29.50%185.2萬 | -30.87%153.4萬 | -49.55%150.7萬 | -49.55%150.7萬 | -59.75%148.2萬 | -23.54%262.7萬 | 20.93%221.9萬 | -16.89%298.7萬 | -16.89%298.7萬 |
| -應付賬款 | 2.43%151.8萬 | -29.50%185.2萬 | -30.87%153.4萬 | -49.55%150.7萬 | -49.55%150.7萬 | -59.75%148.2萬 | -23.54%262.7萬 | 20.93%221.9萬 | -16.89%298.7萬 | -16.89%298.7萬 |
| 應計費用 | -77.70%190.7萬 | -71.60%209.2萬 | -42.61%402.1萬 | -26.79%488萬 | -26.79%488萬 | 53.90%855.2萬 | 16.13%736.5萬 | -12.26%700.7萬 | -35.51%666.6萬 | -35.51%666.6萬 |
| 短期借款與租賃負債 | -4.39%270萬 | -14.56%255.9萬 | -16.87%240萬 | -19.09%225.1萬 | -19.09%225.1萬 | 5.37%282.4萬 | 16.04%299.5萬 | 16.22%288.7萬 | 16.35%278.2萬 | 16.35%278.2萬 |
| -短期租賃負債 | -4.39%270萬 | -14.56%255.9萬 | -16.87%240萬 | -19.09%225.1萬 | -19.09%225.1萬 | 5.37%282.4萬 | 16.04%299.5萬 | 16.22%288.7萬 | 16.35%278.2萬 | 16.35%278.2萬 |
| 遞延負債 | -3.15%190.9萬 | 24.11%251.2萬 | 61.67%308.3萬 | 36.98%301.5萬 | 36.98%301.5萬 | 1.70%197.1萬 | 20.12%202.4萬 | 19.19%190.7萬 | 10.44%220.1萬 | 10.44%220.1萬 |
| 流動負債總額 | -44.89%996.6萬 | -31.23%1,231萬 | -18.90%1,356.2萬 | -22.49%1,585.6萬 | -22.49%1,585.6萬 | -3.56%1,808.3萬 | 1.60%1,790萬 | 2.89%1,672.3萬 | -11.51%2,045.6萬 | -11.51%2,045.6萬 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 36.06%2,088.9萬 | 36.03%2,162.4萬 | 33.75%2,230.9萬 | 31.66%2,295.8萬 | 31.66%2,295.8萬 | -15.54%1,535.3萬 | -15.85%1,589.6萬 | -14.76%1,668萬 | -13.76%1,743.7萬 | -13.76%1,743.7萬 |
| -長期租賃負債 | 36.06%2,088.9萬 | 36.03%2,162.4萬 | 33.75%2,230.9萬 | 31.66%2,295.8萬 | 31.66%2,295.8萬 | -15.54%1,535.3萬 | -15.85%1,589.6萬 | -14.76%1,668萬 | -13.76%1,743.7萬 | -13.76%1,743.7萬 |
| 遞延負債 | -49.21%196.4萬 | -42.70%259萬 | -42.80%304.9萬 | -60.25%362萬 | -60.25%362萬 | -61.81%386.7萬 | -62.37%452萬 | -57.80%533萬 | -29.52%910.7萬 | -29.52%910.7萬 |
| 其他非流動負債 | --13.3萬 | --13.3萬 | --13.2萬 | ---- | ---- | ---- | ---- | ---- | 2.38%4.3萬 | 2.38%4.3萬 |
| 非流動負債總額 | 19.59%2,298.6萬 | 19.25%2,434.7萬 | 15.81%2,549萬 | -0.03%2,657.8萬 | -0.03%2,657.8萬 | -32.19%1,922萬 | -34.03%2,041.6萬 | -31.74%2,201萬 | -19.88%2,658.7萬 | -19.88%2,658.7萬 |
| 總負債 | -11.66%3,295.2萬 | -4.33%3,665.7萬 | 0.82%3,905.2萬 | -9.80%4,243.4萬 | -9.80%4,243.4萬 | -20.79%3,730.3萬 | -21.10%3,831.6萬 | -20.13%3,873.3萬 | -16.44%4,704.3萬 | -16.44%4,704.3萬 |
| 所有者權益 | ||||||||||
| 股本 | --0 | --0 | --0 | --0 | --0 | 0.00%1,000 | 0.00%1,000 | --1,000 | --0 | --0 |
| -普通股股本 | --0 | --0 | --0 | --0 | --0 | 0.00%1,000 | 0.00%1,000 | --1,000 | --0 | --0 |
| -優先股股本 | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| 留存收益 | -10.37%-4.54億 | -12.80%-4.47億 | -16.89%-4.38億 | -17.33%-4.27億 | -17.33%-4.27億 | -18.79%-4.11億 | -20.04%-3.96億 | -20.20%-3.75億 | -23.45%-3.64億 | -23.45%-3.64億 |
| 資本公積 | 0.61%4.86億 | 0.76%4.86億 | 1.24%4.85億 | 1.58%4.85億 | 1.58%4.85億 | 1.79%4.83億 | 2.05%4.82億 | 1.98%4.79億 | 2.03%4.77億 | 2.03%4.77億 |
| 不影響留存收益的損益 | -104.88%-1萬 | 86.36%-6,000 | 211.11%4萬 | 162.16%9.7萬 | 162.16%9.7萬 | 217.82%20.5萬 | 80.79%-4.4萬 | 84.68%-3.6萬 | 104.03%3.7萬 | 104.03%3.7萬 |
| 股東權益總額 | -55.43%3,210.1萬 | -54.76%3,884.2萬 | -55.06%4,681萬 | -49.27%5,719.8萬 | -49.27%5,719.8萬 | -43.84%7,203.1萬 | -39.59%8,586萬 | -33.95%1.04億 | -34.26%1.13億 | -34.26%1.13億 |
| 總權益 | -55.43%3,210.1萬 | -54.76%3,884.2萬 | -55.06%4,681萬 | -49.27%5,719.8萬 | -49.27%5,719.8萬 | -43.84%7,203.1萬 | -39.59%8,586萬 | -33.95%1.04億 | -34.26%1.13億 | -34.26%1.13億 |
| 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 | -- | -- | -- | 帶解釋段的無保留意見 | -- | -- | -- | -- | 無保留意見 | -- |