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 | 31.61%192.14億 | 12.18%160.22億 | 24.23%147.85億 | 13.72%146.81億 | 13.72%146.81億 | 14.07%145.99億 | 11.66%142.82億 | -11.55%119.02億 | -2.27%129.1億 | -2.27%129.1億 |
| -現金和現金等價物 | 66.83%46.98億 | -9.01%31.6億 | 1.57%27.9億 | 3.24%25.53億 | 3.24%25.53億 | 15.20%28.16億 | 26.69%34.72億 | -56.08%27.47億 | -74.64%24.73億 | -74.64%24.73億 |
| -短期投資 | 23.19%145.16億 | 18.99%128.62億 | 31.03%119.95億 | 16.21%121.28億 | 16.21%121.28億 | 13.80%117.83億 | 7.56%108.1億 | 27.12%91.54億 | 201.81%104.37億 | 201.81%104.37億 |
| 應收款項 | 10.53%4,220.6萬 | 785.96%3.14億 | 2,000.73%6.72億 | -12.26%2.05億 | -12.26%2.05億 | 69.06%3,818.5萬 | -83.11%3,548.1萬 | 31.11%3,199.4萬 | -6.35%2.34億 | -6.35%2.34億 |
| -應收賬款 | 14.77%3,342.7萬 | 7.60%3,212.6萬 | 51.29%3,879.2萬 | 143.40%4,071.3萬 | 143.40%4,071.3萬 | 76.92%2,912.4萬 | 96.47%2,985.6萬 | 93.72%2,564.1萬 | 69.61%1,672.7萬 | 69.61%1,672.7萬 |
| -應收貸款 | ---- | --1,386.4萬 | --1,507.4萬 | -43.95%1,442.9萬 | -43.95%1,442.9萬 | ---- | ---- | ---- | -23.54%2,574.4萬 | -23.54%2,574.4萬 |
| -應收利息 | ---- | --151.8萬 | --5,173.1萬 | 189.70%3,726.4萬 | 189.70%3,726.4萬 | ---- | ---- | ---- | --1,286.3萬 | --1,286.3萬 |
| -應收關聯方款項 | -3.11%877.9萬 | 74.03%978.9萬 | 28.68%817.5萬 | 161.54%671.9萬 | 161.54%671.9萬 | 47.93%906.1萬 | -41.01%562.5萬 | -43.11%635.3萬 | -19.14%256.9萬 | -19.14%256.9萬 |
| -其他應收款 | ---- | --2.57億 | --5.58億 | -39.75%1.06億 | -39.75%1.06億 | ---- | ---- | ---- | -13.33%1.76億 | -13.33%1.76億 |
| 存貨 | -11.59%253.3萬 | -2.91%270.6萬 | 10.12%286.2萬 | --304.2萬 | --304.2萬 | --286.5萬 | --278.7萬 | --259.9萬 | --0 | --0 |
| 預付費用 | --6.79億 | --2.36億 | --1.81億 | -13.08%1.79億 | -13.08%1.79億 | ---- | ---- | ---- | -36.54%2.06億 | -36.54%2.06億 |
| 其他流動資產 | ---- | -90.06%5,324.6萬 | -94.16%3,965.6萬 | 35.87%3,199.9萬 | 35.87%3,199.9萬 | -20.27%5.07億 | 721.15%5.35億 | --6.79億 | -43.87%2,355.2萬 | -43.87%2,355.2萬 |
| 流動資產合計 | 31.63%199.39億 | 11.93%166.28億 | 24.31%156.81億 | 12.92%151億 | 12.92%151億 | 12.56%151.47億 | 12.10%148.56億 | -9.61%126.15億 | -3.28%133.73億 | -3.28%133.73億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -26.43%15.91億 | -26.30%17.09億 | -17.33%18.5億 | -1.90%20.37億 | -1.90%20.37億 | 49.90%21.62億 | 100.00%23.18億 | 117.52%22.38億 | 111.70%20.76億 | 111.70%20.76億 |
| -固定資產 | -26.43%15.91億 | -26.30%17.09億 | 33.33%29.84億 | 17.16%30.54億 | 17.16%30.54億 | 49.90%21.62億 | 100.00%23.18億 | 117.52%22.38億 | 106.52%26.06億 | 106.52%26.06億 |
| -累計折舊 | ---- | ---- | ---11.34億 | -91.81%-10.17億 | -91.81%-10.17億 | ---- | ---- | ---- | -88.45%-5.3億 | -88.45%-5.3億 |
| 商譽及其他無形資產 | -58.21%1.12億 | -13.11%2.41億 | -12.69%2.5億 | 1,779.98%2.59億 | 1,779.98%2.59億 | 1,772.55%2.68億 | 1,765.79%2.77億 | 1,759.38%2.86億 | -13.54%1,378.3萬 | -13.54%1,378.3萬 |
| -商譽 | 0.00%652.8萬 | 0.00%652.8萬 | 0.00%652.8萬 | 14.73%652.8萬 | 14.73%652.8萬 | 14.73%652.8萬 | 14.73%652.8萬 | 14.73%652.8萬 | 0.00%569萬 | 0.00%569萬 |
| -其他無形資產 | -59.66%1.06億 | -13.43%2.34億 | -12.99%2.44億 | 3,021.08%2.53億 | 3,021.08%2.53億 | 2,931.12%2.62億 | 2,852.09%2.71億 | 2,781.53%2.8億 | -21.05%809.3萬 | -21.05%809.3萬 |
| 投資和預付款 | 103.52%25.15億 | 52.13%26.07億 | -27.15%26.07億 | -22.59%19.15億 | -22.59%19.15億 | -48.63%12.36億 | -12.23%17.13億 | --35.78億 | --24.73億 | --24.73億 |
| 關聯方資產 | -3.11%877.9萬 | 74.03%978.9萬 | 28.68%817.5萬 | 161.54%671.9萬 | 161.54%671.9萬 | 47.93%906.1萬 | -41.01%562.5萬 | -43.11%635.3萬 | -19.14%256.9萬 | -19.14%256.9萬 |
| 其他非流動資產 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%400萬 | 0.00%400萬 |
| 非流動資產合計 | 15.05%42.18億 | 5.73%45.56億 | -22.87%47.07億 | -7.81%42.1億 | -7.81%42.1億 | -5.17%36.66億 | 37.66%43.09億 | 482.13%61.02億 | 356.42%45.67億 | 356.42%45.67億 |
| 總資產 | 28.40%241.57億 | 10.54%211.84億 | 8.93%203.88億 | 7.64%193.11億 | 7.64%193.11億 | 8.60%188.13億 | 16.98%191.65億 | 24.74%187.17億 | 21.00%179.4億 | 21.00%179.4億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 100.75%14.58億 | -10.00%7.07億 | -30.27%8.2億 | -37.36%8.36億 | -37.36%8.36億 | -22.23%7.26億 | 24.87%7.85億 | 134.10%11.75億 | 75.63%13.35億 | 75.63%13.35億 |
| -應付賬款 | -3.24%7,879.9萬 | ---- | -80.07%9,263.1萬 | -82.41%1.11億 | -82.41%1.11億 | -76.11%8,143.8萬 | -1.60%1.71億 | 326.69%4.65億 | 239.57%6.29億 | 239.57%6.29億 |
| -應付稅費 | ---- | --1.43億 | --3.33億 | -1.26%1.15億 | -1.26%1.15億 | ---- | ---- | ---- | -23.55%1.17億 | -23.55%1.17億 |
| -應付股利 | --5.54億 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -其他應付款 | 27.98%8.25億 | -8.29%5.64億 | -44.52%3.94億 | 3.60%6.1億 | 3.60%6.1億 | 8.77%6.45億 | 50.94%6.15億 | 80.74%7.11億 | 39.54%5.89億 | 39.54%5.89億 |
| 短期借款與租賃負債 | -45.59%1.05億 | -29.96%1.3億 | 4.00%1.51億 | 16.62%1.81億 | 16.62%1.81億 | 41.01%1.92億 | 24.67%1.86億 | -3.60%1.45億 | 2.36%1.55億 | 2.36%1.55億 |
| -短期租賃負債 | -45.59%1.05億 | -29.96%1.3億 | 4.00%1.51億 | 16.62%1.81億 | 16.62%1.81億 | 41.01%1.92億 | 24.67%1.86億 | -3.60%1.45億 | 2.36%1.55億 | 2.36%1.55億 |
| 遞延負債 | 4.28%32.03億 | 7.12%34.01億 | 9.39%34.36億 | 10.73%31.75億 | 10.73%31.75億 | 18.41%30.72億 | 20.75%31.75億 | 29.11%31.41億 | 35.28%28.67億 | 35.28%28.67億 |
| 流動負債總額 | 19.43%47.65億 | 2.22%42.38億 | -1.23%44.07億 | -3.79%41.92億 | -3.79%41.92億 | 8.90%39.9億 | 21.68%41.46億 | 44.60%44.61億 | 43.75%43.57億 | 43.75%43.57億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -63.15%6,133.2萬 | -67.12%6,944.8萬 | -19.40%9,025.9萬 | -2.99%1.21億 | -2.99%1.21億 | 53.18%1.66億 | 79.33%2.11億 | -10.38%1.12億 | -12.89%1.25億 | -12.89%1.25億 |
| -長期租賃負債 | -63.15%6,133.2萬 | -67.12%6,944.8萬 | -19.40%9,025.9萬 | -2.99%1.21億 | -2.99%1.21億 | 53.18%1.66億 | 79.33%2.11億 | -10.38%1.12億 | -12.89%1.25億 | -12.89%1.25億 |
| 遞延負債 | 91.00%4,486.7萬 | 50.71%3,979.2萬 | 18.24%3,387.9萬 | 21.20%3,445.1萬 | 21.20%3,445.1萬 | -10.08%2,349萬 | 2.28%2,640.3萬 | 5.73%2,865.2萬 | 149.25%2,842.5萬 | 149.25%2,842.5萬 |
| 非流動負債總額 | -44.09%1.06億 | -54.03%1.09億 | -11.73%1.24億 | 1.49%1.56億 | 1.49%1.56億 | 40.92%1.9億 | 65.48%2.38億 | -7.51%1.41億 | -0.96%1.54億 | -0.96%1.54億 |
| 總負債 | 16.55%48.71億 | -0.83%43.47億 | -1.55%45.31億 | -3.61%43.48億 | -3.61%43.48億 | 10.03%41.8億 | 23.45%43.83億 | 42.15%46.02億 | 41.58%45.11億 | 41.58%45.11億 |
| 所有者權益 | ||||||||||
| 股本 | ---- | ---- | --58.2萬 | 1.24%57.1萬 | 1.24%57.1萬 | ---- | ---- | ---- | 0.00%56.4萬 | 0.00%56.4萬 |
| -普通股股本 | ---- | ---- | --58.2萬 | 1.24%57.1萬 | 1.24%57.1萬 | ---- | ---- | ---- | 0.00%56.4萬 | 0.00%56.4萬 |
| 留存收益 | ---- | ---- | ---4億 | 63.18%-9.18億 | 63.18%-9.18億 | ---- | ---- | ---- | 30.51%-24.92億 | 30.51%-24.92億 |
| 資本公積 | ---- | ---- | --160.92億 | 4.76%162.35億 | 4.76%162.35億 | ---- | ---- | ---- | 0.30%154.97億 | 0.30%154.97億 |
| 減:庫存股 | ---- | ---- | --9.81億 | 216.78%15.2億 | 216.78%15.2億 | ---- | ---- | ---- | -47.79%4.8億 | -47.79%4.8億 |
| 不影響留存收益的損益 | ---- | ---- | --10.55億 | 18.34%10.7億 | 18.34%10.7億 | ---- | ---- | ---- | 30.01%9.04億 | 30.01%9.04億 |
| 股東權益總額 | 31.18%191.96億 | 13.30%167.48億 | 11.71%157.68億 | 10.71%148.67億 | 10.71%148.67億 | 8.20%146.34億 | 15.19%147.81億 | 19.95%141.15億 | 15.36%134.29億 | 15.36%134.29億 |
| 非控制性權益 | ---- | ---- | --8,938.9萬 | 1,060,644.44%9,544.9萬 | 1,060,644.44%9,544.9萬 | ---- | ---- | ---- | ---9,000 | ---9,000 |
| 總權益 | 31.79%192.85億 | 13.91%168.37億 | 12.34%158.57億 | 11.42%149.63億 | 11.42%149.63億 | 8.20%146.34億 | 15.19%147.81億 | 19.95%141.15億 | 15.36%134.29億 | 15.36%134.29億 |
| 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 | -- |