Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (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 | -10.82%8.06億 | -31.88%6.15億 | 11.12%9.77億 | 17.75%8.9億 | 17.75%8.9億 | 18.91%9.04億 | 32.62%9.03億 | 47.70%8.79億 | 23.09%7.56億 | 23.09%7.56億 |
| -現金和現金等價物 | -10.82%8.06億 | -31.88%6.15億 | 11.12%9.77億 | 17.75%8.9億 | 17.75%8.9億 | 18.91%9.04億 | 32.62%9.03億 | 47.70%8.79億 | 23.09%7.56億 | 23.09%7.56億 |
| 應收款項 | 144.84%5.14億 | 85.69%4.9億 | 26.71%2.56億 | 45.33%2.7億 | 45.33%2.7億 | -4.00%2.1億 | 31.30%2.64億 | 15.24%2.02億 | 180.62%1.86億 | 180.62%1.86億 |
| -應收賬款 | 146.05%5.14億 | 86.52%4.9億 | 28.14%2.56億 | 47.16%2.7億 | 47.16%2.7億 | -3.01%2.09億 | 32.91%2.63億 | 16.33%2億 | 190.16%1.84億 | 190.16%1.84億 |
| -應收票據 | ---- | ---- | ---- | --0 | --0 | -69.02%102.5萬 | -64.91%116.6萬 | -37.02%225.9萬 | -22.19%231.8萬 | -22.19%231.8萬 |
| 存貨 | 42.99%2.83億 | 27.33%2.3億 | -28.53%1.41億 | -42.79%1.31億 | -42.79%1.31億 | -0.57%1.98億 | 18.44%1.81億 | 28.02%1.98億 | 32.31%2.29億 | 32.31%2.29億 |
| 受限制現金 | --1.27億 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 遞延資產 | 250.61%4,952萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 | 0.00%1,412.4萬 |
| 其他流動資產 | 327.43%1.63億 | 80.87%4,142萬 | 4.37%2,246.4萬 | -3.81%1,875.9萬 | -3.81%1,875.9萬 | 60.98%3,822.7萬 | -2.13%2,290萬 | 38.80%2,152.3萬 | 71.97%1,950.3萬 | 71.97%1,950.3萬 |
| 流動資產合計 | 42.40%19.42億 | 0.45%13.91億 | 7.33%14.11億 | 9.93%13.25億 | 9.93%13.25億 | 12.21%13.63億 | 29.17%13.85億 | 32.41%13.15億 | 31.26%12.05億 | 31.26%12.05億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 83.55%8,092.5萬 | 90.72%7,251.6萬 | 162.58%7,956.4萬 | 186.46%7,743.8萬 | 186.46%7,743.8萬 | 97.17%4,409萬 | 126.07%3,802.2萬 | 129.97%3,030.1萬 | 137.86%2,703.3萬 | 137.86%2,703.3萬 |
| -固定資產 | 88.38%9,983萬 | 97.33%8,859萬 | 156.87%9,228.3萬 | 178.47%8,822.9萬 | 178.47%8,822.9萬 | 103.68%5,299.5萬 | 127.07%4,489.4萬 | 129.53%3,592.6萬 | 135.63%3,168.3萬 | 135.63%3,168.3萬 |
| -累計折舊 | -112.30%-1,890.5萬 | -133.91%-1,607.4萬 | -126.12%-1,271.9萬 | -132.06%-1,079.1萬 | -132.06%-1,079.1萬 | -143.44%-890.5萬 | -132.79%-687.2萬 | -127.18%-562.5萬 | -123.45%-465萬 | -123.45%-465萬 |
| 商譽及其他無形資產 | 8,714.94%23.13億 | 7,926.44%20.24億 | 230.27%8,457.2萬 | 218.47%8,379.5萬 | 218.47%8,379.5萬 | 3.46%2,623.7萬 | -3.55%2,522.1萬 | -2.66%2,560.7萬 | 1.46%2,631.2萬 | 1.46%2,631.2萬 |
| -商譽 | 6,271.57%9.15億 | 5,742.93%8.02億 | 420.18%7,212.8萬 | 405.06%7,158.2萬 | 405.06%7,158.2萬 | 5.68%1,436萬 | -1.49%1,373萬 | -0.60%1,386.6萬 | 3.61%1,417.3萬 | 3.61%1,417.3萬 |
| -其他無形資產 | 11,669.13%13.98億 | 10,535.41%12.22億 | 5.99%1,244.4萬 | 0.61%1,221.3萬 | 0.61%1,221.3萬 | 0.89%1,187.7萬 | -5.90%1,149.1萬 | -5.00%1,174.1萬 | -0.94%1,213.9萬 | -0.94%1,213.9萬 |
| 非流動遞延資產 | 241.55%8.95億 | 2.39%2.7億 | 0.74%2.69億 | -1.78%2.73億 | -1.78%2.73億 | -7.28%2.62億 | -6.97%2.64億 | 3.02%2.67億 | 5.66%2.78億 | 5.66%2.78億 |
| 其他非流動資產 | 316.67%3,580.9萬 | 452.46%3,675.5萬 | 84.82%1,471.7萬 | 2,702.06%815.4萬 | 2,702.06%815.4萬 | 3,143.02%859.4萬 | 2,519.29%665.3萬 | 2,927.76%796.3萬 | 10.65%29.1萬 | 10.65%29.1萬 |
| 非流動資產合計 | 875.24%33.24億 | 619.96%24.04億 | 35.32%4.48億 | 33.43%4.42億 | 33.43%4.42億 | 3.14%3.41億 | 2.11%3.34億 | 10.68%3.31億 | 9.01%3.31億 | 9.01%3.31億 |
| 總資產 | 208.96%52.66億 | 120.79%37.95億 | 12.96%18.6億 | 15.00%17.67億 | 15.00%17.67億 | 10.27%17.04億 | 22.84%17.19億 | 27.38%16.46億 | 25.72%15.36億 | 25.72%15.36億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 219.17%1.47億 | 159.65%1.43億 | -13.53%8,725.8萬 | -44.60%5,212.1萬 | -44.60%5,212.1萬 | -47.12%4,617.7萬 | -35.65%5,496.9萬 | 87.23%1.01億 | 29.87%9,408.7萬 | 29.87%9,408.7萬 |
| -應付賬款 | 216.10%9,779.4萬 | 155.07%1.21億 | 51.89%6,105.2萬 | -3.63%4,128.7萬 | -3.63%4,128.7萬 | 9.92%3,093.8萬 | 82.12%4,742.3萬 | 143.08%4,019.6萬 | 18.19%4,284萬 | 18.19%4,284萬 |
| -應付稅費 | 1,710.51%4,959萬 | 188.43%2,176.5萬 | -56.84%2,620.6萬 | -78.86%1,083.4萬 | -78.86%1,083.4萬 | -95.37%273.9萬 | -87.29%754.6萬 | 18,874.69%6,071.9萬 | 3,584.18%5,124.7萬 | 3,584.18%5,124.7萬 |
| -其他應付款 | ---- | ---- | ---- | ---- | ---- | --1,250萬 | ---- | ---- | ---- | ---- |
| 應計費用 | 218.42%6.91億 | 77.67%3.87億 | 57.37%2.8億 | 80.58%2.71億 | 80.58%2.71億 | 20.14%2.17億 | 47.70%2.18億 | 65.60%1.78億 | 126.05%1.5億 | 126.05%1.5億 |
| 短期借款與租賃負債 | ---- | ---- | 302.49%355萬 | 223.87%336.5萬 | 223.87%336.5萬 | 110.85%145.7萬 | 38.11%79萬 | 30.86%88.2萬 | 42.13%103.9萬 | 42.13%103.9萬 |
| -短期租賃負債 | ---- | ---- | 302.49%355萬 | 223.87%336.5萬 | 223.87%336.5萬 | 110.85%145.7萬 | 38.11%79萬 | 30.86%88.2萬 | 42.13%103.9萬 | 42.13%103.9萬 |
| 遞延負債 | 448.06%1.33億 | 98.01%5,551.3萬 | 33.37%3,288.3萬 | 8.91%2,326.7萬 | 8.91%2,326.7萬 | -58.32%2,432.4萬 | -4.59%2,803.5萬 | -1.13%2,465.5萬 | 16.44%2,136.4萬 | 16.44%2,136.4萬 |
| 其他流動負債 | 11,853.65%5,725.8萬 | 546.11%7,494.9萬 | 30.06%1,416萬 | 57.03%1,580.8萬 | 57.03%1,580.8萬 | -94.37%47.9萬 | 77.97%1,160萬 | 128.05%1,088.7萬 | 197.14%1,006.7萬 | 197.14%1,006.7萬 |
| 流動負債總額 | 255.49%10.29億 | 110.80%6.6億 | 32.54%4.18億 | 32.15%3.66億 | 32.15%3.66億 | -13.73%2.89億 | 16.25%3.13億 | 64.43%3.15億 | 71.50%2.77億 | 71.50%2.77億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 19,559.33%8.61億 | 87,063.33%8.63億 | 1,375.07%1,615.2萬 | 1,370.82%1,688.5萬 | 1,370.82%1,688.5萬 | 577.28%438.2萬 | 150.00%99萬 | 122.56%109.5萬 | 135.25%114.8萬 | 135.25%114.8萬 |
| -長期借款 | --8.61億 | --8.63億 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -長期租賃負債 | ---- | ---- | 1,375.07%1,615.2萬 | 1,370.82%1,688.5萬 | 1,370.82%1,688.5萬 | 577.28%438.2萬 | 150.00%99萬 | 122.56%109.5萬 | 135.25%114.8萬 | 135.25%114.8萬 |
| 遞延負債 | 138.61%3.87億 | -5.18%1.56億 | -7.04%1.55億 | -5.92%1.6億 | -5.92%1.6億 | -5.39%1.62億 | -5.40%1.65億 | -14.10%1.67億 | -13.08%1.7億 | -13.08%1.7億 |
| 其他非流動負債 | --2,443.1萬 | --2,500.2萬 | --257.4萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 非流動負債總額 | 663.62%12.73億 | 530.23%10.44億 | 3.49%1.74億 | 3.31%1.77億 | 3.31%1.77億 | -3.20%1.67億 | -5.05%1.66億 | -13.76%1.68億 | -12.71%1.71億 | -12.71%1.71億 |
| 總負債 | 404.66%23.02億 | 255.97%17.04億 | 22.43%5.92億 | 21.12%5.42億 | 21.12%5.42億 | -10.16%4.56億 | 7.88%4.79億 | 25.01%4.83億 | 25.28%4.48億 | 25.28%4.48億 |
| 所有者權益 | ||||||||||
| 股本 | 113.49%17.6億 | 0.00%8.25億 | 0.00%8.25億 | 0.00%8.25億 | 0.00%8.25億 | 0.00%8.25億 | 0.00%8.25億 | 0.00%8.25億 | 0.00%8.25億 | 0.00%8.25億 |
| -普通股股本 | 27.85%10.1萬 | 29.49%10.1萬 | 1.28%7.9萬 | 2.60%7.9萬 | 2.60%7.9萬 | 2.60%7.9萬 | 1.30%7.8萬 | 1.30%7.8萬 | 1.32%7.7萬 | 1.32%7.7萬 |
| -優先股股本 | 113.50%17.6億 | 0.00%8.24億 | 0.00%8.24億 | 0.00%8.24億 | 0.00%8.24億 | 0.00%8.24億 | 0.00%8.24億 | 0.00%8.24億 | 0.00%8.24億 | 0.00%8.24億 |
| 留存收益 | 26.02%1.65億 | 79.09%2.36億 | 142.97%1.43億 | 975.47%1.06億 | 975.47%1.06億 | 311.21%1.31億 | 190.25%1.32億 | 129.81%5,892.1萬 | 94.95%-1,205.3萬 | 94.95%-1,205.3萬 |
| 資本公積 | 253.76%10.35億 | 259.36%10.28億 | 6.98%3.01億 | 7.54%2.98億 | 7.54%2.98億 | 5.25%2.93億 | 2.58%2.86億 | 0.49%2.81億 | -1.41%2.77億 | -1.41%2.77億 |
| 不影響留存收益的損益 | 842.01%250.8萬 | 192.17%217.8萬 | 51.29%-100.1萬 | -363.62%-325萬 | -363.62%-325萬 | 86.70%-33.8萬 | -25.89%-236.3萬 | -59.67%-205.5萬 | 62.73%-70.1萬 | 62.73%-70.1萬 |
| 股東權益總額 | 137.43%29.63億 | 68.62%20.91億 | 9.02%12.68億 | 12.48%12.24億 | 12.48%12.24億 | 20.26%12.48億 | 29.79%12.4億 | 28.40%11.63億 | 25.90%10.89億 | 25.90%10.89億 |
| 總權益 | 137.43%29.63億 | 68.62%20.91億 | 9.02%12.68億 | 12.48%12.24億 | 12.48%12.24億 | 20.26%12.48億 | 29.79%12.4億 | 28.40%11.63億 | 25.90%10.89億 | 25.90%10.89億 |
| 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 | -- | -- | -- | -- | -- | -- |