Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | 23.85%1.7億 | -44.83%5,017.8萬 | 488.35%5,967.7萬 | -22.11%3.21億 | -6.95%1.08億 | -44.63%1.37億 | -15.13%9,095.9萬 | 74.00%-1,536.7萬 | 268.74%4.12億 | 131.48%1.16億 |
| 持續經營淨收入 | 14.07%1.06億 | 26.30%6,963.4萬 | 4.81%7,394.1萬 | 20.54%2.96億 | 39.06%7,725.7萬 | 38.98%9,324.6萬 | -7.87%5,513.5萬 | 11.61%7,054.9萬 | -6.37%2.46億 | -12.97%5,555.6萬 |
| 持續經營損益 | 227.62%192.2萬 | -109.26%-15.9萬 | -53.16%98.5萬 | -21.68%457.3萬 | 73.24%225.9萬 | -283.43%-150.6萬 | 6.58%171.7萬 | 0.81%210.3萬 | -49.69%583.9萬 | -77.24%130.4萬 |
| 折舊和攤銷 | 3.16%3,930.8萬 | 1.59%3,957.2萬 | 3.04%3,898.8萬 | 9.74%1.58億 | 11.41%4,335.2萬 | 1.94%3,810.3萬 | 14.69%3,895.2萬 | 11.48%3,783.9萬 | 4.08%1.44億 | 11.44%3,891.2萬 |
| 其他非現金項目 | -28.82%1,590.3萬 | -18.30%2,180.3萬 | -4.24%2,375萬 | -11.72%1.01億 | -30.06%2,752.7萬 | -13.88%2,234.2萬 | 9.10%2,668.7萬 | -1.04%2,480.1萬 | 12.39%1.15億 | 32.86%3,935.7萬 |
| 營運資金變化 | 49.65%5,977.6萬 | -591.08%-3,565.7萬 | 96.91%-273萬 | -182.90%-4,413.5萬 | 82.66%-312.7萬 | -76.66%3,994.3萬 | -57.26%726.1萬 | 24.49%-8,821.2萬 | 122.58%5,324.1萬 | 65.63%-1,803.6萬 |
| -應收款項(增)減 | 2,127.60%1,403.1萬 | -237.02%-1,085.1萬 | 52.86%-1,825.4萬 | -1,728.56%-3,419.4萬 | 27.89%-269.4萬 | 87.19%-69.2萬 | -6.22%791.9萬 | -3,190.31%-3,872.7萬 | 49.39%-187萬 | -146.82%-373.6萬 |
| -存貨(增)減 | 91.73%-139.7萬 | 56.72%115.5萬 | 30.81%2,357.4萬 | -93.48%590.4萬 | -83.79%403.7萬 | -115.11%-1,689.2萬 | 321.32%73.7萬 | 139.34%1,802.2萬 | 132.06%9,058.1萬 | 133.92%2,491.2萬 |
| -預付費用(增)減 | 30.25%1,370.7萬 | -550.32%-1,647.9萬 | -16.70%-3,118.7萬 | -107.20%-95.1萬 | 28.96%1,778.3萬 | 120.03%1,052.4萬 | -266.71%-253.4萬 | -472.00%-2,672.4萬 | 230.81%1,321萬 | 7.45%1,379萬 |
| -應付款項及應計費用(減)增 | -28.87%3,343.5萬 | -932.48%-948.2萬 | 156.73%2,313.7萬 | 69.40%-1,489.4萬 | 58.01%-2,225.3萬 | -21.55%4,700.3萬 | -88.10%113.9萬 | 37.41%-4,078.3萬 | -180.37%-4,868萬 | -32,222.42%-5,300.2萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | 23.85%1.7億 | -44.83%5,017.8萬 | 488.35%5,967.7萬 | -22.11%3.21億 | -6.95%1.08億 | -44.63%1.37億 | -15.13%9,095.9萬 | 74.00%-1,536.7萬 | 268.74%4.12億 | 131.48%1.16億 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 39.60%-2,675.7萬 | -7.40%-2,007.2萬 | -121.78%-3,618.1萬 | 73.53%-7,660.9萬 | 110.13%269.3萬 | 54.39%-4,429.9萬 | 78.29%-1,868.9萬 | 79.52%-1,631.4萬 | -64.28%-2.89億 | 63.58%-2,657.5萬 |
| 固定資產交易的淨現金流 | -218.82%-2,274.8萬 | -15.70%-1,698萬 | -147.83%-3,372.9萬 | 77.91%-5,991.5萬 | 15.04%-2,449.4萬 | 92.44%-713.5萬 | 79.83%-1,467.6萬 | 81.91%-1,361萬 | -69.38%-2.71億 | 56.64%-2,883.1萬 |
| 無形資產交易淨現金流 | 8.51%-400.9萬 | 23.30%-308.7萬 | 36.89%-148.3萬 | 0.86%-1,656.3萬 | -0.69%-580.7萬 | -22.50%-438.2萬 | -20.65%-402.5萬 | 41.64%-235萬 | -6.33%-1,670.7萬 | 5.80%-576.7萬 |
| 投資產品交易的淨現金流 | --0 | 16.67%-5,000 | -43.22%-50.7萬 | ---36萬 | 285.68%3,278.3萬 | -2,285.47%-3,278.2萬 | 99.94%-6,000 | ---35.4萬 | --0 | 2,441.60%850萬 |
| 其他投資活動的淨現金流 | ---- | ---- | ---46.2萬 | 114.98%22.9萬 | 144.23%21.1萬 | ---- | -10.00%1.8萬 | ---- | -19,212.50%-152.9萬 | ---47.7萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 39.60%-2,675.7萬 | -7.40%-2,007.2萬 | -121.78%-3,618.1萬 | 73.53%-7,660.9萬 | 110.13%269.3萬 | 54.39%-4,429.9萬 | 78.29%-1,868.9萬 | 79.52%-1,631.4萬 | -64.28%-2.89億 | 63.58%-2,657.5萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -1.52%-4,117.6萬 | 89.24%-433.3萬 | -1,367.82%-4,155.4萬 | -126.39%-2.61億 | -0.28%-1.78億 | -1.43%-4,056萬 | -6,047.79%-4,026.8萬 | -102.76%-283.1萬 | 4.97%-1.15億 | -70.89%-1.77億 |
| 債務發行/償還的淨現金流 | -2.10%-4,126.6萬 | 88.76%-454.7萬 | -1,452.70%-4,110萬 | -231.97%-8,659萬 | -31.16%-306萬 | -0.98%-4,041.9萬 | -5,217.21%-4,046.4萬 | -115.54%-264.7萬 | -135.49%-2,608.4萬 | -103.10%-233.3萬 |
| 現金股利支付 | 11.35%-12.5萬 | -18.81%-12萬 | -146.74%-45.4萬 | 0.22%-1.75億 | 0.13%-1.75億 | -11.02%-14.1萬 | 45.11%-10.1萬 | 30.04%-18.4萬 | 2.44%-1.75億 | 2.34%-1.75億 |
| 其他融資活動的淨現金流額 | --21.5萬 | 12.46%33.4萬 | ---- | -99.65%29.7萬 | --0 | ---- | 2.41%29.7萬 | ---- | 667.77%8,608萬 | 49.75%-770.5萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | -1.52%-4,117.6萬 | 89.24%-433.3萬 | -1,367.82%-4,155.4萬 | -126.39%-2.61億 | -0.28%-1.78億 | -1.43%-4,056萬 | -6,047.79%-4,026.8萬 | -102.76%-283.1萬 | 4.97%-1.15億 | -70.89%-1.77億 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -7.64%8,063.8萬 | -1.03%5,475.4萬 | -19.37%7,272.3萬 | 10.30%9,019.3萬 | -21.22%1.4億 | 32.98%8,731.3萬 | 22.20%5,532.5萬 | 10.30%9,019.3萬 | -70.09%8,177.3萬 | -16.31%1.77億 |
| 當期現金流變化 | 94.80%1.02億 | -19.46%2,577.3萬 | 47.68%-1,805.8萬 | -325.78%-1,680.7萬 | 23.67%-6,668.6萬 | -52.69%5,238.9萬 | 56.73%3,200.2萬 | 5.06%-3,451.2萬 | 104.01%744.4萬 | 30.87%-8,736.2萬 |
| 利率變動影響 | -72.29%-28.6萬 | 953.85%11.1萬 | 125.00%8.9萬 | -167.93%-66.3萬 | -129.47%-12.7萬 | -122.90%-16.6萬 | 59.38%-1.3萬 | -140.54%-35.6萬 | 116.87%97.6萬 | 112.28%43.1萬 |
| 期末現金流 | 30.72%1.82億 | -7.65%8,063.8萬 | -1.03%5,475.4萬 | -19.37%7,272.3萬 | -19.37%7,272.3萬 | -21.22%1.4億 | 32.98%8,731.4萬 | 22.20%5,532.5萬 | 10.30%9,019.3萬 | 10.30%9,019.3萬 |
| 自由現金流 | 17.86%1.43億 | -61.65%2,767.8萬 | 177.11%2,423萬 | 95.31%2.4億 | -4.44%7,799.7萬 | -18.67%1.22億 | 135.10%7,217.4萬 | 77.35%-3,142.2萬 | 284.49%1.23億 | 447.76%8,162.2萬 |
| 貨幣單位 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 | 秘魯索爾 |
| 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 | -- |