Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
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 | -129.48%-389.8萬 | -98.26%10.8萬 | -103.16%-12.5萬 | 380.57%2,537.9萬 | -79.01%199.7萬 | 411.89%1,322.1萬 | 317.68%620.4萬 | 38.45%395.7萬 | 143.18%528.1萬 | 53.59%951.2萬 |
| 持續經營淨收入 | -682.77%-547.8萬 | 46.49%-558.3萬 | -84.83%-1,140.2萬 | 50.44%-602萬 | 75.23%964.3萬 | 114.56%94萬 | -137.78%-1,043.4萬 | 9.37%-616.9萬 | -589.05%-1,214.8萬 | 48.01%550.3萬 |
| 持續經營損益 | -0.40%-125.1萬 | -24.19%-146.3萬 | -20.52%-139.2萬 | 22.51%-515.6萬 | -12.97%-157.7萬 | 19.82%-124.6萬 | 44.54%-117.8萬 | 26.90%-115.5萬 | -8,541.56%-665.4萬 | ---139.6萬 |
| 折舊和攤銷 | 8.94%306萬 | 20.48%298.8萬 | 17.24%288.4萬 | 13.65%1,049萬 | 13.03%274.1萬 | 9.77%280.9萬 | 1.43%248萬 | 36.59%246萬 | 63.10%923萬 | 30.10%242.5萬 |
| 遞延稅費 | ---262.7萬 | ---205.6萬 | ---33.6萬 | ---288.6萬 | ---288.6萬 | --0 | --0 | --0 | --0 | ---- |
| 其他非現金項目 | 116.92%14.1萬 | -1.37%14.4萬 | -50.83%14.8萬 | -556.06%-719.2萬 | -2,996.24%-770.4萬 | -86.46%6.5萬 | -49.13%14.6萬 | -44.67%30.1萬 | -27.59%157.7萬 | -53.09%26.6萬 |
| 營運資金變化 | -209.33%-356.3萬 | -109.68%-78.5萬 | 64.00%302.9萬 | 173.39%771.3萬 | -43.27%-550萬 | 161.85%325.9萬 | 259.15%810.7萬 | -49.99%184.7萬 | 73.68%-1,050.9萬 | 19.01%-383.9萬 |
| -應收款項(增)減 | 90.61%-58.7萬 | -88.98%65.2萬 | 52.28%644.9萬 | 25.97%-542.8萬 | -3,647.15%-932.9萬 | 8.73%-625.2萬 | 187.03%591.8萬 | -30.06%423.5萬 | 62.86%-733.2萬 | 103.30%26.3萬 |
| -存貨(增)減 | -162.49%-222.2萬 | -180.66%-357萬 | -131.49%-150.3萬 | 244.26%1,475.5萬 | -68.42%200萬 | 288.35%355.6萬 | 46.12%442.6萬 | 249.72%477.3萬 | 124.28%428.6萬 | 236.15%633.3萬 |
| -預付費用(增)減 | 142.68%111.4萬 | -107.79%-27萬 | 94.91%-14.9萬 | 70.48%-280.9萬 | 89.66%-74.2萬 | -413.33%-261萬 | 214.34%346.8萬 | -2,050.74%-292.5萬 | 50.86%-951.5萬 | -65.91%-717.9萬 |
| -應付款項及應計費用(減)增 | -110.44%-82.1萬 | 166.87%355萬 | 57.05%-171.1萬 | 267.30%176.5萬 | 290.81%319.6萬 | 284.64%786.2萬 | -52.03%-530.9萬 | -292.65%-398.4萬 | -111.31%-105.5萬 | -144.86%-167.5萬 |
| -其他流動負債變化 | -25.68%-133.1萬 | -217.66%-138.5萬 | -76.32%-140萬 | -26.19%-430.7萬 | -128.02%-201.8萬 | -17.28%-105.9萬 | 23.24%-43.6萬 | 24.88%-79.4萬 | -78.50%-341.3萬 | 9.88%-88.5萬 |
| -其他營運資本變化 | -83.88%28.4萬 | 495.00%23.8萬 | 147.79%134.3萬 | -42.68%373.7萬 | 300.14%139.3萬 | 17.86%176.2萬 | -99.31%4萬 | 1,206.12%54.2萬 | -30.72%652萬 | -123.88%-69.6萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -129.48%-389.8萬 | -98.26%10.8萬 | -103.16%-12.5萬 | 380.57%2,537.9萬 | -79.01%199.7萬 | 411.89%1,322.1萬 | 317.68%620.4萬 | 38.45%395.7萬 | 143.18%528.1萬 | 53.59%951.2萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 219.69%1,892.2萬 | -911.82%-1,641.5萬 | 264.27%945.2萬 | 11.63%-8,297.4萬 | -318.24%-6,343.3萬 | -136.66%-1,580.9萬 | -27.53%202.2萬 | 96.59%-575.4萬 | -67.94%-9,389.4萬 | 156.92%2,906.6萬 |
| 固定資產交易的淨現金流 | 33.74%-65.6萬 | -59.06%-155.4萬 | -43.92%-81.6萬 | 30.36%-323.7萬 | 53.13%-70.3萬 | 25.56%-99萬 | 25.59%-97.7萬 | -12.28%-56.7萬 | 52.32%-464.8萬 | 77.03%-150萬 |
| 無形資產交易淨現金流 | -75.00%2,000 | 50.00%-7.4萬 | 96.36%-2,000 | -13.97%-20.4萬 | 85.25%-9,000 | 112.70%8,000 | -169.09%-14.8萬 | ---5.5萬 | -49.17%-17.9萬 | 23.75%-6.1萬 |
| 業務交易的淨現金流 | ---- | ---- | ---- | 98.96%-47.1萬 | -47,000.00%-47.1萬 | --0 | --0 | --0 | ---4,513.2萬 | ---1,000 |
| 投資產品交易的淨現金流 | 232.03%1,957.6萬 | -569.88%-1,478.7萬 | 300.12%1,027萬 | -79.95%-7,906.2萬 | -303.25%-6,225萬 | -133.31%-1,482.7萬 | -24.31%314.7萬 | 95.84%-513.2萬 | 4.57%-4,393.5萬 | 168.90%3,062.8萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 219.68%1,892萬 | -911.72%-1,641.3萬 | 264.27%945.2萬 | 11.63%-8,297.4萬 | -318.24%-6,343.3萬 | -136.66%-1,580.9萬 | -27.53%202.2萬 | 96.59%-575.4萬 | -67.94%-9,389.4萬 | 156.92%2,906.6萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 116.06%194.1萬 | -52.07%-260.2萬 | -815.75%-1,154.5萬 | 62.16%-1,582.2萬 | 89.22%-364萬 | -46.05%-1,208.4萬 | -892.13%-171.1萬 | 161.3萬 | -858.43%-4,181.2萬 | -976.73%-3,375.4萬 |
| 債務發行/償還的淨現金流 | 1,541.48%194.6萬 | 975.35%124.3萬 | -165.98%-82.8萬 | 741.42%362.4萬 | 1,990.00%264.6萬 | 2.17%-13.5萬 | -0.71%-14.2萬 | 959.59%125.5萬 | -119.26%-56.5萬 | -104.77%-14萬 |
| 普通股發行/償還的淨現金流 | 100.24%2.9萬 | -68.91%-451萬 | ---1,062.7萬 | 51.05%-2,161.1萬 | 79.88%-699.1萬 | -41.79%-1,195萬 | ---267萬 | --0 | ---4,415.1萬 | ---3,474.2萬 |
| 職工行使股票期權收到的現金 | -6.80%13.7萬 | -37.69%76.7萬 | -92.29%3.9萬 | -18.18%271.9萬 | -32.11%83.5萬 | -66.67%14.7萬 | -15.04%123.1萬 | 149.26%50.6萬 | 19.15%332.3萬 | 24.49%123萬 |
| 其他融資活動的淨現金流額 | -17.12%-17.1萬 | 21.54%-10.2萬 | 12.84%-12.9萬 | -32.22%-55.4萬 | -27.45%-13萬 | 2.01%-14.6萬 | -17.12%-13萬 | -159.65%-14.8萬 | -100.48%-41.9萬 | -43.66%-10.2萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 116.06%194.1萬 | -52.07%-260.2萬 | -815.75%-1,154.5萬 | 62.16%-1,582.2萬 | 89.22%-364萬 | -46.05%-1,208.4萬 | -892.13%-171.1萬 | --161.3萬 | -858.43%-4,181.2萬 | -976.73%-3,375.4萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -57.58%7,547萬 | -43.66%9,529.9萬 | -41.09%9,874.5萬 | -44.03%1.68億 | -0.81%1.62億 | 35.25%1.78億 | 27.76%1.69億 | -44.03%1.68億 | -17.86%3億 | -52.09%1.64億 |
| 當期現金流變化 | 215.63%1,696.5萬 | -390.22%-1,890.8萬 | -1,105.43%-221.8萬 | 43.71%-7,341.7萬 | -1,449.00%-6,507.6萬 | -147.93%-1,467.2萬 | 4,076.28%651.5萬 | 99.89%-18.4萬 | -108.26%-1.3億 | 111.76%482.4萬 |
| 利率變動影響 | 189.71%84.6萬 | -140.72%-92.1萬 | -172.45%-122.8萬 | 413.63%453.2萬 | 284.45%151.8萬 | -163.98%-94.3萬 | 324.85%226.2萬 | 255.50%169.5萬 | 41.99%-144.5萬 | 17.86%-82.3萬 |
| 期末現金流 | -42.53%9,328.1萬 | -57.58%7,547萬 | -43.66%9,529.9萬 | -41.09%9,874.5萬 | -41.09%9,874.5萬 | -0.81%1.62億 | 35.25%1.78億 | 27.76%1.69億 | -44.03%1.68億 | -44.03%1.68億 |
| 自由現金流 | -137.26%-455.3萬 | -130.84%-154.3萬 | -129.27%-97.6萬 | 4,668.72%2,165萬 | -86.24%109.4萬 | 316.94%1,221.8萬 | 218.61%500.3萬 | 41.73%333.5萬 | 102.05%45.4萬 | 2,006.71%795.1萬 |
| 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 | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- |