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 | 21.00%3.86億 | 19.51%3.27億 | 24.62%3.44億 | -2.92%3.16億 | -2.92%3.16億 | 4.73%3.19億 | -17.17%2.74億 | -16.85%2.76億 | -5.28%3.26億 | -5.28%3.26億 |
| -現金和現金等價物 | 20.75%3.77億 | 19.77%3.17億 | 26.13%3.36億 | -2.15%3.09億 | -2.15%3.09億 | 5.70%3.12億 | -17.69%2.65億 | -17.62%2.66億 | -6.32%3.15億 | -6.32%3.15億 |
| -短期投資 | 31.41%980.7萬 | 11.94%1,028.5萬 | -16.45%817.3萬 | -26.64%746.4萬 | -26.64%746.4萬 | -24.40%746.3萬 | 1.61%918.8萬 | 11.56%978.2萬 | 44.13%1,017.4萬 | 44.13%1,017.4萬 |
| 應收款項 | -15.36%3.04億 | -18.57%3.13億 | -22.80%3.02億 | -12.48%3.26億 | -12.48%3.26億 | -13.34%3.59億 | -2.08%3.85億 | 6.08%3.92億 | 0.73%3.72億 | 0.73%3.72億 |
| -應收賬款 | -15.36%3.04億 | -18.57%3.13億 | -22.80%3.02億 | -12.48%3.26億 | -12.48%3.26億 | -13.34%3.59億 | -2.08%3.85億 | 6.08%3.92億 | 0.73%3.72億 | 0.73%3.72億 |
| 存貨 | -2.31%4.71億 | 4.59%4.83億 | 9.71%4.71億 | 21.85%4.75億 | 21.85%4.75億 | 40.25%4.82億 | 41.69%4.62億 | 25.57%4.29億 | 8.19%3.9億 | 8.19%3.9億 |
| 受限制現金 | 4.60%546萬 | 94.30%572.8萬 | 19.41%520.4萬 | 100.03%605.3萬 | 100.03%605.3萬 | 101.39%522萬 | -5.51%294.8萬 | 57.84%435.8萬 | -30.71%302.6萬 | -30.71%302.6萬 |
| 其他流動資產 | 10.33%1.07億 | 18.79%1.15億 | 2.47%1.02億 | 4.61%1.02億 | 4.61%1.02億 | -17.30%9,692.1萬 | -9.87%9,711.5萬 | 31.43%1億 | 15.51%9,702.4萬 | 15.51%9,702.4萬 |
| 流動資產合計 | 0.88%12.74億 | 1.98%12.45億 | 1.97%12.25億 | 3.10%12.24億 | 3.10%12.24億 | 6.75%12.62億 | 5.18%12.2億 | 7.08%12.01億 | 2.21%11.87億 | 2.21%11.87億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -6.58%6.57億 | -3.90%6.8億 | -7.96%6.66億 | -8.30%6.84億 | -8.30%6.84億 | -4.40%7.04億 | -5.41%7.08億 | -4.26%7.23億 | 1.28%7.46億 | 1.28%7.46億 |
| -固定資產 | ---- | ---- | ---- | 2.41%17.93億 | 2.41%17.93億 | ---- | ---- | ---- | 6.09%17.5億 | 6.09%17.5億 |
| -累計折舊 | ---- | ---- | ---- | -10.36%-11.08億 | -10.36%-11.08億 | ---- | ---- | ---- | -9.97%-10.04億 | -9.97%-10.04億 |
| 商譽及其他無形資產 | 15.43%2.33億 | 19.03%2.42億 | 17.87%2.44億 | 18.27%2.49億 | 18.27%2.49億 | -4.25%2.02億 | -6.73%2.03億 | -6.52%2.07億 | -5.98%2.1億 | -5.98%2.1億 |
| -商譽 | 23.32%1.83億 | 27.27%1.85億 | 24.04%1.82億 | 23.88%1.82億 | 23.88%1.82億 | 3.32%1.49億 | -0.37%1.46億 | 0.69%1.47億 | 1.24%1.47億 | 1.24%1.47億 |
| -其他無形資產 | -6.40%5,026.4萬 | -1.85%5,632.8萬 | 2.72%6,158.5萬 | 5.41%6,739.7萬 | 5.41%6,739.7萬 | -20.38%5,369.8萬 | -19.73%5,739.1萬 | -20.49%5,995.2萬 | -19.21%6,393.7萬 | -19.21%6,393.7萬 |
| 非流動遞延資產 | 3.94%5,451.1萬 | 7.99%5,502.9萬 | 1.51%5,168.2萬 | 0.69%5,197.4萬 | 0.69%5,197.4萬 | 46.54%5,244.3萬 | 44.13%5,095.6萬 | 40.70%5,091.2萬 | 46.20%5,162萬 | 46.20%5,162萬 |
| 其他非流動資產 | 48.88%2.51億 | 39.78%2.5億 | -2.08%1.7億 | 2.88%1.77億 | 2.88%1.77億 | -3.42%1.69億 | -0.30%1.79億 | 15.34%1.74億 | 31.58%1.72億 | 31.58%1.72億 |
| 非流動資產合計 | 6.15%11.96億 | 7.57%12.27億 | -2.03%11.31億 | -1.54%11.62億 | -1.54%11.62億 | -2.65%11.27億 | -3.40%11.41億 | -0.76%11.55億 | 4.76%11.8億 | 4.76%11.8億 |
| 總資產 | 3.37%24.7億 | 4.68%24.72億 | 0.01%23.56億 | 0.79%23.86億 | 0.79%23.86億 | 2.10%23.89億 | 0.85%23.61億 | 3.09%23.56億 | 3.47%23.68億 | 3.47%23.68億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 10.98%1.71億 | 3.22%1.71億 | -4.53%1.55億 | -7.15%1.6億 | -7.15%1.6億 | -19.49%1.54億 | -7.46%1.66億 | -8.48%1.63億 | -6.13%1.72億 | -6.13%1.72億 |
| -應付賬款 | -2.22%1.47億 | -5.37%1.48億 | -9.16%1.36億 | -15.48%1.34億 | -15.48%1.34億 | -6.72%1.5億 | 2.95%1.57億 | 3.85%1.49億 | -1.36%1.58億 | -1.36%1.58億 |
| -應付稅費 | 576.73%2,372.6萬 | 150.43%2,290.2萬 | 47.56%1,960萬 | 89.28%2,588.8萬 | 89.28%2,588.8萬 | -88.27%350.6萬 | -66.13%914.5萬 | -60.79%1,328.3萬 | -39.79%1,367.7萬 | -39.79%1,367.7萬 |
| 應計費用 | 8.25%1.75億 | 3.53%1.73億 | 2.89%1.69億 | 21.31%1.25億 | 21.31%1.25億 | -16.29%1.62億 | -15.81%1.67億 | -7.00%1.65億 | -12.56%1.03億 | -12.56%1.03億 |
| 短期借款與租賃負債 | 2.09%3,792.5萬 | 5.15%2,911.3萬 | -35.42%3,241.7萬 | -19.57%4,342.8萬 | -19.57%4,342.8萬 | 21.59%3,715萬 | -20.62%2,768.7萬 | 40.12%5,019.8萬 | 18.95%5,399.6萬 | 18.95%5,399.6萬 |
| -短期借款 | 2.09%3,792.5萬 | 5.15%2,911.3萬 | -35.42%3,241.7萬 | -27.89%3,252.5萬 | -27.89%3,252.5萬 | 21.59%3,715萬 | -20.62%2,768.7萬 | 40.12%5,019.8萬 | 18.78%4,510.4萬 | 18.78%4,510.4萬 |
| -短期租賃負債 | ---- | ---- | ---- | 22.62%1,090.3萬 | 22.62%1,090.3萬 | ---- | ---- | ---- | 19.84%889.2萬 | 19.84%889.2萬 |
| 其他流動負債 | ---- | ---- | ---- | 1,475.18%215.8萬 | 1,475.18%215.8萬 | ---- | ---- | ---- | -95.91%13.7萬 | -95.91%13.7萬 |
| 流動負債總額 | 8.79%3.84億 | 3.51%3.74億 | -5.40%3.57億 | -4.55%3.76億 | -4.55%3.76億 | -14.97%3.53億 | -12.59%3.61億 | -3.35%3.77億 | -9.02%3.93億 | -9.02%3.93億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -2.99%2,009.7萬 | 30.95%2,486.5萬 | -2.51%1,914.7萬 | 8.82%4,827.4萬 | 8.82%4,827.4萬 | -8.51%2,071.7萬 | -65.21%1,898.8萬 | -78.09%1,963.9萬 | -73.64%4,436.2萬 | -73.64%4,436.2萬 |
| -長期借款 | -2.99%2,009.7萬 | 30.95%2,486.5萬 | -2.51%1,914.7萬 | 15.22%1,956.3萬 | 15.22%1,956.3萬 | -8.51%2,071.7萬 | -65.21%1,898.8萬 | -78.09%1,963.9萬 | -88.49%1,697.9萬 | -88.49%1,697.9萬 |
| -長期租賃負債 | ---- | ---- | ---- | 4.85%2,871.1萬 | 4.85%2,871.1萬 | ---- | ---- | ---- | 31.58%2,738.3萬 | 31.58%2,738.3萬 |
| 遞延負債 | -3.25%1,122.3萬 | 50.51%1,434.7萬 | -42.03%609.2萬 | -17.21%3,407.5萬 | -17.21%3,407.5萬 | -10.65%1,160萬 | -29.65%953.2萬 | -19.24%1,050.9萬 | 5.86%4,115.7萬 | 5.86%4,115.7萬 |
| 員工福利 | ---- | ---- | ---- | -34.26%963.5萬 | -34.26%963.5萬 | ---- | ---- | ---- | 20.78%1,465.6萬 | 20.78%1,465.6萬 |
| 其他非流動負債 | -4.98%8,260.8萬 | 16.19%9,989.3萬 | -13.55%7,772萬 | -26.05%1,589萬 | -26.05%1,589萬 | -12.37%8,693.8萬 | -12.11%8,597.1萬 | -29.15%8,989.9萬 | 62.93%2,148.7萬 | 62.93%2,148.7萬 |
| 非流動負債總額 | -9.60%1.39億 | 10.25%1.64億 | -17.18%1.28億 | -13.83%1.42億 | -13.83%1.42億 | -7.90%1.53億 | -24.81%1.49億 | -32.87%1.54億 | -39.72%1.64億 | -39.72%1.64億 |
| 總負債 | 3.22%5.22億 | 5.48%5.37億 | -8.82%4.85億 | -7.28%5.17億 | -7.28%5.17億 | -12.95%5.06億 | -16.55%5.09億 | -14.28%5.31億 | -20.90%5.58億 | -20.90%5.58億 |
| 所有者權益 | ||||||||||
| 股本 | 0.47%3,725.7萬 | 0.50%3,714.2萬 | 0.51%3,712.5萬 | 0.72%3,708.3萬 | 0.72%3,708.3萬 | 0.72%3,708.2萬 | 0.73%3,695.8萬 | 0.75%3,693.6萬 | 0.87%3,681.9萬 | 0.87%3,681.9萬 |
| -普通股股本 | 0.47%3,725.7萬 | 0.50%3,714.2萬 | 0.51%3,712.5萬 | 0.72%3,708.3萬 | 0.72%3,708.3萬 | 0.72%3,708.2萬 | 0.73%3,695.8萬 | 0.75%3,693.6萬 | 0.87%3,681.9萬 | 0.87%3,681.9萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 3.75%17.75億 | 3.75%17.61億 | 1.51%17.15億 | 2.63%17.19億 | 2.63%17.19億 | 3.70%17.11億 | 6.00%16.97億 | 11.19%16.89億 | 15.69%16.75億 | 15.69%16.75億 |
| 資本公積 | 2.77%5.31億 | 2.74%5.27億 | 3.89%5.29億 | 2.72%5.24億 | 2.72%5.24億 | 2.91%5.17億 | 2.40%5.13億 | 2.99%5.09億 | 3.05%5.1億 | 3.05%5.1億 |
| 減:庫存股 | 2.96%3.48億 | 2.97%3.48億 | 0.03%3.38億 | 0.03%3.38億 | 0.03%3.38億 | 0.03%3.38億 | 0.11%3.38億 | 0.15%3.38億 | 0.15%3.38億 | 0.15%3.38億 |
| 不影響留存收益的損益 | 7.71%-1.07億 | 25.81%-1億 | 4.81%-1.42億 | -2.44%-1.47億 | -2.44%-1.47億 | 28.49%-1.16億 | 2.83%-1.35億 | -26.82%-1.49億 | -11.69%-1.43億 | -11.69%-1.43億 |
| 股東權益總額 | 4.28%18.89億 | 5.79%18.77億 | 3.01%18.01億 | 3.13%17.95億 | 3.13%17.95億 | 7.22%18.12億 | 6.73%17.74億 | 9.60%17.49億 | 15.00%17.41億 | 15.00%17.41億 |
| 非控制性權益 | -18.76%5,826.7萬 | -26.10%5,706.8萬 | -7.35%7,061.6萬 | 6.83%7,364.6萬 | 6.83%7,364.6萬 | 3.62%7,172.5萬 | 13.40%7,722.1萬 | 8.56%7,622.1萬 | -0.49%6,893.6萬 | -0.49%6,893.6萬 |
| 總權益 | 3.40%19.47億 | 4.46%19.34億 | 2.58%18.72億 | 3.28%18.69億 | 3.28%18.69億 | 7.07%18.83億 | 6.99%18.52億 | 9.55%18.25億 | 14.33%18.1億 | 14.33%18.1億 |
| 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 | -- | -- | -- | -- | 無保留意見 | -- |