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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 77.91%7,062.4萬 | 0.07%5,463.9萬 | -5.21%6,917.8萬 | 125.67%9,034.7萬 | 125.67%9,034.7萬 | -23.94%3,969.7萬 | -39.46%5,460萬 | 70.33%7,298萬 | -39.67%4,003.5萬 | -39.67%4,003.5萬 |
| -現金和現金等價物 | 77.91%7,062.4萬 | 0.07%5,463.9萬 | -5.21%6,917.8萬 | 125.67%9,034.7萬 | 125.67%9,034.7萬 | -23.94%3,969.7萬 | -39.46%5,460萬 | 70.33%7,298萬 | -39.67%4,003.5萬 | -39.67%4,003.5萬 |
| 應收款項 | 6.23%7,144.2萬 | 16.86%7,009.2萬 | 24.39%6,323.6萬 | 38.54%6,500.2萬 | 38.54%6,500.2萬 | 19.25%6,725.1萬 | 16.71%5,998.2萬 | 23.85%5,083.8萬 | 32.45%4,691.8萬 | 32.45%4,691.8萬 |
| -應收賬款 | 6.23%7,144.2萬 | 16.86%7,009.2萬 | 24.39%6,323.6萬 | 38.54%6,500.2萬 | 38.54%6,500.2萬 | 22.96%6,725.1萬 | 16.71%5,998.2萬 | 23.85%5,083.8萬 | 32.45%4,691.8萬 | 32.45%4,691.8萬 |
| 存貨 | 31.34%8,815.8萬 | 47.45%9,468.3萬 | 24.74%9,042.5萬 | -0.89%7,876.6萬 | -0.89%7,876.6萬 | -1.20%6,712.2萬 | 13.91%6,421.3萬 | 57.10%7,248.9萬 | 117.23%7,947.1萬 | 117.23%7,947.1萬 |
| 預付費用 | 18.40%639.7萬 | 25.60%611.3萬 | 34.83%632.5萬 | 4.11%630.8萬 | 4.11%630.8萬 | -47.04%540.3萬 | -44.29%486.7萬 | -40.51%469.1萬 | -39.26%605.9萬 | -39.26%605.9萬 |
| 其他流動資產 | -14.48%297.6萬 | 47.41%364.1萬 | -6.12%253.2萬 | 8.11%261.4萬 | 8.11%261.4萬 | --348萬 | 5.83%247萬 | -34.51%269.7萬 | 54.21%241.8萬 | 54.21%241.8萬 |
| 流動資產合計 | 30.96%2.4億 | 23.12%2.29億 | 13.75%2.32億 | 38.96%2.43億 | 38.96%2.43億 | -2.02%1.83億 | -10.95%1.86億 | 43.41%2.04億 | 16.68%1.75億 | 16.68%1.75億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -4.18%8,074.8萬 | -2.52%8,116.4萬 | -1.89%8,158.2萬 | 3.73%8,358.9萬 | 3.73%8,358.9萬 | 10.59%8,427.2萬 | 18.91%8,326.3萬 | 36.21%8,315.2萬 | 47.07%8,058.6萬 | 47.07%8,058.6萬 |
| -固定資產 | 2.11%1.06億 | 3.28%1.05億 | 2.98%1.03億 | 7.01%1.04億 | 7.01%1.04億 | 12.68%1.03億 | 19.08%1.01億 | 33.06%1億 | 41.65%9,691.3萬 | 41.65%9,691.3萬 |
| -累計折舊 | -29.75%-2,489.7萬 | -30.12%-2,339.5萬 | -26.51%-2,179.1萬 | -23.21%-2,011.6萬 | -23.21%-2,011.6萬 | -22.90%-1,918.8萬 | -19.86%-1,798萬 | -19.72%-1,722.5萬 | -19.87%-1,632.7萬 | -19.87%-1,632.7萬 |
| 商譽及其他無形資產 | 13.27%1,160.8萬 | 17.98%1,239.5萬 | 28.02%1,277.5萬 | 52.53%1,289.2萬 | 52.53%1,289.2萬 | 66.09%1,024.8萬 | 123.82%1,050.6萬 | 106.52%997.9萬 | 66.61%845.2萬 | 66.61%845.2萬 |
| -商譽 | 160.00%120.9萬 | 160.00%120.9萬 | 160.00%120.9萬 | 160.00%120.9萬 | 160.00%120.9萬 | 0.00%46.5萬 | 0.00%46.5萬 | 0.00%46.5萬 | 0.00%46.5萬 | 0.00%46.5萬 |
| -其他無形資產 | 6.30%1,039.9萬 | 11.40%1,118.6萬 | 21.57%1,156.6萬 | 46.28%1,168.3萬 | 46.28%1,168.3萬 | 71.48%978.3萬 | 137.43%1,004.1萬 | 117.86%951.4萬 | 73.33%798.7萬 | 73.33%798.7萬 |
| 其他非流動資產 | 33.19%694.2萬 | 33.82%694.1萬 | 45.90%731.1萬 | 55.53%731.3萬 | 55.53%731.3萬 | 262.20%521.2萬 | 230.59%518.7萬 | 248.71%501.1萬 | 264.50%470.2萬 | 264.50%470.2萬 |
| 非流動資產合計 | -0.44%9,929.8萬 | 1.56%1.01億 | 3.59%1.02億 | 10.73%1.04億 | 10.73%1.04億 | 18.99%9,973.2萬 | 29.72%9,895.6萬 | 45.79%9,814.2萬 | 53.28%9,374萬 | 53.28%9,374萬 |
| 總資產 | 19.88%3.39億 | 15.64%3.3億 | 10.44%3.33億 | 29.11%3.47億 | 29.11%3.47億 | 4.49%2.83億 | -0.07%2.85億 | 44.17%3.02億 | 27.28%2.69億 | 27.28%2.69億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 19.20%4,114.6萬 | 96.17%5,606萬 | 46.95%4,621.6萬 | 16.03%4,842.4萬 | 16.03%4,842.4萬 | 18.34%3,451.8萬 | 16.41%2,857.7萬 | 52.91%3,145萬 | 108.31%4,173.3萬 | 108.31%4,173.3萬 |
| -應付賬款 | 15.47%3,971.9萬 | 96.36%5,580.6萬 | 45.44%4,518.8萬 | 7.53%4,476萬 | 7.53%4,476萬 | 18.91%3,439.7萬 | 16.67%2,842萬 | 53.40%3,107萬 | 107.77%4,162.4萬 | 107.77%4,162.4萬 |
| -應付稅費 | 147.11%29.9萬 | 61.78%25.4萬 | -53.42%17.7萬 | 40.37%15.3萬 | 40.37%15.3萬 | -49.58%12.1萬 | -16.93%15.7萬 | 21.02%38萬 | --10.9萬 | --10.9萬 |
| -其他應付款 | --112.8萬 | ---- | --85.1萬 | --351.1萬 | --351.1萬 | ---- | ---- | ---- | ---- | ---- |
| 應計費用 | 43.85%1,075.6萬 | 42.58%1,061.9萬 | 28.83%1,071.5萬 | 3.10%849.3萬 | 3.10%849.3萬 | -13.53%747.7萬 | -12.99%744.8萬 | 10.97%831.7萬 | 23.43%823.8萬 | 23.43%823.8萬 |
| 現行撥備 | 58.96%21.3萬 | 27.61%17.1萬 | 17.69%15.3萬 | 18.49%14.1萬 | 18.49%14.1萬 | 67.50%13.4萬 | 252.63%13.4萬 | -28.96%13萬 | -8.46%11.9萬 | -8.46%11.9萬 |
| 短期借款與租賃負債 | 920.99%1,172.1萬 | 685.99%661.8萬 | 86.14%155.8萬 | 95.86%151.4萬 | 95.86%151.4萬 | 52.86%114.8萬 | 2.56%84.2萬 | 7.03%83.7萬 | 12.35%77.3萬 | 12.35%77.3萬 |
| -短期借款 | --1,000萬 | --500萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -短期租賃負債 | 49.91%172.1萬 | 92.16%161.8萬 | 86.14%155.8萬 | 95.86%151.4萬 | 95.86%151.4萬 | 52.86%114.8萬 | 2.56%84.2萬 | 7.03%83.7萬 | 12.35%77.3萬 | 12.35%77.3萬 |
| 遞延負債 | -14.76%140.9萬 | 10.42%183.3萬 | -16.96%144.4萬 | -4.74%174.9萬 | -4.74%174.9萬 | -16.77%165.3萬 | 12.16%166萬 | 10.13%173.9萬 | 8.77%183.6萬 | 8.77%183.6萬 |
| 其他流動負債 | 158.05%161.8萬 | --73.6萬 | --95.1萬 | --172.2萬 | --172.2萬 | --62.7萬 | ---- | ---- | ---- | ---- |
| 流動負債總額 | 42.54%7,198.1萬 | 92.74%8,074.2萬 | 43.78%6,903.8萬 | 19.47%6,827.8萬 | 19.47%6,827.8萬 | 0.39%5,049.8萬 | -3.19%4,189.2萬 | 15.78%4,801.6萬 | 46.69%5,715萬 | 46.69%5,715萬 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 25.86%2.49億 | 14.12%2.24億 | 14.73%2.24億 | 16.89%2.24億 | 16.89%2.24億 | 5.28%1.98億 | 6.24%1.97億 | 7.31%1.95億 | 7.16%1.91億 | 7.16%1.91億 |
| -長期借款 | 26.80%2.46億 | 14.14%2.21億 | 14.65%2.2億 | 16.34%2.2億 | 16.34%2.2億 | 4.88%1.94億 | 6.46%1.94億 | 7.58%1.92億 | 7.57%1.89億 | 7.57%1.89億 |
| -長期租賃負債 | -22.04%298.2萬 | 12.55%336.4萬 | 19.59%380.3萬 | 54.98%420.3萬 | 54.98%420.3萬 | 31.08%382.5萬 | -6.33%298.9萬 | -6.88%318萬 | -15.25%271.2萬 | -15.25%271.2萬 |
| 遞延負債 | -9.15%110.2萬 | -16.59%108.6萬 | -22.53%108萬 | -24.97%112.4萬 | -24.97%112.4萬 | -19.40%121.3萬 | -35.38%130.2萬 | -24.24%139.4萬 | -10.30%149.8萬 | -10.30%149.8萬 |
| 其他非流動負債 | -88.61%9,000 | -57.79%6.5萬 | -46.36%8.1萬 | -30.61%10.2萬 | -30.61%10.2萬 | --7.9萬 | 769.57%15.4萬 | 894.74%15.1萬 | 434.09%14.7萬 | 434.09%14.7萬 |
| 非流動負債總額 | 25.60%2.51億 | 14.12%2.26億 | 14.66%2.26億 | 16.76%2.25億 | 16.76%2.25億 | 5.13%1.99億 | 5.89%1.98億 | 7.08%1.97億 | 7.10%1.93億 | 7.10%1.93億 |
| 總負債 | 29.03%3.23億 | 27.84%3.07億 | 20.37%2.95億 | 17.38%2.94億 | 17.38%2.94億 | 4.14%2.5億 | 4.18%2.4億 | 8.68%2.45億 | 14.14%2.5億 | 14.14%2.5億 |
| 所有者權益 | ||||||||||
| 股本 | 15.49%4.26億 | 15.65%4.26億 | 15.63%4.25億 | 33.18%4.2億 | 33.18%4.2億 | 18.78%3.69億 | 18.89%3.68億 | 63.24%3.67億 | 41.14%3.16億 | 41.14%3.16億 |
| -普通股股本 | 15.49%4.26億 | 15.65%4.26億 | 15.63%4.25億 | 33.18%4.2億 | 33.18%4.2億 | 18.78%3.69億 | 18.89%3.68億 | 63.24%3.67億 | 41.14%3.16億 | 41.14%3.16億 |
| 留存收益 | -20.23%-4.93億 | -22.50%-4.82億 | -23.68%-4.65億 | -23.49%-4.45億 | -23.49%-4.45億 | -20.79%-4.1億 | -26.81%-3.93億 | -28.19%-3.76億 | -27.88%-3.6億 | -27.88%-3.6億 |
| 資本公積 | 15.35%8,486.4萬 | 17.32%8,213萬 | 18.37%7,911.7萬 | 20.78%7,699.2萬 | 20.78%7,699.2萬 | 21.93%7,356.9萬 | 23.96%7,000.4萬 | 25.71%6,684.1萬 | 27.72%6,374.8萬 | 27.72%6,374.8萬 |
| 減:庫存股 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 | 0.00%285.4萬 |
| 不影響留存收益的損益 | -55.77%142.7萬 | -111.97%-37.3萬 | 51.49%315.7萬 | 67.35%328.5萬 | 67.35%328.5萬 | 65.10%322.6萬 | 72.15%311.6萬 | -9.90%208.4萬 | -27.70%196.3萬 | -27.70%196.3萬 |
| 股東權益總額 | -49.98%1,636.3萬 | -49.44%2,276.3萬 | -32.26%3,855萬 | 188.64%5,309.5萬 | 188.64%5,309.5萬 | 7.29%3,271萬 | -17.96%4,501.9萬 | 455.78%5,691.1萬 | 324.74%1,839.5萬 | 324.74%1,839.5萬 |
| 總權益 | -49.98%1,636.3萬 | -49.44%2,276.3萬 | -32.26%3,855萬 | 188.64%5,309.5萬 | 188.64%5,309.5萬 | 7.29%3,271萬 | -17.96%4,501.9萬 | 455.78%5,691.1萬 | 324.74%1,839.5萬 | 324.74%1,839.5萬 |
| 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 | -- | -- | -- | -- | 無保留意見 | -- |