Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (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 | -78.27%479.3萬 | -67.12%961萬 | -45.37%1,536.4萬 | -27.45%2,367.5萬 | -27.45%2,367.5萬 | -31.40%2,205.3萬 | -46.84%2,922.9萬 | -30.55%2,812.2萬 | 191.48%3,263.1萬 | 191.48%3,263.1萬 |
| -現金和現金等價物 | -78.27%479.3萬 | -67.12%961萬 | -45.37%1,536.4萬 | -27.45%2,367.5萬 | -27.45%2,367.5萬 | -31.40%2,205.3萬 | -46.84%2,922.9萬 | -30.55%2,812.2萬 | 191.48%3,263.1萬 | 191.48%3,263.1萬 |
| 應收款項 | 54.41%176.8萬 | --167.3萬 | --121.7萬 | ---- | ---- | --114.5萬 | ---- | ---- | ---- | ---- |
| -應收賬款 | -10.83%102.1萬 | --111萬 | --91.1萬 | --348.7萬 | --348.7萬 | --114.5萬 | ---- | ---- | --0 | --0 |
| -應收稅費 | --74.7萬 | --56.3萬 | --30.6萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 存貨 | -39.16%88.4萬 | 116.11%89.9萬 | 88.61%89.4萬 | 57.70%72.7萬 | 57.70%72.7萬 | 152.70%145.3萬 | -56.12%41.6萬 | -64.73%47.4萬 | -81.86%46.1萬 | -81.86%46.1萬 |
| 其他流動資產 | 19.28%576.1萬 | 35.99%462.1萬 | 25.45%483.5萬 | -8.78%3,316.6萬 | -8.78%3,316.6萬 | 55.11%483萬 | 126.53%339.8萬 | 115.55%385.4萬 | 3,557.65%3,635.7萬 | 3,557.65%3,635.7萬 |
| 流動資產合計 | -55.21%1,320.6萬 | -49.15%1,680.3萬 | -31.25%2,231萬 | -7.94%3,389.3萬 | -7.94%3,389.3萬 | -17.74%2,948.1萬 | -42.47%3,304.3萬 | -25.62%3,245萬 | 149.94%3,681.8萬 | 149.94%3,681.8萬 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 20.40%2.08億 | 27.01%2.06億 | 17.89%1.87億 | ---- | ---- | 36.76%1.73億 | 40.53%1.62億 | 40.59%1.59億 | ---- | ---- |
| -固定資產 | 19.93%2.52億 | 26.12%2.49億 | 17.58%2.28億 | ---- | ---- | 33.59%2.1億 | 36.31%1.98億 | 37.28%1.94億 | ---- | ---- |
| -累計折舊 | -17.76%-4,393.1萬 | -22.04%-4,341.8萬 | -16.22%-4,116.1萬 | ---- | ---- | -20.65%-3,730.4萬 | -19.93%-3,557.7萬 | -24.20%-3,541.7萬 | ---- | ---- |
| 商譽及其他無形資產 | 1.67%988.4萬 | -0.01%972.2萬 | 0.00%972.2萬 | ---- | ---- | 4,421.86%972.2萬 | 4,422.33%972.3萬 | 4,442.99%972.2萬 | ---- | ---- |
| -商譽 | 0.00%949.8萬 | 0.00%949.8萬 | 0.00%949.8萬 | --949.8萬 | --949.8萬 | --949.8萬 | --949.8萬 | --949.8萬 | --0 | --0 |
| -其他無形資產 | 72.32%38.6萬 | -0.44%22.4萬 | 0.00%22.4萬 | ---- | ---- | 4.19%22.4萬 | 4.65%22.5萬 | 4.67%22.4萬 | ---- | ---- |
| 投資和預付款 | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| 非流動遞延資產 | -1.47%1,276.9萬 | -5.34%1,248萬 | -7.49%1,220.7萬 | -7.39%1,168.6萬 | -7.39%1,168.6萬 | 5.77%1,296萬 | 25.20%1,318.4萬 | 12.06%1,319.6萬 | --1,261.8萬 | --1,261.8萬 |
| 長期預付費用 | 108.50%174.1萬 | 97.75%131.9萬 | 98.43%126.2萬 | ---- | ---- | 79.57%83.5萬 | 49.55%66.7萬 | 43.24%63.6萬 | ---- | ---- |
| 其他非流動資產 | ---- | ---- | ---- | 44.93%1.95億 | 44.93%1.95億 | ---- | ---- | ---- | 896,126.67%1.34億 | 896,126.67%1.34億 |
| 非流動資產合計 | 18.40%2.32億 | 23.56%2.3億 | 15.38%2.1億 | 40.44%2.07億 | 40.44%2.07億 | 40.37%1.96億 | 46.02%1.86億 | 44.66%1.82億 | 18.45%1.47億 | 18.45%1.47億 |
| 總資產 | 8.79%2.46億 | 12.58%2.46億 | 8.32%2.32億 | 30.75%2.4億 | 30.75%2.4億 | 28.51%2.26億 | 18.50%2.19億 | 26.57%2.15億 | 32.40%1.84億 | 32.40%1.84億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 1.13%1,510.9萬 | 1.25%1,235.8萬 | 2.95%1,469.8萬 | ---- | ---- | 121.73%1,494萬 | -17.20%1,220.6萬 | 134.90%1,427.7萬 | ---- | ---- |
| -應付賬款 | 1.81%1,380.3萬 | 5.49%1,128.1萬 | 3.13%1,299.1萬 | 15.92%1,240.8萬 | 15.92%1,240.8萬 | 158.05%1,355.8萬 | 111.51%1,069.4萬 | 171.60%1,259.7萬 | 43.22%1,070.4萬 | 43.22%1,070.4萬 |
| -應付稅費 | -5.50%130.6萬 | -28.77%107.7萬 | 1.61%170.7萬 | ---- | ---- | -6.87%138.2萬 | 0.20%151.2萬 | 16.67%168萬 | ---- | ---- |
| 應計費用 | 51.77%802.1萬 | 32.38%957萬 | -2.65%525.6萬 | 9.59%725.6萬 | 9.59%725.6萬 | 11.33%528.5萬 | 22.53%722.9萬 | 20.78%539.9萬 | 32.74%662.1萬 | 32.74%662.1萬 |
| 短期借款與租賃負債 | 61.93%1,115.7萬 | 14.43%925.5萬 | -12.54%756.5萬 | ---- | ---- | 24.82%689萬 | -45.52%808.8萬 | -39.96%865萬 | ---- | ---- |
| -短期借款 | 135.38%467.7萬 | -17.58%289.8萬 | -60.55%175.5萬 | ---- | ---- | 79.98%198.7萬 | -66.31%351.6萬 | -55.45%444.9萬 | ---- | ---- |
| -短期租賃負債 | 32.16%648萬 | 39.04%635.7萬 | 38.30%581萬 | 12.60%524.7萬 | 12.60%524.7萬 | 11.03%490.3萬 | 3.65%457.2萬 | -4.95%420.1萬 | 10.17%466萬 | 10.17%466萬 |
| 遞延負債 | 0.00%380.6萬 | 0.00%380.6萬 | -33.98%380.6萬 | ---- | ---- | -51.73%380.6萬 | -60.35%380.6萬 | -11.39%576.5萬 | ---- | ---- |
| 其他流動負債 | 83.90%239.8萬 | --289.1萬 | --368.8萬 | 31.19%4,106.9萬 | 31.19%4,106.9萬 | --130.4萬 | ---- | ---- | --3,130.4萬 | --3,130.4萬 |
| 流動負債總額 | 25.65%4,049.1萬 | 20.91%3,788萬 | 2.70%3,501.3萬 | 31.19%4,106.9萬 | 31.19%4,106.9萬 | 29.47%3,222.5萬 | -30.52%3,132.9萬 | 8.36%3,409.1萬 | -16.00%3,130.4萬 | -16.00%3,130.4萬 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 13.51%1.64億 | 18.17%1.65億 | 10.24%1.52億 | 33.84%1.48億 | 33.84%1.48億 | 26.78%1.45億 | 29.17%1.39億 | 29.74%1.38億 | 3.39%1.11億 | 3.39%1.11億 |
| -長期借款 | 9.79%611.2萬 | 11.53%493.5萬 | 6.26%469.9萬 | ---- | ---- | 18.22%556.7萬 | -31.15%442.5萬 | -31.62%442.2萬 | ---- | ---- |
| -長期租賃負債 | 13.66%1.58億 | 18.39%1.6億 | 10.37%1.47億 | 33.84%1.48億 | 33.84%1.48億 | 27.15%1.39億 | 32.99%1.35億 | 33.71%1.34億 | 9.35%1.11億 | 9.35%1.11億 |
| 其他非流動負債 | ---- | ---- | ---- | ---- | ---- | ---1,000 | --58.4萬 | --58.4萬 | ---- | ---- |
| 非流動負債總額 | 13.71%1.65億 | 18.45%1.66億 | 10.46%1.53億 | ---- | ---- | 27.39%1.46億 | 29.71%1.4億 | 30.28%1.39億 | ---- | ---- |
| 總負債 | 15.87%2.06億 | 18.90%2.04億 | 8.93%1.88億 | 30.75%2.4億 | 30.75%2.4億 | 27.76%1.78億 | 11.97%1.71億 | 25.28%1.73億 | 27.56%1.84億 | 27.56%1.84億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%3.3萬 | 3.13%3.3萬 | 3.13%3.3萬 | ---- | ---- | 3.13%3.3萬 | 0.00%3.2萬 | 0.00%3.2萬 | ---- | ---- |
| -普通股股本 | 0.00%3.3萬 | 3.13%3.3萬 | 3.13%3.3萬 | ---- | ---- | 3.13%3.3萬 | 0.00%3.2萬 | 0.00%3.2萬 | ---- | ---- |
| 留存收益 | -118.93%-21.2萬 | -67.67%35.4萬 | -24.82%61.5萬 | 184.16%91.5萬 | 184.16%91.5萬 | 221.84%112萬 | 9,854.55%109.5萬 | --81.8萬 | --32.2萬 | --32.2萬 |
| 資本公積 | 17.96%1,402.3萬 | 15.44%1,325.9萬 | 56.71%1,256.2萬 | 65.66%1,178.2萬 | 65.66%1,178.2萬 | 101.18%1,188.8萬 | 218.88%1,148.6萬 | 136.46%801.6萬 | --711.2萬 | --711.2萬 |
| 不影響留存收益的損益 | --7.4萬 | --15萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 股東權益總額 | 18.53%1,413萬 | 16.70%1,344.2萬 | 56.50%1,259.5萬 | 70.80%1,269.7萬 | 70.80%1,269.7萬 | 100.66%1,192.1萬 | 216.95%1,151.8萬 | 135.18%804.8萬 | --743.4萬 | --743.4萬 |
| 非控制性權益 | -27.70%2,416.9萬 | -18.19%2,723萬 | -6.08%2,958.2萬 | 9.93%3,138.7萬 | 9.93%3,138.7萬 | 16.38%3,342.7萬 | 25.95%3,328.3萬 | 17.75%3,149.6萬 | 778.52%2,855.2萬 | 778.52%2,855.2萬 |
| 總權益 | -17.47%3,958.7萬 | -10.28%4,252.6萬 | 5.80%4,429.2萬 | ---- | ---- | 31.38%4,796.8萬 | 50.13%4,739.6萬 | 32.18%4,186.2萬 | ---- | ---- |
| 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 | -- |