Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Alphabet-A
GOOGL
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 | -384.09%-1,775.3萬 | -550.42%-309.6萬 | 58.89%-395.9萬 | -8,253.13%-1,304.5萬 | -280.30%-918.8萬 | 160.45%624.9萬 | -118.56%-47.6萬 | -193.05%-963萬 | -99.41%16萬 | -141.75%-241.6萬 |
| 持續經營淨收入 | 54.18%-1,358.2萬 | 56.04%-1,733.8萬 | -143.52%-472.3萬 | 74.36%-6,175.9萬 | 96.51%-353.1萬 | -10.91%-2,963.9萬 | 41.55%-3,944.1萬 | 123.80%1,085.2萬 | -26.91%-2.41億 | 20.36%-1.01億 |
| 持續經營損益 | 466.55%835.1萬 | -63.83%403.4萬 | 99.50%-5.7萬 | -91.36%257.3萬 | -97.00%142.3萬 | 117.38%147.4萬 | 1,702.44%1,115.3萬 | -36.27%-1,147.7萬 | 478.70%2,976.6萬 | 289.63%4,736.3萬 |
| 折舊和攤銷 | -38.05%513.9萬 | -20.82%514.3萬 | -7.47%557.5萬 | -12.24%2,618萬 | -12.29%536.5萬 | 5.21%829.5萬 | -32.53%649.5萬 | -2.85%602.5萬 | 81.66%2,983萬 | -11.73%611.7萬 |
| 其他非現金項目 | -45.54%-608.8萬 | 77.90%-95.3萬 | -56.34%-467.3萬 | -214.54%-2,339.9萬 | -168.88%-1,191.5萬 | -203.05%-418.3萬 | 61.32%-431.2萬 | -129.25%-298.9萬 | 67.04%2,042.9萬 | 393.95%1,729.9萬 |
| 營運資金變化 | -145.43%-626.3萬 | -33.33%203萬 | 97.61%-18.1萬 | -82.63%1,076萬 | 115.19%149萬 | 245.51%1,378.6萬 | -91.76%304.5萬 | -124.51%-756.1萬 | -38.68%6,195.5萬 | -135.56%-981.1萬 |
| -應收款項(增)減 | 451.12%62.5萬 | 120.94%182.5萬 | -205.15%-302.1萬 | 120.32%31.6萬 | -79.67%65.8萬 | 98.36%-17.8萬 | -21.93%82.6萬 | -119.68%-99萬 | -2,581.03%-155.5萬 | 9.21%323.7萬 |
| -存貨(增)減 | 11.31%-24.3萬 | -842.86%-6.6萬 | 50.21%35.9萬 | -101.43%-3.6萬 | -99.85%6,000 | 89.77%-27.4萬 | 99.14%-7,000 | -87.65%23.9萬 | 335.67%251.7萬 | -15.17%407.1萬 |
| -預付費用(增)減 | -24.06%-122.2萬 | -124.50%-7.4萬 | 32.73%66.5萬 | -77.83%94.8萬 | -77.57%113萬 | -174.85%-98.5萬 | 121.71%30.2萬 | 172.93%50.1萬 | 12.49%427.7萬 | 128.73%503.9萬 |
| -應付款項及應計費用(減)增 | -173.66%-535.1萬 | -89.19%40.9萬 | 129.09%220.4萬 | -84.52%240.9萬 | -147.56%-106.2萬 | 40.10%726.4萬 | -68.33%378.4萬 | -99.34%-757.7萬 | 64.44%1,556.6萬 | 15.22%223.3萬 |
| -其他流動資產變化 | -96.35%30.6萬 | 131.43%33萬 | -109.11%-3.6萬 | -79.53%884.8萬 | 104.68%111.9萬 | -24.54%838.4萬 | -103.93%-105萬 | -98.65%39.5萬 | -52.40%4,322.5萬 | -246.93%-2,391.1萬 |
| -其他流動負債變化 | 11.06%-37.8萬 | 51.36%-39.4萬 | -172.87%-35.2萬 | 16.87%-172.5萬 | 24.79%-36.1萬 | -574.60%-42.5萬 | -30.23%-81萬 | 85.82%-12.9萬 | -8.13%-207.5萬 | 17.95%-48萬 |
| 非持續經營活動現金淨額 | 0 | 0 | 0 | -13.92%-636.6萬 | 0 | -254萬 | -324萬 | 77.85%-58.6萬 | -1,008.73%-558.8萬 | 28.05%-85.4萬 |
| 經營活動現金淨額 | -578.65%-1,775.3萬 | 16.68%-309.6萬 | 61.25%-395.9萬 | -257.61%-1,941.1萬 | -180.98%-918.8萬 | 124.61%370.9萬 | -171.32%-371.6萬 | -232.62%-1,021.6萬 | -120.49%-542.8萬 | -171.09%-327萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -292.85%-1,060.3萬 | 47.20%-116萬 | 62.84%-117.1萬 | 121.05%698.6萬 | 284.95%1,503.3萬 | 56.38%-269.9萬 | 88.32%-219.7萬 | -5,735.19%-315.1萬 | 77.81%-3,318.1萬 | 78.95%-812.8萬 |
| 固定資產交易的淨現金流 | -17.48%-125萬 | 116.49%26.5萬 | -91.69%-272.2萬 | 179.49%812.9萬 | 9,151.85%1,222萬 | 67.37%-106.4萬 | 77.17%-160.7萬 | -785.99%-142萬 | 89.70%-1,022.7萬 | 99.30%-13.5萬 |
| 業務交易的淨現金流 | --0 | --0 | ---6,000 | --0 | --0 | --0 | --0 | --0 | 50.78%-735.7萬 | -1,485.99%-577.3萬 |
| 投資產品交易的淨現金流 | 961.67%127.4萬 | --0 | --0 | --0 | --0 | 175.95%12萬 | --0 | -17.65%-12萬 | 49.58%-1,095.2萬 | 87.49%-25萬 |
| 其他投資活動的淨現金流 | -266.15%-642.6萬 | -141.53%-142.5萬 | 196.65%155.7萬 | 75.39%-114.3萬 | 242.79%281.3萬 | -48.23%-175.5萬 | 55.71%-59萬 | -913.21%-161.1萬 | 65.74%-464.5萬 | 88.41%-197萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | -31.68%-1,060.3萬 | 43.80%-116萬 | 32.31%-117.1萬 | 110.80%318.7萬 | 326.09%1,503.3萬 | -101.15%-805.2萬 | 87.18%-206.4萬 | 37.48%-173萬 | 81.39%-2,951.8萬 | 84.64%-664.9萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 1,816.30%4,878.9萬 | 75.32%689.9萬 | -65.23%471.4萬 | -29.79%2,329.5萬 | -72.22%325.6萬 | -70.61%254.6萬 | -83.18%393.5萬 | 227.97%1,355.8萬 | -71.59%3,317.8萬 | -65.53%1,172.1萬 |
| 債務發行/償還的淨現金流 | -283.01%-663.6萬 | -109.61%-43.3萬 | 250.91%389.8萬 | 128.70%408.9萬 | 81.66%-146.1萬 | 135.05%362.6萬 | -75.89%450.7萬 | 82.35%-258.3萬 | 30.88%-1,424.7萬 | -125.04%-796.7萬 |
| 普通股發行/償還的淨現金流 | --3,882.9萬 | --0 | --0 | -61.66%1,459.8萬 | -100.01%-1,000 | --0 | --0 | 268.57%1,459.9萬 | -75.62%3,807.9萬 | 267.72%1,405.8萬 |
| 優先股發行/償還的淨現金流 | 6,571.67%2,001.5萬 | 1,805.40%952.7萬 | 39.10%278.2萬 | 24.56%850萬 | 1,006.80%570萬 | --30萬 | -87.67%50萬 | -11.31%200萬 | 57.93%682.4萬 | 14.96%51.5萬 |
| 現金股利支付 | -63.73%-217.1萬 | -67.81%-219.5萬 | -56.03%-196.6萬 | -283.78%-527.7萬 | -235.68%-138.3萬 | -221.07%-132.6萬 | -307.48%-130.8萬 | -450.22%-126萬 | -249.87%-137.5萬 | -167.53%-41.2萬 |
| 其他融資活動的淨現金流額 | ---- | ---- | ---- | -64.46%138.5萬 | -92.74%40.1萬 | 85.48%-5.4萬 | -65.95%23.6萬 | 141.11%80.2萬 | 117.14%389.7萬 | 386.97%552.7萬 |
| 非持續融資活動現金淨額 | 0 | 0 | 0 | -33.85%255.2萬 | 0 | 122.4萬 | 184.5萬 | -120.70%-51.7萬 | -47.44%385.8萬 | -61.86%154.2萬 |
| 融資活動現金淨額 | 1,194.14%4,878.9萬 | 19.36%689.9萬 | -63.85%471.4萬 | -30.21%2,584.7萬 | -75.45%325.6萬 | -65.66%377萬 | -72.33%578萬 | 261.06%1,304.1萬 | -70.16%3,703.6萬 | -65.14%1,326.3萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 62.09%2,725.5萬 | 44.46%2,461.2萬 | 62.82%2,502.2萬 | 9.35%1,536.9萬 | 23.69%1,544.9萬 | -19.15%1,681.5萬 | 53.89%1,703.7萬 | 9.34%1,536.8萬 | -33.81%1,405.5萬 | -15.28%1,249萬 |
| 當期現金流變化 | 3,665.97%2,043.3萬 | --264.3萬 | -137.99%-41.6萬 | 360.43%962.3萬 | 172.16%910.1萬 | 92.92%-57.3萬 | --0 | 134.64%109.5萬 | 125.99%209萬 | 629.11%334.4萬 |
| 利率變動影響 | --0 | --0 | -98.95%6,000 | 103.87%3萬 | 201.51%47.2萬 | -272.77%-79.4萬 | 19.27%-22.2萬 | 224.29%57.4萬 | -189.81%-77.6萬 | -730.36%-46.5萬 |
| 期末現金流 | 208.68%4,768.8萬 | 62.09%2,725.5萬 | 44.46%2,461.2萬 | 62.81%2,502.2萬 | 62.81%2,502.2萬 | 23.69%1,544.9萬 | -19.15%1,681.5萬 | 53.89%1,703.7萬 | 9.35%1,536.9萬 | 9.35%1,536.9萬 |
| 自由現金流 | -1,052.35%-2,476.1萬 | 41.28%-349.3萬 | 41.23%-683.9萬 | -20.17%-2,423.9萬 | -171.78%-925.4萬 | 114.18%260萬 | -225.44%-594.9萬 | -442.74%-1,163.6萬 | 72.30%-2,017萬 | 76.75%-340.5萬 |
| 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 | -- | -- | -- | 帶解釋段的無保留意見 | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- |