Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
NVIDIA
NVDA
| (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 | -55.48%1.92億 | -35.32%2.36億 | -53.59%1.68億 | -25.06%2.6億 | -25.06%2.6億 | 102.25%4.32億 | 120.62%3.65億 | 92.30%3.61億 | 3.02%3.46億 | 3.02%3.46億 |
| -現金和現金等價物 | -55.48%1.92億 | -35.32%2.36億 | -53.59%1.68億 | -25.06%2.6億 | -25.06%2.6億 | 102.25%4.32億 | 120.62%3.65億 | 92.30%3.61億 | 3.02%3.46億 | 3.02%3.46億 |
| 應收款項 | -5.44%8.46億 | -2.16%8.79億 | -6.92%8.18億 | -4.60%9.93億 | -4.60%9.93億 | -9.09%8.94億 | -10.58%8.98億 | -6.08%8.78億 | 0.33%10.41億 | 0.33%10.41億 |
| -應收賬款 | -5.44%8.46億 | -2.16%8.79億 | -6.92%8.18億 | -4.60%9.93億 | -4.60%9.93億 | -9.09%8.94億 | -10.58%8.98億 | -6.08%8.78億 | 0.33%10.41億 | 0.33%10.41億 |
| 預付費用 | 46.08%2.16億 | 6.84%1.5億 | 3.53%1.4億 | 4.51%9,733.2萬 | 4.51%9,733.2萬 | 8.29%1.48億 | 10.17%1.4億 | 20.73%1.35億 | 17.74%9,313.1萬 | 17.74%9,313.1萬 |
| 其他流動資產 | 196.36%1億 | 343.63%8,324.7萬 | -9.91%3,430.9萬 | -55.70%1,160.2萬 | -55.70%1,160.2萬 | 126.68%3,377.8萬 | -51.74%1,876.5萬 | 5.34%3,808.2萬 | 33.49%2,618.9萬 | 33.49%2,618.9萬 |
| 流動資產合計 | -10.19%13.54億 | -5.21%13.48億 | -17.94%11.6億 | -9.63%13.62億 | -9.63%13.62億 | 11.79%15.08億 | 6.43%14.22億 | 11.15%14.13億 | 2.32%15.07億 | 2.32%15.07億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -8.56%10.71億 | -8.65%10.93億 | -8.28%11.21億 | -8.38%11.58億 | -8.38%11.58億 | -9.55%11.71億 | -11.43%11.96億 | -15.40%12.23億 | -14.78%12.64億 | -14.78%12.64億 |
| -固定資產 | -1.13%19.74億 | -0.96%19.63億 | 2.20%20.11億 | 2.63%20.19億 | 2.63%20.19億 | 1.23%19.97億 | -0.41%19.82億 | -3.61%19.68億 | -3.28%19.67億 | -3.28%19.67億 |
| -累計折舊 | -9.42%-9.04億 | -10.73%-8.7億 | -19.39%-8.89億 | -22.42%-8.61億 | -22.42%-8.61億 | -21.81%-8.26億 | -22.87%-7.86億 | -24.97%-7.45億 | -27.74%-7.03億 | -27.74%-7.03億 |
| 商譽及其他無形資產 | -14.83%24.73億 | -7.76%27.36億 | -29.34%27.89億 | -29.09%28.43億 | -29.09%28.43億 | -28.62%29.04億 | -28.20%29.66億 | -23.32%39.47億 | -23.05%40.09億 | -23.05%40.09億 |
| -商譽 | 0.01%11.05億 | 0.02%11.06億 | -35.79%11.05億 | -35.80%11.05億 | -35.80%11.05億 | -35.78%11.05億 | -35.79%11.05億 | -25.59%17.21億 | -25.59%17.21億 | -25.59%17.21億 |
| -其他無形資產 | -23.95%13.68億 | -12.38%16.3億 | -24.35%16.84億 | -24.03%17.38億 | -24.03%17.38億 | -23.36%17.99億 | -22.77%18.6億 | -21.47%22.26億 | -21.02%22.87億 | -21.02%22.87億 |
| 其他非流動資產 | -3.00%1.9億 | 9.61%2.03億 | 12.84%1.98億 | 20.80%2.09億 | 20.80%2.09億 | 18.36%1.96億 | 11.04%1.85億 | 2.63%1.76億 | 1.51%1.73億 | 1.51%1.73億 |
| 非流動資產合計 | -12.57%37.34億 | -7.26%40.31億 | -23.14%41.09億 | -22.69%42.1億 | -22.69%42.1億 | -22.75%42.71億 | -23.03%43.47億 | -20.97%53.45億 | -20.65%54.46億 | -20.65%54.46億 |
| 總資產 | -11.95%50.89億 | -6.76%53.79億 | -22.05%52.68億 | -19.86%55.72億 | -19.86%55.72億 | -15.97%57.79億 | -17.39%57.69億 | -15.89%67.58億 | -16.59%69.53億 | -16.59%69.53億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -7.31%2.19億 | -2.25%2.17億 | -2.53%2.1億 | 7.24%2.53億 | 7.24%2.53億 | 31.19%2.36億 | 11.09%2.22億 | 21.52%2.15億 | -1.78%2.36億 | -1.78%2.36億 |
| -應付賬款 | -7.31%2.19億 | -2.25%2.17億 | -2.53%2.1億 | 7.24%2.53億 | 7.24%2.53億 | 31.19%2.36億 | 11.09%2.22億 | 21.52%2.15億 | -1.78%2.36億 | -1.78%2.36億 |
| 應計費用 | 9.22%3.39億 | 27.93%3.63億 | 5.52%2.63億 | -2.35%3.71億 | -2.35%3.71億 | -1.53%3.1億 | -3.79%2.83億 | -3.79%2.49億 | -2.57%3.8億 | -2.57%3.8億 |
| 短期借款與租賃負債 | 97.27%1.41億 | 91.96%1.4億 | 23.24%9,127.6萬 | 24.06%9,201.7萬 | 24.06%9,201.7萬 | -5.96%7,141.9萬 | -3.94%7,318.8萬 | -2.10%7,406.4萬 | 4.93%7,417.2萬 | 4.93%7,417.2萬 |
| -短期借款 | 6,860.15%7,370.8萬 | 11,772.14%7,372.6萬 | 7,689.27%2,251.1萬 | 6,517.94%2,250.1萬 | 6,517.94%2,250.1萬 | 171.54%105.9萬 | 41.14%62.1萬 | -44.95%28.9萬 | -48.80%34萬 | -48.80%34萬 |
| -短期租賃負債 | -4.52%6,717.7萬 | -8.00%6,676.3萬 | -6.79%6,876.5萬 | -5.85%6,951.6萬 | -5.85%6,951.6萬 | -6.88%7,036萬 | -4.20%7,256.7萬 | -1.80%7,377.5萬 | 5.44%7,383.2萬 | 5.44%7,383.2萬 |
| 遞延負債 | -5.45%1.54億 | 11.62%1.79億 | 1.37%1.66億 | -2.65%1.54億 | -2.65%1.54億 | -5.26%1.63億 | 0.12%1.6億 | 12.88%1.63億 | 20.95%1.59億 | 20.95%1.59億 |
| 流動負債總額 | 9.22%8.52億 | 21.66%8.99億 | 3.96%7.3億 | 2.57%8.7億 | 2.57%8.7億 | 5.07%7.8億 | 1.12%7.39億 | 6.91%7.02億 | 2.00%8.48億 | 2.00%8.48億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -3.59%57.29億 | -3.33%57.57億 | -3.83%57.38億 | -3.55%57.66億 | -3.55%57.66億 | -0.96%59.43億 | -2.03%59.55億 | -4.20%59.66億 | -4.55%59.78億 | -4.55%59.78億 |
| -長期借款 | -3.34%50.47億 | -2.96%50.64億 | -3.54%50.32億 | -3.18%50.49億 | -3.18%50.49億 | -0.14%52.21億 | -1.84%52.18億 | -3.31%52.17億 | -3.67%52.15億 | -3.67%52.15億 |
| -長期租賃負債 | -5.39%6.83億 | -5.92%6.94億 | -5.84%7.06億 | -6.06%7.17億 | -6.06%7.17億 | -6.52%7.22億 | -3.35%7.37億 | -9.98%7.49億 | -10.14%7.63億 | -10.14%7.63億 |
| 遞延負債 | -69.21%8,389.9萬 | -10.65%2.46億 | -24.25%2.39億 | -69.72%1.03億 | -69.72%1.03億 | -27.76%2.73億 | -35.42%2.75億 | -43.27%3.16億 | -29.77%3.4億 | -29.77%3.4億 |
| 其他非流動負債 | 9.63%2.12億 | 16.59%2.04億 | 19.82%2.08億 | 19.36%2.05億 | 19.36%2.05億 | 17.69%1.93億 | 14.67%1.75億 | 41.15%1.73億 | 133.92%1.72億 | 133.92%1.72億 |
| 非流動負債總額 | -5.98%60.25億 | -3.10%62.06億 | -4.19%61.84億 | -6.41%60.73億 | -6.41%60.73億 | -2.04%64.08億 | -3.78%64.05億 | -6.54%64.55億 | -4.85%64.89億 | -4.85%64.89億 |
| 總負債 | -4.33%68.77億 | -0.54%71.06億 | -3.39%69.14億 | -5.37%69.43億 | -5.37%69.43億 | -1.32%71.88億 | -3.30%71.44億 | -5.37%71.57億 | -4.10%73.37億 | -4.10%73.37億 |
| 所有者權益 | ||||||||||
| 股本 | 2.68%15.3萬 | 2.70%15.2萬 | 2.05%14.9萬 | 2.05%14.9萬 | 2.05%14.9萬 | 2.05%14.9萬 | 2.07%14.8萬 | 1.39%14.6萬 | 1.39%14.6萬 | 1.39%14.6萬 |
| -普通股股本 | 2.68%15.3萬 | 2.70%15.2萬 | 2.05%14.9萬 | 2.05%14.9萬 | 2.05%14.9萬 | 2.05%14.9萬 | 2.07%14.8萬 | 1.39%14.6萬 | 1.39%14.6萬 | 1.39%14.6萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -9.14%-47.71億 | -8.65%-47.05億 | -38.01%-46.21億 | -30.33%-43.4億 | -30.33%-43.4億 | -30.76%-43.72億 | -29.88%-43.3億 | -36.69%-33.49億 | -49.50%-33.3億 | -49.50%-33.3億 |
| 資本公積 | 0.77%29.92億 | 0.86%29.88億 | 0.95%29.83億 | 0.97%29.76億 | 0.97%29.76億 | 1.01%29.69億 | 1.05%29.62億 | 1.11%29.55億 | 1.19%29.47億 | 1.19%29.47億 |
| 減:庫存股 | 11.80%1,220萬 | 12.39%1,218.9萬 | 14.07%1,159.6萬 | 8.16%1,095.3萬 | 8.16%1,095.3萬 | 7.88%1,091.2萬 | 9.70%1,084.5萬 | 13.49%1,016.6萬 | 13.35%1,012.7萬 | 13.35%1,012.7萬 |
| 不影響留存收益的損益 | -34.26%-179.1萬 | 5.76%-150.4萬 | -32.37%-178.3萬 | -67.11%-188.5萬 | -67.11%-188.5萬 | 25.31%-133.4萬 | -9.77%-159.6萬 | 2.18%-134.7萬 | 15.25%-112.8萬 | 15.25%-112.8萬 |
| 股東權益總額 | -26.75%-17.93億 | -25.37%-17.31億 | -307.77%-16.51億 | -249.37%-13.77億 | -249.37%-13.77億 | -240.32%-14.15億 | -233.57%-13.8億 | -187.52%-4.05億 | -158.40%-3.94億 | -158.40%-3.94億 |
| 非控制性權益 | -16.48%437.3萬 | -25.15%425.4萬 | -18.05%524.5萬 | -43.72%528.9萬 | -43.72%528.9萬 | -40.96%523.6萬 | -45.10%568.3萬 | -30.32%640萬 | -2.21%939.7萬 | -2.21%939.7萬 |
| 總權益 | -26.91%-17.89億 | -25.58%-17.26億 | -313.00%-16.46億 | -256.53%-13.72億 | -256.53%-13.72億 | -246.45%-14.09億 | -240.72%-13.75億 | -184.46%-3.99億 | -156.21%-3.85億 | -156.21%-3.85億 |
| 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 | -- |