Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Comcast
CMCSA
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 | 99.50%9,017.9萬 | 9.45%4,747.5萬 | 39.20%4,395.1萬 | 133.06%5,811.6萬 | 133.06%5,811.6萬 | 20.06%4,520.2萬 | -24.59%4,337.7萬 | -9.38%3,157.3萬 | -9.46%2,493.6萬 | -9.46%2,493.6萬 |
| -現金和現金等價物 | 99.50%9,017.9萬 | 9.45%4,747.5萬 | 39.20%4,395.1萬 | 133.06%5,811.6萬 | 133.06%5,811.6萬 | 20.06%4,520.2萬 | -24.59%4,337.7萬 | -9.38%3,157.3萬 | -9.46%2,493.6萬 | -9.46%2,493.6萬 |
| 應收款項 | 13.19%3,029.4萬 | -14.88%2,273.8萬 | 118.70%4,730.8萬 | -5.97%3,013.3萬 | -5.97%3,013.3萬 | -3.50%2,676.4萬 | 46.70%2,671.4萬 | -5.60%2,163.1萬 | 6.72%3,204.7萬 | 6.72%3,204.7萬 |
| -應收賬款 | 49.16%3,001.3萬 | 31.59%2,259.6萬 | 350.56%4,074.4萬 | 23.04%2,356.9萬 | 23.04%2,356.9萬 | 33.34%2,012.2萬 | 219.24%1,717.2萬 | -14.35%904.3萬 | -0.26%1,915.6萬 | -0.26%1,915.6萬 |
| -應收稅費 | -95.77%28.1萬 | -98.51%14.2萬 | -47.86%656.4萬 | -49.08%656.4萬 | -49.08%656.4萬 | -47.47%664.2萬 | -25.63%954.2萬 | 1.87%1,258.8萬 | 19.09%1,289.1萬 | 19.09%1,289.1萬 |
| 存貨 | 46.61%9,841.6萬 | 53.11%9,511.7萬 | 42.21%8,915.6萬 | 49.22%8,546.6萬 | 49.22%8,546.6萬 | 27.68%6,713萬 | 50.11%6,212.5萬 | 34.48%6,269.2萬 | 11.05%5,727.4萬 | 11.05%5,727.4萬 |
| 預付費用 | -47.60%204.3萬 | -28.69%378.8萬 | 3.56%521.1萬 | 5.91%602.4萬 | 5.91%602.4萬 | -23.71%389.9萬 | -2.55%531.2萬 | 8.33%503.2萬 | 10.60%568.8萬 | 10.60%568.8萬 |
| 流動資產合計 | 54.50%2.21億 | 22.97%1.69億 | 53.50%1.86億 | 49.85%1.8億 | 49.85%1.8億 | 16.19%1.43億 | 12.21%1.38億 | 10.92%1.21億 | 4.95%1.2億 | 4.95%1.2億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 13.21%15.17億 | 14.26%14.8億 | 15.98%14.58億 | 14.76%14.31億 | 14.76%14.31億 | 10.91%13.4億 | 8.17%12.95億 | 7.65%12.57億 | 8.78%12.47億 | 8.78%12.47億 |
| -固定資產 | 14.15%22.98億 | 14.66%22.3億 | 15.22%21.76億 | 13.52%21.14億 | 13.52%21.14億 | 11.30%20.13億 | 8.97%19.45億 | 8.36%18.88億 | 7.31%18.62億 | 7.31%18.62億 |
| -累計折舊 | -16.03%-7.81億 | -15.46%-7.5億 | -13.71%-7.17億 | -11.00%-6.82億 | -11.00%-6.82億 | -12.08%-6.73億 | -10.59%-6.49億 | -9.80%-6.31億 | -4.44%-6.15億 | -4.44%-6.15億 |
| 非流動遞延資產 | 24.00%460.8萬 | -2.48%389.9萬 | -53.42%356.6萬 | -36.87%514.8萬 | -36.87%514.8萬 | -14.69%371.6萬 | 0.05%399.8萬 | 41.12%765.6萬 | 61.37%815.4萬 | 61.37%815.4萬 |
| 其他非流動資產 | 20.83%5,769.5萬 | 26.77%5,558萬 | 22.52%4,989.8萬 | 13.51%4,193.1萬 | 13.51%4,193.1萬 | 42.61%4,775萬 | 31.34%4,384.4萬 | 21.47%4,072.8萬 | 8.52%3,693.9萬 | 8.52%3,693.9萬 |
| 非流動資產合計 | 13.50%15.79億 | 14.62%15.4億 | 15.78%15.12億 | 14.40%14.78億 | 14.40%14.78億 | 11.67%13.92億 | 8.77%13.43億 | 8.18%13.06億 | 9.00%12.92億 | 9.00%12.92億 |
| 總資產 | 17.32%18億 | 15.40%17.09億 | 18.97%16.98億 | 17.41%16.58億 | 17.41%16.58億 | 12.08%15.35億 | 9.08%14.81億 | 8.41%14.27億 | 8.64%14.12億 | 8.64%14.12億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 5.88%9,966.6萬 | -9.12%8,173萬 | 1.83%8,196.1萬 | 14.17%7,999.7萬 | 14.17%7,999.7萬 | 23.13%9,413.1萬 | 22.02%8,992.9萬 | 35.06%8,048.9萬 | -1.01%7,006.7萬 | -1.01%7,006.7萬 |
| -應付賬款 | 3.00%9,550萬 | -11.45%7,893萬 | -1.10%7,918.8萬 | 12.10%7,771.3萬 | 12.10%7,771.3萬 | 22.48%9,271.8萬 | 21.67%8,913.9萬 | 35.08%8,006.7萬 | -2.06%6,932.6萬 | -2.06%6,932.6萬 |
| -應付稅費 | 194.83%416.6萬 | 254.43%280萬 | 557.11%277.3萬 | 208.23%228.4萬 | 208.23%228.4萬 | 88.65%141.3萬 | 81.61%79萬 | 32.70%42.2萬 | --74.1萬 | --74.1萬 |
| 應計費用 | --2,846.6萬 | --2,623.6萬 | --1,817.5萬 | 82.46%1,976.2萬 | 82.46%1,976.2萬 | ---- | ---- | ---- | --1,083.1萬 | --1,083.1萬 |
| 短期借款與租賃負債 | -4.83%1.91億 | -2.14%1.81億 | 19.65%2.39億 | 34.30%2.78億 | 34.30%2.78億 | 0.58%2.01億 | 21.60%1.85億 | 44.19%2億 | 90.28%2.07億 | 90.28%2.07億 |
| -短期借款 | -4.83%1.91億 | -2.14%1.81億 | 19.65%2.39億 | 34.30%2.78億 | 34.30%2.78億 | 0.58%2.01億 | 21.60%1.85億 | 44.19%2億 | 90.28%2.07億 | 90.28%2.07億 |
| 流動負債總額 | 8.24%3.19億 | 5.13%2.89億 | 21.02%3.39億 | 31.21%3.77億 | 31.21%3.77億 | 6.83%2.95億 | 21.74%2.75億 | 41.45%2.8億 | 60.30%2.88億 | 60.30%2.88億 |
| 非流動負債 | ||||||||||
| 長期撥備 | 54.22%2.27億 | 59.23%2.27億 | 66.55%2.35億 | 45.47%2.17億 | 45.47%2.17億 | 17.98%1.48億 | 1.72%1.42億 | 1.13%1.41億 | 14.85%1.49億 | 14.85%1.49億 |
| 長期借款與租賃負債 | -70.55%5,229.2萬 | -50.39%9,650.8萬 | -41.08%9,426萬 | -15.75%9,532.8萬 | -15.75%9,532.8萬 | 91.34%1.78億 | 55.50%1.95億 | 79.04%1.6億 | 26.86%1.13億 | 26.86%1.13億 |
| -長期借款 | -70.55%5,229.2萬 | -50.39%9,650.8萬 | -41.08%9,426萬 | -15.75%9,532.8萬 | -15.75%9,532.8萬 | 91.34%1.78億 | 55.50%1.95億 | 79.04%1.6億 | 26.86%1.13億 | 26.86%1.13億 |
| 遞延負債 | 35.94%2.05億 | 34.83%1.86億 | 19.32%1.61億 | -0.80%1.41億 | -0.80%1.41億 | 3.91%1.51億 | -10.54%1.38億 | -16.10%1.35億 | -13.94%1.42億 | -13.94%1.42億 |
| 非流動負債總額 | 1.83%4.88億 | 7.16%5.12億 | 12.26%4.93億 | 11.94%4.57億 | 11.94%4.57億 | 30.76%4.79億 | 13.98%4.78億 | 12.77%4.39億 | 6.14%4.08億 | 6.14%4.08億 |
| 總負債 | 4.27%8.07億 | 6.42%8.01億 | 15.67%8.32億 | 19.90%8.34億 | 19.90%8.34億 | 20.48%7.74億 | 16.69%7.53億 | 22.44%7.19億 | 23.37%6.96億 | 23.37%6.96億 |
| 所有者權益 | ||||||||||
| 股本 | 12.24%4.91億 | 0.81%4.41億 | 0.11%4.38億 | 0.00%4.37億 | 0.00%4.37億 | 0.00%4.37億 | 3.96%4.37億 | 3.96%4.37億 | 3.96%4.37億 | 3.96%4.37億 |
| -普通股股本 | 12.24%4.91億 | 0.81%4.41億 | 0.11%4.38億 | 0.00%4.37億 | 0.00%4.37億 | 0.00%4.37億 | 3.96%4.37億 | 3.96%4.37億 | 3.96%4.37億 | 3.96%4.37億 |
| 留存收益 | 69.05%4.49億 | 75.92%4.1億 | 73.71%3.69億 | 47.90%3.28億 | 47.90%3.28億 | 14.19%2.65億 | -0.94%2.33億 | -15.37%2.13億 | -14.20%2.22億 | -14.20%2.22億 |
| 資本公積 | -8.34%4,576.1萬 | -1.58%4,898.4萬 | 0.63%4,992.5萬 | 1.12%5,001萬 | 1.12%5,001萬 | 1.67%4,992.5萬 | 1.84%4,977.1萬 | 1.70%4,961.1萬 | 1.45%4,945.8萬 | 1.45%4,945.8萬 |
| 不影響留存收益的損益 | 2.68%823.6萬 | -0.28%809.4萬 | 5.22%846.7萬 | 7.50%847.4萬 | 7.50%847.4萬 | -0.14%802.1萬 | 2.88%811.7萬 | 0.10%804.7萬 | -2.00%788.3萬 | -2.00%788.3萬 |
| 股東權益總額 | 30.61%9.93億 | 24.68%9.08億 | 22.33%8.65億 | 15.00%8.24億 | 15.00%8.24億 | 4.65%7.6億 | 2.19%7.28億 | -2.90%7.07億 | -2.65%7.16億 | -2.65%7.16億 |
| 總權益 | 30.61%9.93億 | 24.68%9.08億 | 22.33%8.65億 | 15.00%8.24億 | 15.00%8.24億 | 4.65%7.6億 | 2.19%7.28億 | -2.90%7.07億 | -2.65%7.16億 | -2.65%7.16億 |
| 貨幣單位 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 |
| 審計意見 | -- | -- | -- | 無保留意見 | -- | -- | -- | -- | 無保留意見 | -- |