Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 營業總收入 | 131.89%7,934.7萬 | 121.03%9,163.9萬 | 2.47%3,893.6萬 | -14.30%1.54億 | -15.94%4,003.9萬 | -26.69%3,421.7萬 | 4.27%4,146萬 | -16.12%3,799.7萬 | -24.82%1.79億 | -18.10%4,763.1萬 |
| 營業收入 | 131.89%7,934.7萬 | 121.03%9,163.9萬 | 2.47%3,893.6萬 | -14.30%1.54億 | -15.94%4,003.9萬 | -26.69%3,421.7萬 | 4.27%4,146萬 | -16.12%3,799.7萬 | -24.82%1.79億 | -18.10%4,763.1萬 |
| 主營業務成本 | 144.63%4,093.2萬 | 148.39%4,192.9萬 | 7.06%1,733.9萬 | -3.26%6,817.3萬 | -5.28%1,836.6萬 | -3.14%1,673.2萬 | 17.17%1,688萬 | -16.52%1,619.5萬 | -13.73%7,047.2萬 | -13.18%1,939萬 |
| 毛利 | 119.70%3,841.5萬 | 102.24%4,971萬 | -0.94%2,159.7萬 | -21.45%8,554萬 | -23.26%2,167.3萬 | -40.52%1,748.5萬 | -3.06%2,458萬 | -15.83%2,180.2萬 | -30.60%1.09億 | -21.18%2,824.1萬 |
| 營業費用 | 142.43%4,031.4萬 | 144.49%4,176.8萬 | 11.37%1,914.4萬 | -4.04%6,857.6萬 | -8.29%1,767.7萬 | -9.50%1,662.9萬 | 0.58%1,708.4萬 | 2.15%1,718.9萬 | 15.43%7,146.2萬 | 2.62%1,927.4萬 |
| 銷售和管理費用 | 51.32%464.4萬 | 78.43%520.3萬 | 44.22%516.6萬 | -8.24%1,260.7萬 | -8.85%303.9萬 | -8.44%306.9萬 | -23.04%291.6萬 | 9.78%358.2萬 | 17.91%1,373.9萬 | 2.18%333.4萬 |
| -管理費用 | 51.32%464.4萬 | 78.43%520.3萬 | 44.22%516.6萬 | -8.24%1,260.7萬 | -8.85%303.9萬 | -8.44%306.9萬 | -23.04%291.6萬 | 9.78%358.2萬 | 17.91%1,373.9萬 | 2.18%333.4萬 |
| 其他營業費用 | 163.05%3,567萬 | 158.08%3,656.5萬 | 2.73%1,397.8萬 | -3.04%5,596.9萬 | -8.17%1,463.8萬 | -9.73%1,356萬 | 7.37%1,416.8萬 | 0.31%1,360.7萬 | 14.85%5,772.3萬 | 2.71%1,594萬 |
| 營業利潤 | -321.85%-189.9萬 | 5.95%794.2萬 | -46.82%245.3萬 | -54.68%1,696.4萬 | -55.44%399.6萬 | -92.24%85.6萬 | -10.44%749.6萬 | -49.16%461.3萬 | -60.60%3,743.2萬 | -47.40%896.7萬 |
| 淨非營業利息收入(費用) | -247.56%-598.5萬 | -225.52%-577.8萬 | 13.93%-155.1萬 | -28.68%-699.4萬 | -0.18%-169.3萬 | -10.67%-172.2萬 | -67.45%-177.5萬 | -59.61%-180.2萬 | -9.95%-543.5萬 | -82.90%-169萬 |
| 利息費用 | 247.56%598.5萬 | 225.52%577.8萬 | -13.93%155.1萬 | 28.68%699.4萬 | 0.18%169.3萬 | 10.67%172.2萬 | 67.45%177.5萬 | 59.61%180.2萬 | 9.95%543.5萬 | 82.90%169萬 |
| 其他淨收入(費用) | 68.13%168.3萬 | -522.87%-560.3萬 | -701.59%-453.7萬 | 16.70%229.9萬 | 204.52%53.9萬 | 506.91%100.1萬 | 733.33%132.5萬 | -130.12%-56.6萬 | 144.31%197萬 | -92.53%17.7萬 |
| 出售證券收益 | 115.78%216萬 | 242.49%453.8萬 | -701.59%-453.7萬 | 16.70%229.9萬 | 204.52%53.9萬 | 506.91%100.1萬 | 733.33%132.5萬 | -130.12%-56.6萬 | 147.41%197萬 | -92.53%17.7萬 |
| 特殊收入(費用) | ---47.7萬 | ---1,014.1萬 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
| -減:重組與併購 | --47.7萬 | --1,014.1萬 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
| 稅前利潤 | -4,693.33%-620.1萬 | -148.81%-343.9萬 | -261.92%-363.5萬 | -63.88%1,226.9萬 | -61.87%284.2萬 | -98.54%13.5萬 | -5.66%704.6萬 | -77.15%224.5萬 | -60.32%3,396.7萬 | -59.69%745.4萬 |
| 所得稅 | -12,609.09%-139.8萬 | -115.02%-24.5萬 | -233.81%-74.8萬 | 121.34%280萬 | 115.07%62.1萬 | -100.64%-1.1萬 | -48.04%163.1萬 | 5.08%55.9萬 | -26.02%126.5萬 | -83.56%-412.1萬 |
| 除稅後利潤 | -3,389.73%-480.3萬 | -158.98%-319.4萬 | -271.23%-288.7萬 | -71.04%946.9萬 | -80.81%222.1萬 | -98.06%14.6萬 | 25.06%541.5萬 | -81.85%168.6萬 | -61.02%3,270.2萬 | -44.18%1,157.5萬 |
| 持續經營利潤 | -3,389.73%-480.3萬 | -158.98%-319.4萬 | -271.23%-288.7萬 | -71.04%946.9萬 | -80.81%222.1萬 | -98.06%14.6萬 | 25.06%541.5萬 | -81.85%168.6萬 | -61.02%3,270.2萬 | -44.18%1,157.5萬 |
| 歸屬於少數股東的淨利潤 | ||||||||||
| 歸屬於母公司的淨利潤 | -3,389.73%-480.3萬 | -158.98%-319.4萬 | -271.23%-288.7萬 | -71.04%946.9萬 | -80.81%222.1萬 | -98.06%14.6萬 | 25.06%541.5萬 | -81.85%168.6萬 | -61.02%3,270.2萬 | -44.18%1,157.5萬 |
| 優先股派息 | ||||||||||
| 其他優先股派息 | ||||||||||
| 歸屬於普通股股東的淨利潤 | -3,389.73%-480.3萬 | -158.98%-319.4萬 | -271.23%-288.7萬 | -71.04%946.9萬 | -80.81%222.1萬 | -98.06%14.6萬 | 25.06%541.5萬 | -81.85%168.6萬 | -61.02%3,270.2萬 | -44.18%1,157.5萬 |
| 基本每股收益 | -1,800.00%-0.17 | -133.33%-0.12 | -272.73%-0.19 | -70.27%0.66 | -25.64%0.58 | -97.92%0.01 | 20.00%0.36 | -83.33%0.11 | -61.86%2.22 | -45.83%0.78 |
| 稀釋每股收益 | -1,800.00%-0.17 | -134.29%-0.12 | -272.73%-0.19 | -72.22%0.6 | -33.33%0.52 | -97.92%0.01 | 16.67%0.35 | -81.67%0.11 | -60.87%2.16 | -43.48%0.78 |
| 每股派息 | 0.00%0.27 | 0.00%0.27 | 0.00%0.27 | 0.00%1.08 | 0.00%0.27 | 0.00%0.27 | 0.00%0.27 | 0.00%0.27 | 500.00%1.08 | 50.00%0.27 |
| 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 | -- |