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 | -88.52%3,069.5萬 | 72.06%2,661.4萬 | -49.54%8,611.8萬 | 7.17%2.81億 | 7.17%2.81億 | 130.24%2.67億 | -77.42%1,546.8萬 | 2,264.34%1.71億 | 2,499.80%2.62億 | 2,499.80%2.62億 |
| -現金和現金等價物 | -88.52%3,069.5萬 | 72.06%2,661.4萬 | -49.54%8,611.8萬 | 7.17%2.81億 | 7.17%2.81億 | 130.24%2.67億 | -77.42%1,546.8萬 | 2,264.34%1.71億 | 2,499.80%2.62億 | 2,499.80%2.62億 |
| 應收款項 | 15.04%5.17億 | 1.22%4.28億 | 29.59%2.38億 | 0.17%2.67億 | 0.17%2.67億 | -8.68%4.49億 | 1.03%4.23億 | -4.04%1.84億 | 17.94%2.67億 | 17.94%2.67億 |
| -應收賬款 | -28.02%3.23億 | 16.38%2.79億 | 12.26%1.56億 | 3.80%1.67億 | 3.80%1.67億 | -8.68%4.49億 | -42.83%2.39億 | -20.18%1.39億 | 20.80%1.61億 | 20.80%1.61億 |
| -應收關聯方款項 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| -其他應收款 | --1.98億 | -18.05%1.54億 | 70.42%8,593.9萬 | -6.69%1.05億 | -6.69%1.05億 | ---- | --1.88億 | --5,042.7萬 | 35.92%1.12億 | 35.92%1.12億 |
| -應收賬款調整額 | ---454.1萬 | -2.09%-459.5萬 | 28.95%-431.8萬 | 29.56%-434.5萬 | 29.56%-434.5萬 | ---- | ---450.1萬 | ---607.7萬 | -12.62%-616.8萬 | -12.62%-616.8萬 |
| 存貨 | 25.69%4.37億 | 24.43%4.8億 | 24.29%4.67億 | 19.00%3.8億 | 19.00%3.8億 | 10.36%3.47億 | 2.94%3.85億 | 0.69%3.76億 | -1.13%3.2億 | -1.13%3.2億 |
| 受限制現金 | --5,040.2萬 | 22.43%5,105.4萬 | --5,236.4萬 | ---- | ---- | ---- | --4,170.1萬 | ---- | ---- | ---- |
| 遞延資產 | -2.05%6,788.6萬 | 30.14%6,396.4萬 | -15.06%2,850.5萬 | 14.62%3,128.3萬 | 14.62%3,128.3萬 | 37.12%6,930.9萬 | -15.29%4,915萬 | 8.35%3,355.9萬 | -12.37%2,729.3萬 | -12.37%2,729.3萬 |
| 其他流動資產 | 25.13%3,302.9萬 | 54.15%5,402.9萬 | 38.02%7,460萬 | -26.24%2,767.5萬 | -26.24%2,767.5萬 | -30.71%2,639.6萬 | -9.71%3,504.9萬 | 48.90%5,405.1萬 | 110.23%3,752.2萬 | 110.23%3,752.2萬 |
| 流動資產合計 | -2.10%11.35億 | 16.17%11.03億 | 15.77%9.47億 | 8.11%9.88億 | 8.11%9.88億 | 14.66%11.6億 | -0.90%9.5億 | 27.94%8.18億 | 50.11%9.14億 | 50.11%9.14億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 44.33%20.11億 | 40.63%19.73億 | 31.00%17.9億 | 9.66%14.91億 | 9.66%14.91億 | 3.70%13.94億 | 3.37%14.03億 | 0.37%13.66億 | -0.10%13.6億 | -0.10%13.6億 |
| -固定資產 | 44.33%20.11億 | -27.45%19.73億 | 31.00%17.9億 | 8.79%28.55億 | 8.79%28.55億 | 3.70%13.94億 | 100.39%27.2億 | 0.37%13.66億 | 3.52%26.24億 | 3.52%26.24億 |
| -累計折舊 | ---- | ---- | ---- | -7.85%-13.64億 | -7.85%-13.64億 | ---- | ---13.17億 | ---- | -7.71%-12.65億 | -7.71%-12.65億 |
| 商譽及其他無形資產 | 76.35%5.03億 | 76.02%5.02億 | 72.61%4.92億 | 14.49%3.27億 | 14.49%3.27億 | -0.29%2.85億 | -0.43%2.85億 | -0.89%2.85億 | -0.93%2.85億 | -0.93%2.85億 |
| -商譽 | 70.53%4.69億 | 68.65%4.64億 | 63.79%4.5億 | 8.29%2.97億 | 8.29%2.97億 | 0.28%2.75億 | 0.27%2.75億 | -0.02%2.74億 | -0.02%2.74億 | -0.02%2.74億 |
| -其他無形資產 | 239.13%3,341.8萬 | 276.05%3,814.7萬 | 308.36%4,196.7萬 | 171.82%2,941.4萬 | 171.82%2,941.4萬 | -14.04%985.4萬 | -16.23%1,014.4萬 | -19.48%1,027.7萬 | -19.43%1,082.1萬 | -19.43%1,082.1萬 |
| 投資和預付款 | 17.56%5,382萬 | 17.82%5,256.9萬 | 17.38%5,245.3萬 | 11.16%4,581.7萬 | 11.16%4,581.7萬 | 15.26%4,578.2萬 | 9.95%4,461.9萬 | 14.74%4,468.5萬 | 12.32%4,121.8萬 | 12.32%4,121.8萬 |
| 關聯方資產 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| 非流動資產合計 | 48.91%25.68億 | 45.87%25.28億 | 37.63%23.34億 | 10.51%18.64億 | 10.51%18.64億 | 3.29%17.24億 | 2.89%17.33億 | 0.49%16.96億 | 0.03%16.86億 | 0.03%16.86億 |
| 總資產 | 28.40%37.03億 | 35.36%36.31億 | 30.52%32.81億 | 9.67%28.51億 | 9.67%28.51億 | 7.58%28.84億 | 1.51%26.83億 | 8.03%25.14億 | 13.32%26億 | 13.32%26億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 22.01%2.4億 | 5.77%1.9億 | 29.55%1.26億 | 27.50%1.49億 | 27.50%1.49億 | -2.82%1.97億 | -12.07%1.8億 | -6.28%9,737.9萬 | 8.64%1.17億 | 8.64%1.17億 |
| -應付賬款 | 16.94%2.11億 | 4.88%1.72億 | 14.98%1.12億 | 30.82%1.41億 | 30.82%1.41億 | 21.21%1.81億 | -5.96%1.64億 | 21.15%9,737.9萬 | 23.22%1.08億 | 23.22%1.08億 |
| -應付稅費 | 79.23%2,866萬 | 15.11%1,796萬 | --1,419.5萬 | -10.90%828.6萬 | -10.90%828.6萬 | -69.99%1,599.1萬 | -47.78%1,560.2萬 | ---- | --930萬 | --930萬 |
| -應付關聯方款項 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| 應計費用 | 6.59%1.28億 | 9.42%1.13億 | -1.10%1.1億 | -7.21%1.03億 | -7.21%1.03億 | 14.38%1.2億 | 17.49%1.04億 | 66.41%1.11億 | 24.82%1.11億 | 24.82%1.11億 |
| 短期借款與租賃負債 | 18.78%2,652.9萬 | 26.10%2,608.6萬 | 23.70%2,517.8萬 | 26.41%2,531.9萬 | 26.41%2,531.9萬 | 7.46%2,233.5萬 | -2.18%2,068.7萬 | -91.90%2,035.4萬 | -92.03%2,003萬 | -92.03%2,003萬 |
| -短期借款 | 34.00%1,178萬 | 66.57%1,178萬 | 66.57%1,178萬 | 47.91%1,047.5萬 | 47.91%1,047.5萬 | 24.13%879.1萬 | -0.14%707.2萬 | -97.03%707.2萬 | -97.03%708.2萬 | -97.03%708.2萬 |
| -短期租賃負債 | 8.90%1,474.9萬 | 5.08%1,430.6萬 | 0.87%1,339.8萬 | 14.64%1,484.4萬 | 14.64%1,484.4萬 | -1.15%1,354.4萬 | -3.21%1,361.5萬 | 2.32%1,328.2萬 | -1.98%1,294.8萬 | -1.98%1,294.8萬 |
| 遞延負債 | -4.35%4,283.7萬 | -19.54%3,630.6萬 | -17.36%4,201.6萬 | -18.00%4,212.6萬 | -18.00%4,212.6萬 | -23.81%4,478.6萬 | 1.20%4,512.3萬 | 36.04%5,084.4萬 | 28.95%5,137.6萬 | 28.95%5,137.6萬 |
| 流動負債總額 | 11.34%4.74億 | 5.00%3.97億 | 8.36%3.22億 | 6.56%3.7億 | 6.56%3.7億 | 0.27%4.26億 | -1.57%3.78億 | -37.18%2.97億 | -32.82%3.47億 | -32.82%3.47億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 72.15%12.11億 | 94.71%13.76億 | 69.03%11.94億 | -0.69%7.01億 | -0.69%7.01億 | -0.38%7.04億 | -18.20%7.07億 | 15.86%7.06億 | 47.29%7.06億 | 47.29%7.06億 |
| -長期借款 | 75.60%11.76億 | 99.44%13.41億 | 72.28%11.6億 | -1.14%6.67億 | -1.14%6.67億 | -0.88%6.7億 | -19.18%6.72億 | 16.44%6.74億 | 50.95%6.75億 | 50.95%6.75億 |
| -長期租賃負債 | 3.88%3,520.1萬 | 1.77%3,480.7萬 | 1.74%3,311.8萬 | 8.74%3,453.4萬 | 8.74%3,453.4萬 | 10.71%3,388.6萬 | 7.33%3,420.3萬 | 4.96%3,255.1萬 | -2.77%3,175.8萬 | -2.77%3,175.8萬 |
| 遞延負債 | 40.59%2.64億 | 43.68%2.57億 | 27.26%2.22億 | 0.11%1.75億 | 0.11%1.75億 | 8.00%1.88億 | 5.10%1.79億 | -0.55%1.74億 | -0.72%1.75億 | -0.72%1.75億 |
| 其他非流動負債 | 24.41%1.46億 | 16.42%1.4億 | 15.64%1.36億 | 22.01%1.29億 | 22.01%1.29億 | -11.34%1.18億 | -7.19%1.2億 | 24.63%1.18億 | 13.00%1.06億 | 13.00%1.06億 |
| 非流動負債總額 | 60.71%16.22億 | 76.28%17.73億 | 55.45%15.51億 | 1.88%10.05億 | 1.88%10.05億 | -0.38%10.09億 | -13.56%10.06億 | 13.53%9.98億 | 31.74%9.87億 | 31.74%9.87億 |
| 總負債 | 46.05%20.96億 | 56.80%21.7億 | 44.64%18.73億 | 3.10%13.75億 | 3.10%13.75億 | -0.19%14.35億 | -10.59%13.84億 | -4.21%12.95億 | 5.38%13.34億 | 5.38%13.34億 |
| 所有者權益 | ||||||||||
| 股本 | 0.18%57.1萬 | 0.18%57.1萬 | 0.18%57.1萬 | 0.00%57萬 | 0.00%57萬 | 0.00%57萬 | 0.00%57萬 | -28.75%57萬 | -28.75%57萬 | -28.75%57萬 |
| -普通股股本 | 0.18%57.1萬 | 0.18%57.1萬 | 0.18%57.1萬 | 0.00%57萬 | 0.00%57萬 | 0.00%57萬 | 0.00%57萬 | -28.75%57萬 | -28.75%57萬 | -28.75%57萬 |
| 留存收益 | 17.57%9.93億 | 22.02%8.49億 | 29.21%7.99億 | 30.29%8.68億 | 30.29%8.68億 | 30.86%8.44億 | 39.64%6.96億 | 39.98%6.18億 | 34.61%6.66億 | 34.61%6.66億 |
| 資本公積 | 1.29%6.27億 | 1.16%6.24億 | 1.04%6.21億 | 1.04%6.21億 | 1.04%6.21億 | 0.94%6.19億 | 0.85%6.17億 | 12.13%6.15億 | 11.91%6.15億 | 11.91%6.15億 |
| 減:庫存股 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 | 0.00%362.6萬 |
| 不影響留存收益的損益 | 17.81%-911.2萬 | 17.82%-917.5萬 | 17.81%-923.9萬 | 17.82%-930.2萬 | 17.82%-930.2萬 | 8.64%-1,108.6萬 | 8.37%-1,116.4萬 | 8.30%-1,124.1萬 | 8.36%-1,131.9萬 | 8.36%-1,131.9萬 |
| 股東權益總額 | 10.92%16.07億 | 12.51%14.61億 | 15.51%14.08億 | 16.59%14.76億 | 16.59%14.76億 | 16.57%14.49億 | 18.62%12.99億 | 25.02%12.19億 | 23.08%12.66億 | 23.08%12.66億 |
| 總權益 | 10.92%16.07億 | 12.51%14.61億 | 15.51%14.08億 | 16.59%14.76億 | 16.59%14.76億 | 16.57%14.49億 | 18.62%12.99億 | 25.02%12.19億 | 23.08%12.66億 | 23.08%12.66億 |
| 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 | -- |