Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Disney
DIS
5
Roblox
RBLX
| (FY)2025/09/28 | (Q4)2025/09/28 | (Q3)2025/06/29 | (Q2)2025/03/30 | (Q1)2024/12/29 | (FY)2024/09/29 | (Q4)2024/09/29 | (Q3)2024/06/23 | (Q2)2024/03/24 | (Q1)2023/12/24 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | -596.06%-554.1萬 | -2,316.09%-630.6萬 | 567.51%889.2萬 | -124.69%-79萬 | -9,271.25%-733.7萬 | 135.11%111.7萬 | 82.16%-26.1萬 | 30.56%-190.2萬 | -1.08%320萬 | 103.61%8萬 |
| 持續經營淨收入 | -51.64%-3,574.6萬 | 38.49%-583.1萬 | 54.59%-167.6萬 | -3.26%-1,201.5萬 | -1,415.82%-1,622.4萬 | -762.53%-2,357.3萬 | -614.86%-947.9萬 | -272.88%-369.1萬 | -116.85%-1,163.6萬 | -32.40%123.3萬 |
| 持續經營損益 | -194.48%-313萬 | 14.55%-106.9萬 | 3.40%-150.5萬 | -98.10%14.5萬 | 54.12%-70.1萬 | 147.45%331.3萬 | -65.26%-125.1萬 | 15.14%-155.8萬 | 7,255.77%765萬 | 65.99%-152.8萬 |
| 折舊和攤銷 | -31.77%1,884.3萬 | -41.32%362.5萬 | -44.79%378.2萬 | -29.10%517.1萬 | -14.12%626.5萬 | -9.81%2,761.6萬 | -17.89%617.8萬 | -8.40%685萬 | -5.69%729.3萬 | -7.49%729.5萬 |
| 遞延稅費 | 34.37%-691.4萬 | 33.54%-664.1萬 | -51.43%1.7萬 | -333.82%-15.9萬 | 79.69%-13.1萬 | -131.95%-1,053.5萬 | -144.81%-999.3萬 | 138.04%3.5萬 | 144.74%6.8萬 | -198.61%-64.5萬 |
| 其他非現金項目 | 234.47%598.8萬 | -196.77%-129萬 | 205.62%122.2萬 | 35,552.63%677.4萬 | 84.55%-71.8萬 | -3.34%-445.3萬 | 293.47%133.3萬 | 15.85%-115.7萬 | 100.74%1.9萬 | -1,557.05%-464.8萬 |
| 營運資金變化 | 40.44%-857.2萬 | -1,457.37%-690.9萬 | 138.86%224.9萬 | -17.75%-418萬 | 104.82%26.8萬 | 54.53%-1,439.3萬 | 104.15%50.9萬 | 48.23%-578.7萬 | -320.91%-355萬 | 43.32%-556.5萬 |
| -應收款項(增)減 | -67.95%-922.7萬 | 54.93%-159.9萬 | 119.55%97.1萬 | -197.61%-591.7萬 | 11.78%-268.2萬 | 18.47%-549.4萬 | -81.11%-354.8萬 | -52.21%-496.8萬 | -7.00%606.2萬 | 62.16%-304萬 |
| -存貨(增)減 | -40.29%53.8萬 | 170.83%11.9萬 | -66.67%39.3萬 | 1,081.82%43.2萬 | -515.15%-40.6萬 | -7.78%90.1萬 | -112.68%-16.8萬 | -25.05%117.9萬 | 97.88%-4.4萬 | -143.14%-6.6萬 |
| -應付款項及應計費用(減)增 | 153.06%391.5萬 | -196.92%-466.4萬 | 153.14%145.6萬 | 138.79%287.4萬 | 308.18%424.9萬 | 71.41%-737.8萬 | 141.01%481.2萬 | 70.66%-274萬 | -107.54%-740.9萬 | -74.74%-204.1萬 |
| -其他營運資本變化 | -56.81%-379.8萬 | -30.32%-76.5萬 | -176.95%-57.1萬 | 27.33%-156.9萬 | -113.64%-89.3萬 | -2,818.07%-242.2萬 | -669.90%-58.7萬 | 597.99%74.2萬 | -394.54%-215.9萬 | 45.71%-41.8萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -596.06%-554.1萬 | -2,316.09%-630.6萬 | 567.51%889.2萬 | -124.69%-79萬 | -9,271.25%-733.7萬 | 135.11%111.7萬 | 82.16%-26.1萬 | 30.56%-190.2萬 | -1.08%320萬 | 103.61%8萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 106.65%771萬 | -19.93%257.6萬 | 440.67%194.1萬 | 65.57%-66.8萬 | 84.30%386.1萬 | -56.80%373.1萬 | -3.19%321.7萬 | -45.93%35.9萬 | -1,930.19%-194萬 | -53.89%209.5萬 |
| 固定資產交易的淨現金流 | 83.24%-154.3萬 | 175.15%199.6萬 | 82.76%-61.6萬 | 29.67%-137萬 | -50.78%-155.3萬 | -80.30%-920.8萬 | -101.82%-265.6萬 | -136.38%-357.4萬 | -78.39%-194.8萬 | 13.23%-103萬 |
| 其他投資活動的淨現金流 | -28.49%925.3萬 | -90.12%58萬 | -34.99%255.7萬 | 8,675.00%70.2萬 | 73.25%541.4萬 | -5.85%1,293.9萬 | 26.60%587.3萬 | 80.74%393.3萬 | -99.33%8,000 | -45.46%312.5萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 106.65%771萬 | -19.93%257.6萬 | 440.67%194.1萬 | 65.57%-66.8萬 | 84.30%386.1萬 | -56.80%373.1萬 | -3.19%321.7萬 | -45.93%35.9萬 | -1,930.19%-194萬 | -53.89%209.5萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 81.85%-177.8萬 | 94.01%-40.6萬 | -20.46%-137.2萬 | 0 | 0 | -38.16%-979.8萬 | -58.96%-678.3萬 | -113.9萬 | 80.54%-51.7萬 | -708.93%-135.9萬 |
| 債務發行/償還的淨現金流 | 81.85%-177.8萬 | 94.01%-40.6萬 | -49.46%-137.2萬 | --0 | --0 | -43.81%-979.8萬 | -59.49%-678.3萬 | ---91.8萬 | 79.80%-51.7萬 | ---158萬 |
| 普通股發行/償還的淨現金流 | --0 | ---- | ---- | --0 | --0 | --0 | --0 | ---22.1萬 | --0 | 231.55%22.1萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 81.85%-177.8萬 | 94.01%-40.6萬 | -20.46%-137.2萬 | --0 | --0 | -38.16%-979.8萬 | -58.96%-678.3萬 | ---113.9萬 | 80.54%-51.7萬 | -708.93%-135.9萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -34.03%959.8萬 | 5.21%1,412.5萬 | -71.04%466.4萬 | -60.15%612.2萬 | -34.03%959.8萬 | -10.11%1,454.8萬 | -20.82%1,342.5萬 | -15.36%1,610.7萬 | -16.25%1,536.4萬 | -10.11%1,454.8萬 |
| 當期現金流變化 | 107.90%39.1萬 | -8.07%-413.6萬 | 452.76%946.1萬 | -296.23%-145.8萬 | -525.98%-347.6萬 | -202.38%-495萬 | -58.99%-382.7萬 | -29.25%-268.2萬 | 8.63%74.3萬 | -62.24%81.6萬 |
| 期末現金流 | 4.07%998.9萬 | 4.07%998.9萬 | 5.21%1,412.5萬 | -71.04%466.4萬 | -60.15%612.2萬 | -34.03%959.8萬 | -34.03%959.8萬 | -20.82%1,342.5萬 | -15.36%1,610.7萬 | -16.25%1,536.4萬 |
| 自由現金流 | 12.45%-708.4萬 | -47.75%-431萬 | 251.13%827.6萬 | -272.52%-216萬 | -835.79%-889萬 | 2.38%-809.1萬 | -4.97%-291.7萬 | -28.82%-547.6萬 | -41.58%125.2萬 | 72.07%-95萬 |
| 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 |