Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | -19.34%1.43億 | -11.80%1.6億 | -14.48%1.49億 | -10.09%1.68億 | -10.09%1.68億 | -0.82%1.77億 | 24.48%1.81億 | 10.93%1.74億 | 15.56%1.87億 | 15.56%1.87億 |
| -現金和現金等價物 | -19.34%1.43億 | -11.80%1.6億 | -14.48%1.49億 | -10.09%1.68億 | -10.09%1.68億 | -0.82%1.77億 | 24.48%1.81億 | 10.93%1.74億 | 15.56%1.87億 | 15.56%1.87億 |
| 應收款項 | -6.34%7.83億 | -6.39%7.82億 | -11.41%7.5億 | -11.23%6.24億 | -11.23%6.24億 | -11.64%8.36億 | -9.24%8.35億 | -9.29%8.46億 | -11.49%7.03億 | -11.49%7.03億 |
| -應收賬款 | -10.28%6.8億 | -7.76%6.92億 | -12.39%6.87億 | -11.32%5.71億 | -11.32%5.71億 | -12.50%7.58億 | -11.29%7.5億 | -9.11%7.84億 | -12.65%6.44億 | -12.65%6.44億 |
| -應收稅費 | -34.63%2,329.9萬 | -53.48%1,722.1萬 | -9.17%1,823.9萬 | 15.29%1,278.4萬 | 15.29%1,278.4萬 | 25.45%3,564.4萬 | 104.54%3,702萬 | 126.43%2,008萬 | 71.82%1,108.9萬 | 71.82%1,108.9萬 |
| -其他應收款 | 89.42%7,905.8萬 | 51.42%7,259.2萬 | 5.82%4,465.4萬 | -16.23%4,014.6萬 | -16.23%4,014.6萬 | -17.71%4,173.6萬 | -15.02%4,794.1萬 | -31.33%4,219.9萬 | -5.32%4,792.3萬 | -5.32%4,792.3萬 |
| 存貨 | -8.02%5.19億 | -17.60%4.75億 | -6.43%5.22億 | -10.57%5.08億 | -10.57%5.08億 | -11.85%5.65億 | -12.14%5.76億 | -18.92%5.58億 | -14.59%5.68億 | -14.59%5.68億 |
| 預付費用 | 26.15%4,492.4萬 | 6.52%3,562.8萬 | -7.75%2,980.6萬 | -0.90%3,359.9萬 | -0.90%3,359.9萬 | 5.94%3,561.1萬 | 10.40%3,344.6萬 | -2.03%3,231萬 | -6.44%3,390.4萬 | -6.44%3,390.4萬 |
| 流動資產合計 | -7.68%14.9億 | -10.66%14.53億 | -9.96%14.51億 | -10.68%13.36億 | -10.68%13.36億 | -10.26%16.14億 | -7.19%16.27億 | -11.26%16.11億 | -9.86%14.96億 | -9.86%14.96億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -3.31%20.98億 | -5.87%20.56億 | -2.03%21.35億 | -0.80%21.65億 | -0.80%21.65億 | -1.18%21.7億 | 0.59%21.84億 | -0.84%21.79億 | -0.93%21.82億 | -0.93%21.82億 |
| -固定資產 | 7.19%48.51億 | 4.26%46.97億 | 9.58%48.5億 | 11.02%48.01億 | 11.02%48.01億 | 5.35%45.25億 | 8.19%45.05億 | 6.58%44.26億 | 5.85%43.24億 | 5.85%43.24億 |
| -累計折舊 | -16.87%-27.53億 | -13.80%-26.42億 | -20.85%-27.15億 | -23.06%-26.36億 | -23.06%-26.36億 | -12.19%-23.55億 | -16.47%-23.21億 | -14.93%-22.47億 | -13.78%-21.42億 | -13.78%-21.42億 |
| 商譽及其他無形資產 | -4.90%3,822.2萬 | -6.85%3,906.2萬 | -11.38%3,732.7萬 | -12.18%3,753.5萬 | -12.18%3,753.5萬 | -7.47%4,019.3萬 | -4.05%4,193.6萬 | -6.53%4,211.9萬 | -6.91%4,274.3萬 | -6.91%4,274.3萬 |
| -其他無形資產 | ---- | ---- | ---- | -12.18%3,753.5萬 | -12.18%3,753.5萬 | ---- | ---- | ---- | -6.91%4,274.3萬 | -6.91%4,274.3萬 |
| 投資和預付款 | -2.27%6,462.5萬 | -2.44%6,516.5萬 | -3.23%6,547.1萬 | 8.66%6,537.8萬 | 8.66%6,537.8萬 | 11.14%6,612.4萬 | 11.18%6,679.8萬 | 13.24%6,765.4萬 | 7.72%6,017萬 | 7.72%6,017萬 |
| 非流動遞延資產 | 11.68%2.16億 | 5.66%2.1億 | -1.00%1.98億 | 3.75%2億 | 3.75%2億 | -6.75%1.93億 | 3.16%1.99億 | 5.09%2億 | 15.37%1.92億 | 15.37%1.92億 |
| 確認的養老福利金 | 9.11%1,859.9萬 | 22.88%1,859.9萬 | 15.05%1,834.2萬 | 7.30%1,749.3萬 | 7.30%1,749.3萬 | 13.01%1,704.6萬 | -2.09%1,513.6萬 | 19.80%1,594.3萬 | 33.26%1,630.3萬 | 33.26%1,630.3萬 |
| 非流動資產合計 | -2.06%24.35億 | -4.71%23.89億 | -2.03%24.54億 | -0.37%24.85億 | -0.37%24.85億 | -1.37%24.87億 | 0.95%25.07億 | -0.05%25.05億 | 0.42%24.94億 | 0.42%24.94億 |
| 總資產 | -4.27%39.25億 | -7.05%38.42億 | -5.13%39.04億 | -4.23%38.21億 | -4.23%38.21億 | -5.07%41.01億 | -2.42%41.34億 | -4.76%41.16億 | -3.70%39.9億 | -3.70%39.9億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -8.14%11.37億 | -10.87%10.89億 | -12.52%10.79億 | -12.61%10.5億 | -12.61%10.5億 | -12.63%12.38億 | -12.01%12.22億 | -14.73%12.34億 | -11.29%12.02億 | -11.29%12.02億 |
| -應付賬款 | -5.79%11.17億 | -9.59%10.78億 | -12.30%10.62億 | -12.91%10.25億 | -12.91%10.25億 | -12.70%11.85億 | -11.85%11.93億 | -13.59%12.11億 | -10.55%11.77億 | -10.55%11.77億 |
| -應付稅費 | -61.34%2,024.3萬 | -64.07%1,038.7萬 | -24.31%1,672.4萬 | 1.26%2,533.2萬 | 1.26%2,533.2萬 | -10.98%5,236.4萬 | -18.10%2,890.5萬 | -50.47%2,209.6萬 | -36.21%2,501.7萬 | -36.21%2,501.7萬 |
| 現行撥備 | 196.13%2,618.7萬 | 139.34%2,763.2萬 | 38.95%1,910.4萬 | -77.04%686.2萬 | -77.04%686.2萬 | 98.81%884.3萬 | 100.12%1,154.5萬 | 79.00%1,374.9萬 | 278.09%2,989.2萬 | 278.09%2,989.2萬 |
| 短期借款與租賃負債 | 14.71%7,280.2萬 | 11.05%6,954.2萬 | 18.98%7,205.8萬 | 5.54%6,468萬 | 5.54%6,468萬 | 1.72%6,346.7萬 | 3.68%6,262.4萬 | -1.78%6,056.3萬 | 2.38%6,128.5萬 | 2.38%6,128.5萬 |
| -短期借款 | 42.58%1,609.7萬 | 35.06%1,486.9萬 | 44.23%1,612.2萬 | -18.26%1,044.5萬 | -18.26%1,044.5萬 | -21.71%1,129萬 | -28.39%1,100.9萬 | -31.85%1,117.8萬 | -21.11%1,277.8萬 | -21.11%1,277.8萬 |
| -短期租賃負債 | 8.68%5,670.5萬 | 5.92%5,467.3萬 | 13.27%5,593.6萬 | 11.81%5,423.5萬 | 11.81%5,423.5萬 | 8.76%5,217.7萬 | 14.63%5,161.5萬 | 9.11%4,938.5萬 | 11.09%4,850.7萬 | 11.09%4,850.7萬 |
| 其他流動負債 | ---- | ---- | ---- | ---- | ---- | ---- | --346.9萬 | ---- | ---- | ---- |
| 流動負債總額 | -5.66%12.36億 | -8.72%11.86億 | -10.52%11.7億 | -13.24%11.22億 | -13.24%11.22億 | -11.71%13.1億 | -10.68%12.99億 | -13.72%13.08億 | -9.11%12.93億 | -9.11%12.93億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -8.35%10.8億 | -9.40%11.08億 | -3.17%11.83億 | -0.58%11.6億 | -0.58%11.6億 | -7.45%11.78億 | -4.80%12.23億 | -7.26%12.22億 | -9.09%11.67億 | -9.09%11.67億 |
| -長期借款 | -9.24%8.95億 | -8.32%9.38億 | -2.12%9.97億 | 1.52%9.71億 | 1.52%9.71億 | -6.41%9.86億 | -4.23%10.23億 | -7.03%10.19億 | -9.27%9.56億 | -9.27%9.56億 |
| -長期租賃負債 | -3.80%1.85億 | -14.90%1.71億 | -8.43%1.86億 | -10.12%1.89億 | -10.12%1.89億 | -12.44%1.92億 | -7.57%2.01億 | -8.39%2.03億 | -8.27%2.1億 | -8.27%2.1億 |
| 遞延負債 | 26.63%3,299.9萬 | 32.09%3,484.3萬 | 1.80%2,798.7萬 | 14.73%3,165.3萬 | 14.73%3,165.3萬 | 1.95%2,605.9萬 | -0.40%2,637.8萬 | 31.31%2,749.2萬 | 50.66%2,758.8萬 | 50.66%2,758.8萬 |
| 員工福利 | 1.75%4,075.4萬 | 5.31%4,036.8萬 | 5.11%4,075.4萬 | 8.38%4,038.4萬 | 8.38%4,038.4萬 | 6.96%4,005.5萬 | -7.82%3,833.4萬 | -9.05%3,877.4萬 | -11.10%3,726.1萬 | -11.10%3,726.1萬 |
| 非流動負債總額 | -7.29%11.54億 | -8.11%11.83億 | -2.82%12.52億 | 0.03%12.32億 | 0.03%12.32億 | -6.86%12.44億 | -4.80%12.88億 | -6.73%12.88億 | -8.34%12.32億 | -8.34%12.32億 |
| 總負債 | -6.45%23.9億 | -8.42%23.69億 | -6.70%24.22億 | -6.76%23.54億 | -6.76%23.54億 | -9.41%25.55億 | -7.85%25.87億 | -10.39%25.96億 | -8.74%25.25億 | -8.74%25.25億 |
| 所有者權益 | ||||||||||
| 股本 | -1.62%6.01億 | -2.71%6.01億 | -5.19%6.01億 | -6.83%6.01億 | -6.83%6.01億 | -6.08%6.11億 | -5.99%6.18億 | -4.46%6.34億 | -2.77%6.45億 | -2.77%6.45億 |
| -普通股股本 | -1.62%6.01億 | -2.71%6.01億 | -5.19%6.01億 | -6.83%6.01億 | -6.83%6.01億 | -6.08%6.11億 | -5.99%6.18億 | -4.46%6.34億 | -2.77%6.45億 | -2.77%6.45億 |
| 留存收益 | -7.85%6.9億 | -11.24%6.58億 | -12.48%6.23億 | -10.22%6.09億 | -10.22%6.09億 | 9.89%7.49億 | 17.17%7.41億 | 21.11%7.12億 | 24.77%6.78億 | 24.77%6.78億 |
| 資本公積 | 1.38%4,658.3萬 | 1.09%4,640.6萬 | 0.62%4,622.9萬 | 0.32%4,605.2萬 | 0.32%4,605.2萬 | 0.35%4,595萬 | 0.49%4,590.7萬 | 0.61%4,594.5萬 | 0.76%4,590.3萬 | 0.76%4,590.3萬 |
| 不影響留存收益的損益 | 41.23%1.98億 | 18.26%1.67億 | 66.10%2.11億 | 120.17%2.11億 | 120.17%2.11億 | 14.97%1.4億 | 52.00%1.41億 | 0.36%1.27億 | -22.82%9,575.3萬 | -22.82%9,575.3萬 |
| 股東權益總額 | -0.67%15.36億 | -4.77%14.73億 | -2.47%14.82億 | 0.13%14.67億 | 0.13%14.67億 | 3.08%15.46億 | 8.25%15.47億 | 6.69%15.19億 | 6.41%14.65億 | 6.41%14.65億 |
| 總權益 | -0.67%15.36億 | -4.77%14.73億 | -2.47%14.82億 | 0.13%14.67億 | 0.13%14.67億 | 3.08%15.46億 | 8.25%15.47億 | 6.69%15.19億 | 6.41%14.65億 | 6.41%14.65億 |
| 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 |
| 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 | -- | -- | -- | -- | -- | -- |