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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | -18.47%1.08億 | 22.31%1.32億 | -27.24%2,841.6萬 | -15.22%4.33億 | -20.31%1.54億 | -13.91%1.32億 | -1.60%1.08億 | -28.38%3,905.4萬 | 16.75%5.11億 | 38.86%1.93億 |
| 持續經營淨收入 | 152.61%3,576.2萬 | -7.05%3,809.1萬 | -59.97%1,747.4萬 | -122.48%-3,454.6萬 | -7,307.14%-1.33億 | -73.66%1,415.7萬 | -17.88%4,097.9萬 | -9.39%4,365萬 | 15.68%1.54億 | -96.00%185萬 |
| 持續經營損益 | 134.17%114.4萬 | -92.88%43.9萬 | 855.56%40.8萬 | 105.46%29.8萬 | 27.20%-247萬 | -413.78%-334.8萬 | 13.63%617萬 | 99.37%-5.4萬 | -3,857.97%-546.2萬 | -597.51%-339.3萬 |
| 折舊和攤銷 | -14.50%7,522.8萬 | -5.11%7,919.6萬 | -5.51%7,893萬 | 8.15%3.47億 | 8.20%9,156.9萬 | 9.54%8,798.8萬 | 6.72%8,346.1萬 | 8.08%8,353.1萬 | 12.19%3.2億 | 9.76%8,463萬 |
| 遞延稅費 | -70.35%986.5萬 | -8.03%1,520.4萬 | -43.13%791.5萬 | 100.38%8,714.9萬 | 362.01%2,342.4萬 | 126.17%3,327.6萬 | 42.14%1,653.1萬 | 15.22%1,391.8萬 | 5.55%4,349.2萬 | -46.25%507萬 |
| 其他非現金項目 | -15.33%1,595.1萬 | -14.00%1,676萬 | -17.28%1,668.8萬 | -5.36%7,601.4萬 | -13.37%1,751.3萬 | -11.86%1,884萬 | -1.01%1,948.8萬 | 5.92%2,017.3萬 | 54.95%8,032.3萬 | 24.83%2,021.5萬 |
| 營運資金變化 | -938.08%-1,448.2萬 | 257.78%2,451萬 | 39.52%-4,610萬 | -129.04%-2,371.6萬 | -39.76%6,631.6萬 | -88.99%172.8萬 | -1,508.07%-1,553.4萬 | -76.62%-7,622.6萬 | 56,416.55%8,165.9萬 | 681.79%1.1億 |
| -應收款項(增)減 | 772.65%1,842.4萬 | -252.08%-5,075.7萬 | 2.14%-1.16億 | 44.99%1.3億 | -0.04%2.18億 | -147.20%-273.9萬 | 585.06%3,337.6萬 | 10.36%-1.18億 | 177.45%8,989.6萬 | 241.21%2.18億 |
| -存貨(增)減 | -398.03%-3,623.7萬 | 347.58%3,681.2萬 | -164.98%-1,209萬 | 1.74%9,058.8萬 | 13.96%7,469.1萬 | -52.12%1,215.9萬 | -174.05%-1,486.9萬 | 184.67%1,860.7萬 | 297.83%8,904萬 | 40.33%6,554萬 |
| -預付費用(增)減 | -295.15%-854.7萬 | -523.80%-652.5萬 | 93.60%383.9萬 | -12.04%177.6萬 | 621.18%300.2萬 | 24.21%-216.3萬 | -147.76%-104.6萬 | -39.15%198.3萬 | 118.08%201.9萬 | 53.96%-57.6萬 |
| -應付款項及應計費用(減)增 | 314.83%1,187.8萬 | 236.32%4,498萬 | 263.77%7,783.3萬 | -148.17%-2.46億 | -32.63%-2.29億 | 3.69%-552.9萬 | -17.39%-3,299.5萬 | -80.08%2,139.6萬 | -157.70%-9,929.6萬 | -81.47%-1.73億 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -18.47%1.08億 | 22.31%1.32億 | -27.24%2,841.6萬 | -15.22%4.33億 | -20.31%1.54億 | -13.91%1.32億 | -1.60%1.08億 | -28.38%3,905.4萬 | 16.75%5.11億 | 38.86%1.93億 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 27.75%-5,645.9萬 | -17.26%-6,388.7萬 | 2.34%-6,491.3萬 | 6.01%-2.85億 | -14.80%-8,639.5萬 | -22.44%-7,814.9萬 | 31.57%-5,448.2萬 | 21.85%-6,647萬 | 20.33%-3.04億 | 37.09%-7,525.9萬 |
| 資本性支出 | 48.25%-75.4萬 | -135.21%-493.7萬 | -58.85%-166萬 | 12.23%-722.8萬 | 0.38%-262.7萬 | -4.29%-145.7萬 | 13.83%-209.9萬 | 40.79%-104.5萬 | -11.65%-823.5萬 | -39.75%-263.7萬 |
| 固定資產交易的淨現金流 | 27.39%-5,568.3萬 | -12.17%-5,876萬 | -8.55%-6,219.4萬 | 7.77%-2.7億 | -17.97%-8,376.8萬 | -22.85%-7,669.2萬 | 31.24%-5,238.3萬 | 31.21%-5,729.5萬 | 21.49%-2.93億 | 39.79%-7,100.5萬 |
| 投資產品交易的淨現金流 | ---2.2萬 | ---19萬 | 86.97%-105.9萬 | -210.66%-813萬 | --0 | --0 | --0 | ---813萬 | ---261.7萬 | ---161.7萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 27.75%-5,645.9萬 | -17.26%-6,388.7萬 | 2.34%-6,491.3萬 | 6.01%-2.85億 | -14.80%-8,639.5萬 | -22.44%-7,814.9萬 | 31.57%-5,448.2萬 | 21.85%-6,647萬 | 20.33%-3.04億 | 37.09%-7,525.9萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -18.83%-6,741.4萬 | -22.22%-5,426萬 | 20.64%1,762.9萬 | 7.35%-1.67億 | 25.92%-8,091.8萬 | 1.40%-5,673.3萬 | -6.13%-4,439.6萬 | -47.59%1,461.3萬 | -333.16%-1.81億 | -470.57%-1.09億 |
| 債務發行/償還的淨現金流 | -46.55%-6,377.5萬 | -201.04%-5,062萬 | -38.23%2,126.8萬 | 32.89%-9,123.7萬 | 32.70%-6,533.3萬 | -1.80%-4,351.9萬 | 40.01%-1,681.5萬 | 7.93%3,443萬 | -426.59%-1.36億 | -541.76%-9,707.2萬 |
| 普通股發行/償還的淨現金流 | --0 | --0 | --0 | -110.81%-6,127.9萬 | -44.51%-1,188.6萬 | 12.34%-947.1萬 | -139.16%-2,401.2萬 | ---1,591萬 | ---2,906.9萬 | ---822.5萬 |
| 現金股利支付 | 2.78%-363.9萬 | 5.18%-364萬 | 6.86%-363.9萬 | 4.83%-1,518.8萬 | 6.09%-369.9萬 | 5.98%-374.3萬 | 4.48%-383.9萬 | 2.79%-390.7萬 | 0.73%-1,595.8萬 | 1.99%-393.9萬 |
| 職工行使股票期權收到的現金 | --0 | --0 | ---- | 3.45%27萬 | --0 | --0 | 3.45%27萬 | ---- | 52.63%26.1萬 | --0 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | -18.83%-6,741.4萬 | -22.22%-5,426萬 | 20.64%1,762.9萬 | 7.35%-1.67億 | 25.92%-8,091.8萬 | 1.40%-5,673.3萬 | -6.13%-4,439.6萬 | -47.59%1,461.3萬 | -333.16%-1.81億 | -470.57%-1.09億 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -11.80%1.6億 | -14.48%1.49億 | -10.09%1.68億 | 15.56%1.87億 | -0.82%1.77億 | 24.48%1.81億 | 10.93%1.74億 | 15.56%1.87億 | 5.46%1.62億 | 12.76%1.79億 |
| 當期現金流變化 | -446.11%-1,634.5萬 | 51.78%1,435.2萬 | -47.37%-1,886.8萬 | -173.81%-1,964.5萬 | -251.74%-1,330.5萬 | -109.40%-299.3萬 | 183.29%945.6萬 | -384.60%-1,280.3萬 | 79.98%2,661.6萬 | 2,108.56%876.8萬 |
| 利率變動影響 | 40.75%-69.8萬 | -67.64%-287萬 | -74.27%-53.5萬 | 153.99%79.2萬 | 678.96%398.9萬 | -204.53%-117.8萬 | -427.34%-171.2萬 | 87.36%-30.7萬 | 77.16%-146.7萬 | -125.03%-68.9萬 |
| 期末現金流 | -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 |
| 自由現金流 | 2.59%5,090.2萬 | 27.12%6,818.8萬 | -75.06%-3,547.4萬 | -27.48%1.51億 | -42.59%6,754.1萬 | -44.48%4,961.8萬 | 71.81%5,364.1萬 | 33.89%-2,026.4萬 | 284.65%2.08億 | 548.44%1.18億 |
| 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 | -- | -- | -- | -- | -- | -- |