Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Dropbox
DBX
| (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 | 18.22%7.22億 | -15.50%5.01億 | 55.34%7.28億 | 20.29%22.47億 | -7.02%5.75億 | 32.42%6.1億 | 32.05%5.93億 | 38.02%4.69億 | -5.61%18.68億 | 38.48%6.18億 |
| 持續經營淨收入 | -26.42%2.01億 | -26.33%1.82億 | 23.01%2.62億 | 6.70%9.71億 | -13.77%2.38億 | -2.06%2.73億 | 39.77%2.48億 | 19.15%2.13億 | -29.23%9.1億 | 1.48%2.76億 |
| 持續經營損益 | 43.19%-1,995.2萬 | 215.44%3,731.3萬 | -144.39%-507.1萬 | -1,154.64%-1,329.9萬 | 272.78%1,206.5萬 | -369.37%-3,511.8萬 | 36.61%1,182.9萬 | -129.36%-207.5萬 | 106.70%126.1萬 | 65.62%-698.3萬 |
| 折舊和攤銷 | 25.75%3.05億 | 33.93%3.03億 | 32.77%2.82億 | 35.94%9.74億 | 33.25%2.93億 | 25.95%2.43億 | 27.28%2.26億 | 68.07%2.12億 | 53.68%7.17億 | 67.21%2.2億 |
| 遞延稅費 | -7.47%9,846.3萬 | -30.30%3,337.3萬 | 21.08%5,994萬 | 54.15%2.65億 | 17.15%6,150萬 | 1,789.84%1.06億 | -23.06%4,788.2萬 | -4.32%4,950.6萬 | -50.04%1.72億 | -32.69%5,249.5萬 |
| 其他非現金項目 | 92.99%770.8萬 | 6.87%634.8萬 | 0.27%559.9萬 | 467.97%2,117.4萬 | 241.72%565.6萬 | -79.00%399.4萬 | 146.29%594萬 | 263.31%558.4萬 | 15.96%372.8萬 | -571.19%-399.1萬 |
| 營運資金變化 | 702.25%1.23億 | -228.91%-6,554萬 | 1,033.28%1.19億 | -73.85%1,308萬 | -151.75%-4,033.6萬 | 148.11%1,536.7萬 | 56.87%5,084.1萬 | 54.94%-1,279.2萬 | 142.42%5,002.7萬 | 494.66%7,794.6萬 |
| -應收款項(增)減 | 178.53%1,634.8萬 | -4,394.69%-1,859.6萬 | 120.30%1,127.2萬 | -386.97%-1.38億 | -239.19%-6,223.3萬 | 60.71%-2,081.8萬 | -97.21%43.3萬 | -235.72%-5,551.9萬 | 121.08%4,813.6萬 | 176.72%4,471.2萬 |
| -存貨(增)減 | -757.33%-1,034.8萬 | -108.43%-1,112.2萬 | -429.99%-1,083.3萬 | -260.38%-1,093.4萬 | -132.65%-234.7萬 | 59.58%-120.7萬 | -89.62%-533.6萬 | 53.79%-204.4萬 | -6.57%-303.4萬 | 744.75%718.9萬 |
| -預付費用(增)減 | 906.53%321萬 | -447.32%-623.1萬 | 666.96%835.7萬 | ---- | ---- | 97.75%-39.8萬 | 123.58%179.4萬 | 91.08%-147.4萬 | ---- | ---- |
| -應付款項及應計費用(減)增 | 196.04%1.02億 | -158.58%-2,035.9萬 | 175.25%7,633.4萬 | 142.54%8,994.1萬 | 47.28%-692.5萬 | -50.92%3,437.7萬 | 83.43%3,475.6萬 | 171.53%2,773.3萬 | -57.27%3,708.3萬 | -69.78%-1,313.6萬 |
| -其他流動資產變化 | -115.32%-49.5萬 | -104.15%-83.7萬 | -175.59%-19.2萬 | 527.24%405.2萬 | 256.82%97.7萬 | 502.37%323.1萬 | -120.13%-41萬 | 625.71%25.4萬 | 269.14%64.6萬 | -659.76%-62.3萬 |
| -其他流動負債變化 | 77.14%276.7萬 | -325.06%-200.3萬 | 298.97%194.3萬 | 1,287.56%477.4萬 | 432.43%183.5萬 | 200.19%156.2萬 | -41.41%89萬 | 156.32%48.7萬 | 94.95%-40.2萬 | -361.61%-55.2萬 |
| -其他營運資本變化 | 826.88%1,003.1萬 | -134.16%-639.2萬 | 82.90%3,250.4萬 | 295.62%6,338.4萬 | 2,035.59%2,827.9萬 | 94.68%-138萬 | 287.77%1,871.4萬 | 281.24%1,777.1萬 | -194.51%-3,240.2萬 | -105.76%-146.1萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | 18.22%7.22億 | -15.50%5.01億 | 55.34%7.28億 | 20.29%22.47億 | -7.02%5.75億 | 32.42%6.1億 | 32.05%5.93億 | 38.02%4.69億 | -5.61%18.68億 | 38.48%6.18億 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 73.94%-5.63億 | 14.18%-4.95億 | 5.83%-5.12億 | -14.35%-36.72億 | 28.69%-3.91億 | -410.06%-21.61億 | 69.56%-5.77億 | -58.19%-5.43億 | -209.52%-32.11億 | -98.61%-5.49億 |
| 資本性支出 | -18.82%-4.26億 | -6.34%-4.55億 | -32.25%-4.52億 | -11.03%-15.12億 | 10.34%-3.84億 | 0.08%-3.59億 | -27.76%-4.28億 | -42.45%-3.42億 | -59.67%-13.62億 | -67.53%-4.28億 |
| 固定資產交易的淨現金流 | -108.03%-1.37億 | 19.30%-4,345.6萬 | 59.63%-8,166.2萬 | -142.17%-4.54億 | -97.73%-1.33億 | -1.59%-6,571.7萬 | -212.26%-5,384.6萬 | -94.74%-2.02億 | 18.73%-1.88億 | -222.15%-6,706.9萬 |
| 業務交易的淨現金流 | 99.81%-326.3萬 | ---- | ---- | ---17.18億 | --1.14億 | -207.93%-17.36億 | ---- | ---- | --0 | --0 |
| 其他投資活動的淨現金流 | --343.2萬 | --1.9萬 | 2,370.89%2,223.8萬 | 100.74%1,237萬 | 121.37%1,147萬 | --0 | --0 | 99.56%90萬 | -3,672.33%-16.61億 | ---5,368.5萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 73.94%-5.63億 | 14.18%-4.95億 | 5.83%-5.12億 | -14.35%-36.72億 | 28.69%-3.91億 | -410.06%-21.61億 | 69.56%-5.77億 | -58.19%-5.43億 | -209.52%-32.11億 | -98.61%-5.49億 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -109.54%-1.49億 | 112.27%325.5萬 | -645.67%-2.33億 | 56.67%14.14億 | -554.09%-1.66億 | 3,908.82%15.63億 | -102.63%-2,651.8萬 | 207.12%4,278.1萬 | 287.65%9.02億 | 60.72%-2,535.5萬 |
| 債務發行/償還的淨現金流 | -104.19%-6,800萬 | 395.21%1.08億 | 36.23%-1.51億 | 8.32%11.39億 | -1,691.18%-2.71億 | 10,926.67%16.24億 | -97.90%2,180.9萬 | -2,460.00%-2.36億 | 388.72%10.52億 | 148.10%1,700萬 |
| 普通股發行/償還的淨現金流 | ---645.7萬 | ---4,424.9萬 | --0 | --3.45億 | --0 | --0 | --0 | --3.45億 | --0 | --0 |
| 現金股利支付 | -55.58%-3,866.2萬 | -56.58%-3,897萬 | -64.22%-3,918萬 | -35.89%-1.05億 | -31.92%-3,127.8萬 | -39.77%-2,485.1萬 | -38.91%-2,488.9萬 | -34.28%-2,385.8萬 | -118.96%-7,717.5萬 | -101.75%-2,371萬 |
| 其他融資活動的淨現金流額 | -0.23%-3,597.9萬 | 8.16%-2,152.6萬 | -4.14%-4,376.3萬 | 147.83%3,457.7萬 | 829.06%1.36億 | -334.41%-3,589.5萬 | -77.33%-2,343.8萬 | -30.64%-4,202.4萬 | 11.08%-7,229.3萬 | -6.77%-1,864.5萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | -109.54%-1.49億 | 112.27%325.5萬 | -645.67%-2.33億 | 56.67%14.14億 | -554.09%-1.66億 | 3,908.82%15.63億 | -102.63%-2,651.8萬 | 207.12%4,278.1萬 | 287.65%9.02億 | 60.72%-2,535.5萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 35.81%8,678.6萬 | 4.29%7,751.6萬 | -10.87%9,474.2萬 | -80.58%1.06億 | 23.88%7,702.3萬 | -2.94%6,390.3萬 | -85.24%7,432.6萬 | -80.58%1.06億 | 529.69%5.47億 | -85.92%6,217.4萬 |
| 當期現金流變化 | -26.82%960.1萬 | 188.94%927萬 | 46.12%-1,722.6萬 | 97.38%-1,155.6萬 | -59.84%1,771.9萬 | 458.08%1,312萬 | 97.62%-1,042.3萬 | 27.17%-3,197.2萬 | -195.79%-4.41億 | -58.22%4,412.4萬 |
| 期末現金流 | 25.14%9,638.7萬 | 35.81%8,678.6萬 | 4.29%7,751.6萬 | -10.87%9,474.2萬 | -10.87%9,474.2萬 | 23.88%7,702.3萬 | -2.94%6,390.3萬 | -85.24%7,432.6萬 | -80.58%1.06億 | -80.58%1.06億 |
| 自由現金流 | -14.69%1.59億 | -97.55%273.3萬 | 356.41%1.94億 | -11.94%2.8億 | -52.49%5,851.7萬 | 400.89%1.86億 | -31.34%1.11億 | -1,612.77%-7,565.3萬 | -64.46%3.18億 | -27.62%1.23億 |
| 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 | -- |