Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q3)2025/10/31 | (Q2)2025/07/31 | (Q1)2025/04/30 | (FY)2025/01/31 | (Q4)2025/01/31 | (Q3)2024/10/31 | (Q2)2024/07/31 | (Q1)2024/04/30 | (FY)2024/01/31 | (Q4)2024/01/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -66.04%8,759萬 | 1.26%1.23億 | 2.90%1.33億 | 7.89%1.21億 | 7.89%1.21億 | 156.67%2.58億 | 23.88%1.21億 | 31.94%1.29億 | 36.63%1.12億 | 36.63%1.12億 |
| -現金和現金等價物 | -66.04%8,759萬 | 1.26%1.23億 | 2.90%1.33億 | 7.89%1.21億 | 7.89%1.21億 | 156.67%2.58億 | 23.88%1.21億 | 31.94%1.29億 | 36.63%1.12億 | 36.63%1.12億 |
| 應收款項 | 33.74%8,694.8萬 | 24.93%9,846.8萬 | 33.00%1.04億 | 29.93%1.47億 | 29.93%1.47億 | 4.84%6,501.3萬 | -2.57%7,881.9萬 | -3.35%7,850.8萬 | 13.55%1.13億 | 13.55%1.13億 |
| -應收賬款 | 33.31%6,441.1萬 | 23.63%8,210.5萬 | 25.18%8,582.8萬 | 15.28%1.22億 | 15.28%1.22億 | -15.40%4,831.6萬 | -10.94%6,641.1萬 | -8.99%6,856.4萬 | 12.08%1.06億 | 12.08%1.06億 |
| -其他應收款 | 33.09%2,378.2萬 | 29.38%1,761.1萬 | 79.81%1,985.8萬 | 210.34%2,562.2萬 | 210.34%2,562.2萬 | 154.51%1,786.9萬 | 97.08%1,361.2萬 | 59.30%1,104.4萬 | 45.69%825.6萬 | 45.69%825.6萬 |
| -應收賬款調整額 | -6.23%-124.5萬 | -3.65%-124.8萬 | -15.36%-126.9萬 | 15.30%-122.9萬 | 15.30%-122.9萬 | 47.23%-117.2萬 | -37.44%-120.4萬 | -6.08%-110萬 | -61.40%-145.1萬 | -61.40%-145.1萬 |
| 預付費用 | --1,817.4萬 | --1,746.5萬 | --2,075.4萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 遞延資產 | 22.34%1,494.2萬 | 23.64%1,429.9萬 | 22.65%1,392.8萬 | 27.67%1,346.2萬 | 27.67%1,346.2萬 | 25.72%1,221.4萬 | 21.80%1,156.5萬 | 21.20%1,135.6萬 | 12.34%1,054.4萬 | 12.34%1,054.4萬 |
| 其他流動資產 | -88.40%156.8萬 | -88.69%191.8萬 | -92.14%135.5萬 | 38.90%2,107.2萬 | 38.90%2,107.2萬 | -27.57%1,352.3萬 | -19.16%1,695.7萬 | -24.72%1,723.9萬 | -6.78%1,517.1萬 | -6.78%1,517.1萬 |
| 流動資產合計 | -39.99%2.09億 | 11.51%2.55億 | 15.68%2.74億 | 20.53%3.02億 | 20.53%3.02億 | 82.66%3.49億 | 9.25%2.29億 | 11.79%2.37億 | 21.03%2.51億 | 21.03%2.51億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -1.53%8,926.1萬 | -2.53%9,036.6萬 | -1.64%9,285.3萬 | -7.55%9,097.9萬 | -7.55%9,097.9萬 | 1.38%9,064.9萬 | 2.82%9,271.3萬 | 1.61%9,440.3萬 | 3.64%9,840.6萬 | 3.64%9,840.6萬 |
| -固定資產 | -0.52%1.18億 | -1.32%1.19億 | 2.06%1.23億 | -2.92%1.2億 | -2.92%1.2億 | 4.43%1.18億 | 5.69%1.2億 | 5.05%1.21億 | 7.15%1.24億 | 7.15%1.24億 |
| -累計折舊 | -2.76%-2,858.1萬 | -2.76%-2,815.5萬 | -15.31%-3,041.8萬 | -15.13%-2,900.4萬 | -15.13%-2,900.4萬 | -15.79%-2,781.3萬 | -16.73%-2,739.9萬 | -19.52%-2,638萬 | -23.47%-2,519.2萬 | -23.47%-2,519.2萬 |
| 商譽及其他無形資產 | 17.08%12.14億 | 17.19%12.23億 | 18.26%12.42億 | 23.00%11.74億 | 23.00%11.74億 | 7.98%10.37億 | 6.73%10.44億 | 6.66%10.5億 | -3.81%9.54億 | -3.81%9.54億 |
| -商譽 | 17.90%10.71億 | 17.95%10.71億 | 19.08%10.81億 | 21.52%10.19億 | 21.52%10.19億 | 8.34%9.09億 | 8.22%9.08億 | 8.18%9.08億 | -0.07%8.39億 | -0.07%8.39億 |
| -其他無形資產 | 11.30%1.43億 | 12.10%1.52億 | 13.04%1.61億 | 33.74%1.55億 | 33.74%1.55億 | 5.46%1.28億 | -2.26%1.36億 | -2.05%1.43億 | -24.38%1.16億 | -24.38%1.16億 |
| 投資和預付款 | -21.86%726.2萬 | -21.86%726.2萬 | -21.86%726.2萬 | 0.00%929.4萬 | 0.00%929.4萬 | 2.91%929.4萬 | 42.31%929.4萬 | 42.31%929.4萬 | 42.31%929.4萬 | 42.31%929.4萬 |
| 非流動遞延資產 | 19.15%2,405.1萬 | 18.49%2,267.6萬 | 22.87%2,323.3萬 | 36.21%2,373.5萬 | 36.21%2,373.5萬 | 23.89%2,018.5萬 | 17.67%1,913.7萬 | 12.61%1,890.9萬 | -4.41%1,742.5萬 | -4.41%1,742.5萬 |
| 其他非流動資產 | 59.04%1,738.5萬 | 15.87%1,776.1萬 | -17.58%1,193.7萬 | 0.88%1,017.8萬 | 0.88%1,017.8萬 | 560.08%1,093.1萬 | 870.74%1,532.8萬 | 631.88%1,448.4萬 | 24.54%1,008.9萬 | 24.54%1,008.9萬 |
| 非流動資產合計 | 15.75%13.52億 | 15.33%13.61億 | 16.00%13.77億 | 20.05%13.08億 | 20.05%13.08億 | 8.48%11.68億 | 8.03%11.8億 | 7.66%11.87億 | -2.72%10.9億 | -2.72%10.9億 |
| 總資產 | 2.94%15.61億 | 14.71%16.16億 | 15.95%16.51億 | 20.14%16.1億 | 20.14%16.1億 | 19.65%15.17億 | 8.23%14.09億 | 8.32%14.24億 | 0.99%13.4億 | 0.99%13.4億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 3.33%1,252.7萬 | 7.09%1,406.9萬 | -6.31%1,510.1萬 | 15.18%1,364萬 | 15.18%1,364萬 | -3.22%1,212.3萬 | 34.28%1,313.7萬 | 45.44%1,611.8萬 | -0.30%1,184.2萬 | -0.30%1,184.2萬 |
| -應付賬款 | 3.33%1,252.7萬 | 7.09%1,406.9萬 | -6.31%1,510.1萬 | 15.18%1,364萬 | 15.18%1,364萬 | -3.22%1,212.3萬 | 34.28%1,313.7萬 | 45.44%1,611.8萬 | -0.30%1,184.2萬 | -0.30%1,184.2萬 |
| 應計費用 | 8.29%1,255.5萬 | 60.98%1,276.6萬 | 60.57%1,415.6萬 | 49.71%1,623.9萬 | 49.71%1,623.9萬 | 1.36%1,159.4萬 | -33.89%793萬 | -9.44%881.6萬 | -0.46%1,084.7萬 | -0.46%1,084.7萬 |
| 短期借款與租賃負債 | -7.59%595.5萬 | -4.53%603.1萬 | 16.03%679.7萬 | 33.38%683.3萬 | 33.38%683.3萬 | 30.13%644.4萬 | 30.79%631.7萬 | -70.83%585.8萬 | 4.79%512.3萬 | 4.79%512.3萬 |
| -短期租賃負債 | -7.59%595.5萬 | -4.53%603.1萬 | 16.03%679.7萬 | 33.38%683.3萬 | 33.38%683.3萬 | 30.13%644.4萬 | 30.79%631.7萬 | 15.27%585.8萬 | 4.79%512.3萬 | 4.79%512.3萬 |
| 遞延負債 | 14.87%1.52億 | 13.28%1.95億 | 13.25%2.04億 | 11.84%1.91億 | 11.84%1.91億 | 1.59%1.32億 | 1.61%1.72億 | 4.76%1.8億 | 10.38%1.71億 | 10.38%1.71億 |
| 其他流動負債 | --850萬 | --840萬 | --830萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 流動負債總額 | 16.30%2.08億 | 17.85%2.49億 | 17.62%2.61億 | 16.96%2.52億 | 16.96%2.52億 | 3.43%1.79億 | 1.28%2.11億 | -0.61%2.22億 | 4.81%2.15億 | 4.81%2.15億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 14.80%2.63億 | 152.42%2.63億 | 124.98%2.72億 | 232.82%2.3億 | 232.82%2.3億 | 285.49%2.29億 | 76.15%1.04億 | 100.08%1.21億 | -24.60%6,910.3萬 | -24.60%6,910.3萬 |
| -長期借款 | 22.59%2.04億 | 408.75%2.04億 | 279.09%2.09億 | --1.66億 | --1.66億 | --1.66億 | --4,000萬 | --5,500萬 | ---- | ---- |
| -長期租賃負債 | -5.57%5,991.6萬 | -6.86%5,995.4萬 | -4.03%6,305.1萬 | -7.40%6,399.1萬 | -7.40%6,399.1萬 | 6.60%6,345.3萬 | 8.64%6,437.3萬 | 8.91%6,569.8萬 | 12.09%6,910.3萬 | 12.09%6,910.3萬 |
| 遞延負債 | 64.76%1,813.7萬 | 66.41%1,957.8萬 | 91.84%2,099.5萬 | 282.97%1,412萬 | 282.97%1,412萬 | 239.65%1,100.8萬 | 303.05%1,176.5萬 | 341.65%1,094.4萬 | 31.82%368.7萬 | 31.82%368.7萬 |
| 其他非流動負債 | 372.76%1,761.5萬 | 549.96%1,718.5萬 | 548.31%1,670.7萬 | --1,716萬 | --1,716萬 | --372.6萬 | --264.4萬 | --257.7萬 | ---- | ---- |
| 非流動負債總額 | 22.52%2.99億 | 152.75%3億 | 130.41%3.09億 | 258.94%2.61億 | 258.94%2.61億 | 289.06%2.44億 | 91.05%1.19億 | 113.72%1.34億 | -22.93%7,279萬 | -22.93%7,279萬 |
| 總負債 | 19.89%5.07億 | 66.44%5.49億 | 60.15%5.7億 | 78.16%5.13億 | 78.16%5.13億 | 79.48%4.23億 | 21.92%3.3億 | 24.50%3.56億 | -3.93%2.88億 | -3.93%2.88億 |
| 所有者權益 | ||||||||||
| 股本 | 1.72%5.9萬 | 1.72%5.9萬 | 3.51%5.9萬 | 1.75%5.8萬 | 1.75%5.8萬 | 1.75%5.8萬 | 3.57%5.8萬 | 1.79%5.7萬 | 1.79%5.7萬 | 1.79%5.7萬 |
| -普通股股本 | 1.72%5.9萬 | 1.72%5.9萬 | 3.51%5.9萬 | 1.75%5.8萬 | 1.75%5.8萬 | 1.75%5.8萬 | 3.57%5.8萬 | 1.79%5.7萬 | 1.79%5.7萬 | 1.79%5.7萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -3.94%-3.84億 | -7.43%-3.93億 | -6.90%-3.79億 | -9.23%-3.85億 | -9.23%-3.85億 | -4.36%-3.7億 | -8.40%-3.66億 | -10.32%-3.55億 | -13.67%-3.53億 | -13.67%-3.53億 |
| 資本公積 | 4.84%15.27億 | 4.95%15.11億 | 5.13%14.91億 | 5.25%14.74億 | 5.25%14.74億 | 5.38%14.56億 | 5.46%14.39億 | 5.32%14.18億 | 5.04%14.01億 | 5.04%14.01億 |
| 減:庫存股 | --1億 | --6,059.8萬 | --4,058.8萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 不影響留存收益的損益 | -147.06%-76萬 | -108.60%-12.1萬 | 77.87%155.1萬 | -82.33%17.6萬 | -82.33%17.6萬 | 78.26%161.5萬 | 66.71%140.7萬 | 6.60%87.2萬 | 43.52%99.6萬 | 43.52%99.6萬 |
| 股東權益總額 | -4.30%10.41億 | -1.68%10.57億 | 0.78%10.72億 | 3.83%10.89億 | 3.83%10.89億 | 5.80%10.88億 | 4.54%10.75億 | 3.75%10.64億 | 2.45%10.49億 | 2.45%10.49億 |
| 非控制性權益 | 137.17%1,243.5萬 | 150.30%1,034.5萬 | 112.64%872.9萬 | 141.72%828.6萬 | 141.72%828.6萬 | 63.95%524.3萬 | 38.00%413.3萬 | 28.93%410.5萬 | -4.49%342.8萬 | -4.49%342.8萬 |
| 總權益 | -3.62%10.54億 | -1.10%10.67億 | 1.21%10.81億 | 4.27%10.98億 | 4.27%10.98億 | 5.98%10.94億 | 4.64%10.79億 | 3.83%10.68億 | 2.43%10.53億 | 2.43%10.53億 |
| 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 | -- |