Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Alphabet-A
GOOGL
5
Warner Bros Discovery
WBD
| (Q1)2025/10/31 | (FY)2025/07/31 | (Q4)2025/07/31 | (Q3)2025/04/30 | (Q2)2025/01/31 | (Q1)2024/10/31 | (FY)2024/07/31 | (Q4)2024/07/31 | (Q3)2024/04/30 | (Q2)2024/01/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | -5.22%1,034.9萬 | 32.94%8,018.3萬 | 7.74%2,519.5萬 | 19.35%2,265.8萬 | 128.24%2,141.1萬 | 27.50%1,091.9萬 | 21.20%6,031.3萬 | 70.40%2,338.4萬 | -13.01%1,898.4萬 | -17.73%938.1萬 |
| 持續經營淨收入 | -5.62%1,545.6萬 | 36.96%5,399.6萬 | 53.14%1,305.5萬 | 49.72%1,164.4萬 | 4.35%1,292.1萬 | 52.45%1,637.6萬 | 33.72%3,942.6萬 | -28.48%852.5萬 | -8.38%777.7萬 | 221.94%1,238.2萬 |
| 持續經營損益 | 221.25%25.7萬 | ---- | ---- | -300.00%-6.6萬 | -86.96%1.5萬 | 207.69%8萬 | ---- | ---- | -99.33%3.3萬 | 394.87%11.5萬 |
| 折舊和攤銷 | 7.88%580.5萬 | 14.32%2,204.2萬 | -0.19%565.1萬 | 16.98%557.4萬 | 21.18%543.6萬 | 23.19%538.1萬 | 24.17%1,928.1萬 | 35.45%566.2萬 | 16.96%476.5萬 | 19.59%448.6萬 |
| 遞延稅費 | ---- | -85.86%24萬 | ---- | ---- | ---- | ---- | 138.30%169.7萬 | 143.72%161.3萬 | ---- | ---- |
| 其他非現金項目 | 31.91%6.2萬 | -9.95%19萬 | -11.32%4.7萬 | -9.43%4.8萬 | -7.69%4.8萬 | -11.32%4.7萬 | 31.06%21.1萬 | 29.27%5.3萬 | 32.50%5.3萬 | 30.00%5.2萬 |
| 營運資金變化 | 2.45%-1,247.9萬 | 57.78%-223萬 | -25.47%465萬 | -19.54%410萬 | 120.47%181.3萬 | -64.84%-1,279.3萬 | -3,101.21%-528.2萬 | 1,368.00%623.9萬 | 39.81%509.6萬 | -414.60%-885.6萬 |
| -應收款項(增)減 | 134.11%307.7萬 | -636.06%-778.9萬 | -276.89%-397.3萬 | 183.40%60.8萬 | 222.98%459.6萬 | -506.59%-902萬 | 118.39%145.3萬 | 197.86%224.6萬 | -644.03%-72.9萬 | 134.57%142.3萬 |
| -存貨(增)減 | -149.98%-508.2萬 | 149.89%233.6萬 | 385.56%488.3萬 | -266.14%-115.3萬 | 127.88%63.9萬 | -47.96%-203.3萬 | -112.43%-468.2萬 | -322.22%-171萬 | -24.40%69.4萬 | -192.23%-229.2萬 |
| -預付費用(增)減 | -37.75%138.7萬 | 107.86%19.1萬 | -181.68%-104.3萬 | 143.79%21.5萬 | 64.14%-120.9萬 | 1,346.75%222.8萬 | -324.68%-243.1萬 | 205.02%127.7萬 | -129.37%-49.1萬 | -694.53%-337.1萬 |
| -應付款項及應計費用(減)增 | -220.06%-1,353.2萬 | 1,059.42%331萬 | 10.48%508.3萬 | -21.60%460.9萬 | 58.34%-215.4萬 | 25.22%-422.8萬 | -103.56%-34.5萬 | 21.46%460.1萬 | 220.03%587.9萬 | -235.44%-517.1萬 |
| -其他流動資產變化 | 87.94%180.8萬 | 20.30%409.5萬 | -56.52%108.3萬 | 52.49%91.8萬 | 3,873.33%113.2萬 | 182.11%96.2萬 | 5,669.49%340.4萬 | 274.07%249.1萬 | 22.86%60.2萬 | -105.39%-3萬 |
| -其他流動負債變化 | 10.51%-103.9萬 | -21.31%-451.4萬 | 58.42%-109.2萬 | -74.65%-113萬 | -5,285.71%-113.1萬 | -171.90%-116.1萬 | -173.20%-372.1萬 | -287.84%-262.6萬 | 53.82%-64.7萬 | 97.30%-2.1萬 |
| -其他營運資本變化 | 96.51%90.2萬 | -86.44%14.1萬 | -627.50%-29.1萬 | 115.57%3.3萬 | -109.90%-6萬 | -33.09%45.9萬 | 124.62%104萬 | -106.83%-4萬 | -4,140.00%-21.2萬 | 114.89%60.6萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -5.22%1,034.9萬 | 32.94%8,018.3萬 | 7.74%2,519.5萬 | 19.35%2,265.8萬 | 128.24%2,141.1萬 | 27.50%1,091.9萬 | 21.20%6,031.3萬 | 70.40%2,338.4萬 | -13.01%1,898.4萬 | -17.73%938.1萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 29.27%-906.6萬 | 57.27%-3,252.6萬 | 84.75%-801.7萬 | 17.55%-658.8萬 | 31.78%-510.4萬 | -58.94%-1,281.7萬 | -209.83%-7,611.6萬 | -571.35%-5,258萬 | -94.88%-799萬 | -26.86%-748.2萬 |
| 資本性支出 | 29.27%-906.6萬 | -1.76%-3,256.2萬 | 2.46%-807.9萬 | 18.28%-667.7萬 | 33.32%-498.9萬 | -58.94%-1,281.7萬 | -31.32%-3,200萬 | -8.66%-828.3萬 | -99.05%-817.1萬 | -26.75%-748.2萬 |
| 固定資產交易的淨現金流 | ---- | -17.03%15.1萬 | 6,100.00%6.2萬 | ---- | ---- | ---- | 160.00%18.2萬 | -98.33%1,000 | ---- | ---- |
| 業務交易的淨現金流 | ---- | 99.74%-11.5萬 | --0 | --0 | ---- | ---- | -16,367.66%-4,429.8萬 | ---4,429.8萬 | --0 | ---- |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 29.27%-906.6萬 | 57.27%-3,252.6萬 | 84.75%-801.7萬 | 17.55%-658.8萬 | 31.78%-510.4萬 | -58.94%-1,281.7萬 | -209.83%-7,611.6萬 | -571.35%-5,258萬 | -94.88%-799萬 | -26.86%-748.2萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -3.57%-940.4萬 | -361.16%-2,174.4萬 | -146.93%-322.1萬 | -127.32%-216.5萬 | -98.58%-727.8萬 | -224.40%-908萬 | 187.48%832.6萬 | 284.91%686.4萬 | 523.85%792.6萬 | -83.89%-366.5萬 |
| 債務發行/償還的淨現金流 | --0 | -157.89%-1,100萬 | -111.11%-100萬 | --0 | ---500萬 | ---500萬 | 2,000.00%1,900萬 | 1,000.00%900萬 | --1,000萬 | --0 |
| 普通股發行/償還的淨現金流 | -250.81%-696萬 | 15.44%-234.9萬 | -31.82%-11.6萬 | 40.00%-6.9萬 | 89.43%-18萬 | -127.52%-198.4萬 | -157.70%-277.8萬 | 89.68%-8.8萬 | ---11.5萬 | -1,180.45%-170.3萬 |
| 現金股利支付 | -16.60%-244.4萬 | -7.55%-839.5萬 | -7.51%-210.5萬 | -6.99%-209.6萬 | -6.93%-209.8萬 | -8.77%-209.6萬 | -5.02%-780.6萬 | -5.33%-195.8萬 | -5.15%-195.9萬 | -5.48%-196.2萬 |
| 其他融資活動的淨現金流額 | ---- | ---- | ---- | ---- | ---- | ---- | -1,185.71%-9萬 | ---- | ---- | ---- |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | -3.57%-940.4萬 | -361.16%-2,174.4萬 | -146.93%-322.1萬 | -127.32%-216.5萬 | -98.58%-727.8萬 | -224.40%-908萬 | 187.48%832.6萬 | 284.91%686.4萬 | 523.85%792.6萬 | -83.89%-366.5萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 106.11%5,045.8萬 | -22.90%2,448.1萬 | -22.10%3,647.5萬 | -18.74%2,258.9萬 | -54.34%1,350.6萬 | -22.90%2,448.1萬 | 94.83%3,175.4萬 | 57.40%4,682.1萬 | 99.27%2,780萬 | 182.51%2,957.9萬 |
| 當期現金流變化 | 26.02%-812.1萬 | 446.57%2,591.3萬 | 162.50%1,395.7萬 | -26.51%1,390.5萬 | 611.27%902.9萬 | -377.51%-1,097.8萬 | -147.69%-747.7萬 | -1,124.87%-2,233.2萬 | 19.34%1,892萬 | -150.28%-176.6萬 |
| 利率變動影響 | 1,466.67%4.7萬 | -68.63%6.4萬 | 425.00%2.6萬 | -118.81%-1.9萬 | 515.38%5.4萬 | -97.58%3,000 | 191.48%20.4萬 | 95.32%-8,000 | 271.19%10.1萬 | 58.06%-1.3萬 |
| 期末現金流 | 213.82%4,238.4萬 | 106.11%5,045.8萬 | 106.11%5,045.8萬 | -22.10%3,647.5萬 | -18.74%2,258.9萬 | -54.34%1,350.6萬 | -22.90%2,448.1萬 | -22.90%2,448.1萬 | 57.40%4,682.1萬 | 99.27%2,780萬 |
| 自由現金流 | 167.60%128.3萬 | 68.19%4,762.1萬 | 13.34%1,711.6萬 | 47.79%1,598.1萬 | 764.77%1,642.2萬 | -479.60%-189.8萬 | 11.49%2,831.3萬 | 147.56%1,510.1萬 | -38.98%1,081.3萬 | -65.47%189.9萬 |
| 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 |
| 審計意見 | -- | 無保留意見 | -- | -- | -- | -- | 無保留意見 | -- | -- | -- |