Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Dropbox
DBX
5
Disney
DIS
| (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 | 18.75%3,828.8萬 | 13.26%3,761.8萬 | 32.66%3,669.6萬 | 14.96%3,315萬 | 14.96%3,315萬 | 4.77%3,224.2萬 | 13.96%3,321.4萬 | -8.77%2,766.1萬 | -74.35%2,883.5萬 | -74.35%2,883.5萬 |
| -現金和現金等價物 | 18.75%3,828.8萬 | 13.26%3,761.8萬 | 32.66%3,669.6萬 | 14.96%3,315萬 | 14.96%3,315萬 | 4.77%3,224.2萬 | 13.96%3,321.4萬 | -8.77%2,766.1萬 | -74.35%2,883.5萬 | -74.35%2,883.5萬 |
| 應收款項 | 7.82%17.71億 | 11.17%16.99億 | 10.33%16.69億 | 11.69%15.8億 | 11.69%15.8億 | 15.21%16.42億 | 3.34%15.28億 | 1.92%15.13億 | -3.54%14.14億 | -3.54%14.14億 |
| -應收賬款 | 6.03%13.75億 | 15.48%13.42億 | 14.43%13.5億 | 19.72%12.69億 | 19.72%12.69億 | 19.22%12.96億 | 8.93%11.62億 | 11.89%11.8億 | -11.88%10.6億 | -11.88%10.6億 |
| -應收票據 | 2.72%6,736.6萬 | 1.54%6,431.6萬 | 1.26%6,773.1萬 | 8.45%6,793.1萬 | 8.45%6,793.1萬 | 7.03%6,558萬 | 4.06%6,334.2萬 | 5.09%6,688.9萬 | 8.95%6,264萬 | 8.95%6,264萬 |
| -應收稅費 | -8.34%369.3萬 | -55.68%266.3萬 | -80.83%110.3萬 | -79.18%149.9萬 | -79.18%149.9萬 | -77.29%402.9萬 | -65.06%600.9萬 | 7.09%575.5萬 | --719.9萬 | --719.9萬 |
| -其他應收款 | 17.65%3.25億 | -2.31%2.9億 | -3.90%2.5億 | -15.18%2.41億 | -15.18%2.41億 | 6.62%2.77億 | -11.13%2.97億 | -27.86%2.6億 | 38.15%2.85億 | 38.15%2.85億 |
| 預付費用 | 11.68%1億 | 31.93%1.43億 | 1.92%9,582.2萬 | 25.67%9,890.9萬 | 25.67%9,890.9萬 | 0.70%8,954.9萬 | 42.10%1.08億 | 35.66%9,401.6萬 | 1.31%7,870.6萬 | 1.31%7,870.6萬 |
| 受限制現金 | 51.37%11.99億 | 23.63%10.72億 | ---- | 47.32%10.16億 | 47.32%10.16億 | 12.09%7.92億 | 26.47%8.67億 | 152.57%9.18億 | 242.54%6.89億 | 242.54%6.89億 |
| 流動資產合計 | 21.59%31.08億 | 16.34%29.52億 | -29.41%18.02億 | 23.34%27.27億 | 23.34%27.27億 | 13.51%25.57億 | 11.76%25.37億 | 31.06%25.52億 | 19.04%22.11億 | 19.04%22.11億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -6.45%1.56億 | -5.78%1.63億 | -4.91%1.69億 | -6.73%1.72億 | -6.73%1.72億 | -14.17%1.66億 | -12.56%1.73億 | -7.11%1.78億 | 2.82%1.84億 | 2.82%1.84億 |
| -固定資產 | 4.70%3.88億 | 5.89%3.9億 | -53.71%1.69億 | 4.32%3.83億 | 4.32%3.83億 | -1.13%3.7億 | -4.63%3.68億 | -3.18%3.65億 | 2.03%3.67億 | 2.03%3.67億 |
| -累計折舊 | -13.78%-2.32億 | -16.19%-2.27億 | ---- | -15.49%-2.11億 | -15.49%-2.11億 | -12.85%-2.04億 | -3.67%-1.95億 | -0.87%-1.87億 | -1.25%-1.82億 | -1.25%-1.82億 |
| 商譽及其他無形資產 | 1.44%1.79億 | 1.49%1.79億 | 1.54%1.79億 | 1.59%1.79億 | 1.59%1.79億 | 3.70%1.76億 | 3.74%1.76億 | 3.79%1.76億 | 3.83%1.77億 | 3.83%1.77億 |
| -商譽 | 1.02%1.44億 | 1.02%1.44億 | 1.02%1.44億 | 1.02%1.44億 | 1.02%1.44億 | 3.10%1.42億 | 3.10%1.42億 | 3.10%1.42億 | 3.10%1.42億 | 3.10%1.42億 |
| -其他無形資產 | 3.22%3,520.9萬 | 3.48%3,537.6萬 | 3.73%3,554.3萬 | 3.99%3,570.9萬 | 3.99%3,570.9萬 | 6.26%3,411.1萬 | 6.50%3,418.7萬 | 6.74%3,426.4萬 | 6.98%3,434萬 | 6.98%3,434萬 |
| 投資和預付款 | -57.54%1.17億 | 2.61%1.85億 | 833.99%12.18億 | -17.15%9,260.2萬 | -17.15%9,260.2萬 | 59.01%2.75億 | -31.87%1.8億 | -69.28%1.3億 | -65.38%1.12億 | -65.38%1.12億 |
| 其他非流動資產 | 33.93%2.58億 | 6.53%2.09億 | -4.80%2.05億 | 10.80%2.11億 | 10.80%2.11億 | 3.57%1.93億 | 2.99%1.97億 | 14.90%2.15億 | 3.43%1.91億 | 3.43%1.91億 |
| 非流動資產合計 | -12.47%7.1億 | 1.41%7.36億 | 153.09%17.71億 | -1.23%6.55億 | -1.23%6.55億 | 12.11%8.11億 | -11.78%7.26億 | -28.09%7億 | -22.55%6.63億 | -22.55%6.63億 |
| 總資產 | 13.39%38.18億 | 13.02%36.87億 | 9.85%35.72億 | 17.67%33.83億 | 17.67%33.83億 | 13.17%33.67億 | 5.50%32.63億 | 11.36%32.52億 | 5.91%28.75億 | 5.91%28.75億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 21.62%5.96億 | 25.60%5.62億 | -42.23%4.38億 | -15.71%4.46億 | -15.71%4.46億 | -6.11%4.9億 | -25.03%4.48億 | -7.24%7.58億 | -33.20%5.29億 | -33.20%5.29億 |
| -應付賬款 | 20.97%7,839.3萬 | -6.93%6,439.2萬 | -28.58%5,917.6萬 | -20.58%6,576.4萬 | -20.58%6,576.4萬 | -25.11%6,480.3萬 | -22.75%6,918.7萬 | 21.39%8,285.2萬 | -18.97%8,281萬 | -18.97%8,281萬 |
| -應付稅費 | --23.8萬 | --17.4萬 | 75.33%1,142.3萬 | --396.3萬 | --396.3萬 | ---- | ---- | 53.95%651.5萬 | --0 | --0 |
| -其他應付款 | 21.66%5.18億 | 31.50%4.98億 | -45.07%3.67億 | -15.70%3.76億 | -15.70%3.76億 | -2.34%4.26億 | -25.43%3.79億 | -10.21%6.68億 | -34.92%4.46億 | -34.92%4.46億 |
| 流動負債總額 | 21.62%5.96億 | 25.60%5.62億 | -42.23%4.38億 | -15.71%4.46億 | -15.71%4.46億 | -6.11%4.9億 | -25.03%4.48億 | -7.24%7.58億 | -33.20%5.29億 | -33.20%5.29億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -7.59%7.22億 | 19.87%9.26億 | 26.57%8.92億 | 15.84%6.88億 | 15.84%6.88億 | 15.37%7.82億 | 2.53%7.72億 | -0.36%7.05億 | -6.26%5.94億 | -6.26%5.94億 |
| -長期借款 | -8.26%5.64億 | 26.72%7.6億 | 36.61%7.2億 | 25.34%5.14億 | 25.34%5.14億 | 27.01%6.14億 | 7.81%6億 | 2.63%5.27億 | -8.96%4.1億 | -8.96%4.1億 |
| -長期租賃負債 | -5.13%1.59億 | -3.91%1.66億 | -3.29%1.71億 | -5.43%1.73億 | -5.43%1.73億 | -13.68%1.67億 | -12.35%1.73億 | -8.28%1.77億 | 0.39%1.83億 | 0.39%1.83億 |
| 遞延負債 | -12.42%4,305.3萬 | 6.05%4,423.2萬 | 7.94%4,451.4萬 | 9.32%4,192.8萬 | 9.32%4,192.8萬 | 16.58%4,915.6萬 | 21.35%4,170.8萬 | 12.96%4,123.8萬 | 18.96%3,835.5萬 | 18.96%3,835.5萬 |
| 員工福利 | 21.90%3.2億 | 11.09%2.33億 | 12.31%1.81億 | 29.29%3.31億 | 29.29%3.31億 | 16.87%2.62億 | 10.57%2.1億 | 3.55%1.62億 | 7.15%2.56億 | 7.15%2.56億 |
| 其他非流動負債 | 28.59%12.16億 | 4.72%10.25億 | 45.75%11.44億 | 53.44%10.26億 | 53.44%10.26億 | 34.44%9.46億 | 39.15%9.79億 | 108.17%7.85億 | 238.61%6.68億 | 238.61%6.68億 |
| 非流動負債總額 | 12.87%23.01億 | 11.25%22.28億 | 33.65%22.62億 | 34.04%20.86億 | 34.04%20.86億 | 23.75%20.39億 | 19.16%20.03億 | 32.56%16.93億 | 41.25%15.57億 | 41.25%15.57億 |
| 總負債 | 14.57%28.98億 | 13.87%27.9億 | 10.18%27億 | 21.42%25.32億 | 21.42%25.32億 | 16.56%25.29億 | 7.57%24.5億 | 17.03%24.5億 | 10.12%20.86億 | 10.12%20.86億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | -9.09%1萬 | -9.09%1萬 | -9.09%1萬 | -9.09%1萬 |
| -普通股股本 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | 0.00%1萬 | -9.09%1萬 | -9.09%1萬 | -9.09%1萬 | -9.09%1萬 |
| 留存收益 | 9.45%8.88億 | 10.04%8.68億 | 8.68%8.49億 | 8.39%8.2億 | 8.39%8.2億 | 8.03%8.11億 | 3.45%7.89億 | 0.49%7.81億 | -1.01%7.56億 | -1.01%7.56億 |
| 資本公積 | 12.08%2,972.3萬 | 13.74%2,657.6萬 | 16.42%2,333.1萬 | -6.42%2,973.3萬 | -6.42%2,973.3萬 | -8.00%2,651.9萬 | -8.64%2,336.5萬 | -10.43%2,004萬 | 10.99%3,177.4萬 | 10.99%3,177.4萬 |
| 不影響留存收益的損益 | 1,190.78%280.1萬 | 4,451.85%235萬 | -61.22%20.4萬 | -24.40%69.1萬 | -24.40%69.1萬 | 166.98%21.7萬 | -121.09%-5.4萬 | -42.76%52.6萬 | -35.45%91.4萬 | -35.45%91.4萬 |
| 股東權益總額 | 9.84%9.2億 | 10.44%8.97億 | 8.83%8.72億 | 7.76%8.5億 | 7.76%8.5億 | 7.51%8.38億 | 3.01%8.12億 | 0.14%8.02億 | -0.64%7.89億 | -0.64%7.89億 |
| 非控制性權益 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -99.72%7.3萬 | -99.72%7.3萬 |
| 總權益 | 9.84%9.2億 | 10.44%8.97億 | 8.83%8.72億 | 7.75%8.5億 | 7.75%8.5億 | 4.04%8.38億 | -0.28%8.12億 | -3.01%8.02億 | -3.80%7.89億 | -3.80%7.89億 |
| 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 | -- |