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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 26.53%1,064.5萬 | 90.18%798萬 | 265.10%720.7萬 | -78.81%511.9萬 | -78.81%511.9萬 | -24.13%841.3萬 | 24.00%419.6萬 | -31.93%197.4萬 | 16.87%2,415.6萬 | 16.87%2,415.6萬 |
| -現金和現金等價物 | 26.53%1,064.5萬 | 90.18%798萬 | 265.10%720.7萬 | -78.81%511.9萬 | -78.81%511.9萬 | -24.13%841.3萬 | 24.00%419.6萬 | -31.93%197.4萬 | 16.87%2,415.6萬 | 16.87%2,415.6萬 |
| 應收款項 | 13.30%1.73億 | 0.04%1.41億 | 6.82%6,921.9萬 | -1.32%8,740.7萬 | -1.32%8,740.7萬 | -7.38%1.53億 | 1.26%1.41億 | 25.51%6,480萬 | 2.09%8,857.7萬 | 2.09%8,857.7萬 |
| -應收賬款 | 13.30%1.73億 | 0.69%1.41億 | 18.16%6,921.9萬 | 4.35%8,740.7萬 | 4.35%8,740.7萬 | -7.38%1.53億 | 0.61%1.4億 | 21.48%5,858萬 | -3.46%8,376萬 | -3.46%8,376萬 |
| -應收稅費 | ---- | ---- | ---- | --0 | --0 | --0 | --91.8萬 | 82.51%622萬 | --481.7萬 | --481.7萬 |
| 存貨 | 6.49%1.58億 | 21.20%1.74億 | 8.29%1.93億 | -2.08%1.4億 | -2.08%1.4億 | -1.90%1.49億 | -7.15%1.43億 | -4.25%1.78億 | 3.55%1.43億 | 3.55%1.43億 |
| 其他流動資產 | 3.73%595.2萬 | -23.25%410萬 | -20.83%518.1萬 | -12.25%605.3萬 | -12.25%605.3萬 | -36.48%573.8萬 | -30.42%534.2萬 | -10.11%654.4萬 | -11.27%689.8萬 | -11.27%689.8萬 |
| 流動資產合計 | 10.27%3.49億 | 11.21%3.27億 | 9.17%2.74億 | -9.16%2.38億 | -9.16%2.38億 | -6.25%3.16億 | -3.54%2.94億 | 1.46%2.51億 | 3.68%2.62億 | 3.68%2.62億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 2.19%1.11億 | 35.22%1.08億 | 34.87%1.09億 | 31.36%1.12億 | 31.36%1.12億 | 28.60%1.09億 | -4.57%7,996.2萬 | -3.59%8,086.7萬 | -0.86%8,534.8萬 | -0.86%8,534.8萬 |
| -固定資產 | 5.82%2.07億 | 8.65%2.01億 | 8.59%2億 | 7.90%2.01億 | 7.90%2.01億 | 6.94%1.95億 | 3.34%1.85億 | 4.20%1.84億 | 4.33%1.86億 | 4.33%1.86億 |
| -累計折舊 | -10.37%-9,564.9萬 | 11.49%-9,337.4萬 | 11.95%-9,110.1萬 | 11.95%-8,886.1萬 | 11.95%-8,886.1萬 | 11.70%-8,666.1萬 | -10.27%-1.05億 | -11.22%-1.03億 | -9.17%-1.01億 | -9.17%-1.01億 |
| 商譽及其他無形資產 | -2.75%2.22億 | -2.77%2.24億 | -2.78%2.25億 | -3.21%2.27億 | -3.21%2.27億 | -3.60%2.28億 | -3.98%2.3億 | -4.35%2.32億 | -4.30%2.34億 | -4.30%2.34億 |
| -商譽 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 | 0.00%1.13億 |
| -其他無形資產 | -5.45%1.09億 | -5.44%1.1億 | -5.44%1.12億 | -6.21%1.14億 | -6.21%1.14億 | -6.89%1.15億 | -7.54%1.17億 | -8.16%1.18億 | -7.99%1.21億 | -7.99%1.21億 |
| 確認的養老福利金 | 12.23%1,188.4萬 | 13.60%1,136.2萬 | 5.87%1,056.2萬 | 14.00%1,048.2萬 | 14.00%1,048.2萬 | 15.75%1,058.9萬 | 5.48%1,000.2萬 | 8.93%997.6萬 | 3.62%919.5萬 | 3.62%919.5萬 |
| 其他非流動資產 | -25.45%150萬 | -49.09%165.3萬 | -41.03%202.9萬 | 1.93%248萬 | 1.93%248萬 | -54.11%201.2萬 | -16.12%324.7萬 | 34.68%344.1萬 | -43.17%243.3萬 | -43.17%243.3萬 |
| 非流動資產合計 | -0.89%3.46億 | 6.67%3.45億 | 6.42%3.47億 | 6.21%3.52億 | 6.21%3.52億 | 4.39%3.5億 | -4.00%3.23億 | -3.50%3.26億 | -3.72%3.31億 | -3.72%3.31億 |
| 總資產 | 4.41%6.95億 | 8.83%6.71億 | 7.62%6.21億 | -0.58%5.9億 | -0.58%5.9億 | -0.95%6.66億 | -3.78%6.17億 | -1.40%5.77億 | -0.58%5.93億 | -0.58%5.93億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 6.68%4,161.4萬 | 68.40%4,674.3萬 | 84.36%4,447.6萬 | 8.38%3,400.4萬 | 8.38%3,400.4萬 | -14.41%3,900.7萬 | 9.53%2,775.7萬 | 4.52%2,412.5萬 | -40.51%3,137.4萬 | -40.51%3,137.4萬 |
| -應付賬款 | 13.43%4,001.7萬 | 42.71%3,961.3萬 | 77.67%4,286.4萬 | 3.01%3,231.9萬 | 3.01%3,231.9萬 | -15.19%3,527.8萬 | 22.35%2,775.7萬 | 4.52%2,412.5萬 | -36.30%3,137.4萬 | -36.30%3,137.4萬 |
| -應付稅費 | -57.17%159.7萬 | --713萬 | --161.2萬 | --168.5萬 | --168.5萬 | -6.31%372.9萬 | ---- | ---- | --0 | --0 |
| 應計費用 | 14.00%1,509.6萬 | 9.20%1,329萬 | 3.45%952.6萬 | 34.71%1,325.5萬 | 34.71%1,325.5萬 | 3.66%1,324.2萬 | -12.86%1,217萬 | 0.11%920.8萬 | -35.95%984萬 | -35.95%984萬 |
| 短期借款與租賃負債 | 28.28%9,917.3萬 | -12.11%7,690萬 | -35.81%4,777.5萬 | -83.68%1,000.6萬 | -83.68%1,000.6萬 | -31.68%7,730.7萬 | -8.31%8,749.8萬 | 7.49%7,442.2萬 | 256.34%6,132.6萬 | 256.34%6,132.6萬 |
| -短期借款 | 30.79%9,215萬 | -15.02%6,963.2萬 | -41.27%4,059萬 | -95.33%261.2萬 | -95.33%261.2萬 | -34.76%7,045.9萬 | -9.36%8,193.9萬 | 7.40%6,911.3萬 | 353.34%5,597.9萬 | 353.34%5,597.9萬 |
| -短期租賃負債 | 2.56%702.3萬 | 30.74%726.8萬 | 35.34%718.5萬 | 38.28%739.4萬 | 38.28%739.4萬 | 33.00%684.8萬 | 10.67%555.9萬 | 8.61%530.9萬 | 9.98%534.7萬 | 9.98%534.7萬 |
| 其他流動負債 | 3.10%1,163.4萬 | 3.49%1,060.4萬 | 20.31%728.1萬 | -18.71%653.6萬 | -18.71%653.6萬 | 40.10%1,128.4萬 | 39.88%1,024.6萬 | 37.48%605.2萬 | 28.48%804萬 | 28.48%804萬 |
| 流動負債總額 | 17.74%1.74億 | 6.64%1.55億 | -5.19%1.16億 | -40.77%7,019.2萬 | -40.77%7,019.2萬 | -21.43%1.48億 | -3.98%1.45億 | 6.75%1.22億 | 18.01%1.19億 | 18.01%1.19億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -6.61%1.96億 | 7.36%2億 | 7.04%2.03億 | 8.23%2.11億 | 8.23%2.11億 | 5.77%2.1億 | -8.09%1.86億 | -7.56%1.9億 | -6.66%1.95億 | -6.66%1.95億 |
| -長期借款 | -6.53%1.37億 | -19.89%1.39億 | -20.70%1.4億 | -19.18%1.47億 | -19.18%1.47億 | -21.05%1.47億 | -8.70%1.73億 | -7.88%1.77億 | -7.07%1.81億 | -7.07%1.81億 |
| -長期租賃負債 | -6.77%5,948萬 | 375.14%6,093.7萬 | 397.27%6,263.6萬 | 366.52%6,478.5萬 | 366.52%6,478.5萬 | 381.13%6,380.2萬 | 1.02%1,282.5萬 | -2.74%1,259.6萬 | -0.98%1,388.7萬 | -0.98%1,388.7萬 |
| 遞延負債 | 18.94%3,023.1萬 | -10.64%2,471.7萬 | -12.12%2,460.5萬 | -11.93%2,457.4萬 | -11.93%2,457.4萬 | -8.11%2,541.8萬 | -3.20%2,766萬 | -2.49%2,799.9萬 | -6.48%2,790.3萬 | -6.48%2,790.3萬 |
| 員工福利 | -9.71%1,357.6萬 | -7.87%1,351.5萬 | -9.60%1,330.9萬 | -2.20%1,361.6萬 | -2.20%1,361.6萬 | 3.97%1,503.6萬 | -6.98%1,466.9萬 | -5.18%1,472.2萬 | -4.97%1,392.2萬 | -4.97%1,392.2萬 |
| 其他非流動負債 | -12.99%570.7萬 | -18.90%567.1萬 | 0.41%535.5萬 | -3.44%592.2萬 | -3.44%592.2萬 | 3.60%655.9萬 | 31.32%699.3萬 | 6.77%533.3萬 | 10.56%613.3萬 | 10.56%613.3萬 |
| 非流動負債總額 | -4.43%2.46億 | 3.51%2.44億 | 3.61%2.46億 | 5.03%2.56億 | 5.03%2.56億 | 4.06%2.57億 | -6.64%2.35億 | -6.56%2.38億 | -6.18%2.43億 | -6.18%2.43億 |
| 總負債 | 3.65%4.2億 | 4.71%3.98億 | 0.62%3.62億 | -9.97%3.26億 | -9.97%3.26億 | -6.94%4.05億 | -5.64%3.8億 | -2.43%3.6億 | 0.57%3.62億 | 0.57%3.62億 |
| 所有者權益 | ||||||||||
| 股本 | -0.43%23萬 | -0.43%23萬 | 0.43%23.2萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.44%23萬 | 0.44%23萬 |
| -普通股股本 | -0.43%23萬 | -0.43%23萬 | 0.43%23.2萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.43%23.1萬 | 0.44%23萬 | 0.44%23萬 |
| 留存收益 | 16.09%1.02億 | 61.94%1.01億 | 82.67%8,155.2萬 | 47.99%8,842萬 | 47.99%8,842萬 | 47.20%8,746.9萬 | 2.66%6,212萬 | 2.88%4,464.4萬 | -5.86%5,974.6萬 | -5.86%5,974.6萬 |
| 資本公積 | 0.18%1.69億 | -0.26%1.68億 | 3.92%1.72億 | 2.94%1.7億 | 2.94%1.7億 | 0.20%1.69億 | -0.27%1.68億 | 0.21%1.66億 | 0.58%1.65億 | 0.58%1.65億 |
| 不影響留存收益的損益 | 4.86%440.1萬 | -23.06%480.2萬 | -25.01%502.1萬 | -13.91%547.2萬 | -13.91%547.2萬 | -52.12%419.7萬 | -29.92%624.1萬 | -11.18%669.6萬 | -30.37%635.6萬 | -30.37%635.6萬 |
| 股東權益總額 | 5.59%2.75億 | 15.47%2.73億 | 19.22%2.59億 | 14.10%2.64億 | 14.10%2.64億 | 10.06%2.61億 | -0.63%2.37億 | 0.35%2.17億 | -2.34%2.32億 | -2.34%2.32億 |
| 總權益 | 5.59%2.75億 | 15.47%2.73億 | 19.22%2.59億 | 14.10%2.64億 | 14.10%2.64億 | 10.06%2.61億 | -0.63%2.37億 | 0.35%2.17億 | -2.34%2.32億 | -2.34%2.32億 |
| 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 | -- | -- | -- | -- | -- | -- |