Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (Q3)2025/08/31 | (Q2)2025/05/31 | (Q1)2025/02/28 | (FY)2024/11/30 | (Q4)2024/11/30 | (Q3)2024/08/31 | (Q2)2024/05/31 | (Q1)2024/02/29 | (FY)2023/11/30 | (Q4)2023/11/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -57.45%9,900.8萬 | -46.43%1.02億 | -6.80%1.24億 | -7.00%1.18億 | -7.00%1.18億 | 68.63%2.33億 | 51.69%1.9億 | 8.38%1.33億 | -50.46%1.27億 | -50.46%1.27億 |
| -現金和現金等價物 | -57.45%9,900.8萬 | -46.43%1.02億 | -6.80%1.24億 | -7.00%1.18億 | -7.00%1.18億 | 68.63%2.33億 | 51.69%1.9億 | 23.38%1.33億 | -50.46%1.27億 | -50.46%1.27億 |
| 應收款項 | 52.52%1.87億 | 50.86%1.74億 | 37.15%1.62億 | 27.25%1.98億 | 27.25%1.98億 | -6.51%1.23億 | -3.85%1.16億 | -7.06%1.18億 | 22.68%1.56億 | 22.68%1.56億 |
| -應收賬款 | 72.71%1.51億 | 70.15%1.4億 | 42.29%1.26億 | 30.00%1.64億 | 30.00%1.64億 | -12.08%8,768萬 | -5.54%8,235.4萬 | -4.86%8,881.1萬 | 28.61%1.26億 | 28.61%1.26億 |
| -其他應收款 | 2.18%3,593萬 | 2.95%3,413.6萬 | 21.52%3,545.4萬 | 15.71%3,467.2萬 | 15.71%3,467.2萬 | 11.04%3,516.3萬 | 0.60%3,315.7萬 | -13.16%2,917.5萬 | 2.77%2,996.5萬 | 2.77%2,996.5萬 |
| 其他流動資產 | 49.01%4,917.6萬 | 33.29%4,938.7萬 | 18.78%5,469.4萬 | 9.26%5,248.9萬 | 9.26%5,248.9萬 | -1.33%3,300.1萬 | 4.64%3,705.2萬 | 7.51%4,604.8萬 | 12.28%4,804萬 | 12.28%4,804萬 |
| 流動資產合計 | -13.64%3.36億 | -5.05%3.26億 | 14.61%3.41億 | 11.50%3.69億 | 11.50%3.69億 | 28.30%3.89億 | 22.02%3.43億 | 1.56%2.97億 | -22.36%3.31億 | -22.36%3.31億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 60.70%4,086.1萬 | 45.69%3,982.5萬 | 41.30%4,154.1萬 | 31.54%4,464萬 | 31.54%4,464萬 | -30.83%2,542.7萬 | -28.16%2,733.6萬 | -20.00%2,939.9萬 | 4.42%3,393.6萬 | 4.42%3,393.6萬 |
| -固定資產 | 60.70%4,086.1萬 | 45.69%3,982.5萬 | 41.30%4,154.1萬 | 12.87%8,927.1萬 | 12.87%8,927.1萬 | -30.83%2,542.7萬 | -28.16%2,733.6萬 | -20.00%2,939.9萬 | 8.53%7,909.4萬 | 8.53%7,909.4萬 |
| -累計折舊 | ---- | ---- | ---- | 1.17%-4,463.1萬 | 1.17%-4,463.1萬 | ---- | ---- | ---- | -11.85%-4,515.8萬 | -11.85%-4,515.8萬 |
| 商譽及其他無形資產 | 72.59%19.29億 | 70.95%19.44億 | 70.59%19.8億 | 69.91%20.16億 | 69.91%20.16億 | -7.26%11.17億 | -7.56%11.37億 | -7.34%11.61億 | 33.54%11.86億 | 33.54%11.86億 |
| -商譽 | 57.22%13.09億 | 55.36%12.94億 | 55.36%12.94億 | 55.29%12.92億 | 55.29%12.92億 | 0.81%8.33億 | 0.83%8.33億 | 2.58%8.33億 | 24.00%8.32億 | 24.00%8.32億 |
| -其他無形資產 | 117.54%6.19億 | 113.55%6.51億 | 109.25%6.86億 | 104.24%7.24億 | 104.24%7.24億 | -24.84%2.85億 | -24.69%3.05億 | -25.61%3.28億 | 63.00%3.54億 | 63.00%3.54億 |
| 長期應收款 | -11.19%3,076萬 | -7.75%2,989萬 | -9.59%3,041.6萬 | 1.83%2,889.3萬 | 1.83%2,889.3萬 | 4.57%3,463.6萬 | -16.33%3,240.1萬 | -29.80%3,364.1萬 | -28.95%2,837.3萬 | -28.95%2,837.3萬 |
| 非流動遞延資產 | 67.54%6,882.3萬 | 90.17%6,204.8萬 | 198.13%5,745.2萬 | 273.23%5,617.9萬 | 273.23%5,617.9萬 | 249.75%4,107.8萬 | 645.95%3,262.8萬 | 1,276.50%1,927.1萬 | 27.94%1,505.2萬 | 27.94%1,505.2萬 |
| 其他非流動資產 | 34.36%1,710.7萬 | -13.30%1,179.1萬 | 64.52%1,215.3萬 | 53.76%1,269.3萬 | 53.76%1,269.3萬 | 56.64%1,273.2萬 | 47.95%1,360萬 | -38.62%738.7萬 | -35.67%825.5萬 | -35.67%825.5萬 |
| 非流動資產合計 | 69.42%20.86億 | 67.92%20.88億 | 69.67%21.22億 | 69.67%21.58億 | 69.67%21.58億 | -4.89%12.31億 | -5.86%12.43億 | -7.43%12.51億 | 29.08%12.72億 | 29.08%12.72億 |
| 總資產 | 49.50%24.22億 | 52.15%24.14億 | 59.09%24.62億 | 57.66%25.27億 | 57.66%25.27億 | 1.40%16.2億 | -0.97%15.86億 | -5.83%15.48億 | 13.55%16.03億 | 13.55%16.03億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 20.67%7,617萬 | -1.90%5,077萬 | 11.87%5,792.4萬 | 11.77%7,858.2萬 | 11.77%7,858.2萬 | 7.56%6,312.3萬 | 4.31%5,175.1萬 | -0.23%5,177.7萬 | 17.44%7,030.6萬 | 17.44%7,030.6萬 |
| -應付賬款 | 19.16%1,284.7萬 | 5.36%904.3萬 | 48.88%1,477萬 | 12.44%1,391萬 | 12.44%1,391萬 | 23.51%1,078.1萬 | 19.84%858.3萬 | -5.19%992.1萬 | 33.28%1,237.1萬 | 33.28%1,237.1萬 |
| -應付稅費 | 44.18%6,332.3萬 | 19.85%4,172.7萬 | 29.12%4,315.4萬 | 30.49%6,467.2萬 | 30.49%6,467.2萬 | 5.56%4,391.9萬 | 1.63%3,481.7萬 | 0.39%3,342.1萬 | 16.70%4,955.9萬 | 16.70%4,955.9萬 |
| -應付股利 | ---- | ---- | ---- | --0 | --0 | 0.83%842.3萬 | 1.94%835.1萬 | 3.61%843.5萬 | 3.22%837.6萬 | 3.22%837.6萬 |
| 應計費用 | 10.61%2,751.6萬 | 27.75%2,484萬 | 82.02%3,284.4萬 | 56.54%3,521.9萬 | 56.54%3,521.9萬 | -0.24%2,487.6萬 | -26.67%1,944.4萬 | -22.40%1,804.4萬 | 34.20%2,249.9萬 | 34.20%2,249.9萬 |
| 短期借款與租賃負債 | 4,040.73%3.67億 | 3,777.43%3.66億 | -8.61%897.5萬 | -60.38%920.2萬 | -60.38%920.2萬 | -58.69%887.3萬 | -52.19%944.7萬 | -43.15%982.1萬 | 69.45%2,322.3萬 | 69.45%2,322.3萬 |
| -短期借款 | --3.59億 | --3.58億 | ---- | ---- | ---- | ---- | ---- | ---- | 110.28%1,310.9萬 | 110.28%1,310.9萬 |
| -短期租賃負債 | -0.96%878.8萬 | -12.67%825萬 | -8.61%897.5萬 | -9.02%920.2萬 | -9.02%920.2萬 | -12.04%887.3萬 | -6.37%944.7萬 | 5.36%982.1萬 | 35.38%1,011.4萬 | 35.38%1,011.4萬 |
| 遞延負債 | 37.00%2.99億 | 36.09%3.08億 | 41.38%3.29億 | 40.68%3.32億 | 40.68%3.32億 | -0.71%2.18億 | -0.45%2.27億 | -4.97%2.33億 | 3.70%2.36億 | 3.70%2.36億 |
| 流動負債總額 | 144.46%7.7億 | 144.21%7.5億 | 37.26%4.29億 | 29.26%4.55億 | 29.26%4.55億 | -3.02%3.15億 | -5.03%3.07億 | -7.40%3.12億 | 10.73%3.52億 | 10.73%3.52億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 34.77%10.83億 | 39.61%11.23億 | 116.60%15.22億 | 114.47%15.53億 | 114.47%15.53億 | 5.95%8.04億 | 1.29%8.04億 | -14.48%7.02億 | 15.47%7.24億 | 15.47%7.24億 |
| -長期借款 | 33.38%10.61億 | 38.52%11億 | 116.60%14.97億 | 114.70%15.26億 | 114.70%15.26億 | 6.95%7.95億 | 2.31%7.94億 | -14.03%6.91億 | 16.19%7.11億 | 16.19%7.11億 |
| -長期租賃負債 | 164.10%2,270.5萬 | 126.16%2,254.8萬 | 116.45%2,426萬 | 101.99%2,625.9萬 | 101.99%2,625.9萬 | -43.01%859.7萬 | -43.53%997萬 | -35.37%1,120.8萬 | -13.57%1,300萬 | -13.57%1,300萬 |
| 遞延負債 | 19.45%8,494.5萬 | 20.37%8,270萬 | 9.82%7,379.4萬 | 19.24%7,454.9萬 | 19.24%7,454.9萬 | 10.41%7,111.3萬 | 13.42%6,870.5萬 | 7.24%6,719.5萬 | 5.26%6,252萬 | 5.26%6,252萬 |
| 其他非流動負債 | 33.97%585.7萬 | 13.08%512.8萬 | 61.31%669.9萬 | 31.03%595.8萬 | 31.03%595.8萬 | -4.79%437.2萬 | -8.99%453.5萬 | -53.36%415.3萬 | -47.66%454.7萬 | -47.66%454.7萬 |
| 非流動負債總額 | 33.53%11.74億 | 37.96%12.11億 | 107.03%16.02億 | 106.46%16.33億 | 106.46%16.33億 | 6.24%8.79億 | 2.08%8.77億 | -13.35%7.74億 | 13.81%7.91億 | 13.81%7.91億 |
| 總負債 | 62.78%19.44億 | 65.52%19.61億 | 86.97%20.31億 | 82.68%20.88億 | 82.68%20.88億 | 3.63%11.94億 | 0.14%11.85億 | -11.72%10.86億 | 12.84%11.43億 | 12.84%11.43億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%42.9萬 | 0.00%43.1萬 | -1.60%43萬 | -0.91%43.4萬 | -0.91%43.4萬 | -2.05%42.9萬 | -1.15%43.1萬 | 0.92%43.7萬 | 1.15%43.8萬 | 1.15%43.8萬 |
| -普通股股本 | 0.00%42.9萬 | 0.00%43.1萬 | -1.60%43萬 | -0.91%43.4萬 | -0.91%43.4萬 | -2.05%42.9萬 | -1.15%43.1萬 | 0.92%43.7萬 | 1.15%43.8萬 | 1.15%43.8萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 15.77%1.38億 | 16.73%1.23億 | -6.02%1.16億 | -0.37%1.2億 | -0.37%1.2億 | 3.57%1.19億 | 1.53%1.06億 | 13.98%1.23億 | 18.89%1.21億 | 18.89%1.21億 |
| 資本公積 | 9.75%3.72億 | 9.60%3.62億 | -5.17%3.53億 | -4.43%3.54億 | -4.43%3.54億 | -6.22%3.39億 | -4.82%3.3億 | 10.02%3.72億 | 11.74%3.71億 | 11.74%3.71億 |
| 不影響留存收益的損益 | 0.71%-3,242.1萬 | 4.78%-3,307.5萬 | -9.38%-3,762.1萬 | -12.59%-3,620.9萬 | -12.59%-3,620.9萬 | -3.37%-3,265.2萬 | -6.17%-3,473.6萬 | -2.23%-3,439.6萬 | 8.73%-3,216萬 | 8.73%-3,216萬 |
| 股東權益總額 | 12.23%4.78億 | 12.71%4.53億 | -6.47%4.32億 | -4.55%4.39億 | -4.55%4.39億 | -4.37%4.26億 | -4.09%4.02億 | 11.68%4.62億 | 15.36%4.6億 | 15.36%4.6億 |
| 總權益 | 12.23%4.78億 | 12.71%4.53億 | -6.47%4.32億 | -4.55%4.39億 | -4.55%4.39億 | -4.37%4.26億 | -4.09%4.02億 | 11.68%4.62億 | 15.36%4.6億 | 15.36%4.6億 |
| 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 | -- | -- | -- | 帶解釋段的無保留意見 | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- |