Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Warner Bros Discovery
WBD
| (Q3)2025/09/28 | (Q2)2025/06/29 | (Q1)2025/03/30 | (FY)2024/12/29 | (Q4)2024/12/29 | (Q3)2024/09/29 | (Q2)2024/06/30 | (Q1)2024/03/31 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | 182.54%3,934.9萬 | 18.48%3,550.7萬 | 161.42%3,133.6萬 | -44.77%1.07億 | -23.25%5,074.8萬 | -58.05%1,392.7萬 | -43.40%2,997萬 | -70.61%1,198.7萬 | 63.87%1.93億 | 60.27%6,611.9萬 |
| 持續經營淨收入 | -89.30%447.3萬 | -22.85%967.1萬 | -37.35%934.3萬 | 1.69%8,419.7萬 | -43.43%1,495.9萬 | 161.98%4,178.8萬 | -29.81%1,253.6萬 | -33.85%1,491.4萬 | 19.39%8,279.9萬 | 11.44%2,644.3萬 |
| 持續經營損益 | 100.45%19.5萬 | 775.45%242.5萬 | -78.05%15.1萬 | ---4,195.3萬 | --8.1萬 | ---4,299.9萬 | --27.7萬 | --68.8萬 | ---- | ---- |
| 折舊和攤銷 | 44.35%2,491.4萬 | 6.96%1,881.9萬 | 3.79%1,834.3萬 | 8.30%6,940.7萬 | -2.29%1,687.9萬 | 5.22%1,726萬 | 12.14%1,759.4萬 | 20.06%1,767.4萬 | 23.17%6,409萬 | 23.22%1,727.5萬 |
| 遞延稅費 | -87.70%13.1萬 | -80.57%44.3萬 | 117.48%115.7萬 | 49.31%-303.7萬 | 27.01%-691.4萬 | 681.97%106.5萬 | 39.62%228萬 | -73.81%53.2萬 | -314.12%-599.1萬 | -515.62%-947.2萬 |
| 其他非現金項目 | -64.87%88.5萬 | -44.54%842.1萬 | -132.12%-9.7萬 | 13,633.56%2,005.1萬 | 1,205.41%204.5萬 | 221.71%251.9萬 | 1,701.79%1,518.5萬 | -39.11%30.2萬 | -98.89%14.6萬 | -112.16%-18.5萬 |
| 營運資金變化 | 117.98%172.7萬 | 77.68%-336萬 | 69.07%-925萬 | -219.75%-3,436萬 | -13.31%2,021萬 | -83.51%-960.3萬 | -207.31%-1,505.6萬 | -775.36%-2,991.1萬 | 149.12%2,869.4萬 | 464.32%2,331.3萬 |
| -應收款項(增)減 | 37.82%-523.1萬 | -442.56%-642.3萬 | -87.47%80.3萬 | -109.29%-12萬 | -99.87%7,000 | 43.95%-841.2萬 | -68.63%187.5萬 | 28.10%641萬 | 104.61%129.2萬 | 172.90%531.8萬 |
| -存貨(增)減 | -71.71%43.6萬 | -142.49%-9.9萬 | 5.05%-188.1萬 | -84.36%85.1萬 | -32.44%105.8萬 | 758.55%154.1萬 | 205.43%23.3萬 | -145.75%-198.1萬 | 172.59%544.1萬 | 127.29%156.6萬 |
| -預付費用(增)減 | 126.20%511.9萬 | 190.07%116.1萬 | -115.54%-485.4萬 | -73.68%31.9萬 | -51.84%159.7萬 | 205.26%226.3萬 | -129.32%-128.9萬 | 48.24%-225.2萬 | -78.74%121.2萬 | -8.78%331.6萬 |
| -應付款項及應計費用(減)增 | 117.80%648.6萬 | 117.00%68.7萬 | 87.41%-352.5萬 | -135.92%-1,775.6萬 | -71.53%1,130萬 | -73.48%297.8萬 | -185.05%-404萬 | -348.98%-2,799.4萬 | 1,191.19%4,943.1萬 | 194.52%3,968.6萬 |
| -其他營運資本變化 | 36.25%-508.3萬 | 111.10%131.4萬 | 105.06%20.7萬 | 38.45%-1,765.4萬 | 123.51%624.8萬 | -958.23%-797.3萬 | -1,255.67%-1,183.5萬 | -89.10%-409.4萬 | -19.17%-2,868.2萬 | -57.21%-2,657.3萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | 182.54%3,934.9萬 | 18.48%3,550.7萬 | 161.42%3,133.6萬 | -44.77%1.07億 | -23.25%5,074.8萬 | -58.05%1,392.7萬 | -43.40%2,997萬 | -70.61%1,198.7萬 | 63.87%1.93億 | 60.27%6,611.9萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -158.26%-1,822.9萬 | 10.10%-1,230.6萬 | 30.23%-708.3萬 | 76.91%-1,734.8萬 | -41.94%-2,479.6萬 | 242.70%3,128.9萬 | 21.56%-1,368.9萬 | 44.45%-1,015.2萬 | -19.64%-7,512.3萬 | 46.35%-1,746.9萬 |
| 固定資產交易的淨現金流 | -15.05%-2,045.2萬 | -20.77%-1,944萬 | 6.33%-1,223.1萬 | 5.40%-7,248.4萬 | 0.63%-2,555.3萬 | -10.10%-1,777.6萬 | 1.54%-1,609.7萬 | 29.07%-1,305.8萬 | 2.26%-7,662萬 | 14.19%-2,571.5萬 |
| 業務交易的淨現金流 | -98.25%83.1萬 | ---- | ---- | 2,367.67%4,889.1萬 | -103.51%-12.1萬 | 948.67%4,751.7萬 | ---- | ---- | -117.43%-215.6萬 | -74.90%344.3萬 |
| 投資產品交易的淨現金流 | --0 | --0 | 108.31%473.9萬 | ---- | ---- | --0 | --0 | --227.5萬 | ---- | ---- |
| 其他投資活動的淨現金流 | -10.08%139.2萬 | 681.38%713.4萬 | -35.18%40.9萬 | 70.96%624.5萬 | -34.35%315.3萬 | 950.55%154.8萬 | 182.77%91.3萬 | 367.41%63.1萬 | 13.13%365.3萬 | 276.32%480.3萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | -158.26%-1,822.9萬 | 10.10%-1,230.6萬 | 30.23%-708.3萬 | 76.91%-1,734.8萬 | -41.94%-2,479.6萬 | 242.70%3,128.9萬 | 21.56%-1,368.9萬 | 44.45%-1,015.2萬 | -19.64%-7,512.3萬 | 46.35%-1,746.9萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 70.36%-1,545.7萬 | -72.42%-3,418.4萬 | -27.15%-1,856.7萬 | 26.12%-9,167.2萬 | 88.68%-508.8萬 | -197.71%-5,215.6萬 | 48.38%-1,982.6萬 | 37.09%-1,460.2萬 | -62.74%-1.24億 | -1,609.98%-4,493.7萬 |
| 債務發行/償還的淨現金流 | 100.91%33.3萬 | -300.95%-1,860萬 | -73.14%77萬 | -117.18%-2,579.7萬 | 142.42%1,257萬 | -1,101.41%-3,659.5萬 | 80.34%-463.9萬 | -98.61%286.7萬 | 37.04%1.5億 | -169.59%-2,963.5萬 |
| 普通股發行/償還的淨現金流 | ---- | ---- | ---- | 99.01%-208萬 | ---208萬 | --0 | --0 | --0 | -68.28%-2.1億 | --0 |
| 現金股利支付 | -1.02%-1,532.4萬 | -1.16%-1,531.9萬 | -0.70%-1,517.4萬 | -3.61%-6,055.9萬 | -2.48%-1,517.8萬 | -0.09%-1,516.9萬 | -9.09%-1,514.4萬 | -3.18%-1,506.8萬 | -6.73%-5,845.1萬 | 0.05%-1,481萬 |
| 職工行使股票期權收到的現金 | --0 | 326.88%39.7萬 | --0 | -53.15%105.5萬 | -92.20%3.4萬 | -92.24%8.8萬 | 36.76%9.3萬 | 36.81%84萬 | -44.20%225.2萬 | -66.62%43.6萬 |
| 其他融資活動的淨現金流額 | 2.92%-46.6萬 | -386.76%-66.2萬 | -28.45%-416.3萬 | 44.33%-429.1萬 | 53.23%-43.4萬 | -6.43%-48萬 | 52.94%-13.6萬 | 46.34%-324.1萬 | 23.63%-770.8萬 | -123.78%-92.8萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 70.36%-1,545.7萬 | -72.42%-3,418.4萬 | -27.15%-1,856.7萬 | 26.12%-9,167.2萬 | 88.68%-508.8萬 | -197.71%-5,215.6萬 | 48.38%-1,982.6萬 | 37.09%-1,460.2萬 | -62.74%-1.24億 | -1,609.98%-4,493.7萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 37.00%3,329.9萬 | 58.50%4,401.2萬 | -6.48%3,795.5萬 | -14.32%4,058.7萬 | -53.19%1,755萬 | -44.47%2,430.5萬 | -40.55%2,776.8萬 | -14.32%4,058.7萬 | -32.91%4,737.3萬 | 2.39%3,749.2萬 |
| 當期現金流變化 | 181.60%566.3萬 | -209.82%-1,098.3萬 | 144.54%568.6萬 | 61.13%-238.8萬 | 461.92%2,086.4萬 | -11.13%-694萬 | -21.70%-354.5萬 | -1,726.47%-1,276.7萬 | 71.05%-614.4萬 | -68.18%371.3萬 |
| 利率變動影響 | -94.59%1萬 | 229.27%27萬 | 813.46%37.1萬 | 61.99%-24.4萬 | 25.73%-45.9萬 | 628.57%18.5萬 | 456.52%8.2萬 | -252.94%-5.2萬 | 68.09%-64.2萬 | 32.24%-61.8萬 |
| 期末現金流 | 122.06%3,897.2萬 | 37.00%3,329.9萬 | 58.50%4,401.2萬 | -6.48%3,795.5萬 | -6.48%3,795.5萬 | -53.19%1,755萬 | -44.47%2,430.5萬 | -40.55%2,776.8萬 | -14.32%4,058.7萬 | -14.32%4,058.7萬 |
| 自由現金流 | 590.96%1,889.7萬 | 15.81%1,606.7萬 | 1,883.85%1,910.5萬 | -70.67%3,414.8萬 | -37.64%2,519.5萬 | -122.57%-384.9萬 | -62.09%1,387.3萬 | -104.79%-107.1萬 | 195.39%1.16億 | 257.94%4,040.4萬 |
| 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 | -- |