Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
NVIDIA
NVDA
| (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 | 39.45%5.69億 | 43.01%5.32億 | 43.61%4.86億 | 37.84%4.47億 | 37.84%4.47億 | 40.26%4.08億 | 32.87%3.72億 | 24.56%3.38億 | -25.23%3.24億 | -25.23%3.24億 |
| -現金和現金等價物 | 47.49%4.72億 | 36.35%4.14億 | 39.84%3.84億 | 56.13%3.59億 | 56.13%3.59億 | 105.33%3.2億 | 156.98%3.04億 | 126.40%2.75億 | 15.06%2.3億 | 15.06%2.3億 |
| -短期投資 | 10.03%9,634.1萬 | 72.65%1.18億 | 59.76%1.02億 | -6.66%8,806.6萬 | -6.66%8,806.6萬 | -35.04%8,755.8萬 | -57.83%6,822.7萬 | -57.51%6,393.9萬 | -59.64%9,435.3萬 | -59.64%9,435.3萬 |
| 應收款項 | 16.82%7,611.3萬 | 0.21%6,835.6萬 | 9.70%6,896.7萬 | -4.07%4,997.2萬 | -4.07%4,997.2萬 | 17.82%6,515.2萬 | 36.34%6,821.1萬 | 26.70%6,287.1萬 | -6.38%5,209.2萬 | -6.38%5,209.2萬 |
| -應收賬款 | 20.64%6,987.7萬 | 1.49%6,032.3萬 | 15.30%6,259.7萬 | -1.90%4,208.4萬 | -1.90%4,208.4萬 | 30.31%5,792.4萬 | 53.69%5,943.5萬 | 36.37%5,429.2萬 | -8.21%4,289.9萬 | -8.21%4,289.9萬 |
| -其他應收款 | -13.72%623.6萬 | -8.47%803.3萬 | -25.75%637萬 | -14.20%788.8萬 | -14.20%788.8萬 | -33.35%722.8萬 | -22.74%877.6萬 | -12.57%857.9萬 | 3.19%919.3萬 | 3.19%919.3萬 |
| 受限制現金 | 15.37%213.9萬 | -30.79%174.2萬 | -63.00%157.5萬 | -43.85%223.3萬 | -43.85%223.3萬 | -10.39%185.4萬 | 9.53%251.7萬 | 87.29%425.7萬 | 72.76%397.7萬 | 72.76%397.7萬 |
| 遞延資產 | 17.54%3,987.3萬 | 3.29%3,725.5萬 | 8.26%4,045.5萬 | 0.15%3,631.7萬 | 0.15%3,631.7萬 | 0.02%3,392.2萬 | 3.30%3,607萬 | 3.76%3,736.7萬 | 25.28%3,626.2萬 | 25.28%3,626.2萬 |
| 其他流動資產 | 16.22%2,040.7萬 | 62.11%2,032.1萬 | 39.81%2,172.9萬 | 102.25%2,351.2萬 | 102.25%2,351.2萬 | 20.00%1,755.9萬 | 4.90%1,253.5萬 | 0.45%1,554.2萬 | 7.32%1,162.5萬 | 7.32%1,162.5萬 |
| 流動資產合計 | 34.37%7.07億 | 34.26%6.6億 | 34.96%6.19億 | 30.54%5.59億 | 30.54%5.59億 | 32.68%5.26億 | 29.58%4.91億 | 22.23%4.58億 | -19.42%4.28億 | -19.42%4.28億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -18.44%5,325.9萬 | -17.85%5,660.5萬 | -21.81%5,694.5萬 | -19.18%6,193萬 | -19.18%6,193萬 | -17.25%6,530.3萬 | -18.01%6,890.2萬 | -19.38%7,282.8萬 | -20.62%7,663.1萬 | -20.62%7,663.1萬 |
| -固定資產 | -18.44%5,325.9萬 | -17.85%5,660.5萬 | -21.81%5,694.5萬 | -0.75%1.53億 | -0.75%1.53億 | -17.25%6,530.3萬 | -18.01%6,890.2萬 | -19.38%7,282.8萬 | -2.22%1.54億 | -2.22%1.54億 |
| -累計折舊 | ---- | ---- | ---- | -17.59%-9,060.5萬 | -17.59%-9,060.5萬 | ---- | ---- | ---- | -27.05%-7,705.3萬 | -27.05%-7,705.3萬 |
| 商譽及其他無形資產 | -3.07%5.95億 | -3.48%6億 | -3.94%6.03億 | -4.25%6.08億 | -4.25%6.08億 | -4.24%6.14億 | -4.06%6.21億 | -3.79%6.28億 | -3.66%6.34億 | -3.66%6.34億 |
| -商譽 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 | 0.00%5.13億 |
| -其他無形資產 | -18.62%8,231.7萬 | -19.96%8,676.9萬 | -21.45%9,052.9萬 | -22.16%9,463.3萬 | -22.16%9,463.3萬 | -21.20%1.01億 | -19.52%1.08億 | -17.66%1.15億 | -16.55%1.22億 | -16.55%1.22億 |
| 長期應收款 | 22.73%1,236.1萬 | 0.52%1,129.6萬 | 6.50%1,246.3萬 | -22.33%948.3萬 | -22.33%948.3萬 | -6.94%1,007.2萬 | -2.88%1,123.8萬 | -20.19%1,170.2萬 | -24.56%1,221萬 | -24.56%1,221萬 |
| 非流動遞延資產 | 4.75%5,613.7萬 | 4.86%5,583.4萬 | 3.09%5,570.3萬 | 14.62%5,452.4萬 | 14.62%5,452.4萬 | 11.29%5,359.3萬 | 10.17%5,324.5萬 | 9.47%5,403.3萬 | 5.42%4,757萬 | 5.42%4,757萬 |
| 其他非流動資產 | -28.64%249.2萬 | -23.15%229.4萬 | -19.83%257.2萬 | 3.33%269.6萬 | 3.33%269.6萬 | 1.66%349.2萬 | 50.23%298.5萬 | 53.57%320.8萬 | 15.49%260.9萬 | 15.49%260.9萬 |
| 非流動資產合計 | -3.62%7.19億 | -4.22%7.26億 | -5.04%7.31億 | -4.83%7.36億 | -4.83%7.36億 | -4.61%7.46億 | -4.52%7.58億 | -4.87%7.7億 | -5.52%7.73億 | -5.52%7.73億 |
| 總資產 | 12.09%14.27億 | 10.92%13.85億 | 9.89%13.5億 | 7.77%12.95億 | 7.77%12.95億 | 7.93%12.73億 | 6.51%12.49億 | 3.71%12.28億 | -10.99%12.01億 | -10.99%12.01億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -38.53%813.2萬 | -56.94%613.6萬 | 15.72%1,458萬 | -51.67%935.4萬 | -51.67%935.4萬 | -12.46%1,323萬 | 0.78%1,424.9萬 | -9.40%1,259.9萬 | 92.47%1,935.3萬 | 92.47%1,935.3萬 |
| -應付賬款 | -38.53%813.2萬 | -56.94%613.6萬 | 15.72%1,458萬 | -51.67%935.4萬 | -51.67%935.4萬 | -12.46%1,323萬 | 0.78%1,424.9萬 | -9.40%1,259.9萬 | 92.47%1,935.3萬 | 92.47%1,935.3萬 |
| 應計費用 | 36.59%2,679.3萬 | -1.37%2,006.1萬 | 4.41%2,425萬 | 16.58%1,637.1萬 | 16.58%1,637.1萬 | 11.41%1,961.5萬 | 27.79%2,033.9萬 | 15.95%2,322.6萬 | -24.08%1,404.3萬 | -24.08%1,404.3萬 |
| 短期借款與租賃負債 | 4,564.51%5.03億 | 4,514.96%5.03億 | 1,787.09%2.01億 | 1,474.36%2.03億 | 1,474.36%2.03億 | 18.88%1,078.4萬 | 18.30%1,089.5萬 | 15.18%1,063萬 | -42.98%1,286.4萬 | -42.98%1,286.4萬 |
| -短期借款 | --4.94億 | --4.93億 | --1.91億 | --1.9億 | --1.9億 | ---- | ---- | ---- | ---- | ---- |
| -短期租賃負債 | -15.73%908.8萬 | -14.07%936.2萬 | -5.14%1,008.4萬 | -5.20%1,219.5萬 | -5.20%1,219.5萬 | 18.88%1,078.4萬 | 18.30%1,089.5萬 | 15.18%1,063萬 | 10.34%1,286.4萬 | 10.34%1,286.4萬 |
| 遞延負債 | 20.54%1.7億 | 33.55%1.79億 | 31.50%1.74億 | 15.98%1.38億 | 15.98%1.38億 | 22.02%1.41億 | 20.54%1.34億 | 8.46%1.32億 | 1.07%1.19億 | 1.07%1.19億 |
| 流動負債總額 | 247.08%7.32億 | 263.95%7.32億 | 124.32%4.32億 | 108.23%3.99億 | 108.23%3.99億 | 19.71%2.11億 | 19.13%2.01億 | 8.90%1.93億 | -0.25%1.92億 | -0.25%1.92億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -93.21%3,606.3萬 | -93.15%3,652.4萬 | -36.78%3.38億 | -36.49%3.4億 | -36.49%3.4億 | -1.03%5.31億 | -0.92%5.33億 | -0.84%5.35億 | -24.58%5.36億 | -24.58%5.36億 |
| -長期借款 | ---- | ---- | -38.40%3.02億 | -38.40%3.02億 | -38.40%3.02億 | 0.40%4.92億 | 0.41%4.91億 | 0.41%4.91億 | -25.44%4.9億 | -25.44%4.9億 |
| -長期租賃負債 | -8.37%3,606.3萬 | -12.56%3,652.4萬 | -18.93%3,601.9萬 | -15.89%3,834.6萬 | -15.89%3,834.6萬 | -16.07%3,935.7萬 | -14.22%4,177.1萬 | -12.77%4,442.9萬 | -13.97%4,558.8萬 | -13.97%4,558.8萬 |
| 遞延負債 | 13.11%2,864.5萬 | 3.91%2,528.5萬 | 0.48%2,698.1萬 | 57.24%2,728.1萬 | 57.24%2,728.1萬 | 41.22%2,532.4萬 | 23.64%2,433.4萬 | 15.19%2,685.1萬 | -20.01%1,735萬 | -20.01%1,735萬 |
| 其他非流動負債 | -27.32%745.8萬 | -27.16%698.8萬 | -20.12%680.9萬 | 29.77%1,035.7萬 | 29.77%1,035.7萬 | 39.83%1,026.2萬 | 111.79%959.4萬 | 64.91%852.4萬 | 28.95%798.1萬 | 28.95%798.1萬 |
| 非流動負債總額 | -87.27%7,216.6萬 | -87.87%6,879.7萬 | -34.78%3.72億 | -32.65%3.78億 | -32.65%3.78億 | 0.85%5.67億 | 0.85%5.67億 | 0.42%5.71億 | -24.00%5.61億 | -24.00%5.61億 |
| 總負債 | 3.36%8.04億 | 4.26%8.01億 | 5.37%8.04億 | 3.19%7.77億 | 3.19%7.77億 | 5.35%7.78億 | 5.07%7.68億 | 2.43%7.63億 | -19.10%7.53億 | -19.10%7.53億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 |
| -普通股股本 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 4.78%-6.33億 | 0.75%-6.48億 | -3.12%-6.59億 | -6.16%-6.64億 | -6.16%-6.64億 | -9.34%-6.64億 | -11.66%-6.53億 | -14.03%-6.4億 | -11.67%-6.26億 | -11.67%-6.26億 |
| 資本公積 | 8.39%12.57億 | 8.73%12.33億 | 9.12%12.07億 | 10.10%11.84億 | 10.10%11.84億 | 10.42%11.6億 | 10.38%11.34億 | 10.37%11.06億 | 9.47%10.75億 | 9.47%10.75億 |
| 不影響留存收益的損益 | -212.98%-185.6萬 | -19.24%-143.8萬 | -31.70%-172萬 | -68.59%-187.3萬 | -68.59%-187.3萬 | 70.26%-59.3萬 | 38.06%-120.6萬 | 33.13%-130.6萬 | 62.62%-111.1萬 | 62.62%-111.1萬 |
| 股東權益總額 | 25.81%6.23億 | 21.57%5.84億 | 17.31%5.45億 | 15.46%5.18億 | 15.46%5.18億 | 12.26%4.95億 | 8.89%4.81億 | 5.89%4.65億 | 7.03%4.48億 | 7.03%4.48億 |
| 總權益 | 25.81%6.23億 | 21.57%5.84億 | 17.31%5.45億 | 15.46%5.18億 | 15.46%5.18億 | 12.26%4.95億 | 8.89%4.81億 | 5.89%4.65億 | 7.03%4.48億 | 7.03%4.48億 |
| 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 | -- |