Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (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 | 23.55%1,645.9萬 | 28.56%1,402.6萬 | 34.93%885.7萬 | -14.33%1,312.4萬 | -14.33%1,312.4萬 | 28.52%1,332.2萬 | 61.85%1,091萬 | 188.53%656.4萬 | 15.17%1,531.9萬 | 15.17%1,531.9萬 |
| -現金和現金等價物 | 23.55%1,645.9萬 | 28.56%1,402.6萬 | 34.93%885.7萬 | -14.33%1,312.4萬 | -14.33%1,312.4萬 | 28.52%1,332.2萬 | 61.85%1,091萬 | 188.53%656.4萬 | 15.17%1,531.9萬 | 15.17%1,531.9萬 |
| 應收款項 | 0.11%4,108萬 | -16.12%3,529.5萬 | -2.76%3,751.8萬 | 26.43%4,441.1萬 | 26.43%4,441.1萬 | -9.46%4,103.4萬 | 29.13%4,207.7萬 | 56.59%3,858.3萬 | 37.47%3,512.6萬 | 37.47%3,512.6萬 |
| -應收賬款 | 9.40%3,511.4萬 | -14.69%2,956.6萬 | -12.95%3,185.8萬 | 23.25%3,837.4萬 | 23.25%3,837.4萬 | -22.41%3,209.7萬 | 11.42%3,465.8萬 | 53.75%3,659.9萬 | 29.00%3,113.5萬 | 29.00%3,113.5萬 |
| -應收利息 | --406.3萬 | --446.4萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -其他應收款 | -74.75%226.8萬 | -82.08%133.5萬 | 188.41%572.2萬 | 52.82%609.9萬 | 52.82%609.9萬 | 127.16%898.2萬 | 403.65%744.9萬 | 137.32%198.4萬 | 182.05%399.1萬 | 182.05%399.1萬 |
| -應收賬款調整額 | -711.11%-36.5萬 | -133.33%-7萬 | ---6.2萬 | ---6.2萬 | ---6.2萬 | ---4.5萬 | ---3萬 | ---- | --0 | --0 |
| 存貨 | 32.10%890.1萬 | -35.18%368.5萬 | -31.57%434.6萬 | -7.17%573.4萬 | -7.17%573.4萬 | -21.86%673.8萬 | -40.97%568.5萬 | -19.53%635.1萬 | -30.49%617.7萬 | -30.49%617.7萬 |
| 預付費用 | 16.74%237.8萬 | 60.14%282.8萬 | -67.74%183.8萬 | -2.39%159.2萬 | -2.39%159.2萬 | -7.66%203.7萬 | -21.65%176.6萬 | 154.15%569.8萬 | -49.60%163.1萬 | -49.60%163.1萬 |
| 流動資產合計 | 5.39%7,938.4萬 | 8.29%6,699.4萬 | -8.54%5,381.2萬 | 7.68%6,812.5萬 | 7.68%6,812.5萬 | 12.08%7,532.6萬 | 12.21%6,186.4萬 | 52.08%5,883.4萬 | 24.07%6,326.6萬 | 24.07%6,326.6萬 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 19.14%10.64億 | 0.45%9.16億 | 2.92%9.04億 | 2.67%8.93億 | 2.67%8.93億 | 2.09%8.93億 | 5.57%9.12億 | 77.87%8.79億 | 88.41%8.69億 | 88.41%8.69億 |
| -固定資產 | 23.13%14.18億 | 8.12%12.45億 | 9.87%12.1億 | 9.88%11.85億 | 9.88%11.85億 | 9.33%11.51億 | 12.41%11.51億 | 73.03%11.02億 | 80.50%10.78億 | 80.50%10.78億 |
| -累計折舊 | -36.90%-3.54億 | -37.32%-3.29億 | -37.25%-3.06億 | -39.92%-2.92億 | -39.92%-2.92億 | -44.82%-2.58億 | -49.19%-2.4億 | -56.30%-2.23億 | -53.65%-2.09億 | -53.65%-2.09億 |
| 投資和預付款 | 69.16%3,729.4萬 | 38.81%2,881.3萬 | 153.74%2,894.2萬 | 305.89%2,281.1萬 | 305.89%2,281.1萬 | 291.95%2,204.7萬 | 270.53%2,075.7萬 | 193.97%1,140.6萬 | --562萬 | --562萬 |
| 金融資產 | -80.57%48.1萬 | --0 | -94.89%3.6萬 | -74.52%58.5萬 | -74.52%58.5萬 | 82.52%247.5萬 | -83.39%63.1萬 | -24.92%70.5萬 | --229.6萬 | --229.6萬 |
| 非流動遞延資產 | 58.49%423.8萬 | 45.38%448.2萬 | 38.85%477.8萬 | 28.75%494.9萬 | 28.75%494.9萬 | -22.90%267.4萬 | -18.07%308.3萬 | 42.60%344.1萬 | 50.39%384.4萬 | 50.39%384.4萬 |
| 長期預付費用 | --375.8萬 | --242.3萬 | --238.6萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 其他非流動資產 | -3.46%239.6萬 | 203.64%1,516.7萬 | -77.43%76.3萬 | 251.25%435.9萬 | 251.25%435.9萬 | 144.53%248.2萬 | --499.5萬 | -89.75%338.1萬 | 398.39%124.1萬 | 398.39%124.1萬 |
| 非流動資產合計 | 20.53%11.12億 | 2.71%9.67億 | 4.86%9.41億 | 4.87%9.25億 | 4.87%9.25億 | 4.12%9.23億 | 7.33%9.41億 | 67.31%8.98億 | 90.07%8.82億 | 90.07%8.82億 |
| 總資產 | 19.39%11.91億 | 3.05%10.34億 | 4.03%9.95億 | 5.05%9.94億 | 5.05%9.94億 | 4.68%9.98億 | 7.62%10.03億 | 66.28%9.56億 | 83.53%9.46億 | 83.53%9.46億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 37.76%7,137.1萬 | 3.93%4,994.1萬 | 23.60%5,365.7萬 | 35.91%5,411.9萬 | 35.91%5,411.9萬 | 13.56%5,181萬 | 44.41%4,805.1萬 | 15.38%4,341.3萬 | 56.29%3,981.9萬 | 56.29%3,981.9萬 |
| -應付賬款 | -14.48%1,215.5萬 | -26.63%923.1萬 | 50.92%1,813.4萬 | 261.53%1,393.7萬 | 261.53%1,393.7萬 | 9.13%1,421.3萬 | 132.81%1,258.1萬 | -30.74%1,201.6萬 | -2.13%385.5萬 | -2.13%385.5萬 |
| -應付稅費 | 64.51%633.7萬 | 208.06%791.1萬 | 6.07%136.2萬 | 2.41%539.6萬 | 2.41%539.6萬 | -2.53%385.2萬 | -2.54%256.8萬 | 40.17%128.4萬 | 39.06%526.9萬 | 39.06%526.9萬 |
| -其他應付款 | 56.70%5,287.9萬 | -0.31%3,279.9萬 | 13.44%3,416.1萬 | 13.33%3,478.6萬 | 13.33%3,478.6萬 | 17.79%3,374.5萬 | 30.39%3,290.2萬 | 55.53%3,011.3萬 | 72.93%3,069.5萬 | 72.93%3,069.5萬 |
| 應計費用 | 23.59%1,902.5萬 | 115.61%2,438.1萬 | 86.47%2,507.7萬 | -4.60%2,084.6萬 | -4.60%2,084.6萬 | -0.86%1,539.4萬 | -42.18%1,130.8萬 | -26.65%1,344.8萬 | -19.62%2,185.2萬 | -19.62%2,185.2萬 |
| 短期借款與租賃負債 | 5.42%2,790.5萬 | -4.05%2,425.7萬 | -3.09%2,514.9萬 | 6.29%2,767.6萬 | 6.29%2,767.6萬 | 4.61%2,647萬 | -5.27%2,528萬 | 1,044.77%2,595.2萬 | 465.18%2,603.8萬 | 465.18%2,603.8萬 |
| -短期借款 | 0.00%2,000萬 | 0.00%2,000萬 | 0.00%2,000萬 | 0.00%2,000萬 | 0.00%2,000萬 | 0.00%2,000萬 | 0.00%2,000萬 | --2,000萬 | --2,000萬 | --2,000萬 |
| -短期租賃負債 | 22.18%790.5萬 | -19.38%425.7萬 | -13.49%514.9萬 | 27.13%767.6萬 | 27.13%767.6萬 | 21.98%647萬 | -21.04%528萬 | 162.55%595.2萬 | 31.06%603.8萬 | 31.06%603.8萬 |
| 遞延負債 | --204.1萬 | --246.5萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 其他流動負債 | -48.67%696.6萬 | -71.26%373.1萬 | 5.95%1,795.1萬 | 203.24%2,012.3萬 | 203.24%2,012.3萬 | -33.91%1,357萬 | 39.11%1,298.3萬 | 26.43%1,694.3萬 | -65.14%663.6萬 | -65.14%663.6萬 |
| 流動負債總額 | 18.71%1.27億 | 7.33%1.05億 | 22.13%1.22億 | 30.12%1.23億 | 30.12%1.23億 | -0.05%1.07億 | 9.87%9,762.2萬 | 39.27%9,975.6萬 | 23.64%9,434.5萬 | 23.64%9,434.5萬 |
| 非流動負債 | ||||||||||
| 長期撥備 | 88.24%5,911.8萬 | 6.63%3,359.2萬 | 57.95%3,334萬 | 69.86%3,270.6萬 | 69.86%3,270.6萬 | 48.92%3,140.6萬 | 49.98%3,150.3萬 | 638.04%2,110.8萬 | 606.86%1,925.5萬 | 606.86%1,925.5萬 |
| 長期借款與租賃負債 | 29.19%3.47億 | -15.70%2.55億 | -28.74%2.29億 | -25.74%2.49億 | -25.74%2.49億 | -26.42%2.69億 | -19.11%3.03億 | 261.62%3.22億 | 499.93%3.36億 | 499.93%3.36億 |
| -長期借款 | 29.19%3.47億 | -15.70%2.55億 | -28.74%2.29億 | -25.74%2.49億 | -25.74%2.49億 | -26.42%2.69億 | -19.11%3.03億 | 261.62%3.22億 | 499.93%3.36億 | 499.93%3.36億 |
| 遞延負債 | 4.68%8,591.8萬 | 1.49%7,958.7萬 | -0.68%7,472.1萬 | 4.37%7,654.7萬 | 4.37%7,654.7萬 | 29.54%8,207.7萬 | 31.81%7,841.8萬 | 47.40%7,523.1萬 | 60.30%7,334.5萬 | 60.30%7,334.5萬 |
| 衍生品負債 | 970.00%32.1萬 | -56.11%110.9萬 | -21.82%216萬 | --41.4萬 | --41.4萬 | -99.55%3萬 | 871.92%252.7萬 | 1,452.25%276.3萬 | --0 | --0 |
| 其他非流動負債 | 369.72%513.4萬 | 114.27%243.2萬 | 10.23%116.4萬 | -20.71%96.1萬 | -20.71%96.1萬 | 12.68%109.3萬 | -5.81%113.5萬 | 9.54%105.6萬 | 15.32%121.2萬 | 15.32%121.2萬 |
| 非流動負債總額 | 29.83%4.98億 | -10.66%3.72億 | -19.26%3.41億 | -16.21%3.6億 | -16.21%3.6億 | -16.17%3.83億 | -8.75%4.16億 | 192.97%4.22億 | 307.20%4.3億 | 307.20%4.3億 |
| 總負債 | 27.40%6.25億 | -7.25%4.77億 | -11.35%4.63億 | -7.87%4.83億 | -7.87%4.83億 | -13.11%4.9億 | -5.71%5.14億 | 141.92%5.22億 | 188.22%5.24億 | 188.22%5.24億 |
| 所有者權益 | ||||||||||
| 股本 | 4.76%2.2萬 | 4.76%2.2萬 | 5.00%2.1萬 | 5.00%2.1萬 | 5.00%2.1萬 | 5.00%2.1萬 | 5.00%2.1萬 | 0.00%2萬 | 0.00%2萬 | 0.00%2萬 |
| -普通股股本 | 4.76%2.2萬 | 4.76%2.2萬 | 5.00%2.1萬 | 5.00%2.1萬 | 5.00%2.1萬 | 5.00%2.1萬 | 5.00%2.1萬 | 0.00%2萬 | 0.00%2萬 | 0.00%2萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 27.23%2.51億 | 35.22%2.43億 | 43.50%2.21億 | 40.64%2億 | 40.64%2億 | 76.23%1.97億 | 63.33%1.8億 | 83.68%1.54億 | 142.35%1.42億 | 142.35%1.42億 |
| 資本公積 | 1.74%3.16億 | 1.48%3.14億 | 10.98%3.12億 | 11.15%3.1億 | 11.15%3.1億 | 12.03%3.1億 | 11.74%3.09億 | 1.82%2.81億 | 1.63%2.79億 | 1.63%2.79億 |
| 股東權益總額 | 11.65%5.66億 | 13.87%5.57億 | 22.50%5.32億 | 21.12%5.11億 | 21.12%5.11億 | 30.51%5.07億 | 26.41%4.89億 | 20.90%4.35億 | 26.44%4.22億 | 26.44%4.22億 |
| 總權益 | 11.65%5.66億 | 13.87%5.57億 | 22.50%5.32億 | 21.12%5.11億 | 21.12%5.11億 | 30.51%5.07億 | 26.41%4.89億 | 20.90%4.35億 | 26.44%4.22億 | 26.44%4.22億 |
| 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 | -- |