Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q2)2025/06/30 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q2)2024/06/30 | (FY)2023/12/31 | (Q4)2023/12/31 | (Q2)2023/06/30 | (FY)2022/12/31 | (Q4)2022/12/31 | (Q2)2022/06/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 28.19%1,432.7萬 | 29.72%3,466.8萬 | 29.72%3,466.8萬 | -61.57%1,117.6萬 | 25.56%2,672.5萬 | 25.56%2,672.5萬 | 131.12%2,908.2萬 | 14.17%2,128.5萬 | 14.17%2,128.5萬 | --1,258.3萬 |
| -現金和現金等價物 | 28.19%1,432.7萬 | 29.72%3,466.8萬 | 29.72%3,466.8萬 | -61.57%1,117.6萬 | 25.56%2,672.5萬 | 25.56%2,672.5萬 | 131.12%2,908.2萬 | 14.17%2,128.5萬 | 14.17%2,128.5萬 | --1,258.3萬 |
| 應收款項 | 17.74%1.34億 | 28.56%1.35億 | 28.56%1.35億 | 41.41%1.14億 | 11.95%1.05億 | 11.95%1.05億 | 0.48%8,032萬 | 10.83%9,403.7萬 | 10.83%9,403.7萬 | --7,993.8萬 |
| -應收賬款 | 16.17%1.25億 | 30.30%1.27億 | 30.30%1.27億 | 41.57%1.07億 | 9.64%9,769.8萬 | 9.64%9,769.8萬 | -1.99%7,577.4萬 | 10.53%8,911萬 | 10.53%8,911萬 | --7,731.2萬 |
| -應收票據 | 9.07%684.1萬 | -2.08%734萬 | -2.08%734萬 | 39.22%627.2萬 | 53.45%749.6萬 | 53.45%749.6萬 | 74.48%450.5萬 | 17.01%488.5萬 | 17.01%488.5萬 | --258.2萬 |
| -應收關聯方款項 | 5,458.54%227.9萬 | 765.43%70.1萬 | 765.43%70.1萬 | 0.00%4.1萬 | 92.86%8.1萬 | 92.86%8.1萬 | -6.82%4.1萬 | -16.00%4.2萬 | -16.00%4.2萬 | --4.4萬 |
| 存貨 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
| 受限制現金 | 30.40%459.8萬 | 115.93%554.5萬 | 115.93%554.5萬 | 35.98%352.6萬 | 23.28%256.8萬 | 23.28%256.8萬 | 91.79%259.3萬 | 657.45%208.3萬 | 657.45%208.3萬 | --135.2萬 |
| 其他流動資產 | 20.82%3,734.6萬 | 104.20%2,968.4萬 | 104.20%2,968.4萬 | 65.08%3,091.1萬 | -20.53%1,453.7萬 | -20.53%1,453.7萬 | -7.52%1,872.5萬 | 2.00%1,829.2萬 | 2.00%1,829.2萬 | --2,024.7萬 |
| 流動資產合計 | 19.35%1.9億 | 37.65%2.05億 | 37.65%2.05億 | 21.78%1.59億 | 9.88%1.49億 | 9.88%1.49億 | 14.55%1.31億 | 11.50%1.36億 | 11.50%1.36億 | --1.14億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 30.21%7,688.7萬 | 18.27%6,988.6萬 | 18.27%6,988.6萬 | -1.31%5,904.8萬 | -13.29%5,908.9萬 | -13.29%5,908.9萬 | -14.38%5,983.2萬 | -11.72%6,814.5萬 | -11.72%6,814.5萬 | --6,987.7萬 |
| -固定資產 | 30.21%7,688.7萬 | 12.91%1.05億 | 12.91%1.05億 | -1.31%5,904.8萬 | -8.56%9,341.1萬 | -8.56%9,341.1萬 | -42.14%5,983.2萬 | -8.79%1.02億 | -8.79%1.02億 | --1.03億 |
| -累計折舊 | ---- | -3.67%-3,558.1萬 | -3.67%-3,558.1萬 | ---- | -0.91%-3,432.2萬 | -0.91%-3,432.2萬 | ---- | 2.28%-3,401.4萬 | 2.28%-3,401.4萬 | ---3,352.7萬 |
| 商譽及其他無形資產 | -4.60%1,123.5萬 | -6.14%1,141.3萬 | -6.14%1,141.3萬 | -3.76%1,177.7萬 | 81.20%1,216萬 | 81.20%1,216萬 | 77.48%1,223.7萬 | -10.84%671.1萬 | -10.84%671.1萬 | --689.5萬 |
| -其他無形資產 | ---- | -6.14%1,141.3萬 | -6.14%1,141.3萬 | ---- | 81.20%1,216萬 | 81.20%1,216萬 | 77.48%1,223.7萬 | -10.84%671.1萬 | -10.84%671.1萬 | --689.5萬 |
| 投資和預付款 | 2.32%194.2萬 | -0.68%190萬 | -0.68%190萬 | 0.53%189.8萬 | -6.23%191.3萬 | -6.23%191.3萬 | -9.40%188.8萬 | -4.76%204萬 | -4.76%204萬 | --208.4萬 |
| 關聯方資產 | 5,458.54%227.9萬 | 765.43%70.1萬 | 765.43%70.1萬 | 0.00%4.1萬 | 92.86%8.1萬 | 92.86%8.1萬 | -6.82%4.1萬 | -16.00%4.2萬 | -16.00%4.2萬 | --4.4萬 |
| 非流動遞延資產 | -71.13%153.9萬 | -77.04%143.4萬 | -77.04%143.4萬 | 87.35%533萬 | 70.31%624.7萬 | 70.31%624.7萬 | -39.49%284.5萬 | -29.79%366.8萬 | -29.79%366.8萬 | --470.2萬 |
| 長期預付費用 | -0.44%1,061.7萬 | 24.81%1,057.3萬 | 24.81%1,057.3萬 | -22.94%1,066.4萬 | -41.00%847.1萬 | -41.00%847.1萬 | -7.12%1,383.9萬 | -8.46%1,435.8萬 | -8.46%1,435.8萬 | --1,490萬 |
| 其他非流動資產 | -73.43%421.5萬 | -66.43%968.6萬 | -66.43%968.6萬 | 87.95%1,586.5萬 | 97.08%2,885.3萬 | 97.08%2,885.3萬 | -47.58%844.1萬 | -0.69%1,464萬 | -0.69%1,464萬 | --1,610.2萬 |
| 非流動資產合計 | 1.77%1.06億 | -10.14%1.05億 | -10.14%1.05億 | 5.55%1.05億 | 6.55%1.17億 | 6.55%1.17億 | -13.51%9,908.2萬 | -10.57%1.1億 | -10.57%1.1億 | --1.15億 |
| 總資產 | 12.38%2.96億 | 16.66%3.1億 | 16.66%3.1億 | 14.78%2.64億 | 8.39%2.66億 | 8.39%2.66億 | 0.49%2.3億 | 0.43%2.45億 | 0.43%2.45億 | --2.29億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 9.43%6,843.9萬 | 40.31%9,482.3萬 | 40.31%9,482.3萬 | 30.69%6,253.9萬 | 4.11%6,758萬 | 4.11%6,758萬 | -1.89%4,785.3萬 | 2.36%6,491萬 | 2.36%6,491萬 | --4,877.3萬 |
| -應付賬款 | 9.44%6,220.6萬 | 46.46%8,873.4萬 | 46.46%8,873.4萬 | 34.72%5,684萬 | 6.20%6,058.4萬 | 6.20%6,058.4萬 | 0.11%4,219.1萬 | 5.47%5,704.8萬 | 5.47%5,704.8萬 | --4,214.5萬 |
| -應付稅費 | 16.38%370.2萬 | 32.44%301.7萬 | 32.44%301.7萬 | -0.66%318.1萬 | 3.22%227.8萬 | 3.22%227.8萬 | 14.28%320.2萬 | -23.61%220.7萬 | -23.61%220.7萬 | --280.2萬 |
| -應付關聯方款項 | -42.11%11萬 | -69.51%2.5萬 | -69.51%2.5萬 | 21.02%19萬 | -96.60%8.2萬 | -96.60%8.2萬 | 170.69%15.7萬 | 28.61%241.4萬 | 28.61%241.4萬 | --5.8萬 |
| -其他應付款 | 3.99%242.1萬 | -34.28%304.7萬 | -34.28%304.7萬 | 1.09%232.8萬 | 43.04%463.6萬 | 43.04%463.6萬 | -38.88%230.3萬 | -28.91%324.1萬 | -28.91%324.1萬 | --376.8萬 |
| 應計費用 | 45.81%893.7萬 | -52.80%767.3萬 | -52.80%767.3萬 | -19.27%612.9萬 | 148.18%1,625.8萬 | 148.18%1,625.8萬 | 16.78%759.2萬 | -16.59%655.1萬 | -16.59%655.1萬 | --650.1萬 |
| 短期借款與租賃負債 | 24.78%6,674.1萬 | 14.56%6,018.8萬 | 14.56%6,018.8萬 | 0.78%5,348.6萬 | -11.46%5,253.8萬 | -11.46%5,253.8萬 | -11.83%5,307萬 | 9.71%5,933.5萬 | 9.71%5,933.5萬 | --6,019萬 |
| -短期借款 | 30.78%6,276.3萬 | 21.09%5,597萬 | 21.09%5,597萬 | 5.04%4,799.2萬 | -7.00%4,622.3萬 | -7.00%4,622.3萬 | -11.06%4,568.8萬 | 8.15%4,970.1萬 | 8.15%4,970.1萬 | --5,136.9萬 |
| -短期租賃負債 | -27.59%397.8萬 | -33.21%421.8萬 | -33.21%421.8萬 | -25.58%549.4萬 | -34.45%631.5萬 | -34.45%631.5萬 | -16.31%738.2萬 | 18.56%963.4萬 | 18.56%963.4萬 | --882.1萬 |
| 流動負債總額 | 17.98%1.44億 | 19.29%1.63億 | 19.29%1.63億 | 12.57%1.22億 | 4.27%1.36億 | 4.27%1.36億 | -6.02%1.09億 | 4.34%1.31億 | 4.34%1.31億 | --1.15億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 3.19%1,930萬 | 93.68%2,110.9萬 | 93.68%2,110.9萬 | 39.57%1,870.4萬 | -37.74%1,089.9萬 | -37.74%1,089.9萬 | -26.99%1,340.1萬 | -18.52%1,750.7萬 | -18.52%1,750.7萬 | --1,835.4萬 |
| -長期借款 | 75.17%1,604.6萬 | --1,639萬 | --1,639萬 | --916萬 | ---- | ---- | ---- | ---- | ---- | ---- |
| -長期租賃負債 | -65.91%325.4萬 | -56.70%471.9萬 | -56.70%471.9萬 | -28.78%954.4萬 | -37.74%1,089.9萬 | -37.74%1,089.9萬 | -26.99%1,340.1萬 | -18.52%1,750.7萬 | -18.52%1,750.7萬 | --1,835.4萬 |
| 遞延負債 | -95.64%15.5萬 | -98.75%5.3萬 | -98.75%5.3萬 | --355.6萬 | --425.4萬 | --425.4萬 | ---- | --0 | --0 | ---- |
| 其他非流動負債 | 52.38%269.4萬 | 42.18%283.8萬 | 42.18%283.8萬 | -0.39%176.8萬 | 6.74%199.6萬 | 6.74%199.6萬 | 27.79%177.5萬 | 26.87%187萬 | 26.87%187萬 | --138.9萬 |
| 非流動負債總額 | -7.82%2,214.9萬 | 39.95%2,400萬 | 39.95%2,400萬 | 58.33%2,402.8萬 | -11.50%1,714.9萬 | -11.50%1,714.9萬 | -23.13%1,517.6萬 | -15.60%1,937.7萬 | -15.60%1,937.7萬 | --1,974.3萬 |
| 總負債 | 13.74%1.66億 | 21.60%1.87億 | 21.60%1.87億 | 18.18%1.46億 | 2.23%1.54億 | 2.23%1.54億 | -8.52%1.24億 | 1.26%1.5億 | 1.26%1.5億 | --1.35億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | --8,000 |
| -普通股股本 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | 0.00%8,000 | --8,000 |
| 留存收益 | 33.41%4,232.5萬 | 36.62%3,646.2萬 | 36.62%3,646.2萬 | 33.75%3,172.5萬 | 54.49%2,668.9萬 | 54.49%2,668.9萬 | 89.93%2,371.9萬 | 72.20%1,727.5萬 | 72.20%1,727.5萬 | --1,248.8萬 |
| 資本公積 | 0.00%8,376.2萬 | 0.00%8,376.2萬 | 0.00%8,376.2萬 | 0.00%8,376.2萬 | 10.83%8,376.2萬 | 10.83%8,376.2萬 | 10.83%8,376.2萬 | 0.00%7,557.5萬 | 0.00%7,557.5萬 | --7,557.5萬 |
| 不影響留存收益的損益 | 19.14%-258.1萬 | -22.93%-308.8萬 | -22.93%-308.8萬 | 42.24%-319.2萬 | -53.64%-251.2萬 | -53.64%-251.2萬 | -604.20%-552.6萬 | -127.35%-163.5萬 | -127.35%-163.5萬 | --109.6萬 |
| 股東權益總額 | 9.98%1.24億 | 8.52%1.17億 | 8.52%1.17億 | 10.14%1.12億 | 18.33%1.08億 | 18.33%1.08億 | 14.35%1.02億 | -0.40%9,122.3萬 | -0.40%9,122.3萬 | --8,916.7萬 |
| 非控制性權益 | 25.77%665.7萬 | 44.34%630.2萬 | 44.34%630.2萬 | 27.60%529.3萬 | 13.02%436.6萬 | 13.02%436.6萬 | -3.67%414.8萬 | -10.27%386.3萬 | -10.27%386.3萬 | --430.6萬 |
| 總權益 | 10.69%1.3億 | 9.91%1.23億 | 9.91%1.23億 | 10.82%1.18億 | 18.12%1.12億 | 18.12%1.12億 | 13.52%1.06億 | -0.85%9,508.6萬 | -0.85%9,508.6萬 | --9,347.3萬 |
| 貨幣單位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 審計意見 | -- | 無保留意見 | -- | -- | 無保留意見 | -- | -- | 無保留意見 | -- | -- |