Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (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 | 55.26%655.27萬 | 885.54%821.88萬 | 338.00%709.23萬 | 110.27%763.01萬 | 110.27%763.01萬 | -48.66%422.04萬 | -92.31%83.39萬 | -88.23%161.92萬 | -80.83%362.87萬 | -80.83%362.87萬 |
| -現金和現金等價物 | 55.26%655.27萬 | 885.54%821.88萬 | 338.00%709.23萬 | 110.27%763.01萬 | 110.27%763.01萬 | -48.66%422.04萬 | -92.31%83.39萬 | -88.23%161.92萬 | -80.83%362.87萬 | -80.83%362.87萬 |
| 應收款項 | -46.36%217.92萬 | -14.46%270.42萬 | 56.86%318.79萬 | 48.95%325.04萬 | 48.95%325.04萬 | 103.43%406.24萬 | 58.87%316.14萬 | 53.28%203.23萬 | 64.19%218.22萬 | 64.19%218.22萬 |
| -應收賬款 | 75.01%133.75萬 | 37.10%106.42萬 | -35.82%85.88萬 | -16.96%111.12萬 | -16.96%111.12萬 | -41.06%76.43萬 | -37.62%77.62萬 | 55.93%133.81萬 | 40.66%133.82萬 | 40.66%133.82萬 |
| -應收票據 | ---- | ---- | ---- | ---- | ---- | ---- | --129.85萬 | ---- | ---- | ---- |
| -應收利息 | --0 | --0 | --5,950 | -48.49%5,950 | -48.49%5,950 | -81.59%3,495 | --0 | --0 | -9.49%1.16萬 | -9.49%1.16萬 |
| -應收稅費 | 12.32%15.62萬 | 14.68%13.85萬 | -5.23%9.57萬 | -28.66%8.43萬 | -28.66%8.43萬 | 29.64%13.91萬 | -36.11%12.08萬 | -39.00%10.1萬 | -15.63%11.82萬 | -15.63%11.82萬 |
| -其他應收款 | -78.28%68.55萬 | 55.45%150.16萬 | 275.48%222.74萬 | 186.86%204.9萬 | 186.86%204.9萬 | 449.63%315.56萬 | 79.70%96.59萬 | 108.34%59.32萬 | 217.56%71.43萬 | 217.56%71.43萬 |
| 存貨 | -72.11%8.21萬 | -56.42%12.78萬 | -57.03%16.32萬 | -63.44%15.77萬 | -63.44%15.77萬 | -64.89%29.45萬 | 46.40%29.33萬 | 65.82%37.97萬 | 38.77%43.15萬 | 38.77%43.15萬 |
| 預付費用 | 1,491.35%1,777.09萬 | 942.40%1,148.38萬 | 331.61%565.7萬 | 110.03%338.38萬 | 110.03%338.38萬 | 44.18%111.67萬 | -16.52%110.17萬 | -11.41%131.07萬 | -31.55%161.11萬 | -31.55%161.11萬 |
| 受限制現金 | -7.58%5萬 | -7.24%5萬 | -7.41%5萬 | -43.45%5.39萬 | -43.45%5.39萬 | -11.82%5.41萬 | -33.15%5.39萬 | -25.58%5.4萬 | 31.74%9.53萬 | 31.74%9.53萬 |
| 遞延資產 | ---- | ---- | ---- | ---- | ---- | -59.89%6.41萬 | -14.68%14.06萬 | --14.52萬 | ---- | ---- |
| 流動資產合計 | 171.45%2,663.5萬 | 304.39%2,258.46萬 | 191.46%1,615.03萬 | 82.11%1,447.59萬 | 82.11%1,447.59萬 | -18.58%981.22萬 | -61.73%558.48萬 | -67.14%554.11萬 | -65.44%794.88萬 | -65.44%794.88萬 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -17.42%118.07萬 | -22.98%115.64萬 | -28.18%121.64萬 | -44.64%115.95萬 | -44.64%115.95萬 | -34.25%142.99萬 | -38.03%150.14萬 | -33.21%169.37萬 | -6.64%209.46萬 | -6.64%209.46萬 |
| -固定資產 | -7.46%198.3萬 | -7.87%194.6萬 | -14.69%192.51萬 | -30.13%182.71萬 | -30.13%182.71萬 | -18.28%214.3萬 | -25.67%211.24萬 | -21.83%225.65萬 | 16.56%261.52萬 | 16.56%261.52萬 |
| -累計折舊 | -12.51%-80.23萬 | -29.24%-78.96萬 | -25.92%-70.87萬 | -28.23%-66.76萬 | -28.23%-66.76萬 | -59.33%-71.31萬 | -45.74%-61.09萬 | -60.44%-56.28萬 | ---52.06萬 | ---52.06萬 |
| 商譽及其他無形資產 | -11.05%510.76萬 | -9.12%539.3萬 | -9.11%549.11萬 | -9.47%558.59萬 | -9.47%558.59萬 | -11.81%574.23萬 | -14.69%593.39萬 | -9.51%604.13萬 | -17.27%616.99萬 | -17.27%616.99萬 |
| -商譽 | -7.20%8.18萬 | -7.20%8.18萬 | -7.20%8.18萬 | -7.20%8.18萬 | -7.20%8.18萬 | -60.48%8.82萬 | -50.15%8.82萬 | --8.82萬 | --8.82萬 | --8.82萬 |
| -其他無形資產 | -11.11%502.57萬 | -9.14%531.12萬 | -9.13%540.93萬 | -9.50%550.4萬 | -9.50%550.4萬 | -10.08%565.41萬 | -13.77%584.58萬 | -10.83%595.31萬 | -18.45%608.17萬 | -18.45%608.17萬 |
| 非流動遞延資產 | --1.11萬 | --5.84萬 | --5.65萬 | -61.06%5.84萬 | -61.06%5.84萬 | ---- | ---- | ---- | --14.99萬 | --14.99萬 |
| 非流動資產合計 | -12.17%629.94萬 | -11.13%660.78萬 | -12.55%676.4萬 | -19.14%680.38萬 | -19.14%680.38萬 | -17.42%717.22萬 | -20.72%743.54萬 | -16.03%773.5萬 | -13.27%841.44萬 | -13.27%841.44萬 |
| 總資產 | 93.91%3,293.44萬 | 124.21%2,919.24萬 | 72.60%2,291.44萬 | 30.05%2,127.97萬 | 30.05%2,127.97萬 | -18.10%1,698.44萬 | -45.69%1,302.02萬 | -49.08%1,327.61萬 | -49.96%1,636.32萬 | -49.96%1,636.32萬 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -3.02%543.52萬 | 180.90%1,183.28萬 | 46.97%676.67萬 | 16.20%537.98萬 | 16.20%537.98萬 | 8.17%560.44萬 | 5.01%421.24萬 | 23.87%460.42萬 | 18.77%463萬 | 18.77%463萬 |
| -應付賬款 | 15.58%340.32萬 | 439.84%958.18萬 | 152.18%460.97萬 | 77.33%299.8萬 | 77.33%299.8萬 | 61.82%294.44萬 | 2.42%177.49萬 | 24.91%182.8萬 | 30.39%169.07萬 | 30.39%169.07萬 |
| -應付稅費 | -38.53%124.26萬 | -14.20%157.49萬 | -23.17%151.39萬 | -18.25%166.11萬 | -18.25%166.11萬 | 2.39%202.14萬 | 65.90%183.56萬 | 67.31%197.05萬 | 22.39%203.18萬 | 22.39%203.18萬 |
| -應付關聯方款項 | 328.39%1.02萬 | -3.95%1.27萬 | 65.79%1.59萬 | -13.45%8,568 | -13.45%8,568 | -93.11%2,388 | -79.34%1.33萬 | -56.99%9,567 | -55.63%9,900 | -55.63%9,900 |
| -其他應付款 | 22.46%77.92萬 | 12.69%66.34萬 | -21.21%62.72萬 | -20.65%71.22萬 | -20.65%71.22萬 | -52.96%63.63萬 | -46.86%58.87萬 | -24.43%79.61萬 | -2.35%89.76萬 | -2.35%89.76萬 |
| 應計費用 | -31.90%354.05萬 | 0.89%396.97萬 | 112.02%532.24萬 | 69.21%566.64萬 | 69.21%566.64萬 | 128.12%519.93萬 | 5.77%393.47萬 | -10.86%251.03萬 | -27.05%334.87萬 | -27.05%334.87萬 |
| 短期借款與租賃負債 | -54.42%38.87萬 | 5.06%45.71萬 | 9.35%50.4萬 | -18.98%47.37萬 | -18.98%47.37萬 | 53.54%85.27萬 | -24.98%43.51萬 | -20.82%46.09萬 | 17.84%58.46萬 | 17.84%58.46萬 |
| -短期借款 | -70.62%12.39萬 | 42.32%2.43萬 | 260.95%6.85萬 | 430.39%11.3萬 | 430.39%11.3萬 | 1,783.63%42.16萬 | -30.05%1.71萬 | -28.76%1.9萬 | -24.33%2.13萬 | -24.33%2.13萬 |
| -短期租賃負債 | -38.57%26.48萬 | 3.54%43.28萬 | -1.46%43.55萬 | -35.98%36.06萬 | -35.98%36.06萬 | -19.12%43.11萬 | -24.75%41.81萬 | -20.44%44.19萬 | 20.37%56.33萬 | 20.37%56.33萬 |
| 遞延負債 | 121.06%947.3萬 | 473.04%1,012.29萬 | 489.00%1,059.75萬 | 595.36%1,159.93萬 | 595.36%1,159.93萬 | 131.44%428.53萬 | -6.38%176.65萬 | -19.52%179.92萬 | -36.57%166.81萬 | -36.57%166.81萬 |
| 流動負債總額 | 18.93%1,895.94萬 | 156.03%2,649.58萬 | 148.56%2,330.14萬 | 123.01%2,323.07萬 | 123.01%2,323.07萬 | 61.56%1,594.17萬 | 1.47%1,034.88萬 | 0.26%937.46萬 | -10.31%1,041.71萬 | -10.31%1,041.71萬 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 17.40%57.45萬 | -32.12%37.78萬 | -35.66%42.16萬 | -53.68%39.28萬 | -53.68%39.28萬 | -46.90%48.94萬 | -47.76%55.65萬 | -43.43%65.52萬 | -20.98%84.8萬 | -20.98%84.8萬 |
| -長期租賃負債 | 17.40%57.45萬 | -32.12%37.78萬 | -35.66%42.16萬 | -53.68%39.28萬 | -53.68%39.28萬 | -46.90%48.94萬 | -47.76%55.65萬 | -43.43%65.52萬 | -20.98%84.8萬 | -20.98%84.8萬 |
| 遞延負債 | --6.9萬 | --6.9萬 | --6.9萬 | 0.00%6.9萬 | 0.00%6.9萬 | ---- | ---- | ---- | --6.9萬 | --6.9萬 |
| 可轉換優先證券 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 非流動負債總額 | 31.50%64.35萬 | -19.72%44.68萬 | -25.13%49.06萬 | -49.64%46.18萬 | -49.64%46.18萬 | -46.90%48.94萬 | -47.76%55.65萬 | -43.43%65.52萬 | -14.55%91.7萬 | -14.55%91.7萬 |
| 總負債 | 19.30%1,960.29萬 | 147.06%2,694.25萬 | 137.21%2,379.2萬 | 109.04%2,369.24萬 | 109.04%2,369.24萬 | 52.30%1,643.11萬 | -3.18%1,090.53萬 | -4.56%1,002.98萬 | -10.67%1,133.4萬 | -10.67%1,133.4萬 |
| 所有者權益 | ||||||||||
| 股本 | 64.47%625 | 83.84%546 | 103.17%512 | 74.32%387 | 74.32%387 | -87.78%380 | -89.56%297 | -91.05%252 | -91.80%222 | -91.80%222 |
| -普通股股本 | 67.12%610 | 78.79%531 | 97.22%497 | 67.57%372 | 67.57%372 | -88.26%365 | -89.56%297 | -91.05%252 | -91.80%222 | -91.80%222 |
| -優先股股本 | 0.00%15 | --15 | --15 | --15 | --15 | --15 | --0 | --0 | --0 | --0 |
| 留存收益 | -9.91%-1.17億 | -6.47%-1.11億 | -9.04%-1.12億 | -10.97%-1.1億 | -10.97%-1.1億 | -13.33%-1.06億 | -16.67%-1.05億 | -18.84%-1.03億 | -22.35%-9,927.27萬 | -22.35%-9,927.27萬 |
| 資本公積 | 21.22%1.31億 | 7.08%1.15億 | 5.16%1.12億 | 2.30%1.08億 | 2.30%1.08億 | 2.93%1.08億 | 3.29%1.07億 | 3.01%1.06億 | 4.12%1.06億 | 4.12%1.06億 |
| 減:庫存股 | -99.97%15 | --15 | -70.58%5.49萬 | -93.01%5.49萬 | -93.01%5.49萬 | -91.42%5.49萬 | --0 | -65.54%18.68萬 | --78.55萬 | --78.55萬 |
| 不影響留存收益的損益 | 102.28%1.66萬 | -241.06%-38.04萬 | 5,624.31%11.02萬 | 212.72%27.29萬 | 212.72%27.29萬 | -156.51%-72.93萬 | 246.38%26.97萬 | 100.59%1,925 | -528.34%-24.21萬 | -528.34%-24.21萬 |
| 其他權益 | -63.57%-38.11萬 | -34.67%-38.11萬 | ---63.63萬 | ---23.3萬 | ---23.3萬 | ---23.3萬 | ---28.3萬 | ---- | ---- | ---- |
| 股東權益總額 | 1,512.70%1,391.07萬 | 2.59%244.84萬 | -118.85%-66.3萬 | -140.31%-213.88萬 | -140.31%-213.88萬 | -91.68%86.26萬 | -81.81%238.66萬 | -78.04%351.75萬 | -73.92%530.64萬 | -73.92%530.64萬 |
| 非控制性權益 | -87.29%-57.92萬 | 26.91%-19.85萬 | 20.86%-21.46萬 | 1.21%-27.39萬 | 1.21%-27.39萬 | 26.28%-30.93萬 | 34.36%-27.16萬 | 39.73%-27.12萬 | 17.61%-27.73萬 | 17.61%-27.73萬 |
| 總權益 | 2,309.36%1,333.15萬 | 6.38%224.99萬 | -127.03%-87.76萬 | -147.97%-241.27萬 | -147.97%-241.27萬 | -94.44%55.33萬 | -83.36%211.5萬 | -79.14%324.63萬 | -74.87%502.92萬 | -74.87%502.92萬 |
| 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 | -- | -- | -- | 帶解釋段的無保留意見 | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- |