Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | -14.80%8,161萬 | -10.03%9,482.2萬 | -33.94%6,852.8萬 | -34.91%8,022.6萬 | -34.91%8,022.6萬 | -27.85%9,578.7萬 | -29.05%1.05億 | -35.91%1.04億 | -31.00%1.23億 | -31.00%1.23億 |
| -現金和現金等價物 | -14.80%8,161萬 | -10.03%9,482.2萬 | -33.94%6,852.8萬 | -34.91%8,022.6萬 | -34.91%8,022.6萬 | -27.85%9,578.7萬 | -29.05%1.05億 | -35.47%1.04億 | -23.59%1.23億 | -23.59%1.23億 |
| 應收款項 | -13.39%845.5萬 | -4.22%950.5萬 | -1.79%1,069.5萬 | -42.85%869萬 | -42.85%869萬 | -0.19%976.2萬 | 0.78%992.4萬 | 5.88%1,089萬 | 88.81%1,520.5萬 | 88.81%1,520.5萬 |
| -應收賬款 | 26.44%728.3萬 | 54.55%946.3萬 | 48.72%1,036萬 | -30.91%708.8萬 | -30.91%708.8萬 | 24.38%576萬 | -11.24%612.3萬 | -9.49%696.6萬 | 69.29%1,025.9萬 | 69.29%1,025.9萬 |
| -應收稅費 | ---- | ---- | ---- | -15.44%125.4萬 | -15.44%125.4萬 | ---- | ---- | ---- | 19.21%148.3萬 | 19.21%148.3萬 |
| -其他應收款 | -69.01%151.7萬 | -84.31%76.1萬 | -85.49%72.4萬 | -84.02%74.2萬 | -84.02%74.2萬 | -21.12%489.5萬 | 16.56%485萬 | 15.46%498.8萬 | 151.84%464.4萬 | 151.84%464.4萬 |
| -應收賬款調整額 | 61.37%-34.5萬 | 31.46%-71.9萬 | 63.44%-38.9萬 | 66.64%-39.4萬 | 66.64%-39.4萬 | 15.44%-89.3萬 | 13.45%-104.9萬 | 38.53%-106.4萬 | -7.85%-118.1萬 | -7.85%-118.1萬 |
| 存貨 | 3.13%668萬 | -5.01%621.7萬 | -16.06%505萬 | -9.47%586.8萬 | -9.47%586.8萬 | 24.70%647.7萬 | 19.92%654.5萬 | 48.47%601.6萬 | 25.72%648.2萬 | 25.72%648.2萬 |
| 預付費用 | ---- | ---- | ---- | 36.98%378.6萬 | 36.98%378.6萬 | ---- | ---- | ---- | -25.36%276.4萬 | -25.36%276.4萬 |
| 其他流動資產 | 30.07%673.5萬 | 66.97%649萬 | 28.80%577.8萬 | 142.03%83.5萬 | 142.03%83.5萬 | -2.56%517.8萬 | -17.44%388.7萬 | -26.85%448.6萬 | -52.80%34.5萬 | -52.80%34.5萬 |
| 流動資產合計 | -11.71%1.03億 | -6.93%1.17億 | -28.03%9,005.1萬 | -32.86%9,940.5萬 | -32.86%9,940.5萬 | -23.42%1.17億 | -25.40%1.26億 | -31.37%1.25億 | -24.56%1.48億 | -24.56%1.48億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -19.12%1,762.1萬 | -8.57%1,847萬 | -10.72%1,901.4萬 | -16.13%1,937.7萬 | -16.13%1,937.7萬 | -1.59%2,178.6萬 | -15.94%2,020.1萬 | -4.35%2,129.7萬 | 7.98%2,310.4萬 | 7.98%2,310.4萬 |
| -固定資產 | -19.12%1,762.1萬 | -8.57%1,847萬 | -10.72%1,901.4萬 | -7.88%2,509萬 | -7.88%2,509萬 | -1.59%2,178.6萬 | -15.94%2,020.1萬 | -4.35%2,129.7萬 | 9.74%2,723.5萬 | 9.74%2,723.5萬 |
| -累計折舊 | ---- | ---- | ---- | -38.30%-571.3萬 | -38.30%-571.3萬 | ---- | ---- | ---- | -20.79%-413.1萬 | -20.79%-413.1萬 |
| 商譽及其他無形資產 | 14.26%3,468.1萬 | 22.98%3,373萬 | 14.07%2,999.4萬 | 6.67%2,899.8萬 | 6.67%2,899.8萬 | 29.05%3,035.4萬 | 20.20%2,742.8萬 | 26.43%2,629.4萬 | 36.18%2,718.5萬 | 36.18%2,718.5萬 |
| -商譽 | ---- | ---- | ---- | -7.30%834.2萬 | -7.30%834.2萬 | ---- | ---- | ---- | 9.90%899.9萬 | 9.90%899.9萬 |
| -其他無形資產 | ---- | ---- | ---- | 13.58%2,065.6萬 | 13.58%2,065.6萬 | ---- | ---- | ---- | 54.45%1,818.6萬 | 54.45%1,818.6萬 |
| 長期應收款 | ---- | ---- | ---- | -10.52%424.4萬 | -10.52%424.4萬 | ---- | ---- | ---- | 41.92%474.3萬 | 41.92%474.3萬 |
| 非流動遞延資產 | -8.76%166.6萬 | 2.10%175.3萬 | 3.55%177.7萬 | 2.73%176.7萬 | 2.73%176.7萬 | -6.12%182.6萬 | -12.58%171.7萬 | -12.00%171.6萬 | -11.34%172萬 | -11.34%172萬 |
| 長期預付費用 | ---- | ---- | ---- | 11.86%151.8萬 | 11.86%151.8萬 | ---- | ---- | ---- | 44.21%135.7萬 | 44.21%135.7萬 |
| 其他非流動資產 | -6.65%601萬 | 10.59%663.3萬 | 1.01%588.3萬 | ---- | ---- | 24.02%643.8萬 | 2.99%599.8萬 | 23.42%582.4萬 | ---- | ---- |
| 非流動資產合計 | -0.71%5,997.8萬 | 9.47%6,058.6萬 | 2.79%5,666.8萬 | -3.79%5,590.4萬 | -3.79%5,590.4萬 | 14.41%6,040.4萬 | 1.29%5,534.4萬 | 10.86%5,513.1萬 | 22.12%5,810.9萬 | 22.12%5,810.9萬 |
| 總資產 | -7.97%1.63億 | -1.92%1.78億 | -18.61%1.47億 | -24.66%1.55億 | -24.66%1.55億 | -13.72%1.78億 | -18.86%1.81億 | -22.32%1.8億 | -15.45%2.06億 | -15.45%2.06億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 3.19%605.6萬 | 45.33%773.3萬 | -26.24%460.6萬 | -3.17%522萬 | -3.17%522萬 | -2.78%586.9萬 | -18.80%532.1萬 | -18.66%624.5萬 | -12.78%539.1萬 | -12.78%539.1萬 |
| -應付賬款 | 3.19%605.6萬 | 45.33%773.3萬 | -26.24%460.6萬 | -14.36%193.2萬 | -14.36%193.2萬 | -2.78%586.9萬 | -18.80%532.1萬 | -18.66%624.5萬 | 3.96%225.6萬 | 3.96%225.6萬 |
| -應付稅費 | ---- | ---- | ---- | -14.43%65.8萬 | -14.43%65.8萬 | ---- | ---- | ---- | 116.01%76.9萬 | 116.01%76.9萬 |
| -其他應付款 | ---- | ---- | ---- | 11.16%263萬 | 11.16%263萬 | ---- | ---- | ---- | -35.27%236.6萬 | -35.27%236.6萬 |
| 應計費用 | 20.99%1,671.8萬 | 12.21%1,372.2萬 | -9.13%1,173萬 | -42.41%243.6萬 | -42.41%243.6萬 | 7.47%1,381.8萬 | -11.35%1,222.9萬 | 23.50%1,290.8萬 | -0.17%423萬 | -0.17%423萬 |
| 短期借款與租賃負債 | 5.33%260.9萬 | -3.27%248.5萬 | -15.38%228.8萬 | -25.20%219萬 | -25.20%219萬 | -14.82%247.7萬 | -25.88%256.9萬 | -9.17%270.4萬 | 8.85%292.8萬 | 8.85%292.8萬 |
| -短期租賃負債 | 5.33%260.9萬 | -3.27%248.5萬 | -15.38%228.8萬 | -25.20%219萬 | -25.20%219萬 | -14.82%247.7萬 | -25.88%256.9萬 | -9.17%270.4萬 | 8.85%292.8萬 | 8.85%292.8萬 |
| 遞延負債 | 23.19%1,004萬 | 21.86%964.9萬 | 18.02%983.8萬 | -39.63%573.2萬 | -39.63%573.2萬 | 15.34%815萬 | 2.38%791.8萬 | 1.14%833.6萬 | 176.47%949.4萬 | 176.47%949.4萬 |
| 其他流動負債 | 175.46%150.4萬 | 56.64%89.6萬 | --48.2萬 | --44.4萬 | --44.4萬 | --54.6萬 | --57.2萬 | ---- | ---- | ---- |
| 流動負債總額 | 19.66%3,692.7萬 | 20.54%3,448.5萬 | -4.14%2,894.4萬 | -24.76%2,680.3萬 | -24.76%2,680.3萬 | 6.90%3,086萬 | -9.32%2,860.9萬 | 2.88%3,019.3萬 | 32.86%3,562.1萬 | 32.86%3,562.1萬 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 108.12%6,076.4萬 | 123.00%6,132.8萬 | 88.91%2,784.2萬 | 77.63%2,784萬 | 77.63%2,784萬 | 95.16%2,919.6萬 | 68.12%2,750.1萬 | -0.18%1,473.8萬 | 11.53%1,567.3萬 | 11.53%1,567.3萬 |
| -長期借款 | 261.50%4,758.1萬 | 255.71%4,746.6萬 | --1,331.7萬 | --1,323.7萬 | --1,323.7萬 | --1,316.2萬 | --1,334.4萬 | ---- | ---- | ---- |
| -長期租賃負債 | -17.78%1,318.3萬 | -2.08%1,386.2萬 | -1.45%1,452.5萬 | -6.83%1,460.3萬 | -6.83%1,460.3萬 | 7.18%1,603.4萬 | -13.46%1,415.7萬 | -0.18%1,473.8萬 | 11.53%1,567.3萬 | 11.53%1,567.3萬 |
| 員工福利 | 22.37%440.9萬 | 43.74%448.9萬 | 34.06%398.3萬 | 24.40%383.9萬 | 24.40%383.9萬 | 5.51%360.3萬 | -8.68%312.3萬 | 3.88%297.1萬 | 15.36%308.6萬 | 15.36%308.6萬 |
| 其他非流動負債 | 51.81%67.1萬 | 49.05%62.6萬 | 171.77%33.7萬 | 0.90%33.7萬 | 0.90%33.7萬 | 160.00%44.2萬 | 140.00%42萬 | -27.91%12.4萬 | 96.47%33.4萬 | 96.47%33.4萬 |
| 非流動負債總額 | 98.08%6,584.4萬 | 114.03%6,644.3萬 | 80.35%3,216.2萬 | 67.68%3,201.6萬 | 67.68%3,201.6萬 | 79.25%3,324.1萬 | 55.59%3,104.4萬 | 0.20%1,783.3萬 | 12.99%1,909.3萬 | 12.99%1,909.3萬 |
| 總負債 | 60.33%1.03億 | 69.19%1.01億 | 27.24%6,110.6萬 | 7.50%5,881.9萬 | 7.50%5,881.9萬 | 35.20%6,410.1萬 | 15.83%5,965.3萬 | 1.87%4,802.6萬 | 25.18%5,471.4萬 | 25.18%5,471.4萬 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 0.00%404.8萬 | 16.86%404.8萬 | 16.86%404.8萬 | 16.86%404.8萬 |
| -普通股股本 | 0.00%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 3.46%418.8萬 | 0.00%404.8萬 | 16.86%404.8萬 | 16.86%404.8萬 | 16.86%404.8萬 |
| 留存收益 | -17.64%-5億 | -18.05%-4.8億 | -16.90%-4.58億 | -16.54%-4.4億 | -16.54%-4.4億 | -20.18%-4.25億 | -19.65%-4.07億 | -22.92%-3.91億 | -26.43%-3.78億 | -26.43%-3.78億 |
| 資本公積 | 0.05%4.72億 | 0.05%4.72億 | 0.05%4.72億 | 0.08%4.72億 | 0.08%4.72億 | 0.08%4.72億 | 0.07%4.72億 | 0.06%4.72億 | 0.05%4.72億 | 0.05%4.72億 |
| 減:庫存股 | -12.10%63.2萬 | 9.83%64.8萬 | 8.78%69.4萬 | 8.67%70.2萬 | 8.67%70.2萬 | 10.28%71.9萬 | -10.20%59萬 | 469.64%63.8萬 | 452.14%64.6萬 | 452.14%64.6萬 |
| 不影響留存收益的損益 | 34.70%8,479萬 | 53.97%8,087.3萬 | 39.81%6,749.8萬 | 13.08%6,103.7萬 | 13.08%6,103.7萬 | 70.41%6,294.6萬 | 44.37%5,252.6萬 | 70.65%4,827.9萬 | 125.26%5,397.8萬 | 125.26%5,397.8萬 |
| 股東權益總額 | -46.53%6,068.7萬 | -36.85%7,669.2萬 | -35.26%8,561.3萬 | -36.29%9,649萬 | -36.29%9,649萬 | -28.36%1.14億 | -29.27%1.21億 | -28.49%1.32億 | -24.33%1.51億 | -24.33%1.51億 |
| 總權益 | -46.53%6,068.7萬 | -36.85%7,669.2萬 | -35.26%8,561.3萬 | -36.29%9,649萬 | -36.29%9,649萬 | -28.36%1.14億 | -29.27%1.21億 | -28.49%1.32億 | -24.33%1.51億 | -24.33%1.51億 |
| 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 | -- |