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 | -42.78%4,312.1萬 | -54.50%4,079萬 | -48.07%5,858.4萬 | -50.44%5,629.9萬 | -50.44%5,629.9萬 | -39.88%7,536.4萬 | -35.12%8,964.9萬 | -45.12%1.13億 | -54.56%1.14億 | -54.56%1.14億 |
| -現金和現金等價物 | -42.78%4,312.1萬 | -54.50%4,079萬 | -48.07%5,858.4萬 | -46.57%5,629.9萬 | -46.57%5,629.9萬 | -22.36%7,536.4萬 | 18.89%8,964.9萬 | -4.31%1.13億 | 19.88%1.05億 | 19.88%1.05億 |
| -短期投資 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -94.93%821.9萬 | -94.93%821.9萬 |
| 應收款項 | -61.32%3,583.6萬 | -79.24%4,284.3萬 | -85.53%3,473.3萬 | -80.40%5,936.3萬 | -80.40%5,936.3萬 | -67.91%9,265.9萬 | -29.79%2.06億 | 3.10%2.4億 | 35.66%3.03億 | 35.66%3.03億 |
| -應收賬款 | -61.32%3,583.6萬 | -79.24%4,284.3萬 | -85.52%3,473.3萬 | -58.17%4,532.2萬 | -58.17%4,532.2萬 | -67.90%9,265.9萬 | -29.78%2.06億 | 3.08%2.4億 | 62.10%1.08億 | 62.10%1.08億 |
| -應收關聯方款項 | ---- | ---- | ---- | -35.62%4.7萬 | -35.62%4.7萬 | ---- | ---- | --4.1萬 | -1.35%7.3萬 | -1.35%7.3萬 |
| -其他應收款 | ---- | ---- | ---- | -92.80%1,399.4萬 | -92.80%1,399.4萬 | ---- | ---- | ---- | 24.38%1.94億 | 24.38%1.94億 |
| 存貨 | -84.79%516.5萬 | -86.15%459.9萬 | -63.85%883.6萬 | -59.05%1,092萬 | -59.05%1,092萬 | -48.29%3,395萬 | -77.18%3,321.3萬 | -43.46%2,444.4萬 | 218.43%2,666.5萬 | 218.43%2,666.5萬 |
| 預付費用 | ---- | ---- | ---- | -4.70%583.6萬 | -4.70%583.6萬 | ---- | ---- | ---- | 6.39%612.4萬 | 6.39%612.4萬 |
| 遞延資產 | ---- | ---- | ---- | -96.96%62.4萬 | -96.96%62.4萬 | -24.93%1,523.7萬 | -9.01%2,012.5萬 | -10.93%2,012.5萬 | -52.37%2,055.5萬 | -52.37%2,055.5萬 |
| 其他流動資產 | -6.65%963.4萬 | 3.88%1,099.3萬 | 3.02%842.7萬 | 15.10%357.5萬 | 15.10%357.5萬 | -1.40%1,032萬 | -19.10%1,058.2萬 | 17.28%818萬 | 41.44%310.6萬 | 41.44%310.6萬 |
| 流動資產合計 | -58.79%9,375.6萬 | -72.43%9,922.5萬 | -72.73%1.11億 | -71.11%1.37億 | -71.11%1.37億 | -55.43%2.28億 | -41.27%3.6億 | -20.66%4.06億 | -11.22%4.73億 | -11.22%4.73億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -23.36%5,804.1萬 | -20.90%6,222萬 | -18.41%6,748萬 | -17.86%7,350.7萬 | -17.86%7,350.7萬 | -19.21%7,572.8萬 | -20.10%7,865.6萬 | -19.15%8,270.9萬 | -15.06%8,948.6萬 | -15.06%8,948.6萬 |
| -固定資產 | -4.65%1.47億 | -3.77%1.48億 | -1.61%1.52億 | -3.49%1.55億 | -3.49%1.55億 | -3.33%1.54億 | -4.35%1.54億 | -5.14%1.55億 | -2.27%1.6億 | -2.27%1.6億 |
| -累計折舊 | -13.44%-8,881.8萬 | -14.16%-8,575.9萬 | -17.75%-8,454.2萬 | -14.65%-8,130.5萬 | -14.65%-8,130.5萬 | -19.35%-7,829.8萬 | -20.51%-7,512.2萬 | -18.51%-7,180萬 | -20.65%-7,091.8萬 | -20.65%-7,091.8萬 |
| 商譽及其他無形資產 | -12.83%1.29億 | -11.16%1.35億 | -79.79%1.42億 | -79.57%1.44億 | -79.57%1.44億 | -79.00%1.48億 | -78.47%1.52億 | -0.93%7.02億 | -0.64%7.04億 | -0.64%7.04億 |
| -商譽 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | 0.00%5.47億 | 0.10%5.47億 | 0.10%5.47億 |
| -其他無形資產 | -12.83%1.29億 | -11.16%1.35億 | -8.44%1.42億 | -8.42%1.44億 | -8.42%1.44億 | -6.40%1.48億 | -4.60%1.52億 | -4.07%1.55億 | -3.15%1.57億 | -3.15%1.57億 |
| 投資和預付款 | ---- | ---- | ---- | 7.40%224.9萬 | 7.40%224.9萬 | ---- | ---- | ---- | 6.24%209.4萬 | 6.24%209.4萬 |
| 長期應收款 | ---- | ---- | ---- | -60.04%846.5萬 | -60.04%846.5萬 | ---- | ---- | ---- | 77.25%2,118.5萬 | 77.25%2,118.5萬 |
| 關聯方資產 | ---- | ---- | ---- | -35.62%4.7萬 | -35.62%4.7萬 | ---- | ---- | --4.1萬 | -1.35%7.3萬 | -1.35%7.3萬 |
| 非流動遞延資產 | -11.11%866.3萬 | -11.25%880.5萬 | -10.86%937.3萬 | -12.93%968.1萬 | -12.93%968.1萬 | -18.31%974.6萬 | -20.07%992.1萬 | -9.84%1,051.5萬 | -42.74%1,111.9萬 | -42.74%1,111.9萬 |
| 長期預付費用 | ---- | ---- | ---- | -2.96%4,035.2萬 | -2.96%4,035.2萬 | ---- | ---- | ---- | 20.98%4,158.4萬 | 20.98%4,158.4萬 |
| 其他非流動資產 | -4.79%7,297.8萬 | -18.80%7,380.8萬 | -9.83%7,571.5萬 | 59.06%2,257.6萬 | 59.06%2,257.6萬 | -0.63%7,664.8萬 | 24.26%9,090.2萬 | 39.21%8,396.6萬 | 98.12%1,419.3萬 | 98.12%1,419.3萬 |
| 非流動資產合計 | -13.36%2.69億 | -15.57%2.8億 | -66.51%2.95億 | -65.98%3.01億 | -65.98%3.01億 | -65.07%3.1億 | -62.77%3.32億 | -0.42%8.79億 | -0.58%8.84億 | -0.58%8.84億 |
| 總資產 | -32.58%3.63億 | -45.16%3.79億 | -68.47%4.05億 | -67.77%4.37億 | -67.77%4.37億 | -61.55%5.38億 | -54.00%6.92億 | -7.84%12.85億 | -4.57%13.57億 | -4.57%13.57億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -76.80%1,098.6萬 | -81.89%1,143萬 | -68.29%1,964.4萬 | -61.46%3,017.8萬 | -61.46%3,017.8萬 | -44.59%4,736.3萬 | -38.74%6,310.3萬 | -44.95%6,194.9萬 | -7.35%7,830.8萬 | -7.35%7,830.8萬 |
| -應付賬款 | -76.80%1,098.6萬 | -81.89%1,143萬 | -68.19%1,964.4萬 | -61.49%3,014.7萬 | -61.49%3,014.7萬 | -44.57%4,736.3萬 | -38.72%6,310.3萬 | -45.13%6,174.6萬 | -6.63%7,827.7萬 | -6.63%7,827.7萬 |
| -應付關聯方款項 | ---- | ---- | ---- | 0.00%3.1萬 | 0.00%3.1萬 | ---- | ---- | --20.3萬 | -95.49%3.1萬 | -95.49%3.1萬 |
| 應計費用 | -43.60%3,830.2萬 | -50.49%3,667.9萬 | -59.50%3,631.9萬 | -64.44%3,244.8萬 | -64.44%3,244.8萬 | -4.42%6,791.3萬 | 16.67%7,408.1萬 | 35.61%8,967.5萬 | -6.63%9,124.5萬 | -6.63%9,124.5萬 |
| 短期借款與租賃負債 | ---- | ---- | ---- | -6.51%275.8萬 | -6.51%275.8萬 | ---- | ---- | ---- | 14.61%295萬 | 14.61%295萬 |
| -短期租賃負債 | ---- | ---- | ---- | -6.51%275.8萬 | -6.51%275.8萬 | ---- | ---- | ---- | 14.61%295萬 | 14.61%295萬 |
| 遞延負債 | -39.09%4,310.4萬 | -27.40%4,208.9萬 | -29.56%4,011.5萬 | -19.89%4,325.5萬 | -19.89%4,325.5萬 | -14.41%7,076.6萬 | -49.75%5,797.4萬 | -24.49%5,695.2萬 | -16.04%5,399.7萬 | -16.04%5,399.7萬 |
| 其他流動負債 | 1.08%2,116.9萬 | 1.73%2,186萬 | -14.06%2,409.9萬 | -17.98%2,016.1萬 | -17.98%2,016.1萬 | -30.26%2,094.2萬 | -16.07%2,148.8萬 | 28.53%2,804.2萬 | 37.54%2,458萬 | 37.54%2,458萬 |
| 流動負債總額 | -45.14%1.14億 | -48.28%1.12億 | -49.21%1.2億 | -48.70%1.29億 | -48.70%1.29億 | -23.12%2.07億 | -29.54%2.17億 | -14.24%2.37億 | -5.96%2.51億 | -5.96%2.51億 |
| 非流動負債 | ||||||||||
| 長期撥備 | 3.95%431.4萬 | 3.25%425.6萬 | 4.66%426.3萬 | 3.73%420.3萬 | 3.73%420.3萬 | 1.59%415萬 | 1.05%412.2萬 | -3.55%407.3萬 | -4.93%405.2萬 | -4.93%405.2萬 |
| 長期借款與租賃負債 | -40.23%3.22億 | -40.08%3.22億 | 0.93%5.39億 | 0.97%5.39億 | 0.97%5.39億 | 0.74%5.38億 | 0.42%5.37億 | 15.43%5.34億 | 15.99%5.34億 | 15.99%5.34億 |
| -長期借款 | -40.80%3.11億 | -40.95%3.1億 | 0.44%5.27億 | 0.44%5.26億 | 0.44%5.26億 | 0.44%5.25億 | 0.43%5.25億 | 16.47%5.24億 | 16.49%5.24億 | 16.49%5.24億 |
| -長期租賃負債 | -16.82%1,065.3萬 | -1.59%1,164.4萬 | 26.73%1,252.7萬 | 27.56%1,333.6萬 | 27.56%1,333.6萬 | 14.91%1,280.7萬 | -0.35%1,183.2萬 | -21.76%988.5萬 | -4.63%1,045.5萬 | -4.63%1,045.5萬 |
| 遞延負債 | -1.13%8,581.7萬 | -5.25%8,427.3萬 | -2.73%8,599.4萬 | -3.10%8,590萬 | -3.10%8,590萬 | 4.54%8,679.9萬 | 12.96%8,894.4萬 | 21.82%8,841萬 | 20.18%8,865萬 | 20.18%8,865萬 |
| 衍生品負債 | --608.9萬 | --189.9萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 其他非流動負債 | 46.31%6,628.4萬 | 43.17%6,867萬 | 46.08%7,254.1萬 | 46.93%7,703.1萬 | 46.93%7,703.1萬 | -17.45%4,530.5萬 | -19.33%4,796.5萬 | -19.27%4,965.8萬 | -18.38%5,242.6萬 | -18.38%5,242.6萬 |
| 非流動負債總額 | -28.21%4.84億 | -29.07%4.81億 | 3.79%7.02億 | 4.00%7.06億 | 4.00%7.06億 | -0.27%6.74億 | 0.14%6.78億 | 12.51%6.76億 | 12.69%6.79億 | 12.69%6.79億 |
| 總負債 | -32.18%5.98億 | -33.72%5.93億 | -9.95%8.22億 | -10.22%8.35億 | -10.22%8.35億 | -6.78%8.81億 | -9.13%8.94億 | 4.10%9.13億 | 6.96%9.3億 | 6.96%9.3億 |
| 所有者權益 | ||||||||||
| 股本 | -93.75%1,000 | -93.75%1,000 | 6.25%1.7萬 | 0.00%1.6萬 | 0.00%1.6萬 | 0.00%1.6萬 | 0.00%1.6萬 | 0.00%1.6萬 | 6.67%1.6萬 | 6.67%1.6萬 |
| -普通股股本 | -93.75%1,000 | -93.75%1,000 | 6.25%1.7萬 | 0.00%1.6萬 | 0.00%1.6萬 | 0.00%1.6萬 | 0.00%1.6萬 | 0.00%1.6萬 | 6.67%1.6萬 | 6.67%1.6萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 6.51%-14.73億 | -1.54%-14.49億 | -95.49%-16.52億 | -110.55%-16.27億 | -110.55%-16.27億 | -114.39%-15.75億 | -116.97%-14.27億 | -24.81%-8.45億 | -22.21%-7.72億 | -22.21%-7.72億 |
| 資本公積 | 0.48%12.37億 | 0.89%12.35億 | 1.44%12.34億 | 2.45%12.28億 | 2.45%12.28億 | 3.65%12.31億 | 4.00%12.24億 | 1.89%12.16億 | 1.13%11.99億 | 1.13%11.99億 |
| 不影響留存收益的損益 | -42.05%17.5萬 | 270.21%34.8萬 | 72.73%26.6萬 | 280.95%7.6萬 | 280.95%7.6萬 | 1,213.04%30.2萬 | 206.82%9.4萬 | 7,800.00%15.4萬 | 97.49%-4.2萬 | 97.49%-4.2萬 |
| 股東權益總額 | 31.51%-2.36億 | -5.33%-2.14億 | -212.35%-4.17億 | -193.47%-3.98億 | -193.47%-3.98億 | -175.98%-3.44億 | -139.17%-2.03億 | -28.10%3.72億 | -22.74%4.26億 | -22.74%4.26億 |
| 非控制性權益 | 6.84%57.8萬 | 19.18%57.8萬 | 11.55%54.1萬 | 11.55%54.1萬 | 11.55%54.1萬 | 11.55%54.1萬 | 2.11%48.5萬 | 3.41%48.5萬 | -10.35%48.5萬 | -10.35%48.5萬 |
| 總權益 | 31.57%-2.35億 | -5.30%-2.13億 | -212.06%-4.17億 | -193.24%-3.98億 | -193.24%-3.98億 | -175.78%-3.44億 | -139.04%-2.03億 | -28.07%3.72億 | -22.73%4.27億 | -22.73%4.27億 |
| 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 | -- |