Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Block
XYZ
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 | 1.84%1.27億 | 8.76%1.41億 | 15.41%1.6億 | 3.86%1.38億 | 3.86%1.38億 | 2.74%1.25億 | 20.97%1.3億 | 6.20%1.39億 | 25.25%1.32億 | 25.25%1.32億 |
| -現金和現金等價物 | 1.56%1.24億 | 8.76%1.38億 | 15.76%1.57億 | 4.15%1.35億 | 4.15%1.35億 | 2.62%1.22億 | 21.13%1.27億 | 5.71%1.36億 | 24.92%1.3億 | 24.92%1.3億 |
| -短期投資 | 14.58%308萬 | 9.19%294.7萬 | -1.42%285.6萬 | -9.01%264.5萬 | -9.01%264.5萬 | 8.43%268.8萬 | 14.12%269.9萬 | 35.37%289.7萬 | 41.87%290.7萬 | 41.87%290.7萬 |
| 應收款項 | 20.45%2.77億 | 28.64%2.62億 | 31.20%2.53億 | 21.03%2.31億 | 21.03%2.31億 | 19.72%2.3億 | -1.09%2.03億 | 3.37%1.93億 | 9.77%1.91億 | 9.77%1.91億 |
| -應收賬款 | 16.11%2.43億 | 27.29%2.28億 | 31.68%2.25億 | 21.87%2.03億 | 21.87%2.03億 | 20.00%2.09億 | -3.87%1.79億 | 2.07%1.71億 | 5.11%1.66億 | 5.11%1.66億 |
| -應收貸款 | ---- | ---- | ---- | -54.84%214.8萬 | -54.84%214.8萬 | ---- | ---- | ---- | 238.51%475.6萬 | 238.51%475.6萬 |
| -應收關聯方款項 | 132.17%410.7萬 | 98.40%334.5萬 | 77.74%285.8萬 | 92.79%267.4萬 | 92.79%267.4萬 | 18.49%176.9萬 | 4.33%168.6萬 | 108.29%160.8萬 | -4.15%138.7萬 | -4.15%138.7萬 |
| -其他應收款 | 57.09%3,036.6萬 | 34.00%3,076.8萬 | 23.69%2,595.2萬 | 27.54%2,369.6萬 | 27.54%2,369.6萬 | 16.88%1,933萬 | 27.02%2,296.1萬 | 10.54%2,098.2萬 | 43.43%1,857.9萬 | 43.43%1,857.9萬 |
| 存貨 | 36.00%1.94億 | 33.23%1.77億 | 8.05%1.56億 | -12.21%1.4億 | -12.21%1.4億 | -13.81%1.43億 | -18.09%1.32億 | 0.81%1.44億 | 27.26%1.59億 | 27.26%1.59億 |
| 預付費用 | ---- | ---- | ---- | -1.87%4,422.4萬 | -1.87%4,422.4萬 | ---- | ---- | ---- | 175.52%4,506.7萬 | 175.52%4,506.7萬 |
| 其他流動資產 | 22.05%5,984.6萬 | 17.76%6,032.2萬 | -8.35%6,733.8萬 | 85.60%284.9萬 | 85.60%284.9萬 | -14.97%4,903.6萬 | 16.07%5,122.3萬 | 136.96%7,347.4萬 | 1.12%153.5萬 | 1.12%153.5萬 |
| 流動資產合計 | 20.41%6.58億 | 23.76%6.39億 | 15.85%6.37億 | 4.53%5.6億 | 4.53%5.6億 | 1.80%5.47億 | -2.11%5.17億 | 9.71%5.5億 | 23.98%5.36億 | 23.98%5.36億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 30.34%4.45億 | 30.24%4.22億 | 17.82%3.88億 | 6.11%3.44億 | 6.11%3.44億 | 14.16%3.41億 | 21.44%3.24億 | 47.27%3.29億 | 60.00%3.25億 | 60.00%3.25億 |
| -固定資產 | ---- | ---- | --5.46億 | 4.05%4.9億 | 4.05%4.9億 | ---- | ---- | ---- | 54.66%4.71億 | 54.66%4.71億 |
| -累計折舊 | ---- | ---- | ---1.58億 | 0.52%-1.46億 | 0.52%-1.46億 | ---- | ---- | ---- | -44.03%-1.47億 | -44.03%-1.47億 |
| 商譽及其他無形資產 | 57.50%4,322.4萬 | 58.19%4,295.3萬 | 5.78%2,842.5萬 | 3.38%2,795萬 | 3.38%2,795萬 | 2.36%2,744.3萬 | 4.09%2,715.3萬 | 2.66%2,687.2萬 | 2.93%2,703.6萬 | 2.93%2,703.6萬 |
| -商譽 | 27.58%3,005.9萬 | 28.08%3,017.8萬 | 0.00%2,356.1萬 | 0.00%2,356.1萬 | 0.00%2,356.1萬 | 0.00%2,356.1萬 | 0.00%2,356.1萬 | 0.00%2,356.1萬 | 0.00%2,356.1萬 | 0.00%2,356.1萬 |
| -其他無形資產 | 239.13%1,316.5萬 | 255.65%1,277.5萬 | 46.90%486.4萬 | 26.30%438.9萬 | 26.30%438.9萬 | 19.48%388.2萬 | 42.26%359.2萬 | 26.66%331.1萬 | 28.42%347.5萬 | 28.42%347.5萬 |
| 投資和預付款 | -6.16%5,775.5萬 | -5.84%5,663.5萬 | 4.86%6,460.8萬 | 4.73%6,493.4萬 | 4.73%6,493.4萬 | 0.05%6,154.4萬 | -0.43%6,015萬 | 3.93%6,161.6萬 | 5.17%6,199.9萬 | 5.17%6,199.9萬 |
| 長期應收款 | 29.57%1,680.2萬 | 63.94%1,400.2萬 | 77.27%1,448.1萬 | 72.88%1,520.8萬 | 72.88%1,520.8萬 | 42.90%1,296.8萬 | 40.27%854.1萬 | 85.03%816.9萬 | -12.90%879.7萬 | -12.90%879.7萬 |
| 關聯方資產 | 132.17%410.7萬 | 98.40%334.5萬 | 77.74%285.8萬 | 92.79%267.4萬 | 92.79%267.4萬 | 18.49%176.9萬 | 4.33%168.6萬 | 108.29%160.8萬 | -4.15%138.7萬 | -4.15%138.7萬 |
| 非流動遞延資產 | 91.87%54.3萬 | 102.13%47.5萬 | 62.78%43.3萬 | 68.64%28.5萬 | 68.64%28.5萬 | 154.95%28.3萬 | 109.82%23.5萬 | 71.61%26.6萬 | -69.71%16.9萬 | -69.71%16.9萬 |
| 其他非流動資產 | 8.69%622.9萬 | 0.40%579.1萬 | -1.84%565.8萬 | ---- | ---- | 8.58%573.1萬 | 15.89%576.8萬 | 18.11%576.4萬 | ---- | ---- |
| 非流動資產合計 | 26.74%5.7億 | 27.24%5.42億 | 16.11%5.02億 | 6.95%4.57億 | 6.95%4.57億 | 11.83%4.49億 | 16.84%4.26億 | 35.63%4.32億 | 41.30%4.27億 | 41.30%4.27億 |
| 總資產 | 23.27%12.28億 | 25.33%11.81億 | 15.97%11.38億 | 5.60%10.17億 | 5.60%10.17億 | 6.09%9.96億 | 5.63%9.42億 | 19.78%9.82億 | 31.11%9.63億 | 31.11%9.63億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 26.99%1.42億 | 39.81%1.55億 | 51.13%1.4億 | 22.46%1.16億 | 22.46%1.16億 | -3.91%1.12億 | -10.67%1.11億 | -3.81%9,278.2萬 | -4.62%9,454.7萬 | -4.62%9,454.7萬 |
| -應付賬款 | 25.92%1.25億 | 39.20%1.39億 | 55.69%1.23億 | 19.40%9,884.3萬 | 19.40%9,884.3萬 | -8.03%9,956.9萬 | -12.50%9,957.2萬 | -8.60%7,918萬 | -8.21%8,278.4萬 | -8.21%8,278.4萬 |
| -應付股利 | 34.76%700.5萬 | 36.00%706.8萬 | 36.09%707.1萬 | 65.86%707.4萬 | 65.86%707.4萬 | 20.41%519.8萬 | 19.86%519.7萬 | 19.89%519.6萬 | 17.75%426.5萬 | 17.75%426.5萬 |
| -應付關聯方款項 | 35.89%999.3萬 | 52.33%971.4萬 | 17.44%987.2萬 | 31.56%986.4萬 | 31.56%986.4萬 | 79.02%735.4萬 | 1.61%637.7萬 | 53.09%840.6萬 | 40.86%749.8萬 | 40.86%749.8萬 |
| 短期借款與租賃負債 | -61.13%70.7萬 | -73.28%58.7萬 | -81.22%62.7萬 | -84.48%108.7萬 | -84.48%108.7萬 | -41.83%181.9萬 | 240.62%219.7萬 | 307.57%333.8萬 | 1,289.29%700.2萬 | 1,289.29%700.2萬 |
| -短期借款 | -64.27%65萬 | -76.92%50.7萬 | -81.22%62.7萬 | -84.48%108.7萬 | -84.48%108.7萬 | -41.83%181.9萬 | 240.62%219.7萬 | 307.57%333.8萬 | 1,289.29%700.2萬 | 1,289.29%700.2萬 |
| -短期租賃負債 | --5.7萬 | --8萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 遞延負債 | 43.90%1.36億 | 65.76%1.28億 | 67.25%1.2億 | 35.06%9,797.9萬 | 35.06%9,797.9萬 | 38.15%9,484.8萬 | 23.05%7,740.6萬 | 22.76%7,192.8萬 | 46.25%7,254.3萬 | 46.25%7,254.3萬 |
| 其他流動負債 | 37.67%5,304.9萬 | 63.08%3,619.8萬 | 0.47%6,793.4萬 | -17.50%5,097.9萬 | -17.50%5,097.9萬 | -23.75%3,853.3萬 | -52.80%2,219.6萬 | -23.51%6,761.3萬 | 2.03%6,179.4萬 | 2.03%6,179.4萬 |
| 流動負債總額 | 34.49%3.33億 | 50.50%3.2億 | 39.64%3.29億 | 12.69%2.66億 | 12.69%2.66億 | 3.48%2.47億 | -9.38%2.13億 | -3.52%2.36億 | 12.43%2.36億 | 12.43%2.36億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -9.48%1.11億 | -22.43%1.09億 | -29.86%1.08億 | -33.61%1.08億 | -33.61%1.08億 | -26.31%1.23億 | -17.13%1.4億 | -8.58%1.55億 | -3.54%1.63億 | -3.54%1.63億 |
| -長期借款 | -9.48%1.11億 | -22.43%1.09億 | -29.86%1.08億 | -33.61%1.08億 | -33.61%1.08億 | -26.31%1.23億 | -17.13%1.4億 | -8.58%1.55億 | -3.54%1.63億 | -3.54%1.63億 |
| 遞延負債 | 58.51%2,030.2萬 | 9.82%1,608.5萬 | -11.48%1,566.4萬 | -27.76%1,141.9萬 | -27.76%1,141.9萬 | -7.78%1,280.8萬 | 38.00%1,464.7萬 | 208.11%1,769.5萬 | 203.92%1,580.7萬 | 203.92%1,580.7萬 |
| 非流動負債總額 | -3.06%1.31億 | -19.38%1.25億 | -27.97%1.24億 | -33.09%1.2億 | -33.09%1.2億 | -24.89%1.36億 | -13.87%1.55億 | -1.46%1.72億 | 2.66%1.79億 | 2.66%1.79億 |
| 總負債 | 21.19%4.64億 | 21.10%4.45億 | 11.09%4.53億 | -7.05%3.85億 | -7.05%3.85億 | -8.73%3.83億 | -11.33%3.68億 | -2.66%4.08億 | 8.00%4.15億 | 8.00%4.15億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 |
| -普通股股本 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 30.54%6.51億 | 34.44%6.11億 | 35.17%5.74億 | 34.68%5.39億 | 34.68%5.39億 | 35.58%4.99億 | 39.25%4.54億 | 52.62%4.25億 | 70.77%4億 | 70.77%4億 |
| 資本公積 | -15.91%1.62億 | -0.32%1.92億 | -0.22%1.92億 | -0.15%1.92億 | -0.15%1.92億 | -8.57%1.92億 | -12.25%1.92億 | -12.27%1.92億 | -12.27%1.92億 | -12.27%1.92億 |
| 不影響留存收益的損益 | 37.13%-4,896.7萬 | 7.34%-6,671.9萬 | -86.35%-8,076.4萬 | -124.53%-9,970.3萬 | -124.53%-9,970.3萬 | -27.97%-7,788.8萬 | -3.31%-7,200.2萬 | 56.11%-4,333.9萬 | 57.60%-4,440.5萬 | 57.60%-4,440.5萬 |
| 股東權益總額 | 24.57%7.64億 | 28.04%7.36億 | 19.44%6.85億 | 15.18%6.31億 | 15.18%6.31億 | 18.52%6.13億 | 20.79%5.75億 | 43.87%5.74億 | 57.11%5.48億 | 57.11%5.48億 |
| 非控制性權益 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| 總權益 | 24.57%7.64億 | 28.04%7.36億 | 19.44%6.85億 | 15.18%6.31億 | 15.18%6.31億 | 18.06%6.13億 | 20.34%5.75億 | 43.28%5.74億 | 56.43%5.48億 | 56.43%5.48億 |
| 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 | -- |