Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Vistra Energy
VST
| (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 | 2.44%1.54億 | 3.91%1.28億 | 30.40%1.63億 | -10.38%1.34億 | -10.38%1.34億 | -2.44%1.51億 | -26.80%1.23億 | -24.92%1.25億 | -2.74%1.5億 | -2.74%1.5億 |
| -現金和現金等價物 | 2.44%1.54億 | 3.91%1.28億 | 30.40%1.63億 | -10.38%1.34億 | -10.38%1.34億 | -2.44%1.51億 | -26.80%1.23億 | -24.92%1.25億 | -2.74%1.5億 | -2.74%1.5億 |
| 應收款項 | 19.86%3.25億 | 6.23%3.3億 | 5.74%3.25億 | -0.42%2.91億 | -0.42%2.91億 | -10.07%2.71億 | 7.38%3.11億 | 5.93%3.07億 | 4.45%2.92億 | 4.45%2.92億 |
| -應收賬款 | 7.52%2.91億 | 11.32%2.95億 | 7.20%2.84億 | 1.79%2.58億 | 1.79%2.58億 | 2.71%2.71億 | 2.56%2.65億 | 3.29%2.65億 | 2.61%2.54億 | 2.61%2.54億 |
| -應收票據 | --986.9萬 | -24.92%1,241.4萬 | 2.39%1,792.2萬 | -38.60%1,119萬 | -38.60%1,119萬 | ---- | 25.49%1,653.5萬 | 33.87%1,750.4萬 | 50.29%1,822.6萬 | 50.29%1,822.6萬 |
| -應收稅費 | --2,356.2萬 | 10.23%2,332萬 | 25.93%2,247.5萬 | 28.68%2,061.1萬 | 28.68%2,061.1萬 | ---- | 60.31%2,115.6萬 | 27.04%1,784.7萬 | 6.49%1,601.7萬 | 6.49%1,601.7萬 |
| -其他應收款 | ---- | ---- | ---- | -74.88%111.1萬 | -74.88%111.1萬 | ---- | 66.60%862.5萬 | 8.64%650.4萬 | -19.45%442.2萬 | -19.45%442.2萬 |
| 存貨 | 8.35%2.53億 | 15.87%2.48億 | 7.47%2.36億 | 10.42%2.27億 | 10.42%2.27億 | 13.55%2.34億 | 3.09%2.14億 | 0.51%2.2億 | -5.66%2.06億 | -5.66%2.06億 |
| 預付費用 | --1,173.9萬 | 7.72%1,270.8萬 | 8.86%1,240萬 | -20.08%630.5萬 | -20.08%630.5萬 | ---- | 22.49%1,179.7萬 | 29.44%1,139.1萬 | 26.45%788.9萬 | 26.45%788.9萬 |
| 其他流動資產 | -55.87%3,605.6萬 | 36.94%3,308.9萬 | 2.71%2,656.8萬 | 15.74%2,447.7萬 | 15.74%2,447.7萬 | 320.35%8,171.1萬 | 16.31%2,416.4萬 | 34.49%2,586.7萬 | 10.52%2,114.9萬 | 10.52%2,114.9萬 |
| 流動資產合計 | 6.64%7.86億 | 10.02%7.59億 | 9.08%7.64億 | -0.52%6.84億 | -0.52%6.84億 | 5.18%7.37億 | -2.80%6.9億 | -1.56%7億 | 0.54%6.88億 | 0.54%6.88億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 11.56%3.16億 | 16.25%3.22億 | 12.40%3.11億 | 8.93%2.97億 | 8.93%2.97億 | 7.12%2.83億 | 2.63%2.77億 | 1.19%2.76億 | -0.67%2.73億 | -0.67%2.73億 |
| -固定資產 | 11.56%3.16億 | 16.25%3.22億 | 12.40%3.11億 | 12.36%5.66億 | 12.36%5.66億 | 7.12%2.83億 | 2.63%2.77億 | 1.19%2.76億 | 6.22%5.03億 | 6.22%5.03億 |
| -累計折舊 | ---- | ---- | ---- | -16.41%-2.69億 | -16.41%-2.69億 | ---- | ---- | ---- | -15.69%-2.31億 | -15.69%-2.31億 |
| 商譽及其他無形資產 | -1.74%1.63億 | 0.65%1.65億 | -4.02%1.59億 | -8.03%1.57億 | -8.03%1.57億 | -0.69%1.66億 | -3.58%1.64億 | -14.32%1.65億 | -11.95%1.71億 | -11.95%1.71億 |
| -商譽 | 3.71%1.09億 | 6.94%1.09億 | 0.23%1.02億 | -4.30%9,960.3萬 | -4.30%9,960.3萬 | 4.18%1.05億 | 0.93%1.02億 | -15.51%1.02億 | -13.11%1.04億 | -13.11%1.04億 |
| -其他無形資產 | -11.10%5,429.1萬 | -9.67%5,607.6萬 | -10.89%5,628.8萬 | -13.88%5,725.1萬 | -13.88%5,725.1萬 | -8.07%6,106.7萬 | -10.15%6,208.2萬 | -12.33%6,316.5萬 | -10.08%6,648.2萬 | -10.08%6,648.2萬 |
| 非流動遞延資產 | -4.42%7,830.2萬 | -2.40%7,833.6萬 | -6.79%7,586.7萬 | -8.41%7,504.1萬 | -8.41%7,504.1萬 | 11.95%8,192.3萬 | 7.68%8,026.4萬 | 11.49%8,139.5萬 | 17.31%8,193萬 | 17.31%8,193萬 |
| 其他非流動資產 | 26.25%3,851萬 | 25.50%3,735.4萬 | 19.94%3,489.7萬 | 59.79%3,472.2萬 | 59.79%3,472.2萬 | 47.84%3,050.2萬 | 47.82%2,976.4萬 | 61.01%2,909.5萬 | 24.45%2,173萬 | 24.45%2,173萬 |
| 非流動資產合計 | 6.10%5.95億 | 9.39%6.03億 | 5.06%5.8億 | 3.06%5.64億 | 3.06%5.64億 | 6.91%5.61億 | 3.06%5.51億 | -0.89%5.52億 | -1.55%5.47億 | -1.55%5.47億 |
| 總資產 | 6.41%13.81億 | 9.74%13.61億 | 7.31%13.44億 | 1.07%12.48億 | 1.07%12.48億 | 5.92%12.98億 | -0.28%12.41億 | -1.26%12.53億 | -0.40%12.34億 | -0.40%12.34億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 13.57%2.89億 | 16.58%2.83億 | 9.53%2.73億 | 7.67%2.53億 | 7.67%2.53億 | 13.02%2.55億 | 8.99%2.42億 | 11.12%2.49億 | 19.56%2.35億 | 19.56%2.35億 |
| -應付賬款 | 3.55%2.64億 | 14.45%2.54億 | 7.53%2.43億 | 5.09%2.27億 | 5.09%2.27億 | 19.03%2.55億 | 6.93%2.22億 | 8.80%2.26億 | 18.44%2.16億 | 18.44%2.16億 |
| -應付稅費 | --2,549.1萬 | 39.72%2,856萬 | 29.16%2,977.7萬 | 36.52%2,638.5萬 | 36.52%2,638.5萬 | ---- | 37.85%2,044.1萬 | 40.47%2,305.5萬 | 33.67%1,932.7萬 | 33.67%1,932.7萬 |
| 應計費用 | --790.7萬 | 59.16%547.5萬 | -26.60%372萬 | -11.10%350.7萬 | -11.10%350.7萬 | ---- | 18.62%344萬 | 79.65%506.8萬 | 65.76%394.5萬 | 65.76%394.5萬 |
| 短期借款與租賃負債 | 41.97%1,029萬 | 36.76%1,005.9萬 | 21.43%967.3萬 | -8.02%765.4萬 | -8.02%765.4萬 | -12.18%724.8萬 | -15.35%735.5萬 | -21.04%796.6萬 | -13.20%832.1萬 | -13.20%832.1萬 |
| -短期借款 | ---- | -45.52%14.6萬 | -57.41%13.8萬 | -77.94%13.7萬 | -77.94%13.7萬 | -66.13%21萬 | -60.82%26.8萬 | -83.77%32.4萬 | -74.58%62.1萬 | -74.58%62.1萬 |
| -短期租賃負債 | 46.21%1,029萬 | 39.88%991.3萬 | 24.77%953.5萬 | -2.38%751.7萬 | -2.38%751.7萬 | -7.80%703.8萬 | -11.47%708.7萬 | -5.57%764.2萬 | 7.80%770萬 | 7.80%770萬 |
| 其他流動負債 | -58.17%4,335.9萬 | 14.64%4,005.4萬 | -7.85%3,649.1萬 | -2.04%3,365.5萬 | -2.04%3,365.5萬 | 185.96%1.04億 | -6.77%3,493.9萬 | -2.33%3,959.9萬 | -23.56%3,435.7萬 | -23.56%3,435.7萬 |
| 流動負債總額 | 9.54%4億 | 15.58%3.77億 | 6.04%3.53億 | 4.72%3.4億 | 4.72%3.4億 | 17.02%3.65億 | 6.01%3.26億 | 8.55%3.33億 | 13.77%3.25億 | 13.77%3.25億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -2.19%2.39億 | 6.59%2.6億 | 27.53%3.13億 | 7.85%2.57億 | 7.85%2.57億 | 9.06%2.44億 | 3.62%2.44億 | -2.77%2.45億 | -5.84%2.38億 | -5.84%2.38億 |
| -長期借款 | -14.90%1.89億 | -5.91%2.09億 | 17.94%2.62億 | -0.97%2.2億 | -0.97%2.2億 | 7.14%2.22億 | 2.16%2.22億 | -4.47%2.22億 | -4.49%2.22億 | -4.49%2.22億 |
| -長期租賃負債 | 126.54%4,967.8萬 | 133.28%5,113.5萬 | 119.64%5,079.5萬 | 129.07%3,705.2萬 | 129.07%3,705.2萬 | 33.30%2,192.9萬 | 21.14%2,192萬 | 17.15%2,312.6萬 | -21.24%1,617.5萬 | -21.24%1,617.5萬 |
| 員工福利 | 38.32%388萬 | 41.62%390.6萬 | 35.30%374.5萬 | 25.18%401.7萬 | 25.18%401.7萬 | -11.37%280.5萬 | -14.59%275.8萬 | -16.78%276.8萬 | -11.79%320.9萬 | -11.79%320.9萬 |
| 其他非流動負債 | -18.58%2,050.4萬 | -24.27%2,069萬 | 13.99%2,791.4萬 | 26.36%2,918.3萬 | 26.36%2,918.3萬 | -4.34%2,518.2萬 | 0.81%2,731.9萬 | -5.56%2,448.9萬 | -6.01%2,309.5萬 | -6.01%2,309.5萬 |
| 非流動負債總額 | -3.29%2.63億 | 3.87%2.85億 | 26.39%3.44億 | 9.68%2.9億 | 9.68%2.9億 | 7.42%2.72億 | 3.11%2.74億 | -3.20%2.73億 | -5.94%2.65億 | -5.94%2.65億 |
| 總負債 | 4.07%6.63億 | 10.23%6.62億 | 15.20%6.98億 | 6.95%6.31億 | 6.95%6.31億 | 12.72%6.37億 | 4.67%6億 | 2.93%6.06億 | 3.99%5.9億 | 3.99%5.9億 |
| 所有者權益 | ||||||||||
| 股本 | -63.54%390.1萬 | --0 | -93.53%344.6萬 | -95.94%204.9萬 | -95.94%204.9萬 | -89.05%1,069.8萬 | -74.85%2,653.9萬 | -52.62%5,326.9萬 | -58.83%5,050.3萬 | -58.83%5,050.3萬 |
| -普通股股本 | -63.54%390.1萬 | --0 | -93.53%344.6萬 | -95.94%204.9萬 | -95.94%204.9萬 | -89.05%1,069.8萬 | -74.85%2,653.9萬 | -52.62%5,326.9萬 | -58.83%5,050.3萬 | -58.83%5,050.3萬 |
| 留存收益 | 4.50%7.11億 | 4.76%6.96億 | 8.87%6.96億 | 11.44%6.96億 | 11.44%6.96億 | 11.02%6.8億 | 11.30%6.65億 | 6.74%6.39億 | 5.71%6.24億 | 5.71%6.24億 |
| 資本公積 | -65.07%159萬 | -67.87%159萬 | --429萬 | --429萬 | --429萬 | -15.37%455.2萬 | -7.99%494.9萬 | --0 | --0 | --0 |
| 不影響留存收益的損益 | 103.88%135.8萬 | 103.60%200.5萬 | -25.86%-5,688.1萬 | -182.47%-8,519.3萬 | -182.47%-8,519.3萬 | 37.41%-3,502.1萬 | -48.88%-5,569.9萬 | -25.19%-4,519.5萬 | 35.12%-3,016萬 | 35.12%-3,016萬 |
| 股東權益總額 | 8.66%7.18億 | 9.28%7億 | -0.08%6.47億 | -4.31%6.17億 | -4.31%6.17億 | 0.10%6.61億 | -4.51%6.4億 | -4.89%6.47億 | -4.10%6.45億 | -4.10%6.45億 |
| 總權益 | 8.66%7.18億 | 9.28%7億 | -0.08%6.47億 | -4.31%6.17億 | -4.31%6.17億 | 0.10%6.61億 | -4.51%6.4億 | -4.89%6.47億 | -4.10%6.45億 | -4.10%6.45億 |
| 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 | -- |