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 | -25.41%9.54億 | -15.00%10.65億 | -10.86%10.44億 | -22.39%8.98億 | -22.39%8.98億 | 9.74%12.79億 | 14.23%12.53億 | 25.73%11.71億 | 31.73%11.57億 | 31.73%11.57億 |
| -現金和現金等價物 | -42.99%2.29億 | -32.89%4.38億 | 0.60%4.9億 | 22.70%4.65億 | 22.70%4.65億 | 24.33%4.02億 | 111.16%6.53億 | 131.89%4.87億 | 146.36%3.79億 | 146.36%3.79億 |
| -短期投資 | -17.35%7.25億 | 4.49%6.27億 | -19.01%5.54億 | -44.36%4.33億 | -44.36%4.33億 | 4.14%8.77億 | -23.84%6億 | -5.17%6.84億 | 7.38%7.78億 | 7.38%7.78億 |
| 應收款項 | 40.80%8,706.8萬 | 15.83%6,412.8萬 | -33.95%3,846.6萬 | -10.92%1.16億 | -10.92%1.16億 | -9.48%6,183.7萬 | -31.31%5,536.6萬 | -15.60%5,823.9萬 | -38.11%1.31億 | -38.11%1.31億 |
| -應收賬款 | 39.61%8,602.3萬 | 15.89%6,358萬 | -35.03%3,715.5萬 | 4.04%4,331.3萬 | 4.04%4,331.3萬 | -3.66%6,161.6萬 | -29.43%5,486.3萬 | -14.10%5,718.4萬 | 23.75%4,163.3萬 | 23.75%4,163.3萬 |
| -應收貸款 | ---- | ---- | ---- | -22.41%1,949.8萬 | -22.41%1,949.8萬 | ---- | ---- | ---- | -74.96%2,513萬 | -74.96%2,513萬 |
| -應收利息 | ---- | ---- | ---- | -36.82%38.1萬 | -36.82%38.1萬 | ---- | ---- | ---- | -28.47%60.3萬 | -28.47%60.3萬 |
| -應收稅費 | ---- | ---- | ---- | -15.99%3,886.9萬 | -15.99%3,886.9萬 | ---- | ---- | ---- | -26.33%4,626.9萬 | -26.33%4,626.9萬 |
| -應收關聯方款項 | 372.85%104.5萬 | 8.95%54.8萬 | 24.27%131.1萬 | -92.10%75.2萬 | -92.10%75.2萬 | -94.92%22.1萬 | -82.38%50.3萬 | -56.66%105.5萬 | 823.79%951.5萬 | 823.79%951.5萬 |
| -其他應收款 | ---- | ---- | ---- | 79.53%1,368.2萬 | 79.53%1,368.2萬 | ---- | ---- | ---- | -39.51%762.1萬 | -39.51%762.1萬 |
| 預付費用 | ---- | ---- | ---- | 2.02%1.45億 | 2.02%1.45億 | ---- | ---- | ---- | 212.59%1.43億 | 212.59%1.43億 |
| 受限制現金 | -57.88%1,050.8萬 | -59.83%1,071.5萬 | -71.47%1,064.8萬 | -60.45%2,606.1萬 | -60.45%2,606.1萬 | -12.65%2,494.6萬 | -14.87%2,667.5萬 | 30.40%3,731.6萬 | 49.60%6,590.2萬 | 49.60%6,590.2萬 |
| 其他流動資產 | 12.03%2.51億 | 39.58%2.94億 | 26.04%1.92億 | 46.53%1,753.5萬 | 46.53%1,753.5萬 | -3.09%2.24億 | -5.33%2.11億 | -35.28%1.53億 | -42.37%1,196.7萬 | -42.37%1,196.7萬 |
| 流動資產合計 | -18.06%13.03億 | -7.23%14.34億 | -9.43%12.85億 | -20.21%12.03億 | -20.21%12.03億 | 6.45%15.9億 | 7.98%15.45億 | 12.21%14.19億 | 25.68%15.08億 | 25.68%15.08億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -56.93%2,726.4萬 | -57.28%2,792.4萬 | -44.70%3,752.6萬 | -39.80%4,211.5萬 | -39.80%4,211.5萬 | -30.07%6,330萬 | -30.56%6,536.8萬 | -44.21%6,785.7萬 | -40.90%6,996.3萬 | -40.90%6,996.3萬 |
| -固定資產 | -56.93%2,726.4萬 | -57.28%2,792.4萬 | -44.70%3,752.6萬 | -10.68%4.47億 | -10.68%4.47億 | -30.07%6,330萬 | -30.56%6,536.8萬 | -44.21%6,785.7萬 | -6.74%5億 | -6.74%5億 |
| -累計折舊 | ---- | ---- | ---- | 5.94%-4.04億 | 5.94%-4.04億 | ---- | ---- | ---- | -2.95%-4.3億 | -2.95%-4.3億 |
| 商譽及其他無形資產 | -81.73%2,048.2萬 | -81.84%2,052萬 | -5.03%1.09億 | -5.10%1.11億 | -5.10%1.11億 | -51.89%1.12億 | -51.91%1.13億 | -51.29%1.15億 | -50.98%1.17億 | -50.98%1.17億 |
| -商譽 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
| -其他無形資產 | -81.73%2,048.2萬 | -81.84%2,052萬 | -5.03%1.09億 | -5.10%1.11億 | -5.10%1.11億 | -5.30%1.12億 | -6.08%1.13億 | -5.39%1.15億 | -5.39%1.17億 | -5.39%1.17億 |
| 投資和預付款 | 56.78%3.31億 | 66.01%3.49億 | 67.10%3.49億 | 154.52%5.34億 | 154.52%5.34億 | -8.14%2.11億 | -8.89%2.1億 | -9.13%2.09億 | -9.00%2.1億 | -9.00%2.1億 |
| 長期應收款 | ---- | ---- | ---- | -6.65%1,344.3萬 | -6.65%1,344.3萬 | ---- | ---- | ---- | -10.93%1,440.1萬 | -10.93%1,440.1萬 |
| 關聯方資產 | 372.85%104.5萬 | 8.95%54.8萬 | 24.27%131.1萬 | -92.10%75.2萬 | -92.10%75.2萬 | -94.92%22.1萬 | -82.38%50.3萬 | -56.66%105.5萬 | 823.79%951.5萬 | 823.79%951.5萬 |
| 長期預付費用 | ---- | ---- | ---- | -81.50%576.5萬 | -81.50%576.5萬 | ---- | ---- | ---- | -51.70%3,115.4萬 | -51.70%3,115.4萬 |
| 其他非流動資產 | -32.13%2,073.4萬 | -59.69%1,929.2萬 | -68.96%1,908.6萬 | ---- | ---- | -45.63%3,054.8萬 | -34.97%4,786.3萬 | -29.89%6,148.3萬 | -0.18%1,040.5萬 | -0.18%1,040.5萬 |
| 非流動資產合計 | -4.25%3.99億 | -4.51%4.17億 | 13.61%5.15億 | 56.08%7.06億 | 56.08%7.06億 | -31.58%4.17億 | -31.09%4.37億 | -32.89%4.53億 | -33.28%4.52億 | -33.28%4.52億 |
| 總資產 | -15.19%17.02億 | -6.63%18.5億 | -3.85%18.01億 | -2.60%19.09億 | -2.60%19.09億 | -4.57%20.07億 | -4.01%19.82億 | -3.49%18.73億 | 4.40%19.6億 | 4.40%19.6億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -16.29%3.59億 | -5.69%3.74億 | -12.22%3.3億 | -9.02%3.21億 | -9.02%3.21億 | -7.62%4.29億 | 10.12%3.97億 | 13.14%3.75億 | 17.29%3.53億 | 17.29%3.53億 |
| -應付賬款 | -17.60%3.27億 | -4.84%3.48億 | -12.10%3.05億 | -8.51%2.9億 | -8.51%2.9億 | -7.12%3.97億 | 11.34%3.66億 | 16.01%3.47億 | 21.09%3.17億 | 21.09%3.17億 |
| -應付稅費 | -24.24%171.6萬 | -48.56%117.6萬 | -18.09%255.9萬 | 17.54%506萬 | 17.54%506萬 | -26.98%226.5萬 | 31.61%228.6萬 | 14.06%312.4萬 | 6.38%430.5萬 | 6.38%430.5萬 |
| -應付關聯方款項 | -19.51%702.1萬 | -51.20%425.7萬 | -32.30%459.2萬 | -51.27%312.1萬 | -51.27%312.1萬 | 8.27%872.3萬 | 57.99%872.4萬 | 59.60%678.3萬 | 35.99%640.5萬 | 35.99%640.5萬 |
| -其他應付款 | 10.86%2,303.5萬 | 3.65%2,047萬 | -5.86%1,697.1萬 | -9.23%2,314.8萬 | -9.23%2,314.8萬 | -18.55%2,077.8萬 | -18.77%1,975萬 | -28.77%1,802.8萬 | -16.68%2,550.1萬 | -16.68%2,550.1萬 |
| 應計費用 | -17.51%2.67億 | -2.98%3.07億 | 6.03%3.4億 | 0.88%3,976.5萬 | 0.88%3,976.5萬 | -1.74%3.24億 | -9.49%3.17億 | -10.81%3.2億 | 2.48%3,941.8萬 | 2.48%3,941.8萬 |
| 短期借款與租賃負債 | 5.65%333萬 | -4.02%319.9萬 | -70.93%310.6萬 | -4.15%1.95億 | -4.15%1.95億 | -71.14%315.2萬 | -66.27%333.3萬 | -18.33%1,068.5萬 | -13.04%2.03億 | -13.04%2.03億 |
| -短期借款 | 2.86%3.6萬 | 0.00%3.6萬 | -99.52%3.6萬 | -4.35%1.92億 | -4.35%1.92億 | -99.57%3.5萬 | -99.50%3.6萬 | -14.03%752萬 | -9.38%2億 | -9.38%2億 |
| -短期租賃負債 | 5.68%329.4萬 | -4.06%316.3萬 | -3.00%307萬 | 10.52%299.4萬 | 10.52%299.4萬 | 15.23%311.7萬 | 23.62%329.7萬 | -27.01%316.5萬 | -78.22%270.9萬 | -78.22%270.9萬 |
| 遞延負債 | -47.35%9,384.7萬 | -13.50%1.93億 | 13.18%1.59億 | -6.55%3.22億 | -6.55%3.22億 | 10.87%1.78億 | -9.64%2.24億 | 5.29%1.41億 | 90.03%3.45億 | 90.03%3.45億 |
| 其他流動負債 | ---- | ---- | ---- | -14.77%1,541.9萬 | -14.77%1,541.9萬 | ---- | ---- | ---- | -7.35%1,809.1萬 | -7.35%1,809.1萬 |
| 流動負債總額 | -22.57%7.23億 | -6.63%8.78億 | -1.84%8.32億 | -6.80%8.94億 | -6.80%8.94億 | -3.25%9.34億 | -2.80%9.4億 | 1.12%8.47億 | 23.84%9.59億 | 23.84%9.59億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -65.43%119.8萬 | -61.39%137.3萬 | -87.77%157.4萬 | -89.33%168萬 | -89.33%168萬 | -80.58%346.5萬 | -83.03%355.6萬 | -73.74%1,286.5萬 | -59.05%1,574.3萬 | -59.05%1,574.3萬 |
| -長期借款 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -17.99%839萬 | -13.08%1,039.5萬 | -13.08%1,039.5萬 |
| -長期租賃負債 | -65.43%119.8萬 | -61.39%137.3萬 | -64.83%157.4萬 | -68.59%168萬 | -68.59%168萬 | -60.40%346.5萬 | -64.49%355.6萬 | -88.45%447.5萬 | -79.81%534.8萬 | -79.81%534.8萬 |
| 遞延負債 | -12.38%467.7萬 | -12.73%482.1萬 | -14.78%496.4萬 | -14.53%515.1萬 | -14.53%515.1萬 | -14.32%533.8萬 | -14.13%552.4萬 | -12.22%582.5萬 | -11.87%602.7萬 | -11.87%602.7萬 |
| 非流動負債總額 | -33.26%587.5萬 | -31.78%619.4萬 | -65.02%653.8萬 | -68.62%683.1萬 | -68.62%683.1萬 | -63.43%880.3萬 | -66.85%908萬 | -66.40%1,869萬 | -51.92%2,177萬 | -51.92%2,177萬 |
| 總負債 | -22.67%7.29億 | -6.87%8.84億 | -3.20%8.38億 | -8.17%9億 | -8.17%9億 | -4.71%9.43億 | -4.57%9.5億 | -3.08%8.66億 | 19.65%9.81億 | 19.65%9.81億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 |
| -普通股股本 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 | 0.00%24.9萬 |
| 留存收益 | 0.07%-80.21億 | 0.37%-80.41億 | 0.72%-80.55億 | 0.95%-80.5億 | 0.95%-80.5億 | -0.39%-80.26億 | -0.45%-80.71億 | -0.98%-81.14億 | -1.24%-81.28億 | -1.24%-81.28億 |
| 資本公積 | -0.27%91.21億 | -0.28%91.2億 | -0.27%91.18億 | 0.09%91.47億 | 0.09%91.47億 | 0.13%91.46億 | 0.17%91.45億 | 0.19%91.44億 | 0.14%91.39億 | 0.14%91.39億 |
| 減:庫存股 | 15.15%3.65億 | 13.19%3.52億 | 18.86%3.42億 | 15.28%3.3億 | 15.28%3.3億 | 10.75%3.17億 | 8.17%3.11億 | -0.14%2.88億 | -0.91%2.86億 | -0.91%2.86億 |
| 不影響留存收益的損益 | 1.56%3.1億 | -0.25%3.11億 | 1.67%3.13億 | 2.63%3.13億 | 2.63%3.13億 | -2.05%3.05億 | -0.30%3.12億 | 4.24%3.07億 | 2.15%3.05億 | 2.15%3.05億 |
| 股東權益總額 | -5.65%10.45億 | -3.44%10.38億 | -1.50%10.34億 | 4.83%10.81億 | 4.83%10.81億 | -4.84%11.08億 | -4.03%10.75億 | -4.35%10.5億 | -6.97%10.31億 | -6.97%10.31億 |
| 非控制性權益 | -65.42%-7,218萬 | -67.57%-7,214.6萬 | -66.68%-7,172.5萬 | -40.42%-7,164.1萬 | -40.42%-7,164.1萬 | 13.48%-4,363.5萬 | 15.45%-4,305.3萬 | 14.76%-4,303.1萬 | -2.70%-5,101.9萬 | -2.70%-5,101.9萬 |
| 總權益 | -8.57%9.73億 | -6.40%9.66億 | -4.41%9.62億 | 2.97%10.09億 | 2.97%10.09億 | -4.45%10.64億 | -3.49%10.32億 | -3.85%10.07億 | -7.42%9.8億 | -7.42%9.8億 |
| 貨幣單位 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 |
| 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 | -- |