Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Block
XYZ
5
Microsoft
MSFT
| (Q3)2025/09/30 | (Q2)2025/07/01 | (Q1)2025/04/01 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/24 | (Q2)2024/06/25 | (Q1)2024/03/26 | (FY)2023/12/26 | (Q4)2023/12/26 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -42.83%1.08億 | -10.46%1.77億 | 3.59%2.21億 | 135.24%2.45億 | 135.24%2.45億 | 172.93%1.89億 | 83.98%1.97億 | 36.69%2.13億 | -40.04%1.04億 | -40.04%1.04億 |
| -現金和現金等價物 | -42.83%1.08億 | -10.46%1.77億 | 3.59%2.21億 | 135.24%2.45億 | 135.24%2.45億 | 172.93%1.89億 | 83.98%1.97億 | 36.69%2.13億 | -40.04%1.04億 | -40.04%1.04億 |
| 應收款項 | 16.78%6,112.5萬 | -5.23%6,501.1萬 | -5.66%5,085.3萬 | 10.08%1.93億 | 10.08%1.93億 | 6.89%5,234.1萬 | 13.32%6,859.9萬 | 29.81%5,390.6萬 | 16.78%1.75億 | 16.78%1.75億 |
| -應收賬款 | 16.78%6,112.5萬 | -5.23%6,501.1萬 | -5.66%5,085.3萬 | 10.08%1.93億 | 10.08%1.93億 | 6.89%5,234.1萬 | 13.32%6,859.9萬 | 29.81%5,390.6萬 | 16.78%1.75億 | 16.78%1.75億 |
| 存貨 | 14.14%4,547.6萬 | 11.00%4,573.1萬 | 14.48%4,394.3萬 | 6.36%4,075.6萬 | 6.36%4,075.6萬 | 8.89%3,984.2萬 | 8.07%4,119.9萬 | 4.27%3,838.4萬 | 0.80%3,832萬 | 0.80%3,832萬 |
| 預付費用 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -36.00%326.2萬 | -36.00%326.2萬 |
| 其他流動資產 | 32.98%3,459.3萬 | 41.68%3,688.5萬 | -3.21%3,743.6萬 | 6.38%3,741.7萬 | 6.38%3,741.7萬 | 9.38%2,601.3萬 | 0.51%2,603.4萬 | 12.98%3,867.7萬 | 18.81%3,517.2萬 | 18.81%3,517.2萬 |
| 流動資產合計 | -18.88%2.49億 | -2.66%3.24億 | 2.59%3.53億 | 44.91%5.17億 | 44.91%5.17億 | 69.38%3.07億 | 42.87%3.33億 | 28.16%3.44億 | -10.17%3.56億 | -10.17%3.56億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 13.24%26.3億 | 13.18%25.46億 | 11.99%24.81億 | 10.11%23.78億 | 10.11%23.78億 | 10.36%23.22億 | 11.22%22.5億 | 13.37%22.16億 | 14.00%21.59億 | 14.00%21.59億 |
| -固定資產 | 13.10%39.63億 | 12.77%38.4億 | 12.26%37.42億 | 11.20%35.93億 | 11.20%35.93億 | 11.16%35.04億 | 11.92%34.05億 | 13.01%33.33億 | 13.14%32.31億 | 13.14%32.31億 |
| -累計折舊 | -12.82%-13.34億 | -11.98%-12.94億 | -12.78%-12.6億 | -13.40%-12.16億 | -13.40%-12.16億 | -12.76%-11.82億 | -13.30%-11.55億 | -12.30%-11.18億 | -11.45%-10.72億 | -11.45%-10.72億 |
| 商譽及其他無形資產 | 42.06%2.43億 | 42.17%2.45億 | 36.30%2.35億 | -0.97%1.81億 | -0.97%1.81億 | -1.45%1.71億 | -1.50%1.72億 | -1.65%1.73億 | 13.59%1.83億 | 13.59%1.83億 |
| -商譽 | 35.73%2.3億 | 35.51%2.3億 | 29.02%2.19億 | 0.00%1.7億 | 0.00%1.7億 | 0.00%1.7億 | 0.00%1.7億 | 0.03%1.7億 | 14.09%1.7億 | 14.09%1.7億 |
| -其他無形資產 | 682.13%1,313.2萬 | 518.20%1,467.6萬 | 458.40%1,635萬 | -13.70%1,111.5萬 | -13.70%1,111.5萬 | -59.98%167.9萬 | -52.39%237.4萬 | -50.03%292.8萬 | 7.43%1,288萬 | 7.43%1,288萬 |
| 其他非流動資產 | 27.72%1.44億 | 31.05%1.4億 | 23.96%1.21億 | 21.82%1.16億 | 21.82%1.16億 | 30.03%1.13億 | 26.88%1.07億 | 28.05%9,780.3萬 | 28.59%9,499.9萬 | 28.59%9,499.9萬 |
| 非流動資產合計 | 15.76%30.17億 | 15.91%29.31億 | 14.15%28.38億 | 9.74%26.74億 | 9.74%26.74億 | 10.21%26.06億 | 10.82%25.29億 | 12.69%24.86億 | 14.47%24.37億 | 14.47%24.37億 |
| 總資產 | 12.11%32.67億 | 13.74%32.55億 | 12.74%31.91億 | 14.23%31.91億 | 14.23%31.91億 | 14.43%29.14億 | 13.79%28.62億 | 14.37%28.3億 | 10.60%27.93億 | 10.60%27.93億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 7.91%1.97億 | 4.26%1.96億 | 15.64%2.32億 | 17.24%2.05億 | 17.24%2.05億 | 7.96%1.83億 | 15.40%1.88億 | 27.25%2.01億 | 23.54%1.75億 | 23.54%1.75億 |
| -應付賬款 | 8.11%1.41億 | 7.38%1.47億 | 11.08%1.56億 | 9.99%1.45億 | 9.99%1.45億 | 3.67%1.31億 | 13.37%1.37億 | 23.24%1.4億 | 24.70%1.32億 | 24.70%1.32億 |
| -應付稅費 | 7.40%5,577.5萬 | -4.01%4,958萬 | 26.19%7,661.5萬 | 39.51%5,981萬 | 39.51%5,981萬 | 20.55%5,193.3萬 | 21.15%5,165.3萬 | 37.61%6,071.4萬 | 20.09%4,287萬 | 20.09%4,287萬 |
| 應計費用 | 12.34%2.13億 | 18.14%2.09億 | 1.22%1.94億 | 14.48%1.94億 | 14.48%1.94億 | 15.92%1.9億 | 13.85%1.77億 | 17.46%1.91億 | 13.17%1.7億 | 13.17%1.7億 |
| 短期借款與租賃負債 | 5.20%2,995.6萬 | 7.90%3,054.5萬 | 9.05%3,003.7萬 | 2.78%2,817.2萬 | 2.78%2,817.2萬 | 4.75%2,847.6萬 | 4.79%2,830.8萬 | 4.08%2,754.5萬 | 7.54%2,741.1萬 | 7.54%2,741.1萬 |
| -短期租賃負債 | 5.20%2,995.6萬 | 7.90%3,054.5萬 | 9.05%3,003.7萬 | 2.78%2,817.2萬 | 2.78%2,817.2萬 | 4.75%2,847.6萬 | 4.79%2,830.8萬 | 4.08%2,754.5萬 | 7.54%2,741.1萬 | 7.54%2,741.1萬 |
| 遞延負債 | 9.68%2.49億 | 10.70%2.77億 | 10.98%2.96億 | 7.30%4.01億 | 7.30%4.01億 | 12.57%2.27億 | 10.77%2.5億 | 10.70%2.66億 | 11.48%3.74億 | 11.48%3.74億 |
| 流動負債總額 | 9.76%6.89億 | 10.74%7.14億 | 9.55%7.52億 | 11.09%8.28億 | 11.09%8.28億 | 11.78%6.28億 | 12.65%6.44億 | 16.72%6.86億 | 14.33%7.45億 | 14.33%7.45億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 12.61%9.04億 | 14.48%8.92億 | 14.49%8.78億 | 11.14%8.26億 | 11.14%8.26億 | 9.92%8.03億 | 9.36%7.8億 | 10.77%7.67億 | 2.14%7.43億 | 2.14%7.43億 |
| -長期租賃負債 | 12.61%9.04億 | 14.48%8.92億 | 14.49%8.78億 | 11.14%8.26億 | 11.14%8.26億 | 9.92%8.03億 | 9.36%7.8億 | 10.77%7.67億 | 9.68%7.43億 | 9.68%7.43億 |
| 遞延負債 | -21.55%972.4萬 | -90.32%171.7萬 | -85.41%340萬 | -64.58%818.4萬 | -64.58%818.4萬 | -47.01%1,239.5萬 | -21.03%1,773.3萬 | -1.55%2,330.6萬 | 10.13%2,310.4萬 | 10.13%2,310.4萬 |
| 受限制普通股 | -0.51%942萬 | -2.23%940.3萬 | 0.18%943.1萬 | 4.44%928.8萬 | 4.44%928.8萬 | 6.71%946.8萬 | 11.90%961.7萬 | 10.92%941.4萬 | 11.46%889.3萬 | 11.46%889.3萬 |
| 其他非流動負債 | 29.35%1.79億 | 29.35%1.72億 | 25.96%1.53億 | 26.27%1.45億 | 26.27%1.45億 | 34.12%1.39億 | 31.83%1.33億 | 32.12%1.22億 | 28.93%1.15億 | 28.93%1.15億 |
| 非流動負債總額 | 14.45%11.02億 | 14.43%10.76億 | 13.33%10.44億 | 11.06%9.89億 | 11.06%9.89億 | 11.23%9.63億 | 11.26%9.4億 | 12.82%9.21億 | 5.25%8.9億 | 5.25%8.9億 |
| 總負債 | 12.60%17.91億 | 12.93%17.89億 | 11.72%17.96億 | 11.08%18.17億 | 11.08%18.17億 | 11.45%15.91億 | 11.82%15.84億 | 14.45%16.07億 | 9.20%16.36億 | 9.20%16.36億 |
| 所有者權益 | ||||||||||
| 股本 | -1.49%6.6萬 | -1.49%6.6萬 | -1.49%6.6萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 |
| -普通股股本 | -1.49%6.6萬 | -1.49%6.6萬 | -1.49%6.6萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 | 0.00%6.7萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 11.63%14.6億 | 14.90%14.51億 | 14.33%13.8億 | 18.98%13.58億 | 18.98%13.58億 | 18.51%13.08億 | 16.59%12.63億 | 15.08%12.07億 | 14.22%11.42億 | 14.22%11.42億 |
| 資本公積 | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| 股東權益總額 | 11.63%14.6億 | 14.90%14.51億 | 14.33%13.8億 | 18.98%13.58億 | 18.98%13.58億 | 18.51%13.08億 | 16.59%12.63億 | 14.40%12.07億 | 12.74%11.42億 | 12.74%11.42億 |
| 非控制性權益 | 1.26%1,514.2萬 | 2.48%1,542.8萬 | -3.15%1,542.8萬 | -2.98%1,537.6萬 | -2.98%1,537.6萬 | -1.68%1,495.4萬 | -1.40%1,505.4萬 | 4.18%1,593萬 | 5.49%1,584.9萬 | 5.49%1,584.9萬 |
| 總權益 | 11.51%14.76億 | 14.76%14.66億 | 14.10%13.96億 | 18.68%13.74億 | 18.68%13.74億 | 18.23%13.23億 | 16.34%12.78億 | 14.25%12.23億 | 12.64%11.58億 | 12.64%11.58億 |
| 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 | -- | -- | -- | -- | -- | -- |