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 | 6.97%6.43億 | 27.49%6.35億 | 26.80%6.22億 | 13.09%6.22億 | 13.09%6.22億 | 8.27%6.01億 | -3.66%4.98億 | -3.73%4.91億 | -19.88%5.5億 | -19.88%5.5億 |
| -現金和現金等價物 | -9.58%2.61億 | 59.23%2.91億 | 1,134.24%3.04億 | 283.92%3.06億 | 283.92%3.06億 | 96.47%2.88億 | 18.62%1.83億 | -75.81%2,466.7萬 | -38.45%7,964.1萬 | -38.45%7,964.1萬 |
| -短期投資 | 22.24%3.82億 | 9.07%3.44億 | -31.83%3.18億 | -32.76%3.16億 | -32.76%3.16億 | -23.43%3.13億 | -13.13%3.15億 | 14.30%4.66億 | -15.57%4.7億 | -15.57%4.7億 |
| 應收款項 | 10.06%7,643.3萬 | -38.87%7,123萬 | -31.89%7,791.7萬 | -26.75%7,549萬 | -26.75%7,549萬 | 15.24%6,944.7萬 | 75.73%1.17億 | 92.95%1.14億 | 58.83%1.03億 | 58.83%1.03億 |
| -應收賬款 | 10.06%7,643.3萬 | -38.87%7,123萬 | -31.89%7,791.7萬 | -26.75%7,549萬 | -26.75%7,549萬 | 15.24%6,944.7萬 | 75.73%1.17億 | 92.95%1.14億 | 58.83%1.03億 | 58.83%1.03億 |
| 受限制現金 | -1.37%2.11億 | -3.03%2.12億 | -3.14%2.16億 | -7.84%1.96億 | -7.84%1.96億 | 20.41%2.14億 | 23.08%2.19億 | 24.25%2.23億 | 31.54%2.12億 | 31.54%2.12億 |
| 其他流動資產 | -6.77%1,804.8萬 | -7.04%2,114.1萬 | 10.03%2,208.6萬 | -0.55%1,772.7萬 | -0.55%1,772.7萬 | 17.06%1,935.9萬 | 17.26%2,274.3萬 | 3.04%2,007.3萬 | -0.68%1,782.5萬 | -0.68%1,782.5萬 |
| 流動資產合計 | 4.94%9.49億 | 9.74%9.39億 | 10.61%9.38億 | 3.13%9.11億 | 3.13%9.11億 | 11.64%9.04億 | 9.70%8.56億 | 10.45%8.48億 | -5.11%8.83億 | -5.11%8.83億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 25.46%4,556.1萬 | 41.27%4,347.6萬 | 32.22%4,047.7萬 | 13.77%3,580.8萬 | 13.77%3,580.8萬 | 14.10%3,631.6萬 | -0.27%3,077.6萬 | 2.36%3,061.4萬 | 6.09%3,147.3萬 | 6.09%3,147.3萬 |
| -固定資產 | 11.75%9,646.4萬 | 15.79%8,995.7萬 | 17.61%8,738.4萬 | 10.69%8,016.4萬 | 10.69%8,016.4萬 | 23.03%8,631.8萬 | 15.18%7,769.1萬 | 14.75%7,429.8萬 | 15.86%7,242.3萬 | 15.86%7,242.3萬 |
| -累計折舊 | -1.80%-5,090.3萬 | 0.93%-4,648.1萬 | -7.38%-4,690.7萬 | -8.32%-4,435.6萬 | -8.32%-4,435.6萬 | -30.44%-5,000.2萬 | -28.21%-4,691.5萬 | -25.38%-4,368.4萬 | -24.68%-4,095萬 | -24.68%-4,095萬 |
| 商譽及其他無形資產 | 58.34%1.9億 | 25.33%1.51億 | 9.40%1.32億 | 10.54%1.34億 | 10.54%1.34億 | 1.57%1.2億 | 1.91%1.2億 | 2.25%1.21億 | 2.58%1.21億 | 2.58%1.21億 |
| -商譽 | 27.28%1.5億 | 19.67%1.41億 | 2.41%1.21億 | 2.41%1.21億 | 2.41%1.21億 | 0.00%1.18億 | 0.00%1.18億 | 0.00%1.18億 | 0.00%1.18億 | 0.00%1.18億 |
| -其他無形資產 | 2,033.19%3,965.6萬 | 321.83%952.5萬 | 320.71%1,117.4萬 | 326.15%1,298.9萬 | 326.15%1,298.9萬 | --185.9萬 | --225.8萬 | --265.6萬 | --304.8萬 | --304.8萬 |
| 非流動遞延資產 | --1.25億 | --1.27億 | --1.28億 | --1.29億 | --1.29億 | ---- | ---- | ---- | --0 | --0 |
| 其他非流動資產 | -23.76%150.5萬 | -6.14%154.4萬 | 20.21%157.6萬 | 34.20%191.9萬 | 34.20%191.9萬 | 43.15%197.4萬 | 12.13%164.5萬 | -38.16%131.1萬 | -1.65%143萬 | -1.65%143萬 |
| 非流動資產合計 | 128.74%3.62億 | 111.08%3.23億 | 97.68%3.02億 | 94.95%3.01億 | 94.95%3.01億 | 4.59%1.58億 | 1.56%1.53億 | 1.70%1.53億 | 3.23%1.54億 | 3.23%1.54億 |
| 總資產 | 23.39%13.11億 | 25.10%12.62億 | 23.91%12.4億 | 16.78%12.12億 | 16.78%12.12億 | 10.53%10.63億 | 8.38%10.09億 | 9.01%10.01億 | -3.95%10.38億 | -3.95%10.38億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 0.34%2.33億 | -4.90%2.25億 | -3.27%2.35億 | -7.53%2.13億 | -7.53%2.13億 | 19.85%2.32億 | 21.56%2.37億 | 23.97%2.43億 | 25.95%2.31億 | 25.95%2.31億 |
| -應付賬款 | 52.01%851.4萬 | -82.48%102.7萬 | -30.44%411.5萬 | 21.03%612.8萬 | 21.03%612.8萬 | 220.61%560.1萬 | 40.33%586.3萬 | 39.27%591.6萬 | -32.93%506.3萬 | -32.93%506.3萬 |
| -應付稅費 | 6.82%1,265.4萬 | -1.33%1,238.5萬 | 6.26%1,462.4萬 | -13.49%1,139.4萬 | -13.49%1,139.4萬 | -13.22%1,184.6萬 | -4.88%1,255.2萬 | 14.29%1,376.3萬 | -6.60%1,317.1萬 | -6.60%1,317.1萬 |
| -其他應付款 | -1.37%2.11億 | -3.03%2.12億 | -3.14%2.16億 | -7.84%1.96億 | -7.84%1.96億 | 20.41%2.14億 | 23.08%2.19億 | 24.25%2.23億 | 31.54%2.12億 | 31.54%2.12億 |
| 應計費用 | 32.49%1,836萬 | 28.90%1,799.6萬 | 22.66%1,607.5萬 | 19.56%1,476.4萬 | 19.56%1,476.4萬 | 5.21%1,385.8萬 | -12.17%1,396.1萬 | -31.79%1,310.5萬 | -9.43%1,234.9萬 | -9.43%1,234.9萬 |
| 短期借款與租賃負債 | 12,903.24%3.61億 | -56.77%164.8萬 | -66.73%163.6萬 | -71.44%162.4萬 | -71.44%162.4萬 | -56.43%277.6萬 | -42.18%381.2萬 | -24.88%491.8萬 | -12.53%568.7萬 | -12.53%568.7萬 |
| -短期借款 | --3.59億 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -短期租賃負債 | -40.20%166萬 | -56.77%164.8萬 | -66.73%163.6萬 | -71.44%162.4萬 | -71.44%162.4萬 | -56.43%277.6萬 | -42.18%381.2萬 | -24.88%491.8萬 | -12.53%568.7萬 | -12.53%568.7萬 |
| 遞延負債 | -9.55%794.3萬 | -27.53%780.2萬 | -46.29%749.6萬 | -58.13%726.9萬 | -58.13%726.9萬 | -58.65%878.2萬 | -55.29%1,076.6萬 | -45.39%1,395.7萬 | -30.76%1,736.1萬 | -30.76%1,736.1萬 |
| 其他流動負債 | 85.07%122.7萬 | -3.18%82.3萬 | -0.16%63.8萬 | -23.45%85.2萬 | -23.45%85.2萬 | -46.88%66.3萬 | -53.75%85萬 | -64.74%63.9萬 | -47.82%111.3萬 | -47.82%111.3萬 |
| 流動負債總額 | 132.20%6.6億 | -1.92%2.8億 | -5.11%2.75億 | -8.39%2.68億 | -8.39%2.68億 | 12.40%2.84億 | 11.92%2.85億 | 12.72%2.89億 | 18.29%2.93億 | 18.29%2.93億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -97.24%1,013.1萬 | 2.03%3.69億 | 1.91%3.69億 | 1.47%3.67億 | 1.47%3.67億 | 1.14%3.67億 | -0.42%3.62億 | -0.70%3.62億 | -37.06%3.62億 | -37.06%3.62億 |
| -長期借款 | ---- | 0.52%3.59億 | 0.52%3.58億 | 0.52%3.58億 | 0.52%3.58億 | 0.52%3.57億 | 0.52%3.57億 | 0.52%3.57億 | -36.89%3.56億 | -36.89%3.56億 |
| -長期租賃負債 | 9.88%1,013.1萬 | 114.08%1,035.1萬 | 95.65%1,038.5萬 | 57.15%956.7萬 | 57.15%956.7萬 | 33.01%922萬 | -41.17%483.5萬 | -45.35%530.8萬 | -45.53%608.8萬 | -45.53%608.8萬 |
| 其他非流動負債 | 3,355.96%1,247.6萬 | 702.65%423.8萬 | 278.19%225.4萬 | -76.09%30.8萬 | -76.09%30.8萬 | -87.45%36.1萬 | -90.46%52.8萬 | -92.43%59.6萬 | -84.36%128.8萬 | -84.36%128.8萬 |
| 非流動負債總額 | -93.84%2,260.7萬 | 3.05%3.73億 | 2.37%3.71億 | 1.19%3.68億 | 1.19%3.68億 | 0.44%3.67億 | -1.78%3.62億 | -2.64%3.62億 | -37.73%3.63億 | -37.73%3.63億 |
| 總負債 | 4.85%6.83億 | 0.86%6.53億 | -0.95%6.46億 | -3.08%6.36億 | -3.08%6.36億 | 5.33%6.51億 | 3.82%6.47億 | 3.63%6.52億 | -21.04%6.56億 | -21.04%6.56億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%1.3萬 | 0.00%1.3萬 | 0.00%1.3萬 | 0.00%1.4萬 | 0.00%1.4萬 | -7.14%1.3萬 | 0.00%1.3萬 | 0.00%1.3萬 | 7.69%1.4萬 | 7.69%1.4萬 |
| -普通股股本 | 0.00%1.3萬 | 0.00%1.3萬 | 0.00%1.3萬 | 0.00%1.4萬 | 0.00%1.4萬 | -7.14%1.3萬 | 0.00%1.3萬 | 0.00%1.3萬 | 7.69%1.4萬 | 7.69%1.4萬 |
| 留存收益 | 109.45%2,131.5萬 | 96.84%-802萬 | 85.22%-4,074.6萬 | 73.31%-7,847.6萬 | 73.31%-7,847.6萬 | 27.55%-2.26億 | 22.69%-2.53億 | 14.87%-2.76億 | 13.75%-2.94億 | 13.75%-2.94億 |
| 資本公積 | -4.66%6.06億 | 0.15%6.16億 | 1.20%6.35億 | -3.16%6.54億 | -3.16%6.54億 | -2.93%6.36億 | -3.23%6.15億 | 2.14%6.27億 | 13.83%6.75億 | 13.83%6.75億 |
| 減:庫存股 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --213.8萬 | ---- | ---- |
| 不影響留存收益的損益 | -29.05%86.7萬 | 236.86%72.4萬 | 241.97%54.8萬 | 28.78%26.4萬 | 28.78%26.4萬 | 410.94%122.2萬 | 38.84%-52.9萬 | 66.78%-38.6萬 | 106.65%20.5萬 | 106.65%20.5萬 |
| 股東權益總額 | 52.77%6.28億 | 68.56%6.09億 | 70.36%5.94億 | 50.99%5.75億 | 50.99%5.75億 | 19.90%4.11億 | 17.65%3.61億 | 20.74%3.49億 | 53.12%3.81億 | 53.12%3.81億 |
| 總權益 | 52.77%6.28億 | 68.56%6.09億 | 70.36%5.94億 | 50.99%5.75億 | 50.99%5.75億 | 19.90%4.11億 | 17.65%3.61億 | 20.74%3.49億 | 53.12%3.81億 | 53.12%3.81億 |
| 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 | -- |