Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Microsoft
MSFT
5
Warner Bros Discovery
WBD
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | 17.65%4,594.1萬 | 60.55%3,403.1萬 | 45.15%3,943.4萬 | 36.59%1.26億 | 39.99%3,860.6萬 | 59.98%3,905萬 | 7.99%2,119.7萬 | 31.60%2,716.7萬 | 43.34%9,225.9萬 | 34.88%2,757.7萬 |
| 持續經營淨收入 | 16.28%3,878.2萬 | 18.32%3,083.1萬 | 52.03%3,411.3萬 | 46.00%1.09億 | 58.76%2,699萬 | 60.87%3,335.3萬 | 32.19%2,605.7萬 | 31.19%2,243.9萬 | 64.10%7,454.9萬 | 57.45%1,700萬 |
| 持續經營損益 | 4,100.00%29.4萬 | 360.00%18.4萬 | 213.98%10.6萬 | -86.50%4.9萬 | -78.79%9.5萬 | 118.42%7,000 | 73.91%4萬 | -32.86%-9.3萬 | 216.35%36.3萬 | 539.22%44.8萬 |
| 折舊和攤銷 | 0.85%616萬 | 3.89%619.5萬 | 1.37%613.7萬 | 1.44%2,416.9萬 | 0.00%604.4萬 | 2.28%610.8萬 | -0.33%596.3萬 | 3.88%605.4萬 | 7.33%2,382.7萬 | 6.26%604.4萬 |
| 遞延稅費 | 582.08%204.4萬 | -953.99%-171.8萬 | -139.92%-57.1萬 | -8.34%-100萬 | 71.03%-17.5萬 | -416.42%-42.4萬 | 44.18%-16.3萬 | -47.83%-23.8萬 | -136.53%-92.3萬 | -276.09%-60.4萬 |
| 其他非現金項目 | --1.2萬 | --0 | 200.00%6,000 | 58.82%2.7萬 | 212.50%2.5萬 | --0 | --0 | 0.00%2,000 | 750.00%1.7萬 | --8,000 |
| 營運資金變化 | -172.77%-326.5萬 | 71.03%-343.2萬 | -20.33%-269.3萬 | -25.14%-1,095.7萬 | 11.01%432.4萬 | 62.42%-119.7萬 | -79.62%-1,184.6萬 | 22.05%-223.8萬 | -7.86%-875.6萬 | 29.19%389.5萬 |
| -應收款項(增)減 | 25.93%-490.4萬 | 133.42%138萬 | -187.35%-1,179萬 | -32.96%-593萬 | 48.49%892.3萬 | -99.07%-662.1萬 | -73.56%-412.9萬 | 13.87%-410.3萬 | 30.72%-446萬 | 0.70%600.9萬 |
| -存貨(增)減 | -538.92%-308.6萬 | 243.72%226.5萬 | 87.67%-17.4萬 | 28.75%-337.3萬 | 118.13%9.7萬 | 66.18%-48.3萬 | -418.42%-157.6萬 | 42.81%-141.1萬 | -10.25%-473.4萬 | 72.24%-53.5萬 |
| -預付費用(增)減 | 5.16%75.4萬 | -2.43%52.2萬 | 58.37%101.2萬 | 61.14%-44.3萬 | -0.39%-233.4萬 | 24.91%71.7萬 | 26,650.00%53.5萬 | 4.93%63.9萬 | -496.86%-114萬 | -82.64%-232.5萬 |
| -應付款項及應計費用(減)增 | 9.93%400.6萬 | -49.52%-758.5萬 | 206.96%811.3萬 | -160.62%-101萬 | -410.18%-222.4萬 | 231.57%364.4萬 | -30.48%-507.3萬 | -29.29%264.3萬 | -38.32%166.6萬 | 186.80%71.7萬 |
| -其他流動資產變化 | -100.44%-7,000 | 100.44%7,000 | 993.33%16.4萬 | 31.69%-9.7萬 | -770.59%-11.4萬 | 1,474.78%158.1萬 | -4,055.26%-157.9萬 | 350.00%1.5萬 | -1,875.00%-14.2萬 | 950.00%1.7萬 |
| -其他流動負債變化 | 20.00%-2.8萬 | 12.50%-2.1萬 | 14.29%-1.8萬 | -292.59%-10.4萬 | -300.00%-2.4萬 | -418.18%-3.5萬 | -300.00%-2.4萬 | -210.53%-2.1萬 | -43.75%5.4萬 | --1.2萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | 17.65%4,594.1萬 | 60.55%3,403.1萬 | 45.15%3,943.4萬 | 36.59%1.26億 | 39.99%3,860.6萬 | 59.98%3,905萬 | 7.99%2,119.7萬 | 31.60%2,716.7萬 | 43.34%9,225.9萬 | 34.88%2,757.7萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -186.70%-1,461.9萬 | -206.03%-1,303.7萬 | -122.68%-1,484.8萬 | 15.97%-2,685.8萬 | 20.38%-1,083.1萬 | -61.21%-509.9萬 | 56.83%-426萬 | -25.08%-666.8萬 | -2.61%-3,196.4萬 | -72.08%-1,360.3萬 |
| 固定資產交易的淨現金流 | -186.70%-1,461.9萬 | -206.03%-1,303.7萬 | -122.68%-1,484.8萬 | 15.97%-2,685.8萬 | 20.38%-1,083.1萬 | -61.21%-509.9萬 | 56.83%-426萬 | -25.08%-666.8萬 | -25.25%-3,196.4萬 | -72.08%-1,360.3萬 |
| 業務交易的淨現金流 | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | -186.70%-1,461.9萬 | -206.03%-1,303.7萬 | -122.68%-1,484.8萬 | 15.97%-2,685.8萬 | 20.38%-1,083.1萬 | -61.21%-509.9萬 | 56.83%-426萬 | -25.08%-666.8萬 | -2.61%-3,196.4萬 | -72.08%-1,360.3萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -20.14%-171.8萬 | -20.06%-171.8萬 | -35.08%-198.3萬 | -59.14%-909.5萬 | -105.87%-476.6萬 | -25.55%-143萬 | -25.64%-143.1萬 | -30.84%-146.8萬 | -10.26%-571.5萬 | -27.55%-231.5萬 |
| 普通股發行/償還的淨現金流 | --0 | --0 | -146.51%-42.4萬 | -175.43%-350.9萬 | -183.76%-333.7萬 | --0 | --0 | -75.51%-17.2萬 | -66.10%-127.4萬 | -72.69%-117.6萬 |
| 現金股利支付 | -20.14%-171.8萬 | -20.06%-171.8萬 | -20.55%-171.9萬 | -25.52%-571.6萬 | -25.46%-142.9萬 | -25.55%-143萬 | -25.64%-143.1萬 | -25.42%-142.6萬 | -0.40%-455.4萬 | -0.44%-113.9萬 |
| 職工行使股票期權收到的現金 | --0 | --0 | 23.08%16萬 | 15.04%13萬 | --0 | --0 | --0 | 15.04%13萬 | -5.83%11.3萬 | --0 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | -20.14%-171.8萬 | -20.06%-171.8萬 | -35.08%-198.3萬 | -59.14%-909.5萬 | -105.87%-476.6萬 | -25.55%-143萬 | -25.64%-143.1萬 | -30.84%-146.8萬 | -10.26%-571.5萬 | -27.55%-231.5萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 43.78%3.2億 | 45.24%3.01億 | 47.92%2.78億 | 40.92%1.88億 | 44.65%2.55億 | 42.45%2.23億 | 40.26%2.07億 | 40.92%1.88億 | 26.60%1.33億 | 43.74%1.76億 |
| 當期現金流變化 | -8.97%2,960.4萬 | 24.31%1,927.6萬 | 18.77%2,260.3萬 | 65.02%9,006.7萬 | 97.35%2,300.9萬 | 61.74%3,252.1萬 | 79.82%1,550.6萬 | 34.11%1,903.1萬 | 94.73%5,458萬 | 8.71%1,165.9萬 |
| 期末現金流 | 37.05%3.5億 | 43.78%3.2億 | 45.24%3.01億 | 47.92%2.78億 | 47.92%2.78億 | 44.65%2.55億 | 42.45%2.23億 | 40.26%2.07億 | 40.92%1.88億 | 40.92%1.88億 |
| 自由現金流 | -7.73%3,127.8萬 | 23.55%2,075.7萬 | 20.84%2,458.2萬 | 69.98%9,860.6萬 | 98.75%2,756.3萬 | 75.64%3,389.9萬 | 74.14%1,680.1萬 | 33.90%2,034.3萬 | 54.49%5,800.9萬 | 18.03%1,386.8萬 |
| 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 | -- |