Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (Q1)2025/11/30 | (FY)2025/08/31 | (Q4)2025/08/31 | (Q3)2025/05/31 | (Q2)2025/02/28 | (Q1)2024/11/30 | (FY)2024/08/31 | (Q4)2024/08/31 | (Q3)2024/05/31 | (Q2)2024/02/29 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 138.65%229.96萬 | 15,755.14%741.88萬 | 15,755.14%741.88萬 | 3,090.96%1,089.1萬 | 1,193.09%1,532.42萬 | 14.44%96.36萬 | -98.11%4.68萬 | -98.11%4.68萬 | -77.78%34.13萬 | -71.21%118.51萬 |
| -現金和現金等價物 | 138.65%229.96萬 | 15,755.14%741.88萬 | 15,755.14%741.88萬 | 3,090.96%1,089.1萬 | 1,193.09%1,532.42萬 | 14.44%96.36萬 | -98.11%4.68萬 | -98.11%4.68萬 | -77.78%34.13萬 | -71.21%118.51萬 |
| 應收款項 | 2,657.44%705.09萬 | 7,886.39%1,091.07萬 | 7,886.39%1,091.07萬 | -0.77%39.16萬 | -30.18%33.32萬 | -60.49%25.57萬 | -73.15%13.66萬 | -73.15%13.66萬 | -52.28%39.46萬 | -55.28%47.72萬 |
| -應收賬款 | 611.34%36.76萬 | 2,084.94%42.47萬 | 2,084.94%42.47萬 | 1,615.06%16.92萬 | 225.81%13.27萬 | -12.15%5.17萬 | -95.22%1.94萬 | -95.22%1.94萬 | -97.51%9,863 | -87.71%4.07萬 |
| -應收稅費 | 18.48%9.31萬 | -24.97%6.16萬 | -24.97%6.16萬 | -51.02%15.74萬 | -63.29%13.58萬 | -83.48%7.86萬 | 12.73%8.21萬 | 12.73%8.21萬 | -12.50%32.15萬 | -1.65%37萬 |
| -應收關聯方款項 | 37,562.65%655.63萬 | --1,038.99萬 | --1,038.99萬 | 10.71%1.76萬 | -9.46%1.73萬 | 0.14%1.74萬 | --0 | --0 | -21.50%1.59萬 | -3.55%1.91萬 |
| -其他應收款 | -68.63%3.39萬 | -1.71%3.45萬 | -1.71%3.45萬 | 0.00%4.74萬 | 0.00%4.74萬 | 13.32%10.8萬 | 21.21%3.51萬 | 21.21%3.51萬 | 20.82%4.74萬 | 20.82%4.74萬 |
| 存貨 | 397.25%3,137.13萬 | 701.12%3,687.16萬 | 701.12%3,687.16萬 | 29.50%710.73萬 | 49.90%716.79萬 | 98.23%630.9萬 | 154.73%460.25萬 | 154.73%460.25萬 | 101.82%548.84萬 | 89.86%478.18萬 |
| 預付費用 | 72.63%522.6萬 | 135.93%377.19萬 | 135.93%377.19萬 | 21.36%332.25萬 | -26.27%283.86萬 | 6.86%302.73萬 | 8.53%159.87萬 | 8.53%159.87萬 | 172.33%273.77萬 | 490.22%384.98萬 |
| 流動資產合計 | 335.29%4,594.78萬 | 823.67%5,897.3萬 | 823.67%5,897.3萬 | 142.27%2,171.24萬 | 149.31%2,566.38萬 | 40.65%1,055.56萬 | 1.82%638.47萬 | 1.82%638.47萬 | 47.21%896.2萬 | 23.23%1,029.39萬 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 642.44%1,317.13萬 | 661.19%1,037.74萬 | 661.19%1,037.74萬 | -33.90%181.01萬 | -62.10%167.57萬 | -60.81%177.4萬 | -61.67%136.33萬 | -61.67%136.33萬 | -44.89%273.83萬 | -1.72%442.17萬 |
| -固定資產 | 542.13%1,704.54萬 | 609.61%1,408.27萬 | 609.61%1,408.27萬 | -37.54%284.19萬 | -62.22%261.01萬 | -60.99%265.45萬 | -44.20%198.46萬 | -44.20%198.46萬 | -33.36%455.01萬 | 12.33%690.82萬 |
| -累計折舊 | -340.00%-387.41萬 | -496.40%-370.53萬 | -496.40%-370.53萬 | 43.05%-103.18萬 | 62.42%-93.45萬 | 61.36%-88.05萬 | 69.71%-62.13萬 | 69.71%-62.13萬 | 2.58%-181.18萬 | -50.61%-248.65萬 |
| 商譽及其他無形資產 | -44.23%46.41萬 | -25.25%48.12萬 | -25.25%48.12萬 | -83.47%88.07萬 | -86.62%84.56萬 | -92.18%83.23萬 | -91.82%64.38萬 | -91.82%64.38萬 | -50.35%532.84萬 | -41.26%631.74萬 |
| -商譽 | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | -54.45%443.02萬 | -44.05%543.2萬 |
| -其他無形資產 | -44.23%46.41萬 | -25.25%48.12萬 | -25.25%48.12萬 | -1.95%88.07萬 | -4.50%84.56萬 | -10.07%83.23萬 | -9.72%64.38萬 | -9.72%64.38萬 | -10.72%89.82萬 | -15.32%88.54萬 |
| 投資和預付款 | 1,226.21%8.17萬 | 1,757.91%8.17萬 | 1,757.91%8.17萬 | --0 | --0 | -94.65%6,157 | -94.82%4,395 | -94.82%4,395 | -94.79%6,011 | -0.44%11.46萬 |
| 關聯方資產 | 37,562.65%655.63萬 | --1,038.99萬 | --1,038.99萬 | 10.71%1.76萬 | -9.46%1.73萬 | 0.14%1.74萬 | --0 | --0 | -21.50%1.59萬 | -3.55%1.91萬 |
| 非流動遞延資產 | ---- | --0 | --0 | -6.44%9.72萬 | -53.78%8.6萬 | -8.86%8.9萬 | -9.50%6萬 | -9.50%6萬 | --10.39萬 | --18.6萬 |
| 其他非流動資產 | ---- | ---- | ---- | ---- | ---- | --100 | ---- | ---- | ---- | ---- |
| 非流動資產合計 | 407.75%1,371.71萬 | 428.15%1,094.02萬 | 428.15%1,094.02萬 | -65.90%278.8萬 | -76.38%260.72萬 | -82.43%270.16萬 | -82.10%207.14萬 | -82.10%207.14萬 | -48.30%817.66萬 | -28.17%1,103.96萬 |
| 總資產 | 350.06%5,966.49萬 | 726.78%6,991.33萬 | 726.78%6,991.33萬 | 42.95%2,450.03萬 | 32.52%2,827.1萬 | -42.07%1,325.71萬 | -52.61%845.61萬 | -52.61%845.61萬 | -21.75%1,713.86萬 | -10.07%2,133.35萬 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 348.20%928.54萬 | 158.01%860.17萬 | 158.01%860.17萬 | -47.65%131.07萬 | -46.91%109.98萬 | -26.96%207.17萬 | 157.13%333.39萬 | 157.13%333.39萬 | 40.83%250.37萬 | 12.06%207.15萬 |
| -應付賬款 | 444.17%894.94萬 | 179.69%805.07萬 | 179.69%805.07萬 | -43.12%114.56萬 | -33.20%89.32萬 | -28.88%164.46萬 | 122.00%287.84萬 | 122.00%287.84萬 | 36.66%201.4萬 | -9.54%133.71萬 |
| -應付稅費 | ---- | ---- | ---- | ---- | ---- | -72.99%1.18萬 | --0 | --0 | --0 | 2.88%4.2萬 |
| -其他應付款 | -19.09%33.6萬 | 20.99%55.11萬 | 20.99%55.11萬 | -66.28%16.51萬 | -70.17%20.66萬 | -13.56%41.53萬 | -22.17%45.55萬 | -22.17%45.55萬 | 95.62%48.97萬 | 109.94%69.25萬 |
| 應計費用 | --8,265 | --6,058 | --6,058 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| 現行撥備 | -28.46%6.56萬 | -1.83%6.67萬 | -1.83%6.67萬 | 3,069.27%290.52萬 | 0.00%9.17萬 | 0.00%9.17萬 | 0.33%6.79萬 | 0.33%6.79萬 | --9.17萬 | --9.17萬 |
| 短期借款與租賃負債 | 10,657.55%2,558.03萬 | 20,930.04%3,483.56萬 | 20,930.04%3,483.56萬 | -56.86%21.44萬 | -76.96%23.45萬 | -78.93%23.78萬 | -79.13%16.56萬 | -79.13%16.56萬 | -58.66%49.71萬 | -45.99%101.77萬 |
| -短期借款 | 21,638.22%2,311.97萬 | 44,031.47%3,316.88萬 | 44,031.47%3,316.88萬 | 50.09%9.25萬 | -65.01%10.6萬 | -76.19%10.64萬 | -76.15%7.52萬 | -76.15%7.52萬 | -88.35%6.16萬 | -76.86%30.29萬 |
| -短期租賃負債 | 1,772.11%246.06萬 | 1,742.07%166.69萬 | 1,742.07%166.69萬 | -72.00%12.19萬 | -82.02%12.86萬 | -80.72%13.14萬 | -81.09%9.05萬 | -81.09%9.05萬 | -35.33%43.54萬 | 24.28%71.48萬 |
| 遞延負債 | 558.05%590.1萬 | 739.23%567.49萬 | 739.23%567.49萬 | 21.10%109.94萬 | -46.80%93.77萬 | -51.56%89.68萬 | -49.59%67.62萬 | -49.59%67.62萬 | 6.81%90.79萬 | 142.72%176.26萬 |
| 其他流動負債 | 10.31%40.44萬 | -68.43%51.02萬 | -68.43%51.02萬 | ---- | ---- | 285.58%36.66萬 | -61.44%161.62萬 | -61.44%161.62萬 | ---- | -47.29%7.87萬 |
| 流動負債總額 | 1,025.53%4,124.49萬 | 748.07%4,969.52萬 | 748.07%4,969.52萬 | 38.23%552.97萬 | -52.94%236.37萬 | -38.96%366.45萬 | -23.80%585.98萬 | -23.80%585.98萬 | 1.00%400.04萬 | 8.98%502.23萬 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 2,996.19%1,416.28萬 | 3,105.72%1,176.11萬 | 3,105.72%1,176.11萬 | -76.39%24.57萬 | -80.39%37.66萬 | -75.34%45.74萬 | -75.51%36.69萬 | -75.51%36.69萬 | -53.71%104.09萬 | 0.40%192.08萬 |
| -長期借款 | 1,821.49%649.09萬 | 2,325.37%642.24萬 | 2,325.37%642.24萬 | 38.28%19.08萬 | 30.09%29萬 | 2,848.19%33.78萬 | 960.90%26.48萬 | 960.90%26.48萬 | 42.71%13.8萬 | 90.60%22.3萬 |
| -長期租賃負債 | 6,313.45%767.19萬 | 5,130.06%533.87萬 | 5,130.06%533.87萬 | -93.92%5.49萬 | -94.90%8.65萬 | -93.51%11.96萬 | -93.07%10.21萬 | -93.07%10.21萬 | -58.04%90.28萬 | -5.47%169.78萬 |
| 遞延負債 | --2,721 | --5,895 | --5,895 | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
| 衍生品負債 | ---- | ---- | ---- | -78.06%183.82萬 | -77.44%180.34萬 | -99.60%3,695 | -60.78%218.04萬 | -60.78%218.04萬 | 157.50%837.64萬 | 111.66%799.29萬 |
| 非流動負債總額 | 2,971.97%1,416.55萬 | 3,107.33%1,176.7萬 | 3,107.33%1,176.7萬 | -77.87%208.39萬 | -78.01%217.99萬 | -83.34%46.11萬 | -76.28%36.69萬 | -76.28%36.69萬 | 66.60%941.73萬 | 69.75%991.37萬 |
| 總負債 | 1,243.08%5,541.04萬 | 887.07%6,146.23萬 | 887.07%6,146.23萬 | -43.26%761.36萬 | -69.58%454.36萬 | -52.97%412.56萬 | -32.59%622.67萬 | -32.59%622.67萬 | 39.58%1,341.77萬 | 42.95%1,493.6萬 |
| 所有者權益 | ||||||||||
| 股本 | 6.88%6,728.71萬 | 59.75%6,714.47萬 | 59.75%6,714.47萬 | 54.50%8,110.55萬 | 54.63%8,082.24萬 | 21.50%6,295.83萬 | 9.63%4,203萬 | 9.63%4,203萬 | 12.05%5,249.48萬 | 15.11%5,226.82萬 |
| -普通股股本 | 6.88%6,728.71萬 | 59.75%6,714.47萬 | 59.75%6,714.47萬 | 54.50%8,110.55萬 | 54.63%8,082.24萬 | 21.50%6,295.83萬 | 9.63%4,203萬 | 9.63%4,203萬 | 12.05%5,249.48萬 | 15.11%5,226.82萬 |
| 留存收益 | -12.93%-7,589.41萬 | -43.37%-7,158.16萬 | -43.37%-7,158.16萬 | -25.82%-7,795.43萬 | -20.16%-7,081萬 | -33.01%-6,720.39萬 | -26.26%-4,992.96萬 | -26.26%-4,992.96萬 | -31.11%-6,195.67萬 | -33.45%-5,893.08萬 |
| 資本公積 | -1.93%1,198.35萬 | 25.23%1,178.54萬 | 25.23%1,178.54萬 | 4.64%1,261.18萬 | 4.94%1,260萬 | 3.91%1,221.91萬 | 3.19%941.12萬 | 3.19%941.12萬 | 3.90%1,205.27萬 | 9.43%1,200.64萬 |
| 不影響留存收益的損益 | -21.55%87.8萬 | 53.60%110.25萬 | 53.60%110.25萬 | -0.58%112.37萬 | 5.81%111.49萬 | 5.47%111.92萬 | 3.52%71.78萬 | 3.52%71.78萬 | 3.40%113.03萬 | -0.08%105.37萬 |
| 其他權益 | ---- | ---- | ---- | ---- | ---- | --3.87萬 | --3.87萬 | --3.87萬 | ---- | ---- |
| 股東權益總額 | -53.41%425.45萬 | 279.07%845.1萬 | 279.07%845.1萬 | 353.83%1,688.67萬 | 270.88%2,372.73萬 | -35.30%913.15萬 | -74.10%222.94萬 | -74.10%222.94萬 | -69.72%372.1萬 | -51.80%639.75萬 |
| 總權益 | -53.41%425.45萬 | 279.07%845.1萬 | 279.07%845.1萬 | 353.83%1,688.67萬 | 270.88%2,372.73萬 | -35.30%913.15萬 | -74.10%222.94萬 | -74.10%222.94萬 | -69.72%372.1萬 | -51.80%639.75萬 |
| 貨幣單位 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 |
| 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 | -- | -- | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- | -- | -- |