Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Alphabet-A
GOOGL
5
Warner Bros Discovery
WBD
| (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 | (Q1)2023/11/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | -4.46%8,792.5萬 | 10.05%2,994.5萬 | 75.96%3,507.2萬 | -55.62%797.8萬 | -44.53%1,493萬 | -6.46%9,203.4萬 | -36.42%2,721萬 | -42.47%1,993.2萬 | 71.04%1,797.6萬 | 157.89%2,691.6萬 |
| 持續經營淨收入 | 30.66%9,099.4萬 | 26.56%2,124.1萬 | 5.72%2,097.7萬 | 92.14%2,985.1萬 | 8.25%1,892.5萬 | 5.53%6,964.4萬 | 1.26%1,678.4萬 | 5.01%1,984.2萬 | -5.99%1,553.6萬 | 24.90%1,748.2萬 |
| 持續經營損益 | 1,560.98%59.9萬 | 4,325.00%33.8萬 | 670.59%97萬 | -166.14%-33.8萬 | -240.53%-37.1萬 | 97.71%-4.1萬 | 75.00%-8,000 | -639.13%-17萬 | 66.40%-12.7萬 | 119.43%26.4萬 |
| 折舊和攤銷 | -13.38%819.1萬 | -7.84%209.2萬 | -18.62%203.7萬 | -17.96%198.7萬 | -8.23%207.5萬 | 16.01%945.6萬 | 2.62%227萬 | 20.63%250.3萬 | 23.07%242.2萬 | 19.25%226.1萬 |
| 遞延稅費 | -971.28%-1,238.4萬 | 78.23%-36.9萬 | -129.07%-39.4萬 | -14,219.77%-1,214.3萬 | -16.48%52.2萬 | 7.81%-115.6萬 | -93.05%-169.5萬 | -13.16%-17.2萬 | 117.37%8.6萬 | 130.63%62.5萬 |
| 其他非現金項目 | 38.25%168.8萬 | -25.92%42.3萬 | 27.60%43萬 | 63.67%41.9萬 | 629.82%41.6萬 | 352.22%122.1萬 | 884.48%57.1萬 | 443.55%33.7萬 | --25.6萬 | --5.7萬 |
| 營運資金變化 | -327.18%-1,050.7萬 | -43.97%432.9萬 | 344.61%925.6萬 | -507.73%-1,470.7萬 | -402.45%-938.5萬 | -76.26%462.5萬 | -67.58%772.6萬 | -129.37%-378.4萬 | 75.92%-242萬 | 143.21%310.3萬 |
| -應收款項(增)減 | 102.06%31.9萬 | -1,684.25%-432.5萬 | 135.72%310.8萬 | 118.37%182.9萬 | -110.15%-29.3萬 | -190.28%-1,549.8萬 | -92.57%27.3萬 | -1,390.80%-870萬 | 20.57%-995.7萬 | 1.37%288.6萬 |
| -存貨(增)減 | -181.26%-521.2萬 | 10.54%-243.6萬 | 206.58%573.3萬 | -281.64%-585.8萬 | -165.59%-265.1萬 | -66.88%641.4萬 | -128.54%-272.3萬 | -86.63%187萬 | -68.10%322.5萬 | 128.33%404.2萬 |
| -應付款項及應計費用(減)增 | -63.63%480.1萬 | 29.00%1,500.7萬 | -927.91%-176.8萬 | -123.59%-175.4萬 | -17.37%-668.4萬 | 177.80%1,320.1萬 | 12.20%1,163.3萬 | 93.89%-17.2萬 | 455.74%743.5萬 | -703.24%-569.5萬 |
| -其他流動資產變化 | -628.05%-1,051.3萬 | -227.98%-412.6萬 | 29.66%268.4萬 | -229.60%-789.4萬 | -946.76%-117.7萬 | 11.79%-144.4萬 | -14.47%-125.8萬 | 428.06%207萬 | 56.48%-239.5萬 | -96.96%13.9萬 |
| -其他流動負債變化 | -96.73%6.5萬 | 183.68%15.9萬 | -139.55%-45.8萬 | -44.72%-104.2萬 | -19.15%140.6萬 | -13.34%198.7萬 | -114.08%-19萬 | 76.26%115.8萬 | -1,061.29%-72萬 | 398.28%173.9萬 |
| -其他營運資本變化 | 194.29%3.3萬 | 655.56%5萬 | -330.00%-4.3萬 | 250.00%1.2萬 | 275.00%1.4萬 | -171.43%-3.5萬 | -50.00%-9,000 | -100.00%-1萬 | -123.53%-8,000 | -130.77%-8,000 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -4.46%8,792.5萬 | 10.05%2,994.5萬 | 75.96%3,507.2萬 | -55.62%797.8萬 | -44.53%1,493萬 | -6.46%9,203.4萬 | -36.42%2,721萬 | -42.47%1,993.2萬 | 71.04%1,797.6萬 | 157.89%2,691.6萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 75.47%-238.8萬 | 172.78%46萬 | 85.76%-104.8萬 | -15.02%-123.3萬 | 15.50%-56.7萬 | -56.61%-973.5萬 | 68.45%-63.2萬 | -689.70%-736萬 | 45.89%-107.2萬 | 48.38%-67.1萬 |
| 固定資產交易的淨現金流 | -16.55%-411.9萬 | -101.11%-127.1萬 | 9.58%-104.8萬 | -15.02%-123.3萬 | 15.50%-56.7萬 | 43.15%-353.4萬 | 68.45%-63.2萬 | -24.36%-115.9萬 | 45.89%-107.2萬 | 48.38%-67.1萬 |
| 業務交易的淨現金流 | 127.91%173.1萬 | --173.1萬 | ---- | ---- | ---- | ---620.1萬 | --0 | ---- | ---- | ---- |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 75.47%-238.8萬 | 172.78%46萬 | 85.76%-104.8萬 | -15.02%-123.3萬 | 15.50%-56.7萬 | -56.61%-973.5萬 | 68.45%-63.2萬 | -689.70%-736萬 | 45.89%-107.2萬 | 48.38%-67.1萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 11.70%-7,411.6萬 | 3.86%-2,479.5萬 | -62.65%-3,668.8萬 | 23.01%-853.6萬 | 83.28%-409.7萬 | 1.31%-8,393.6萬 | 16.87%-2,579.1萬 | 33.13%-2,255.6萬 | -39.42%-1,108.7萬 | -98.53%-2,450.2萬 |
| 債務發行/償還的淨現金流 | 66.95%-865.9萬 | 31.47%-946.4萬 | -167.19%-2,088.1萬 | 32.14%731.5萬 | 242.10%1,437.1萬 | 10.18%-2,620.2萬 | 16.07%-1,381萬 | 62.10%-781.5萬 | 12.04%553.6萬 | -441.19%-1,011.3萬 |
| 普通股發行/償還的淨現金流 | -52.14%-1,231.4萬 | ---257.5萬 | -9.59%-304.1萬 | -5.71%-307.1萬 | -50.25%-362.7萬 | 22.43%-809.4萬 | --0 | -54.77%-277.5萬 | -85.15%-290.5萬 | 40.72%-241.4萬 |
| 現金股利支付 | -6.48%-5,026萬 | -6.64%-1,275.6萬 | -6.69%-1,276.6萬 | -6.71%-1,278萬 | -5.85%-1,195.8萬 | -5.88%-4,720.1萬 | -5.78%-1,196.2萬 | -5.75%-1,196.6萬 | -5.76%-1,197.6萬 | -6.23%-1,129.7萬 |
| 其他融資活動的淨現金流額 | -18.20%-288.3萬 | --0 | --0 | --0 | -325.22%-288.3萬 | -183.28%-243.9萬 | 92.72%-1.9萬 | --0 | ---174.2萬 | -13.00%-67.8萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 11.70%-7,411.6萬 | 3.86%-2,479.5萬 | -62.65%-3,668.8萬 | 23.01%-853.6萬 | 83.28%-409.7萬 | 1.31%-8,393.6萬 | 16.87%-2,579.1萬 | 33.13%-2,255.6萬 | -39.42%-1,108.7萬 | -98.53%-2,450.2萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -3.00%4,669.9萬 | 14.09%5,168.2萬 | -4.42%5,299.5萬 | 9.14%5,491.4萬 | -3.00%4,669.9萬 | 27.22%4,814.3萬 | 17.96%4,530萬 | 45.93%5,544.3萬 | 36.43%5,031.7萬 | 27.22%4,814.3萬 |
| 當期現金流變化 | 797.68%1,142.1萬 | 612.83%561萬 | 73.32%-266.4萬 | -130.79%-179.1萬 | 488.98%1,026.6萬 | -122.97%-163.7萬 | -91.95%78.7萬 | -62,300.00%-998.4萬 | 908.15%581.7萬 | 154.38%174.3萬 |
| 利率變動影響 | -94.82%1萬 | 36.93%83.8萬 | 949.69%135.1萬 | 81.48%-12.8萬 | -575.87%-205.1萬 | -93.92%19.3萬 | 2,074.19%61.2萬 | -137.24%-15.9萬 | -229.64%-69.1萬 | -80.79%43.1萬 |
| 期末現金流 | 24.48%5,813萬 | 24.48%5,813萬 | 14.09%5,168.2萬 | -4.42%5,299.5萬 | 9.14%5,491.4萬 | -3.00%4,669.9萬 | -3.00%4,669.9萬 | 17.96%4,530萬 | 45.93%5,544.3萬 | 36.43%5,031.7萬 |
| 自由現金流 | -5.05%8,339.7萬 | 8.46%2,859.4萬 | 81.90%3,395.2萬 | -60.34%661.2萬 | -45.51%1,423.9萬 | -4.03%8,782.8萬 | -35.03%2,636.3萬 | -44.39%1,866.5萬 | 98.52%1,667萬 | 191.01%2,613萬 |
| 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 | -- | -- | -- | -- |