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 | -38.46%14.49億 | -43.26%16.64億 | -44.44%19.36億 | -23.41%25.99億 | -23.41%25.99億 | -24.98%23.55億 | -13.71%29.33億 | -3.14%34.84億 | -8.40%33.93億 | -8.40%33.93億 |
| -現金和現金等價物 | -22.08%3.45億 | 0.41%7.22億 | 259.89%11.58億 | 148.50%9.86億 | 148.50%9.86億 | 0.22%4.42億 | 11.59%7.19億 | -55.48%3.22億 | -74.79%3.97億 | -74.79%3.97億 |
| -短期投資 | -42.24%11.05億 | -57.44%9.42億 | -75.40%7.78億 | -46.18%16.13億 | -46.18%16.13億 | -29.10%19.13億 | -19.62%22.14億 | 10.02%31.63億 | 40.66%29.97億 | 40.66%29.97億 |
| 應收款項 | 13.37%15.73億 | 14.19%15.18億 | 6.08%14.02億 | 5.58%14.02億 | 5.58%14.02億 | -0.06%13.87億 | 1.62%13.29億 | 14.98%13.21億 | 17.87%13.27億 | 17.87%13.27億 |
| -應收賬款 | 10.32%8.33億 | 16.79%8.39億 | 5.78%7.69億 | 3.33%7.16億 | 3.33%7.16億 | -7.61%7.55億 | -14.19%7.18億 | 4.91%7.27億 | 2.56%6.93億 | 2.56%6.93億 |
| -應收稅費 | ---- | ---- | ---- | 40.39%2,050.7萬 | 40.39%2,050.7萬 | ---- | ---- | ---- | --1,460.7萬 | --1,460.7萬 |
| -應收關聯方款項 | -9.60%22.6萬 | 86.39%31.5萬 | 65.64%27萬 | 295.38%25.7萬 | 295.38%25.7萬 | -39.02%25萬 | -29.58%16.9萬 | 52.34%16.3萬 | -81.84%6.5萬 | -81.84%6.5萬 |
| -其他應收款 | 17.02%7.39億 | 11.12%6.79億 | 6.44%6.33億 | 6.61%7.19億 | 6.61%7.19億 | 10.80%6.32億 | 29.72%6.11億 | 30.26%5.94億 | 49.90%6.75億 | 49.90%6.75億 |
| -應收賬款調整額 | ---- | ---- | ---- | 0.59%-5,465.4萬 | 0.59%-5,465.4萬 | ---- | ---- | ---- | ---5,497.9萬 | ---5,497.9萬 |
| 預付費用 | ---- | ---- | ---- | -8.94%1.17億 | -8.94%1.17億 | ---- | ---- | ---- | --1.28億 | --1.28億 |
| 受限制現金 | 12.52%5.34億 | 25.76%6.38億 | 49.41%6.04億 | -9.80%5.21億 | -9.80%5.21億 | -13.90%4.75億 | -5.54%5.07億 | -22.81%4.04億 | 11.55%5.77億 | 11.55%5.77億 |
| 其他流動資產 | 8.82%2.09億 | 3.95%2.02億 | 18.05%1.93億 | -3.80%1.83億 | -3.80%1.83億 | -10.85%1.92億 | -23.78%1.95億 | -36.58%1.63億 | -44.57%1.9億 | -44.57%1.9億 |
| 流動資產合計 | -14.60%37.65億 | -18.97%40.23億 | -23.05%41.35億 | -14.53%46.38億 | -14.53%46.38億 | -16.71%44.09億 | -9.73%49.65億 | -2.79%53.73億 | -4.64%54.26億 | -4.64%54.26億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -4.35%2.8億 | 179.71%2.64億 | 173.81%2.78億 | 206.09%2.87億 | 206.09%2.87億 | 182.02%2.93億 | -7.62%9,430.9萬 | -0.16%1.01億 | 88.04%9,372.9萬 | 88.04%9,372.9萬 |
| -固定資產 | -4.35%2.8億 | 179.71%2.64億 | 173.81%2.78億 | 126.28%3.61億 | 126.28%3.61億 | 182.02%2.93億 | -7.62%9,430.9萬 | -0.16%1.01億 | 50.57%1.59億 | 50.57%1.59億 |
| -累計折舊 | ---- | ---- | ---- | -12.49%-7,395.5萬 | -12.49%-7,395.5萬 | ---- | ---- | ---- | -17.26%-6,574.3萬 | -17.26%-6,574.3萬 |
| 商譽及其他無形資產 | -0.06%2.34億 | -8.13%2.34億 | -8.13%2.34億 | -9.45%2.34億 | -9.45%2.34億 | -9.48%2.34億 | 324.04%2.54億 | 324.03%2.54億 | 330.02%2.58億 | 330.02%2.58億 |
| -商譽 | 0.00%8,075.1萬 | 0.00%8,075.1萬 | 0.00%8,075.1萬 | 0.00%8,075.1萬 | 0.00%8,075.1萬 | 0.00%8,075.1萬 | 2,261.14%8,075.1萬 | 2,261.14%8,075.1萬 | 2,261.14%8,075.1萬 | 2,261.14%8,075.1萬 |
| -其他無形資產 | -0.08%1.53億 | -11.92%1.53億 | -11.91%1.53億 | -13.75%1.53億 | -13.75%1.53億 | -13.80%1.53億 | 206.93%1.74億 | 206.94%1.74億 | 213.36%1.77億 | 213.36%1.77億 |
| 投資和預付款 | 87.52%21.05億 | 207.07%17.87億 | 658.88%16.5億 | 426.15%11.14億 | 426.15%11.14億 | 418.90%11.22億 | 490.16%5.82億 | 2,095.93%2.17億 | 1,669.22%2.12億 | 1,669.22%2.12億 |
| 長期應收款 | 61.93%2.29億 | 26.60%1.96億 | 20.97%1.71億 | 14.41%1.54億 | 14.41%1.54億 | 13.72%1.41億 | 40.09%1.55億 | 35.33%1.42億 | 29.72%1.34億 | 29.72%1.34億 |
| 關聯方資產 | -9.60%22.6萬 | 86.39%31.5萬 | 65.64%27萬 | 295.38%25.7萬 | 295.38%25.7萬 | -39.02%25萬 | -29.58%16.9萬 | 52.34%16.3萬 | -81.84%6.5萬 | -81.84%6.5萬 |
| 非流動遞延資產 | -96.27%109.3萬 | -35.00%2,033.2萬 | -15.03%2,127.8萬 | 11.73%2,702.8萬 | 11.73%2,702.8萬 | 96.99%2,929.7萬 | 219.30%3,127.9萬 | 256.93%2,504.2萬 | 292.31%2,419萬 | 292.31%2,419萬 |
| 非流動資產合計 | 56.54%28.48億 | 123.94%25億 | 218.15%23.54億 | 151.39%18.16億 | 151.39%18.16億 | 153.59%18.2億 | 193.12%11.17億 | 161.31%7.4億 | 211.83%7.22億 | 211.83%7.22億 |
| 總資產 | 6.18%66.13億 | 7.27%65.23億 | 6.14%64.88億 | 4.96%64.54億 | 4.96%64.54億 | 3.61%62.29億 | 3.41%60.81億 | 5.20%61.13億 | 3.82%61.49億 | 3.82%61.49億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 2.38%5.16億 | 16.47%6.19億 | 51.76%6.35億 | -3.12%9.51億 | -3.12%9.51億 | -13.64%5.04億 | -6.40%5.31億 | -21.66%4.18億 | 11.13%9.81億 | 11.13%9.81億 |
| -應付賬款 | 3.69%5.12億 | 16.83%6.09億 | 53.87%6.24億 | -9.23%5.37億 | -9.23%5.37億 | -13.64%4.94億 | -6.23%5.21億 | -22.46%4.06億 | 14.57%5.92億 | 14.57%5.92億 |
| -應付稅費 | ---- | ---- | ---- | -34.56%1,186.1萬 | -34.56%1,186.1萬 | ---- | ---- | ---- | -22.25%1,812.4萬 | -22.25%1,812.4萬 |
| -應付關聯方款項 | -62.22%379.4萬 | -1.96%983.4萬 | -15.19%1,085.1萬 | 11.64%1,061.6萬 | 11.64%1,061.6萬 | -13.45%1,004.3萬 | -14.51%1,003.1萬 | 16.21%1,279.4萬 | -17.69%950.9萬 | -17.69%950.9萬 |
| -其他應付款 | ---- | ---- | ---- | 8.06%3.91億 | 8.06%3.91億 | ---- | ---- | ---- | 9.12%3.62億 | 9.12%3.62億 |
| 應計費用 | 18.97%8.62億 | 11.09%7.24億 | 0.09%7.91億 | 46.04%1.93億 | 46.04%1.93億 | 7.86%7.25億 | 3.91%6.52億 | 47.70%7.91億 | 5.85%1.32億 | 5.85%1.32億 |
| 短期借款與租賃負債 | -60.43%7,300.9萬 | 101.00%7,486.6萬 | -71.71%3,097.3萬 | 36.65%2.33億 | 36.65%2.33億 | 459.37%1.84億 | 23.21%3,724.6萬 | 270.12%1.09億 | 1,722.38%1.7億 | 1,722.38%1.7億 |
| -短期借款 | -57.59%6,300萬 | --6,300萬 | ---- | 44.21%1.98億 | 44.21%1.98億 | --1.49億 | ---- | --7,517.3萬 | --1.38億 | --1.38億 |
| -短期租賃負債 | -72.16%1,000.9萬 | -68.14%1,186.6萬 | -9.75%3,097.3萬 | 5.06%3,457.3萬 | 5.06%3,457.3萬 | 8.99%3,594.6萬 | 23.21%3,724.6萬 | 16.01%3,432萬 | 251.81%3,290.8萬 | 251.81%3,290.8萬 |
| 其他流動負債 | ---- | ---- | ---- | 26.43%1.08億 | 26.43%1.08億 | ---- | ---- | ---- | -17.96%8,574.9萬 | -17.96%8,574.9萬 |
| 流動負債總額 | 2.68%14.51億 | 16.18%14.18億 | 10.52%14.57億 | 8.42%14.85億 | 8.42%14.85億 | 9.69%14.13億 | -0.39%12.2億 | 19.98%13.19億 | 22.10%13.7億 | 22.10%13.7億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -34.50%1,209.4萬 | -81.30%494.8萬 | -82.95%570.7萬 | -59.80%1,097.1萬 | -59.80%1,097.1萬 | -44.33%1,846.4萬 | -30.18%2,646.2萬 | -17.55%3,346.5萬 | 480.58%2,729.3萬 | 480.58%2,729.3萬 |
| -長期租賃負債 | -34.50%1,209.4萬 | -81.30%494.8萬 | -82.95%570.7萬 | -59.80%1,097.1萬 | -59.80%1,097.1萬 | -44.33%1,846.4萬 | -30.18%2,646.2萬 | -17.55%3,346.5萬 | 480.58%2,729.3萬 | 480.58%2,729.3萬 |
| 遞延負債 | -9.01%7,799.4萬 | -8.36%8,760.2萬 | 11.29%9,168萬 | 14.84%8,418.5萬 | 14.84%8,418.5萬 | 77.00%8,571.3萬 | 508.87%9,559.2萬 | 226.23%8,238萬 | 146.79%7,330.5萬 | 146.79%7,330.5萬 |
| 非流動負債總額 | -13.52%9,008.8萬 | -24.17%9,255萬 | -15.93%9,738.7萬 | -5.41%9,515.6萬 | -5.41%9,515.6萬 | 27.69%1.04億 | 127.72%1.22億 | 75.95%1.16億 | 192.40%1.01億 | 192.40%1.01億 |
| 總負債 | 1.57%15.41億 | 12.51%15.1億 | 8.39%15.55億 | 7.47%15.8億 | 7.47%15.8億 | 10.76%15.17億 | 4.98%13.42億 | 23.14%14.35億 | 27.17%14.7億 | 27.17%14.7億 |
| 所有者權益 | ||||||||||
| 股本 | 1.43%14.2萬 | 1.44%14.1萬 | 0.72%14萬 | 0.00%13.9萬 | 0.00%13.9萬 | 1.45%14萬 | 0.72%13.9萬 | 2.21%13.9萬 | 2.96%13.9萬 | 2.96%13.9萬 |
| -普通股股本 | 1.43%14.2萬 | 1.44%14.1萬 | 0.72%14萬 | 0.00%13.9萬 | 0.00%13.9萬 | 1.45%14萬 | 0.72%13.9萬 | 2.21%13.9萬 | 2.96%13.9萬 | 2.96%13.9萬 |
| 留存收益 | 22.28%-17.88億 | 18.68%-19.46億 | 15.92%-20.86億 | 14.34%-21.94億 | 14.34%-21.94億 | 12.27%-23億 | 9.96%-23.93億 | 7.39%-24.81億 | 6.05%-25.62億 | 6.05%-25.62億 |
| 資本公積 | -0.98%67.55億 | -0.19%68.48億 | -1.65%67.84億 | -2.44%68.32億 | -2.44%68.32億 | -2.32%68.22億 | -3.17%68.61億 | -4.35%68.98億 | -5.16%70.03億 | -5.16%70.03億 |
| 減:庫存股 | 0.00%1.5萬 | 0.00%1.5萬 | 23.08%1.6萬 | 25.00%1.5萬 | 25.00%1.5萬 | 15.38%1.5萬 | 66.67%1.5萬 | 85.71%1.3萬 | 300.00%1.2萬 | 300.00%1.2萬 |
| 不影響留存收益的損益 | 5.70%1.05億 | -39.23%1.11億 | -3.63%1.63億 | 10.72%1.6億 | 10.72%1.6億 | -45.67%9,969.3萬 | 4.72%1.83億 | 49.00%1.69億 | 33.13%1.44億 | 33.13%1.44億 |
| 股東權益總額 | 9.77%50.73億 | 7.78%50.13億 | 6.01%48.61億 | 4.62%47.97億 | 4.62%47.97億 | 1.67%46.21億 | 1.06%46.51億 | -1.29%45.86億 | -3.79%45.86億 | -3.79%45.86億 |
| 非控制性權益 | --0 | --0 | -22.11%7,219.3萬 | -17.92%7,613.3萬 | -17.92%7,613.3萬 | -6.48%9,044.9萬 | --8,809.9萬 | --9,268.5萬 | --9,276萬 | --9,276萬 |
| 總權益 | 7.66%50.73億 | 5.78%50.13億 | 5.45%49.34億 | 4.17%48.74億 | 4.17%48.74億 | 1.50%47.12億 | 2.97%47.39億 | 0.70%46.79億 | -1.84%46.78億 | -1.84%46.78億 |
| 貨幣單位 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 | 人民幣 |
| 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 | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- |