Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Microsoft
MSFT
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 88.67%4.72亿 | 86.34%4.3亿 | 60.43%3.52亿 | 28.22%2.91亿 | 28.22%2.91亿 | 19.45%2.5亿 | 3.56%2.31亿 | -5.36%2.19亿 | -1.27%2.27亿 | -1.27%2.27亿 |
| -现金和现金等价物 | 88.80%4.72亿 | 89.35%4.3亿 | 63.11%3.51亿 | 30.28%2.91亿 | 30.28%2.91亿 | 21.39%2.5亿 | 3.32%2.27亿 | -5.83%2.15亿 | -1.77%2.23亿 | -1.77%2.23亿 |
| -短期投资 | ---- | -91.54%32.5万 | -91.65%31.7万 | -95.51%16.7万 | -95.51%16.7万 | -95.03%17.3万 | 20.40%384.2万 | 31.82%379.5万 | 42.02%372.1万 | 42.02%372.1万 |
| 应收款项 | 13.62%9,088.4万 | 19.04%9,332.9万 | 9.15%8,012.4万 | 1.73%8,736.5万 | 1.73%8,736.5万 | 15.37%7,998.6万 | 26.83%7,839.9万 | 29.63%7,340.4万 | 29.19%8,587.7万 | 29.19%8,587.7万 |
| -应收账款 | 14.98%6,603.5万 | 37.65%7,162.8万 | 28.02%6,012.6万 | 12.39%6,800.7万 | 12.39%6,800.7万 | 13.22%5,743.4万 | 24.70%5,203.6万 | 31.04%4,696.5万 | 28.61%6,050.8万 | 28.61%6,050.8万 |
| -其他应收款 | 7.95%2,533.6万 | -17.15%2,255.2万 | -22.89%2,099.8万 | -23.16%2,020.5万 | -23.16%2,020.5万 | 18.68%2,347万 | 29.07%2,721.9万 | 25.88%2,723.1万 | 30.48%2,629.5万 | 30.48%2,629.5万 |
| -应收账款调整额 | 46.95%-48.7万 | 0.58%-85.1万 | -26.26%-100万 | 8.53%-84.7万 | 8.53%-84.7万 | 21.94%-91.8万 | 14.49%-85.6万 | 6.49%-79.2万 | -27.72%-92.6万 | -27.72%-92.6万 |
| 其他流动资产 | 63.94%1,816.9万 | 113.68%1,635.3万 | 33.34%1,471.7万 | 28.88%1,652.8万 | 28.88%1,652.8万 | 33.92%1,108.3万 | 38.17%765.3万 | 71.04%1,103.7万 | 28.07%1,282.4万 | 28.07%1,282.4万 |
| 流动资产合计 | 70.27%5.81亿 | 70.35%5.4亿 | 47.05%4.47亿 | 21.26%3.95亿 | 21.26%3.95亿 | 18.89%3.41亿 | 9.18%3.17亿 | 3.03%3.04亿 | 6.30%3.26亿 | 6.30%3.26亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 25.70%2,452万 | 37.06%2,456.7万 | 33.61%2,377.4万 | 11.65%2,124.3万 | 11.65%2,124.3万 | -0.12%1,950.7万 | -12.88%1,792.4万 | -19.71%1,779.3万 | -11.06%1,902.6万 | -11.06%1,902.6万 |
| -固定资产 | 25.70%2,452万 | 37.06%2,456.7万 | 33.61%2,377.4万 | 15.98%3,184.5万 | 15.98%3,184.5万 | -0.12%1,950.7万 | -12.88%1,792.4万 | -19.71%1,779.3万 | -4.12%2,745.8万 | -4.12%2,745.8万 |
| -累计折旧 | ---- | ---- | ---- | -25.74%-1,060.2万 | -25.74%-1,060.2万 | ---- | ---- | ---- | -16.37%-843.2万 | -16.37%-843.2万 |
| 商誉及其他无形资产 | 75.04%5,025.7万 | 78.13%5,038.7万 | 67.34%4,828.8万 | -10.43%2,660.4万 | -10.43%2,660.4万 | -1.07%2,871.2万 | -4.92%2,828.6万 | -2.90%2,885.7万 | -0.94%2,970.2万 | -0.94%2,970.2万 |
| -商誉 | 99.48%3,790.8万 | 110.09%3,881.8万 | 96.74%3,677.4万 | -7.52%1,771.5万 | -7.52%1,771.5万 | 2.19%1,900.3万 | -2.65%1,847.7万 | -0.95%1,869.2万 | 1.33%1,915.6万 | 1.33%1,915.6万 |
| -其他无形资产 | 27.19%1,234.9万 | 17.94%1,156.9万 | 13.27%1,151.4万 | -15.71%888.9万 | -15.71%888.9万 | -6.89%970.9万 | -8.92%980.9万 | -6.30%1,016.5万 | -4.81%1,054.6万 | -4.81%1,054.6万 |
| 非流动递延资产 | 17.94%6,530.4万 | 22.47%6,330万 | 13.97%5,994.5万 | 9.44%5,983.8万 | 9.44%5,983.8万 | 10.23%5,537.1万 | 4.57%5,168.5万 | 10.05%5,259.5万 | 12.61%5,467.5万 | 12.61%5,467.5万 |
| 其他非流动资产 | 24.13%2,274.1万 | 76.73%2,205.2万 | 86.23%2,020.2万 | 21.92%1,657.5万 | 21.92%1,657.5万 | 45.88%1,832万 | 45.72%1,247.8万 | 53.83%1,084.8万 | 46.03%1,359.5万 | 46.03%1,359.5万 |
| 非流动资产合计 | 33.56%1.63亿 | 45.24%1.6亿 | 38.25%1.52亿 | 6.21%1.24亿 | 6.21%1.24亿 | 9.49%1.22亿 | 1.90%1.1亿 | 3.16%1.1亿 | 7.10%1.17亿 | 7.10%1.17亿 |
| 总资产 | 60.60%7.44亿 | 63.86%7亿 | 44.71%5.99亿 | 17.28%5.19亿 | 17.28%5.19亿 | 16.26%4.63亿 | 7.20%4.27亿 | 3.07%4.14亿 | 6.51%4.43亿 | 6.51%4.43亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -35.38%251.9万 | -75.80%180.6万 | -68.79%229.3万 | 78.26%1,422万 | 78.26%1,422万 | 110.13%389.8万 | 418.55%746.2万 | 406.34%734.7万 | 28.41%797.7万 | 28.41%797.7万 |
| -应付账款 | -35.38%251.9万 | -75.80%180.6万 | -68.79%229.3万 | 69.94%235.2万 | 69.94%235.2万 | 110.13%389.8万 | 418.55%746.2万 | 406.34%734.7万 | -8.89%138.4万 | -8.89%138.4万 |
| -应付税费 | ---- | ---- | ---- | 80.01%1,186.8万 | 80.01%1,186.8万 | ---- | ---- | ---- | 40.49%659.3万 | 40.49%659.3万 |
| 应计费用 | 44.80%8,320万 | 43.56%6,795.8万 | 37.24%5,615.4万 | 16.22%927.1万 | 16.22%927.1万 | 29.01%5,745.9万 | 13.26%4,733.9万 | 16.72%4,091.7万 | 53.58%797.7万 | 53.58%797.7万 |
| 短期借款与租赁负债 | ---- | ---- | ---- | 24.11%662.4万 | 24.11%662.4万 | ---- | ---- | ---- | -1.02%533.7万 | -1.02%533.7万 |
| -短期租赁负债 | ---- | ---- | ---- | 24.11%662.4万 | 24.11%662.4万 | ---- | ---- | ---- | -1.02%533.7万 | -1.02%533.7万 |
| 递延负债 | 19.35%1.59亿 | 34.38%1.58亿 | 30.00%1.5亿 | 18.89%1.44亿 | 18.89%1.44亿 | 30.17%1.33亿 | 22.84%1.18亿 | 25.93%1.15亿 | 30.09%1.22亿 | 30.09%1.22亿 |
| 其他流动负债 | ---- | ---- | ---- | 46.38%884万 | 46.38%884万 | ---- | ---- | ---- | 2.01%603.9万 | 2.01%603.9万 |
| 流动负债总额 | 25.76%2.45亿 | 32.13%2.28亿 | 27.37%2.08亿 | 26.20%2.23亿 | 26.20%2.23亿 | 30.82%1.95亿 | 24.05%1.73亿 | 27.72%1.63亿 | 23.79%1.77亿 | 23.79%1.77亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 26.24%1,134.4万 | 37.75%1,159.2万 | 43.44%1,164.9万 | 5.61%990.9万 | 5.61%990.9万 | -9.98%898.6万 | -21.73%841.5万 | -30.91%812.1万 | -17.32%938.3万 | -17.32%938.3万 |
| -长期租赁负债 | 26.24%1,134.4万 | 37.75%1,159.2万 | 43.44%1,164.9万 | 5.61%990.9万 | 5.61%990.9万 | -9.98%898.6万 | -21.73%841.5万 | -30.91%812.1万 | -17.32%938.3万 | -17.32%938.3万 |
| 递延负债 | 68.73%1,506.6万 | 42.39%1,177.3万 | 47.12%1,084.6万 | 14.20%884万 | 14.20%884万 | 41.82%892.9万 | 19.39%826.8万 | -4.38%737.2万 | -4.25%774.1万 | -4.25%774.1万 |
| 其他非流动负债 | -84.29%544.1万 | -82.26%540万 | -69.74%669.3万 | -73.26%640.3万 | -73.26%640.3万 | 82.18%3,462.4万 | 84.25%3,044.7万 | 73.31%2,211.6万 | 133.92%2,394.9万 | 133.92%2,394.9万 |
| 非流动负债总额 | -39.38%3,185.1万 | -38.97%2,876.5万 | -22.39%2,918.8万 | -38.76%2,515.2万 | -38.76%2,515.2万 | 48.91%5,253.9万 | 37.80%4,713万 | 16.70%3,760.9万 | 38.43%4,107.3万 | 38.43%4,107.3万 |
| 总负债 | 11.92%2.77亿 | 16.89%2.57亿 | 18.07%2.37亿 | 13.95%2.48亿 | 13.95%2.48亿 | 34.29%2.47亿 | 26.76%2.2亿 | 25.50%2.01亿 | 26.31%2.18亿 | 26.31%2.18亿 |
| 所有者权益 | ||||||||||
| 股本 | 10.53%2.1万 | 10.53%2.1万 | 5.26%2万 | 5.56%1.9万 | 5.56%1.9万 | 5.56%1.9万 | 0.00%1.9万 | 0.00%1.9万 | -5.26%1.8万 | -5.26%1.8万 |
| -普通股股本 | 10.53%2.1万 | 10.53%2.1万 | 5.26%2万 | 5.56%1.9万 | 5.56%1.9万 | 5.56%1.9万 | 0.00%1.9万 | 0.00%1.9万 | -5.26%1.8万 | -5.26%1.8万 |
| 留存收益 | -5.45%-5.11亿 | -6.72%-5.18亿 | -9.79%-5.15亿 | -10.85%-5.1亿 | -10.85%-5.1亿 | -4.84%-4.84亿 | -7.67%-4.85亿 | -10.18%-4.7亿 | -10.45%-4.6亿 | -10.45%-4.6亿 |
| 资本公积 | 39.94%9.71亿 | 38.48%9.53亿 | 28.81%8.73亿 | 16.64%7.79亿 | 16.64%7.79亿 | 5.14%6.94亿 | 4.38%6.88亿 | 0.47%6.78亿 | 0.33%6.68亿 | 0.33%6.68亿 |
| 不影响留存收益的损益 | 52.20%674.4万 | 178.73%761.5万 | -37.54%168.2万 | -81.98%57.6万 | -81.98%57.6万 | 92.07%443.1万 | 21.37%273.2万 | 31.05%269.3万 | 59.32%319.6万 | 59.32%319.6万 |
| 股东权益总额 | 118.32%4.67亿 | 115.21%4.43亿 | 70.28%3.6亿 | 27.80%2.69亿 | 27.80%2.69亿 | 6.85%2.14亿 | -2.47%2.06亿 | -7.09%2.11亿 | -8.09%2.11亿 | -8.09%2.11亿 |
| 非控制性权益 | --0 | --0 | 19.85%195万 | -87.41%179.4万 | -87.41%179.4万 | -86.40%190.3万 | -89.31%149.7万 | -88.43%162.7万 | 1.70%1,424.5万 | 1.70%1,424.5万 |
| 总权益 | 116.39%4.67亿 | 113.65%4.43亿 | 69.90%3.61亿 | 20.50%2.71亿 | 20.50%2.71亿 | 0.76%2.16亿 | -7.87%2.07亿 | -11.83%2.13亿 | -7.53%2.25亿 | -7.53%2.25亿 |
| 货币单位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 会计准则 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |