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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -17.08%2,388.6万 | 21.46%3,646.3万 | -3.75%2,358.7万 | -55.86%1,443.3万 | -55.86%1,443.3万 | -9.65%2,880.5万 | -41.01%3,002.1万 | 1,093.14%2,450.7万 | 854.16%3,269.9万 | 854.16%3,269.9万 |
| -现金和现金等价物 | -17.08%2,388.6万 | 21.46%3,646.3万 | -3.75%2,358.7万 | -55.86%1,443.3万 | -55.86%1,443.3万 | -9.65%2,880.5万 | -41.01%3,002.1万 | 1,093.14%2,450.7万 | 854.16%3,269.9万 | 854.16%3,269.9万 |
| 应收款项 | -49.24%60.4万 | -9.92%95.3万 | 46.15%95万 | 96.42%104.1万 | 96.42%104.1万 | 112.50%119万 | 23.31%105.8万 | --65万 | --53万 | --53万 |
| -应收账款 | -49.24%60.4万 | -9.92%95.3万 | 46.15%95万 | 96.42%104.1万 | 96.42%104.1万 | 112.50%119万 | 23.31%105.8万 | --65万 | --53万 | --53万 |
| 其他流动资产 | 11.03%175.2万 | 19.95%242.3万 | -13.65%134.7万 | -26.07%147.2万 | -26.07%147.2万 | -22.23%157.8万 | -34.69%202万 | 912.99%156万 | 228.55%199.1万 | 228.55%199.1万 |
| 流动资产合计 | -16.88%2,624.2万 | 20.36%3,983.9万 | -3.12%2,588.4万 | -51.89%1,694.6万 | -51.89%1,694.6万 | -8.41%3,157.3万 | -39.65%3,309.9万 | 934.34%2,671.7万 | 752.37%3,522万 | 752.37%3,522万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -19.04%3,832.8万 | -18.61%4,018万 | 20.93%4,246.5万 | 19.31%4,469.3万 | 19.31%4,469.3万 | 17.97%4,734.2万 | 31.51%4,936.7万 | 99.55%3,511.5万 | 106.61%3,746万 | 106.61%3,746万 |
| -固定资产 | -10.06%5,402.5万 | -8.19%5,593.3万 | 25.84%5,713.4万 | 25.35%5,821万 | 25.35%5,821万 | 24.64%6,006.8万 | 37.27%6,092.1万 | 158.00%4,540.1万 | 93.42%4,643.7万 | 93.42%4,643.7万 |
| -累计折旧 | -23.35%-1,569.7万 | -36.34%-1,575.3万 | -42.61%-1,466.9万 | -50.57%-1,351.7万 | -50.57%-1,351.7万 | -57.87%-1,272.6万 | -68.87%-1,155.4万 | ---1,028.6万 | -52.75%-897.7万 | -52.75%-897.7万 |
| 商誉及其他无形资产 | -7.95%2.65亿 | -43.52%2.65亿 | -43.48%2.66亿 | -38.97%2.87亿 | -38.97%2.87亿 | -60.08%2.88亿 | -34.87%4.69亿 | --4.7亿 | 297,563.92%4.7亿 | 297,563.92%4.7亿 |
| -商誉 | -8.27%2.33亿 | -46.54%2.33亿 | -46.54%2.33亿 | -41.72%2.53亿 | -41.72%2.53亿 | -56.69%2.53亿 | -25.69%4.35亿 | --4.35亿 | --4.35亿 | --4.35亿 |
| -其他无形资产 | -5.59%3,213.4万 | -5.52%3,258.9万 | -5.46%3,304.3万 | -5.18%3,357.8万 | -5.18%3,357.8万 | -74.77%3,403.6万 | -74.52%3,449.4万 | --3,495.3万 | 22,312.03%3,541.1万 | 22,312.03%3,541.1万 |
| 其他非流动资产 | -30.95%100.6万 | -29.43%107.4万 | -15.84%113.7万 | -2.53%138.6万 | -2.53%138.6万 | 0.90%145.7万 | 22.94%152.2万 | 1,186.67%135.1万 | --142.2万 | --142.2万 |
| 非流动资产合计 | -9.61%3.04亿 | -41.12%3.06亿 | -38.94%3.09亿 | -34.58%3.33亿 | -34.58%3.33亿 | -55.85%3.36亿 | -31.49%5.2亿 | 2,760.22%5.06亿 | 2,684.14%5.09亿 | 2,684.14%5.09亿 |
| 总资产 | -10.23%3.3亿 | -37.44%3.46亿 | -37.14%3.35亿 | -35.70%3.5亿 | -35.70%3.5亿 | -53.80%3.68亿 | -32.04%5.53亿 | 2,527.72%5.33亿 | 2,328.13%5.44亿 | 2,328.13%5.44亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -14.82%598.2万 | -4.29%593万 | 1.59%677.8万 | -2.66%596.4万 | -2.66%596.4万 | 11.81%702.3万 | 56.46%619.6万 | 1,610.77%667.2万 | 1,089.71%612.7万 | 1,089.71%612.7万 |
| -应付账款 | -14.82%598.2万 | -4.29%593万 | 1.59%677.8万 | -2.66%596.4万 | -2.66%596.4万 | 11.81%702.3万 | 56.46%619.6万 | 1,940.37%667.2万 | 1,702.06%612.7万 | 1,702.06%612.7万 |
| 应计费用 | 120.82%733.8万 | 193.59%796.8万 | 200.11%541.4万 | 30.57%228.1万 | 30.57%228.1万 | -34.74%332.3万 | -46.11%271.4万 | 71.48%180.4万 | 909.83%174.7万 | 909.83%174.7万 |
| 短期借款与租赁负债 | -26.80%336.5万 | -5.67%412.3万 | -26.74%488.1万 | -30.39%483.6万 | -30.39%483.6万 | -32.75%459.7万 | -35.98%437.1万 | 375.93%666.3万 | 1,397.20%694.7万 | 1,397.20%694.7万 |
| -短期借款 | 96.44%66.2万 | 139.11%96.6万 | -36.62%33.4万 | -47.66%43.6万 | -47.66%43.6万 | -71.07%33.7万 | -74.14%40.4万 | -47.30%52.7万 | --83.3万 | --83.3万 |
| -短期租赁负债 | -36.55%270.3万 | -20.42%315.7万 | -25.90%454.7万 | -28.03%440万 | -28.03%440万 | -24.88%426万 | -24.67%396.7万 | 1,434.00%613.6万 | 1,217.67%611.4万 | 1,217.67%611.4万 |
| 递延负债 | -13.86%93.2万 | -43.44%91.8万 | -40.89%86.3万 | -22.98%93.2万 | -22.98%93.2万 | -33.90%108.2万 | 4.91%162.3万 | --146万 | 1,030.84%121万 | 1,030.84%121万 |
| 其他流动负债 | -89.23%28.7万 | -96.46%36.8万 | -72.02%50.9万 | 78.24%255.6万 | 78.24%255.6万 | 74.23%266.4万 | 1,392.24%1,038.6万 | 52.47%181.9万 | 384.46%143.4万 | 384.46%143.4万 |
| 流动负债总额 | -6.20%2,055.9万 | -22.60%2,242.3万 | -3.26%2,101.4万 | -6.78%1,987.8万 | -6.78%1,987.8万 | -12.60%2,191.8万 | 29.08%2,897.2万 | 415.35%2,172.2万 | 1,182.97%2,132.3万 | 1,182.97%2,132.3万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -4.85%3,058.4万 | -6.03%3,129.8万 | 89.80%3,076.4万 | 77.95%3,145万 | 77.95%3,145万 | 64.20%3,214.2万 | 70.03%3,330.8万 | 21.49%1,620.9万 | 31.43%1,767.4万 | 31.43%1,767.4万 |
| -长期借款 | -60.14%11.6万 | -61.64%14万 | -59.18%18万 | -57.84%22.6万 | -57.84%22.6万 | -53.74%29.1万 | -49.24%36.5万 | --44.1万 | --53.6万 | --53.6万 |
| -长期租赁负债 | -4.34%3,046.8万 | -5.42%3,115.8万 | 93.96%3,058.4万 | 82.19%3,122.4万 | 82.19%3,122.4万 | 68.11%3,185.1万 | 74.58%3,294.3万 | 18.18%1,576.8万 | 27.45%1,713.8万 | 27.45%1,713.8万 |
| 应付关联方款项 | 17.95%2.26亿 | 18.73%2.16亿 | 19.72%2.08亿 | 20.69%1.99亿 | 20.69%1.99亿 | 21.70%1.91亿 | 22.39%1.82亿 | --1.74亿 | --1.65亿 | --1.65亿 |
| 其他非流动负债 | -11.05%153.7万 | -10.94%151.4万 | -12.04%149.1万 | -21.41%146.8万 | -21.41%146.8万 | -12.46%172.8万 | -18.19%170万 | 2,678.69%169.5万 | 2,264.56%186.8万 | 2,264.56%186.8万 |
| 非流动负债总额 | 14.47%2.58亿 | 14.71%2.49亿 | 25.37%2.4亿 | 25.74%2.32亿 | 25.74%2.32亿 | 25.98%2.25亿 | 27.36%2.17亿 | 1,328.67%1.91亿 | 1,266.21%1.85亿 | 1,266.21%1.85亿 |
| 总负债 | 12.63%2.78亿 | 10.32%2.72亿 | 22.46%2.61亿 | 22.38%2.52亿 | 22.38%2.52亿 | 21.23%2.47亿 | 27.56%2.46亿 | 1,110.17%2.13亿 | 1,257.10%2.06亿 | 1,257.10%2.06亿 |
| 所有者权益 | ||||||||||
| 股本 | 37.50%1.1万 | 37.50%1.1万 | 12.50%9,000 | 12.50%9,000 | 12.50%9,000 | 0.00%8,000 | 0.00%8,000 | 60.00%8,000 | 60.00%8,000 | 60.00%8,000 |
| -普通股股本 | 37.50%1.1万 | 37.50%1.1万 | 12.50%9,000 | 12.50%9,000 | 12.50%9,000 | 0.00%8,000 | 0.00%8,000 | 60.00%8,000 | 60.00%8,000 | 60.00%8,000 |
| 留存收益 | -16.79%-8.27亿 | -52.14%-8.03亿 | -54.62%-7.78亿 | -52.40%-7.31亿 | -52.40%-7.31亿 | -169.57%-7.08亿 | -123.55%-5.28亿 | -131.31%-5.03亿 | -126.15%-4.8亿 | -126.15%-4.8亿 |
| 资本公积 | 7.48%8.79亿 | 9.61%8.78亿 | 8.55%8.5亿 | 6.49%8.25亿 | 6.49%8.25亿 | 12.42%8.18亿 | 10.84%8.01亿 | 254.06%7.83亿 | 251.61%7.75亿 | 251.61%7.75亿 |
| 减:库存股 | 3.55%207万 | 1.95%203.8万 | 5.23%201.2万 | 11.99%199.9万 | 11.99%199.9万 | 11.99%199.9万 | 11.99%199.9万 | 83.32%191.2万 | 71.14%178.5万 | 71.14%178.5万 |
| 不影响留存收益的损益 | 400.00%4.5万 | 304.76%4.3万 | 258.82%2.7万 | 87.50%1.5万 | 87.50%1.5万 | -250.00%-1.5万 | -950.00%-2.1万 | ---1.7万 | --8,000 | --8,000 |
| 股东权益总额 | -53.39%5,040.1万 | -73.34%7,212.3万 | -74.74%7,027.4万 | -68.60%9,215.7万 | -68.60%9,215.7万 | -76.66%1.08亿 | -44.15%2.7亿 | 10,331.83%2.78亿 | 3,957.38%2.93亿 | 3,957.38%2.93亿 |
| 非控制性权益 | -87.22%162.8万 | -93.57%235.3万 | -91.15%368.3万 | -87.34%567.4万 | -87.34%567.4万 | -90.13%1,274.1万 | -73.28%3,657.2万 | --4,161万 | --4,482.4万 | --4,482.4万 |
| 总权益 | -56.96%5,202.9万 | -75.75%7,447.6万 | -76.88%7,395.7万 | -71.08%9,783.1万 | -71.08%9,783.1万 | -79.60%1.21亿 | -50.57%3.07亿 | 11,892.01%3.2亿 | 4,577.09%3.38亿 | 4,577.09%3.38亿 |
| 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 | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- | -- | 带解释段的无保留意见 | -- |