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 | 125.13%4,984.2万 | -40.89%2,858.7万 | -25.50%3,246.1万 | -17.96%2,977.8万 | -17.96%2,977.8万 | -55.52%2,213.9万 | 10.24%4,836.3万 | -29.43%4,357.2万 | 79.28%3,629.5万 | 79.28%3,629.5万 |
| -现金和现金等价物 | 125.13%4,984.2万 | -40.89%2,858.7万 | -25.50%3,246.1万 | -17.96%2,977.8万 | -17.96%2,977.8万 | -55.52%2,213.9万 | 10.24%4,836.3万 | -29.43%4,357.2万 | 79.28%3,629.5万 | 79.28%3,629.5万 |
| 应收款项 | -9.45%2.24亿 | 59.71%2.89亿 | 33.03%2.4亿 | 53.69%3.42亿 | 53.69%3.42亿 | 96.24%2.48亿 | 39.21%1.81亿 | 42.89%1.81亿 | 43.77%2.22亿 | 43.77%2.22亿 |
| -应收账款 | -9.45%2.24亿 | 59.71%2.89亿 | 33.03%2.4亿 | 53.69%3.42亿 | 53.69%3.42亿 | 96.24%2.48亿 | 39.21%1.81亿 | 42.89%1.81亿 | 43.77%2.22亿 | 43.77%2.22亿 |
| 存货 | -28.30%318.7万 | 108.27%334.9万 | 24.83%232.8万 | -34.59%244.7万 | -34.59%244.7万 | 76.53%444.5万 | -50.19%160.8万 | -54.11%186.5万 | -21.51%374.1万 | -21.51%374.1万 |
| 其他流动资产 | 51.09%1,001.6万 | 57.57%916.4万 | -7.18%614.4万 | 1.76%687.4万 | 1.76%687.4万 | 22.78%662.9万 | -23.98%581.6万 | -15.54%661.9万 | 63.12%675.5万 | 63.12%675.5万 |
| 流动资产合计 | 2.28%2.88亿 | 39.44%3.3亿 | 20.86%2.81亿 | 41.49%3.81亿 | 41.49%3.81亿 | 52.76%2.81亿 | 28.15%2.37亿 | 16.31%2.33亿 | 45.72%2.69亿 | 45.72%2.69亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 17.41%1,536.6万 | 29.31%1,513.5万 | 40.67%1,510.5万 | 52.32%1,481.8万 | 52.32%1,481.8万 | 58.82%1,308.7万 | 60.28%1,170.4万 | 87.99%1,073.8万 | 104.80%972.8万 | 104.80%972.8万 |
| -固定资产 | 19.79%2,140.3万 | 27.77%2,080.8万 | 35.76%2,061.3万 | 41.08%1,983.1万 | 41.08%1,983.1万 | 53.04%1,786.7万 | 52.78%1,628.6万 | 69.04%1,518.3万 | 59.74%1,405.7万 | 59.74%1,405.7万 |
| -累计折旧 | -26.30%-603.7万 | -23.81%-567.3万 | -23.91%-550.8万 | -15.80%-501.3万 | -15.80%-501.3万 | -39.16%-478万 | -36.45%-458.2万 | -35.93%-444.5万 | -6.89%-432.9万 | -6.89%-432.9万 |
| 商誉及其他无形资产 | -6.78%7,054.2万 | 40.16%7,298.8万 | 35.50%7,157.9万 | 32.09%7,147.4万 | 32.09%7,147.4万 | 102.76%7,566.9万 | 33.32%5,207.5万 | 36.48%5,282.6万 | 39.98%5,411.2万 | 39.98%5,411.2万 |
| -商誉 | 24.13%3,677.7万 | 38.59%3,727万 | 32.59%3,567.5万 | 28.48%3,492.4万 | 28.48%3,492.4万 | 55.85%2,962.8万 | 36.95%2,689.3万 | 39.99%2,690.6万 | 43.34%2,718.2万 | 43.34%2,718.2万 |
| -其他无形资产 | -26.66%3,376.5万 | 41.84%3,571.8万 | 38.52%3,590.4万 | 35.72%3,655万 | 35.72%3,655万 | 151.47%4,604.1万 | 29.65%2,518.2万 | 33.03%2,592万 | 36.75%2,693万 | 36.75%2,693万 |
| 长期应收款 | 16.76%87.8万 | 60.77%120.9万 | 57.31%118.3万 | 47.30%117.4万 | 47.30%117.4万 | -35.84%75.2万 | -40.27%75.2万 | -50.66%75.2万 | -74.41%79.7万 | -74.41%79.7万 |
| 非流动递延资产 | 168.75%120.4万 | 12.61%52.7万 | -20.82%30.8万 | -40.43%19.3万 | -40.43%19.3万 | 0.00%44.8万 | 7.83%46.8万 | 322.83%38.9万 | -6.90%32.4万 | -6.90%32.4万 |
| 其他非流动资产 | -32.21%58.5万 | -33.37%64.9万 | -26.59%71.5万 | -23.49%82.4万 | -23.49%82.4万 | -25.60%86.3万 | 12.21%97.4万 | 106.36%97.4万 | 207.71%107.7万 | 207.71%107.7万 |
| 非流动资产合计 | -2.47%8,857.5万 | 37.19%9,050.8万 | 35.34%8,889万 | 33.99%8,848.3万 | 33.99%8,848.3万 | 87.88%9,081.9万 | 34.85%6,597.3万 | 41.23%6,567.9万 | 39.86%6,603.8万 | 39.86%6,603.8万 |
| 总资产 | 1.12%3.76亿 | 38.95%4.21亿 | 24.04%3.7亿 | 40.01%4.69亿 | 40.01%4.69亿 | 60.07%3.72亿 | 29.56%3.03亿 | 21.01%2.98亿 | 44.53%3.35亿 | 44.53%3.35亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -2.74%2.45亿 | 48.28%2.95亿 | 31.40%2.57亿 | 55.78%3.53亿 | 55.78%3.53亿 | 71.70%2.52亿 | 35.93%1.99亿 | 20.72%1.95亿 | 48.99%2.27亿 | 48.99%2.27亿 |
| -应付账款 | -2.87%2.34亿 | 44.39%2.81亿 | 30.62%2.48亿 | 51.64%3.32亿 | 51.64%3.32亿 | 63.76%2.41亿 | 32.62%1.94亿 | 17.22%1.9亿 | 44.67%2.19亿 | 44.67%2.19亿 |
| -其他应付款 | -0.03%1,165.4万 | 204.69%1,475.9万 | 57.39%891.8万 | 168.61%2,156.4万 | 168.61%2,156.4万 | --1,165.8万 | --484.4万 | --566.6万 | 694.07%802.8万 | 694.07%802.8万 |
| 应计费用 | -36.95%1,362.2万 | -19.64%1,240万 | -45.55%970.5万 | -24.99%1,717.9万 | -24.99%1,717.9万 | 171.56%2,160.5万 | 40.85%1,543万 | 59.12%1,782.3万 | 170.75%2,290.3万 | 170.75%2,290.3万 |
| 短期借款与租赁负债 | 4.04%113.2万 | 17.98%120.1万 | 20.58%125.4万 | 22.63%121.4万 | 22.63%121.4万 | 11.36%108.8万 | 1.70%101.8万 | 1.76%104万 | -4.90%99万 | -4.90%99万 |
| -短期借款 | -39.82%33.4万 | -13.82%47.4万 | 3.85%56.6万 | 3.70%56万 | 3.70%56万 | 3.74%55.5万 | 3.77%55万 | 3.81%54.5万 | 3.85%54万 | 3.85%54万 |
| -短期租赁负债 | 49.72%79.8万 | 55.34%72.7万 | 38.99%68.8万 | 45.33%65.4万 | 45.33%65.4万 | 20.59%53.3万 | -0.64%46.8万 | -0.40%49.5万 | -13.63%45万 | -13.63%45万 |
| 流动负债总额 | -5.40%2.6亿 | 43.28%3.09亿 | 24.94%2.68亿 | 48.27%3.72亿 | 48.27%3.72亿 | 76.41%2.75亿 | 36.05%2.16亿 | 23.08%2.14亿 | 55.01%2.51亿 | 55.01%2.51亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 24.34%140.5万 | -2.11%111.6万 | 11.91%155万 | 15.02%187.6万 | 15.02%187.6万 | -39.44%113万 | -46.00%114万 | -41.04%138.5万 | -36.98%163.1万 | -36.98%163.1万 |
| -长期借款 | ---- | ---- | -92.18%4.8万 | -74.60%19.1万 | -74.60%19.1万 | -62.43%33.4万 | -53.71%47.4万 | -47.02%61.4万 | -41.80%75.2万 | -41.80%75.2万 |
| -长期租赁负债 | 76.51%140.5万 | 67.57%111.6万 | 94.81%150.2万 | 91.70%168.5万 | 91.70%168.5万 | -18.53%79.6万 | -38.73%66.6万 | -35.21%77.1万 | -32.18%87.9万 | -32.18%87.9万 |
| 递延负债 | -13.23%492.1万 | -6.63%510.1万 | -11.47%486.2万 | -14.96%472.3万 | -14.96%472.3万 | 37.15%567.1万 | 27.34%546.3万 | 31.29%549.2万 | 34.25%555.4万 | 34.25%555.4万 |
| 其他非流动负债 | -84.70%38.1万 | -48.16%38.1万 | -48.16%38.1万 | -84.79%38.1万 | -84.79%38.1万 | -13.24%249万 | -60.12%73.5万 | -59.73%73.5万 | -12.60%250.5万 | -12.60%250.5万 |
| 非流动负债总额 | -27.81%670.7万 | -10.08%659.8万 | -10.76%679.3万 | -27.97%698万 | -27.97%698万 | 4.73%929.1万 | -10.99%733.8万 | -8.91%761.2万 | 1.03%969万 | 1.03%969万 |
| 总负债 | -6.14%2.67亿 | 41.52%3.16亿 | 23.72%2.74亿 | 45.43%3.79亿 | 45.43%3.79亿 | 72.55%2.84亿 | 33.72%2.23亿 | 21.61%2.22亿 | 51.99%2.6亿 | 51.99%2.6亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 |
| -普通股股本 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 | 0.00%5.3万 |
| 留存收益 | 29.20%8,082.9万 | 32.91%7,690.4万 | 29.92%7,170.5万 | 29.26%6,878.7万 | 29.26%6,878.7万 | 28.40%6,256万 | 22.83%5,786.2万 | 18.74%5,519万 | 21.21%5,321.5万 | 21.21%5,321.5万 |
| 资本公积 | 12.16%4,113.6万 | 12.05%4,004.3万 | 12.40%3,953.2万 | 9.61%3,797.7万 | 9.61%3,797.7万 | 8.20%3,667.6万 | 6.76%3,573.8万 | 8.23%3,517万 | 5.91%3,464.7万 | 5.91%3,464.7万 |
| 减:库存股 | 14.17%1,458.8万 | 14.48%1,426.6万 | 13.15%1,439.7万 | 5.66%1,333.7万 | 5.66%1,333.7万 | 3.40%1,277.7万 | 0.48%1,246.2万 | 0.35%1,272.4万 | -4.59%1,262.3万 | -4.59%1,262.3万 |
| 不影响留存收益的损益 | 58.48%183.2万 | 279.50%244.3万 | -7.98%-133.9万 | -454.02%-289.2万 | -454.02%-289.2万 | 142.93%115.6万 | -8.79%-136.1万 | 45.01%-124万 | 81.80%-52.2万 | 81.80%-52.2万 |
| 股东权益总额 | 24.63%1.09亿 | 31.75%1.05亿 | 24.99%9,555.4万 | 21.16%9,058.8万 | 21.16%9,058.8万 | 29.64%8,766.8万 | 19.18%7,983万 | 19.28%7,644.9万 | 23.44%7,477万 | 23.44%7,477万 |
| 总权益 | 24.63%1.09亿 | 31.75%1.05亿 | 24.99%9,555.4万 | 21.16%9,058.8万 | 21.16%9,058.8万 | 29.64%8,766.8万 | 19.18%7,983万 | 19.28%7,644.9万 | 23.44%7,477万 | 23.44%7,477万 |
| 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 | -- |