Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Comcast
CMCSA
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 | 16.79%2,370.5万 | -43.27%1,273万 | 111.36%1,825.7万 | -33.45%1,546.5万 | -33.45%1,546.5万 | -14.54%2,029.7万 | -52.11%2,244万 | -61.62%863.8万 | 82.77%2,323.9万 | 82.77%2,323.9万 |
| -现金和现金等价物 | 16.79%2,370.5万 | -43.27%1,273万 | 111.36%1,825.7万 | -33.45%1,546.5万 | -33.45%1,546.5万 | -14.54%2,029.7万 | -52.11%2,244万 | -61.62%863.8万 | 82.77%2,323.9万 | 82.77%2,323.9万 |
| 应收款项 | -4.56%5.83亿 | -19.49%5.68亿 | -16.72%5.43亿 | -29.23%5.44亿 | -29.23%5.44亿 | -14.54%6.11亿 | -20.46%7.06亿 | -34.16%6.52亿 | -22.23%7.68亿 | -22.23%7.68亿 |
| -应收账款 | -10.94%8,584.6万 | -13.11%9,745.1万 | -15.42%9,730.8万 | -24.96%1.01亿 | -24.96%1.01亿 | -46.48%9,639.4万 | -48.28%1.12亿 | -53.14%1.15亿 | -44.05%1.34亿 | -44.05%1.34亿 |
| -应收贷款 | -2.80%4.65亿 | -20.97%4.41亿 | -16.63%4.18亿 | -30.97%4.13亿 | -30.97%4.13亿 | -3.30%4.78亿 | -10.81%5.58亿 | -28.47%5.02亿 | -14.60%5.98亿 | -14.60%5.98亿 |
| -应收票据 | 5.68%2,481.6万 | 2.83%2,249.6万 | -9.44%2,173.1万 | -11.85%2,171.1万 | -11.85%2,171.1万 | -2.81%2,348.3万 | -23.86%2,187.6万 | -15.23%2,399.7万 | -22.09%2,463.1万 | -22.09%2,463.1万 |
| -应收税费 | -40.32%779.8万 | -47.24%720.6万 | -50.11%549.4万 | -25.67%827.7万 | -25.67%827.7万 | -20.30%1,306.6万 | -15.08%1,365.9万 | -25.31%1,101.2万 | -29.85%1,113.6万 | -29.85%1,113.6万 |
| 受限制现金 | -11.12%167.1万 | 156.81%77.3万 | 18,200.00%128.1万 | 4,391.18%152.7万 | 4,391.18%152.7万 | -27.02%188万 | -88.41%30.1万 | -99.73%7,000 | --3.4万 | --3.4万 |
| 流动资产合计 | -3.90%6.09亿 | -20.15%5.82亿 | -14.85%5.62亿 | -39.83%5.61亿 | -39.83%5.61亿 | -28.17%6.33亿 | -22.24%7.29亿 | -34.94%6.6亿 | -6.87%9.32亿 | -6.87%9.32亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -14.05%1,485.7万 | -10.05%1,565.2万 | -7.82%1,662.1万 | -6.71%1,747.3万 | -6.71%1,747.3万 | -8.15%1,728.5万 | -33.09%1,740万 | -72.98%1,803.2万 | -72.93%1,872.9万 | -72.93%1,872.9万 |
| -固定资产 | -14.05%1,485.7万 | -10.05%1,565.2万 | -7.82%1,662.1万 | 4.39%2,414.2万 | 4.39%2,414.2万 | -8.15%1,728.5万 | -33.09%1,740万 | -72.98%1,803.2万 | -68.97%2,312.6万 | -68.97%2,312.6万 |
| -累计折旧 | ---- | ---- | ---- | -51.67%-666.9万 | -51.67%-666.9万 | ---- | ---- | ---- | 17.67%-439.7万 | 17.67%-439.7万 |
| 商誉及其他无形资产 | 5.35%2.63亿 | 9.72%2.58亿 | 8.75%2.53亿 | 8.39%2.51亿 | 8.39%2.51亿 | 6.91%2.5亿 | 0.64%2.35亿 | 0.32%2.33亿 | 0.85%2.32亿 | 0.85%2.32亿 |
| -商誉 | -0.13%1.28亿 | 0.49%1.28亿 | 0.49%1.28亿 | 0.86%1.28亿 | 0.86%1.28亿 | 1.00%1.28亿 | 0.37%1.27亿 | 0.37%1.27亿 | 1.11%1.27亿 | 1.11%1.27亿 |
| -其他无形资产 | 11.13%1.35亿 | 20.65%1.3亿 | 18.71%1.25亿 | 17.47%1.23亿 | 17.47%1.23亿 | 13.93%1.22亿 | 0.97%1.07亿 | 0.25%1.06亿 | 0.55%1.05亿 | 0.55%1.05亿 |
| 投资和预付款 | -71.97%295万 | -75.65%286.6万 | -75.31%275.7万 | -60.19%442万 | -60.19%442万 | 4.61%1,052.4万 | 20.59%1,176.8万 | 9.31%1,116.7万 | -5.14%1,110.4万 | -5.14%1,110.4万 |
| 金融资产 | 212.73%17.2万 | 258.19%83.1万 | 130.13%126.8万 | --244.3万 | --244.3万 | -79.55%5.5万 | --23.2万 | 127.69%55.1万 | --0 | --0 |
| 非流动递延资产 | -72.54%171.4万 | 6.43%883.7万 | 55.75%1,335.1万 | 56.04%1,468.8万 | 56.04%1,468.8万 | -73.30%624.2万 | -23.92%830.3万 | -43.52%857.2万 | -44.77%941.3万 | -44.77%941.3万 |
| 长期预付费用 | --1,225.9万 | --1,180万 | --903.3万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 其他非流动资产 | -16.17%7,205.9万 | -14.34%7,379.6万 | -7.36%7,473.7万 | 4.99%8,626.2万 | 4.99%8,626.2万 | 31.14%8,595.7万 | 16.26%8,614.6万 | 3.14%8,067.6万 | -2.70%8,216.5万 | -2.70%8,216.5万 |
| 非流动资产合计 | -0.73%3.67亿 | 3.55%3.71亿 | 5.44%3.71亿 | 6.60%3.77亿 | 6.60%3.77亿 | 5.16%3.7亿 | 1.29%3.59亿 | -12.63%3.52亿 | -14.49%3.53亿 | -14.49%3.53亿 |
| 总资产 | -2.73%9.76亿 | -12.33%9.53亿 | -7.79%9.33亿 | -27.06%9.37亿 | -27.06%9.37亿 | -18.67%10.03亿 | -15.78%10.87亿 | -28.60%10.12亿 | -9.10%12.85亿 | -9.10%12.85亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 37.09%3,316.4万 | 101.14%3,978.6万 | -66.56%1,263万 | 94.19%1,100.5万 | 94.19%1,100.5万 | -32.65%2,419.2万 | -54.20%1,978万 | -14.84%3,776.5万 | -85.22%566.7万 | -85.22%566.7万 |
| -应付账款 | 37.09%3,316.4万 | 101.14%3,978.6万 | -66.57%1,262.6万 | 94.19%1,100.5万 | 94.19%1,100.5万 | -32.65%2,419.2万 | -54.20%1,978万 | -13.23%3,776.5万 | -85.22%566.7万 | -85.22%566.7万 |
| -应付税费 | ---- | ---- | --4,000 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 应计费用 | 100.04%4,704.4万 | 140.06%3,911.8万 | 83.84%4,229.6万 | -23.49%3,960.5万 | -23.49%3,960.5万 | -2.42%2,351.7万 | -38.03%1,629.5万 | -41.25%2,300.7万 | 39.44%5,176.7万 | 39.44%5,176.7万 |
| 流动负债总额 | 68.12%8,020.8万 | 118.72%7,890.4万 | -9.62%5,492.6万 | -11.88%5,061万 | -11.88%5,061万 | -21.66%4,770.9万 | -48.67%3,607.5万 | -27.85%6,077.2万 | -23.88%5,743.4万 | -23.88%5,743.4万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -8.25%5.88亿 | -22.83%5.71亿 | -11.46%5.73亿 | -35.61%5.91亿 | -35.61%5.91亿 | -21.68%6.41亿 | -24.28%7.4亿 | -38.42%6.48亿 | -10.82%9.18亿 | -10.82%9.18亿 |
| -长期借款 | -7.96%5.76亿 | -22.94%5.58亿 | -11.35%5.6亿 | -35.98%5.77亿 | -35.98%5.77亿 | -21.85%6.26亿 | -24.35%7.24亿 | -38.78%6.31亿 | -10.65%9.01亿 | -10.65%9.01亿 |
| -长期租赁负债 | -20.13%1,230万 | -17.72%1,300万 | -15.95%1,370万 | -15.79%1,440万 | -15.79%1,440万 | -13.97%1,540万 | -21.00%1,580万 | -20.87%1,630万 | -18.96%1,710万 | -18.96%1,710万 |
| 递延负债 | -90.68%9.1万 | -94.15%59.1万 | -93.95%60.5万 | -92.88%69.1万 | -92.88%69.1万 | -89.83%97.6万 | -45.41%1,010万 | -46.52%1,000万 | -47.85%970万 | -47.85%970万 |
| 衍生品负债 | 12.54%2,936.8万 | 6.34%3,227.8万 | 21.66%3,245.9万 | -40.46%1,191.8万 | -40.46%1,191.8万 | 4.30%2,609.5万 | 24.12%3,035.5万 | 2.65%2,668.1万 | -23.56%2,001.7万 | -23.56%2,001.7万 |
| 其他非流动负债 | -9.89%6,470.3万 | -4.42%6,708.7万 | -0.97%6,891.2万 | 2.27%7,209.4万 | 2.27%7,209.4万 | 28.81%7,180.7万 | 16.99%7,019.2万 | 6.58%6,958.8万 | 0.10%7,049.5万 | 0.10%7,049.5万 |
| 非流动负债总额 | -7.79%6.82亿 | -21.12%6.71亿 | -10.42%6.75亿 | -33.62%6.76亿 | -33.62%6.76亿 | -18.58%7.4亿 | -21.25%8.5亿 | -35.11%7.54亿 | -11.05%10.18亿 | -11.05%10.18亿 |
| 总负债 | -3.19%7.63亿 | -15.42%7.5亿 | -10.36%7.3亿 | -32.46%7.26亿 | -32.46%7.26亿 | -18.78%7.88亿 | -22.93%8.86亿 | -34.62%8.15亿 | -11.84%10.75亿 | -11.84%10.75亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%7.83亿 | 0.00%7.83亿 | 0.21%7.83亿 | 0.21%7.83亿 | 0.21%7.83亿 | 0.17%7.83亿 | 19.79%7.83亿 | 19.54%7.81亿 | 19.54%7.81亿 | 19.54%7.81亿 |
| -普通股股本 | 0.00%6.59亿 | 0.00%6.59亿 | 0.25%6.59亿 | 0.25%6.59亿 | 0.25%6.59亿 | 0.22%6.59亿 | 12.33%6.59亿 | 12.06%6.57亿 | 12.06%6.57亿 | 12.06%6.57亿 |
| -优先股股本 | 0.00%1.24亿 | 0.00%1.24亿 | 0.00%1.24亿 | 0.00%1.24亿 | 0.00%1.24亿 | -0.09%1.24亿 | 84.95%1.24亿 | 84.95%1.24亿 | 84.95%1.24亿 | 84.95%1.24亿 |
| 留存收益 | -0.56%-6.31亿 | -1.27%-6.4亿 | -0.32%-6.37亿 | -1.32%-6.33亿 | -1.32%-6.33亿 | -10.67%-6.27亿 | -13.06%-6.32亿 | -20.57%-6.35亿 | -23.90%-6.25亿 | -23.90%-6.25亿 |
| 资本公积 | 2.57%8,739.4万 | 3.31%8,703万 | 3.93%8,678.1万 | 5.27%8,626.9万 | 5.27%8,626.9万 | 4.82%8,520.6万 | 5.18%8,424万 | 4.83%8,349.7万 | 3.72%8,195.2万 | 3.72%8,195.2万 |
| 不影响留存收益的损益 | 3.26%-2,878.3万 | 13.28%-2,941.8万 | -2.48%-3,197.5万 | 1.03%-2,825.5万 | 1.03%-2,825.5万 | 7.47%-2,975.4万 | -1.75%-3,392.2万 | 7.84%-3,120.2万 | 16.76%-2,854.8万 | 16.76%-2,854.8万 |
| 股东权益总额 | -0.18%2.1亿 | -0.35%2亿 | 1.04%2亿 | -0.96%2.07亿 | -0.96%2.07亿 | -20.03%2.11亿 | 42.40%2.01亿 | 14.95%1.98亿 | 8.16%2.09亿 | 8.16%2.09亿 |
| 非控制性权益 | -40.50%274万 | --328.9万 | --339万 | --342.3万 | --342.3万 | --460.5万 | ---- | ---- | --0 | --0 |
| 总权益 | -1.04%2.13亿 | 1.29%2.04亿 | 2.76%2.03亿 | 0.67%2.11亿 | 0.67%2.11亿 | -18.28%2.15亿 | 42.40%2.01亿 | 14.95%1.98亿 | 8.16%2.09亿 | 8.16%2.09亿 |
| 货币单位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |