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 | -26.86%1,943.4万 | -19.27%1,984.6万 | 20.61%1,878.8万 | 77.12%2,174.9万 | 77.12%2,174.9万 | 70.57%2,657.1万 | 63.51%2,458.3万 | -0.99%1,557.7万 | -3.06%1,227.9万 | -3.06%1,227.9万 |
| -现金和现金等价物 | -26.86%1,943.4万 | -19.27%1,984.6万 | 20.61%1,878.8万 | 77.12%2,174.9万 | 77.12%2,174.9万 | 70.57%2,657.1万 | 63.51%2,458.3万 | -0.99%1,557.7万 | -3.06%1,227.9万 | -3.06%1,227.9万 |
| 应收款项 | 24.01%599.7万 | -5.18%579.7万 | -37.04%508.2万 | -41.41%497.5万 | -41.41%497.5万 | -63.29%483.6万 | -46.75%611.4万 | -17.68%807.2万 | 54.58%849.1万 | 54.58%849.1万 |
| -应收账款 | 109.69%183.9万 | 106.67%216.8万 | 6.68%166.2万 | -18.38%155.9万 | -18.38%155.9万 | -69.64%87.7万 | -63.98%104.9万 | 19.85%155.8万 | 93.32%191万 | 93.32%191万 |
| -应收票据 | 5.03%415.8万 | -28.35%362.9万 | -47.50%342万 | -48.09%341.6万 | -48.09%341.6万 | -61.50%395.9万 | -40.89%506.5万 | -23.42%651.4万 | 46.08%658.1万 | 46.08%658.1万 |
| 存货 | 18.85%561.1万 | 31.30%562.6万 | 7.31%508.1万 | 5.40%534.8万 | 5.40%534.8万 | 6.19%472.1万 | -15.13%428.5万 | 35.60%473.5万 | 9.85%507.4万 | 9.85%507.4万 |
| 其他流动资产 | -8.52%76.2万 | -11.75%84.1万 | 10.61%54.2万 | 135.71%105.6万 | 135.71%105.6万 | 22.32%83.3万 | -3.54%95.3万 | -56.60%49万 | -59.75%44.8万 | -59.75%44.8万 |
| 流动资产合计 | -13.95%3,180.4万 | -10.64%3,211万 | 2.14%2,949.3万 | 26.00%3,312.8万 | 26.00%3,312.8万 | 9.10%3,696.1万 | 10.39%3,593.5万 | -4.26%2,887.4万 | 10.05%2,629.2万 | 10.05%2,629.2万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 174.49%1,118万 | 180.03%1,099.4万 | 173.06%1,108.9万 | -9.26%385.1万 | -9.26%385.1万 | -7.98%407.3万 | -14.67%392.6万 | -4.56%406.1万 | -2.37%424.4万 | -2.37%424.4万 |
| -固定资产 | 191.73%1,188.2万 | 196.61%1,164.5万 | 187.76%1,168.6万 | -4.23%439.6万 | -4.23%439.6万 | -7.98%407.3万 | -14.67%392.6万 | -4.56%406.1万 | 0.55%459万 | 0.55%459万 |
| -累计折旧 | ---70.2万 | ---65.1万 | ---59.7万 | -57.51%-54.5万 | -57.51%-54.5万 | ---- | ---- | ---- | -58.72%-34.6万 | -58.72%-34.6万 |
| 商誉及其他无形资产 | -2.71%1,061万 | -2.97%1,067.7万 | -3.23%1,074.2万 | -3.49%1,080.8万 | -3.49%1,080.8万 | -3.46%1,090.6万 | -3.43%1,100.4万 | -3.40%1,110.1万 | -3.37%1,119.9万 | -3.37%1,119.9万 |
| -商誉 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 | 0.00%744.6万 |
| -其他无形资产 | -8.55%316.4万 | -9.19%323.1万 | -9.82%329.6万 | -10.42%336.2万 | -10.42%336.2万 | -10.15%346万 | -9.90%355.8万 | -9.66%365.5万 | -9.44%375.3万 | -9.44%375.3万 |
| 投资和预付款 | -0.53%2,133.3万 | -4.92%2,127.8万 | 7.01%2,169.1万 | -2.20%2,089.2万 | -2.20%2,089.2万 | 32.96%2,144.7万 | 41.84%2,238万 | 52.12%2,027.1万 | 52.87%2,136.1万 | 52.87%2,136.1万 |
| 长期应收票据 | -29.64%516.2万 | -35.10%553.8万 | -41.05%630.7万 | -39.78%655.8万 | -39.78%655.8万 | -28.59%733.7万 | 33.33%853.3万 | 42.17%1,069.8万 | 156.54%1,089万 | 156.54%1,089万 |
| 非流动递延资产 | -37.61%482.9万 | -33.17%545.3万 | -33.74%572.3万 | -34.09%600.8万 | -34.09%600.8万 | -7.45%774万 | -10.19%815.9万 | -0.92%863.7万 | -3.53%911.5万 | -3.53%911.5万 |
| 其他非流动资产 | 2,385.94%159.1万 | 2,456.25%163.6万 | 2,459.38%163.8万 | -4.48%6.4万 | -4.48%6.4万 | -5.88%6.4万 | -8.57%6.4万 | -13.51%6.4万 | 4.69%6.7万 | 4.69%6.7万 |
| 非流动资产合计 | 6.09%5,470.5万 | 2.79%5,557.6万 | 4.30%5,719万 | -15.29%4,818.1万 | -15.29%4,818.1万 | 1.99%5,156.7万 | 14.23%5,406.6万 | 20.80%5,483.2万 | 30.25%5,687.6万 | 30.25%5,687.6万 |
| 总资产 | -2.28%8,650.9万 | -2.57%8,768.6万 | 3.56%8,668.3万 | -2.24%8,130.9万 | -2.24%8,130.9万 | 4.84%8,852.8万 | 12.67%9,000.1万 | 10.80%8,370.6万 | 23.10%8,316.8万 | 23.10%8,316.8万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -32.63%1,306.5万 | -4.95%1,472.1万 | 20.32%1,369.2万 | 31.49%841.3万 | 31.49%841.3万 | 21.27%1,939.3万 | 5.97%1,548.8万 | -30.28%1,138万 | 45.54%639.8万 | 45.54%639.8万 |
| -应付账款 | -32.63%1,306.5万 | -4.95%1,472.1万 | 20.32%1,369.2万 | 49.09%741.7万 | 49.09%741.7万 | 21.27%1,939.3万 | 5.97%1,548.8万 | -30.28%1,138万 | 56.05%497.5万 | 56.05%497.5万 |
| -应付税费 | ---- | ---- | ---- | -21.25%49.3万 | -21.25%49.3万 | ---- | ---- | ---- | 184.55%62.6万 | 184.55%62.6万 |
| -应付关联方款项 | ---- | ---- | ---- | -60.19%25.4万 | -60.19%25.4万 | ---- | ---- | ---- | -19.55%63.8万 | -19.55%63.8万 |
| -其他应付款 | ---- | ---- | ---- | 56.60%24.9万 | 56.60%24.9万 | ---- | ---- | ---- | -18.46%15.9万 | -18.46%15.9万 |
| 应计费用 | ---- | ---- | ---- | -16.63%443.3万 | -16.63%443.3万 | ---- | ---- | ---- | -28.51%531.7万 | -28.51%531.7万 |
| 短期借款与租赁负债 | -37.98%82.3万 | -62.51%95.1万 | -57.63%107.8万 | -52.34%120.2万 | -52.34%120.2万 | -67.52%132.7万 | 3.21%253.7万 | -51.19%254.4万 | -38.70%252.2万 | -38.70%252.2万 |
| -短期借款 | ---- | -92.54%13.4万 | -84.99%26.5万 | -77.21%39.5万 | -77.21%39.5万 | -84.11%52.5万 | 6.90%179.7万 | -61.05%176.5万 | -49.19%173.3万 | -49.19%173.3万 |
| -短期租赁负债 | 2.62%82.3万 | 10.41%81.7万 | 4.36%81.3万 | 2.28%80.7万 | 2.28%80.7万 | 2.43%80.2万 | -4.76%74万 | 14.39%77.9万 | 12.23%78.9万 | 12.23%78.9万 |
| 递延负债 | ---- | ---- | ---- | 10.66%55万 | 10.66%55万 | ---- | ---- | ---- | 78.14%49.7万 | 78.14%49.7万 |
| 流动负债总额 | -32.97%1,388.8万 | -13.05%1,567.2万 | 6.08%1,477万 | -0.92%1,459.8万 | -0.92%1,459.8万 | 3.20%2,072万 | 5.57%1,802.5万 | -35.34%1,392.4万 | -9.20%1,473.4万 | -9.20%1,473.4万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 201.96%507.6万 | -14.68%525.8万 | -19.45%543.7万 | -79.47%151万 | -79.47%151万 | -78.89%168.1万 | -28.03%616.3万 | 142.72%675万 | 142.31%735.4万 | 142.31%735.4万 |
| -长期借款 | --410万 | -10.46%410万 | -18.65%410万 | ---- | ---- | ---- | -28.25%457.9万 | 573.80%504万 | 530.88%549.5万 | 530.88%549.5万 |
| -长期租赁负债 | -41.94%97.6万 | -26.89%115.8万 | -21.81%133.7万 | -18.77%151万 | -18.77%151万 | -16.82%168.1万 | -27.37%158.4万 | -15.89%171万 | -14.09%185.9万 | -14.09%185.9万 |
| 其他非流动负债 | --105万 | --105万 | --105万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 非流动负债总额 | 264.43%612.6万 | 2.35%630.8万 | -3.90%648.7万 | -79.47%151万 | -79.47%151万 | -78.89%168.1万 | -28.03%616.3万 | 142.72%675万 | 142.31%735.4万 | 142.31%735.4万 |
| 总负债 | -10.66%2,001.4万 | -9.13%2,198万 | 2.82%2,125.7万 | -27.07%1,610.8万 | -27.07%1,610.8万 | -20.11%2,240.1万 | -5.65%2,418.8万 | -14.98%2,067.4万 | 14.68%2,208.8万 | 14.68%2,208.8万 |
| 所有者权益 | ||||||||||
| 股本 | 0.79%38.2万 | 0.79%38.2万 | 0.79%38.2万 | 0.53%38万 | 0.53%38万 | 0.26%37.9万 | 0.53%37.9万 | 0.53%37.9万 | 0.80%37.8万 | 0.80%37.8万 |
| -普通股股本 | 0.80%37.6万 | 0.80%37.6万 | 0.80%37.6万 | 0.54%37.4万 | 0.54%37.4万 | 0.27%37.3万 | 0.54%37.3万 | 0.54%37.3万 | 0.81%37.2万 | 0.81%37.2万 |
| -优先股股本 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 |
| 留存收益 | 1.35%-2.25亿 | 1.57%-2.25亿 | 1.92%-2.27亿 | 2.22%-2.28亿 | 2.22%-2.28亿 | 4.32%-2.28亿 | 4.65%-2.29亿 | 4.72%-2.31亿 | 4.99%-2.33亿 | 4.99%-2.33亿 |
| 资本公积 | 0.36%2.96亿 | 0.38%2.96亿 | 0.40%2.96亿 | 0.39%2.96亿 | 0.39%2.96亿 | 0.31%2.95亿 | 0.27%2.95亿 | 0.26%2.95亿 | 0.32%2.95亿 | 0.32%2.95亿 |
| 减:库存股 | 203.40%561.9万 | 607.68%561.9万 | 408.06%403.4万 | 276.83%299.2万 | 276.83%299.2万 | 368.86%185.2万 | 101.01%79.4万 | 101.01%79.4万 | 101.01%79.4万 | 101.01%79.4万 |
| 股东权益总额 | 0.56%6,649.5万 | -0.16%6,570.6万 | 3.80%6,542.6万 | 6.75%6,520.1万 | 6.75%6,520.1万 | 17.25%6,612.7万 | 21.33%6,581.3万 | 23.03%6,303.2万 | 26.46%6,108万 | 26.46%6,108万 |
| 总权益 | 0.56%6,649.5万 | -0.16%6,570.6万 | 3.80%6,542.6万 | 6.75%6,520.1万 | 6.75%6,520.1万 | 17.25%6,612.7万 | 21.33%6,581.3万 | 23.03%6,303.2万 | 26.46%6,108万 | 26.46%6,108万 |
| 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 | -- |