Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Block
XYZ
5
Comcast
CMCSA
| (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 | -3.21%1.52亿 | -25.08%1.75亿 | -30.64%1.52亿 | -45.44%1.31亿 | -45.44%1.31亿 | -29.60%1.57亿 | 58.25%2.33亿 | 156.04%2.19亿 | 60.01%2.39亿 | 60.01%2.39亿 |
| -现金和现金等价物 | -3.21%1.52亿 | -25.08%1.75亿 | -30.64%1.52亿 | -45.44%1.31亿 | -45.44%1.31亿 | -29.60%1.57亿 | 58.25%2.33亿 | 156.04%2.19亿 | 60.01%2.39亿 | 60.01%2.39亿 |
| 应收款项 | -5.86%1.21亿 | -29.14%1.43亿 | -12.08%1.33亿 | -30.36%1.09亿 | -30.36%1.09亿 | -21.84%1.29亿 | 61.61%2.02亿 | 45.15%1.51亿 | 19.55%1.57亿 | 19.55%1.57亿 |
| -应收账款 | -5.60%1.19亿 | -29.00%1.42亿 | -12.09%1.31亿 | -31.02%1.07亿 | -31.02%1.07亿 | -22.52%1.26亿 | 61.29%2亿 | 45.28%1.49亿 | 19.59%1.55亿 | 19.59%1.55亿 |
| -其他应收款 | -19.49%192.1万 | -39.54%164.4万 | -11.39%194.4万 | 37.85%208.7万 | 37.85%208.7万 | 45.67%238.6万 | 89.61%271.9万 | 36.61%219.4万 | 15.48%151.4万 | 15.48%151.4万 |
| 预付费用 | -5.07%3,721.2万 | 22.62%3,188.9万 | 37.11%3,987.8万 | 63.92%5,624万 | 63.92%5,624万 | -57.10%3,920.1万 | -79.38%2,600.7万 | -73.70%2,908.4万 | -64.66%3,430.9万 | -64.66%3,430.9万 |
| 其他流动资产 | -4.68%128.4万 | 4.93%127.8万 | -49.83%131.6万 | -28.15%187.6万 | -28.15%187.6万 | -65.17%134.7万 | -68.78%121.8万 | -37.38%262.3万 | -44.80%261.1万 | -44.80%261.1万 |
| 流动资产合计 | -4.49%3.11亿 | -24.10%3.51亿 | -18.87%3.26亿 | -31.21%2.98亿 | -31.21%2.98亿 | -32.44%3.26亿 | 14.93%4.63亿 | 31.98%4.02亿 | 13.19%4.33亿 | 13.19%4.33亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 6.79%7,397.1万 | 5.86%7,053.3万 | 10.47%7,028万 | 14.56%6,886.5万 | 14.56%6,886.5万 | 32.72%6,926.7万 | 25.44%6,663万 | 23.65%6,361.8万 | 13.58%6,011.4万 | 13.58%6,011.4万 |
| -固定资产 | 30.32%9,027.1万 | 28.52%8,563.3万 | 32.48%8,428万 | 19.53%1.27亿 | 19.53%1.27亿 | 32.72%6,926.7万 | 25.44%6,663万 | 23.65%6,361.8万 | 22.65%1.06亿 | 22.65%1.06亿 |
| -累计折旧 | ---1,630万 | ---1,510万 | ---1,400万 | -26.01%-5,806.8万 | -26.01%-5,806.8万 | ---- | ---- | ---- | -36.93%-4,608.3万 | -36.93%-4,608.3万 |
| 商誉及其他无形资产 | 15.38%8,177.1万 | 17.08%8,210万 | 14.25%8,125.3万 | 13.74%8,204.2万 | 13.74%8,204.2万 | -3.14%7,087.2万 | -5.38%7,012.2万 | 5.66%7,111.6万 | 3.63%7,212.9万 | 3.63%7,212.9万 |
| -商誉 | 0.00%5,519.5万 | 2.24%5,519.5万 | 2.24%5,519.5万 | 2.24%5,519.5万 | 2.24%5,519.5万 | 2.57%5,519.5万 | 0.93%5,398.6万 | 10.99%5,398.6万 | 8.46%5,398.6万 | 8.46%5,398.6万 |
| -其他无形资产 | 69.52%2,657.6万 | 66.74%2,690.5万 | 52.12%2,605.8万 | 47.97%2,684.7万 | 47.97%2,684.7万 | -19.02%1,567.7万 | -21.75%1,613.6万 | -8.23%1,713万 | -8.49%1,814.3万 | -8.49%1,814.3万 |
| 长期应收款 | 1.92%234万 | -12.30%243.9万 | -27.53%223万 | -24.13%219.8万 | -24.13%219.8万 | -9.57%229.6万 | 87.53%278.1万 | 105.13%307.7万 | 108.12%289.7万 | 108.12%289.7万 |
| 非流动递延资产 | ---- | 55.45%112.7万 | --1.8万 | ---- | ---- | --45.1万 | --72.5万 | ---- | ---- | ---- |
| 长期预付费用 | -44.82%219.3万 | -33.35%264万 | -8.40%346.9万 | 9.79%370.2万 | 9.79%370.2万 | 53.73%397.4万 | 92.00%396.1万 | 247.11%378.7万 | 217.51%337.2万 | 217.51%337.2万 |
| 其他非流动资产 | -12.03%723.3万 | 44.87%799.1万 | 38.42%741.1万 | 43.51%778.7万 | 43.51%778.7万 | 21.36%822.2万 | -14.73%551.6万 | 6.23%535.4万 | 16.59%542.6万 | 16.59%542.6万 |
| 非流动资产合计 | 8.01%1.68亿 | 11.42%1.67亿 | 12.05%1.65亿 | 14.35%1.65亿 | 14.35%1.65亿 | 12.98%1.55亿 | 9.10%1.5亿 | 16.27%1.47亿 | 11.03%1.44亿 | 11.03%1.44亿 |
| 总资产 | -0.46%4.79亿 | -15.41%5.18亿 | -10.59%4.91亿 | -19.84%4.62亿 | -19.84%4.62亿 | -22.38%4.81亿 | 13.45%6.12亿 | 27.37%5.49亿 | 12.64%5.77亿 | 12.64%5.77亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -17.38%1.31亿 | -10.52%1.91亿 | -21.20%1.62亿 | -33.90%1.26亿 | -33.90%1.26亿 | -26.57%1.58亿 | 43.72%2.13亿 | 56.54%2.05亿 | 19.97%1.9亿 | 19.97%1.9亿 |
| -应付账款 | -38.12%1,832.8万 | -31.60%2,626.7万 | -41.90%2,341万 | -46.53%1,952万 | -46.53%1,952万 | -11.01%2,961.8万 | 77.31%3,840.2万 | 89.34%4,029.4万 | 42.13%3,650.7万 | 42.13%3,650.7万 |
| -应付税费 | -44.06%211.3万 | -2.63%274万 | -42.97%533.3万 | -65.58%296.5万 | -65.58%296.5万 | 85.33%377.7万 | 78.21%281.4万 | 122.06%935.1万 | 548.08%861.3万 | 548.08%861.3万 |
| -其他应付款 | -11.64%1.1亿 | -5.95%1.62亿 | -14.54%1.33亿 | -28.84%1.03亿 | -28.84%1.03亿 | -30.71%1.25亿 | 37.47%1.72亿 | 47.32%1.56亿 | 10.29%1.45亿 | 10.29%1.45亿 |
| 应计费用 | 22.33%1,400.1万 | 21.34%1,455.2万 | 3.05%1,388.6万 | 2.63%1,482.7万 | 2.63%1,482.7万 | 7.68%1,144.5万 | 21.97%1,199.3万 | 43.89%1,347.5万 | 36.37%1,444.7万 | 36.37%1,444.7万 |
| 短期借款与租赁负债 | -4.05%620.8万 | -54.06%649.8万 | -51.16%639.2万 | -46.62%646.8万 | -46.62%646.8万 | -45.03%647万 | 23.95%1,414.3万 | 26.96%1,308.8万 | 18.42%1,211.8万 | 18.42%1,211.8万 |
| -短期借款 | ---- | ---- | ---- | ---- | ---- | ---- | 36.05%825.7万 | 39.62%771万 | 43.98%716.3万 | 43.98%716.3万 |
| -短期租赁负债 | -4.05%620.8万 | 10.40%649.8万 | 18.85%639.2万 | 30.53%646.8万 | 30.53%646.8万 | 25.51%647万 | 10.20%588.6万 | 12.35%537.8万 | -5.76%495.5万 | -5.76%495.5万 |
| 递延负债 | --0 | -88.67%54.3万 | -57.35%203.9万 | -43.58%269.2万 | -43.58%269.2万 | -36.30%297.3万 | 9.13%479.4万 | 11.21%478.1万 | 13.27%477.1万 | 13.27%477.1万 |
| 其他流动负债 | 37.46%275.2万 | 44.61%289.5万 | 19.98%240.2万 | 19.98%240.2万 | 19.98%240.2万 | 11.22%200.2万 | 11.22%200.2万 | 51.55%200.2万 | 51.55%200.2万 | 51.55%200.2万 |
| 流动负债总额 | -15.14%1.54亿 | -12.54%2.15亿 | -21.86%1.86亿 | -31.95%1.52亿 | -31.95%1.52亿 | -25.87%1.81亿 | 40.02%2.46亿 | 52.55%2.39亿 | 20.89%2.23亿 | 20.89%2.23亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 10.58%1.75亿 | -28.32%1.6亿 | -3.97%1.65亿 | -14.01%1.75亿 | -14.01%1.75亿 | -26.63%1.58亿 | 6.42%2.24亿 | 48.54%1.72亿 | 17.43%2.04亿 | 17.43%2.04亿 |
| -长期借款 | 14.25%1.58亿 | -28.98%1.44亿 | -2.07%1.47亿 | -13.50%1.57亿 | -13.50%1.57亿 | -28.43%1.38亿 | 8.41%2.03亿 | 60.60%1.51亿 | 20.53%1.81亿 | 20.53%1.81亿 |
| -长期租赁负债 | -14.85%1,699.5万 | -21.86%1,614.4万 | -17.45%1,749.3万 | -18.03%1,858.2万 | -18.03%1,858.2万 | -11.15%1,996万 | -9.85%2,066.1万 | -3.12%2,119万 | -2.59%2,267万 | -2.59%2,267万 |
| 递延负债 | --61.8万 | --0 | --0 | -62.06%25万 | -62.06%25万 | --0 | --0 | -94.61%15.8万 | -83.07%65.9万 | -83.07%65.9万 |
| 非流动负债总额 | 10.97%1.76亿 | -28.32%1.6亿 | -4.06%1.65亿 | -14.16%1.75亿 | -14.16%1.75亿 | -27.41%1.58亿 | 4.97%2.24亿 | 45.00%1.72亿 | 15.22%2.04亿 | 15.22%2.04亿 |
| 总负债 | -2.96%3.29亿 | -20.05%3.76亿 | -14.40%3.51亿 | -23.45%3.27亿 | -23.45%3.27亿 | -26.60%3.39亿 | 20.83%4.7亿 | 49.29%4.1亿 | 18.12%4.28亿 | 18.12%4.28亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 |
| -普通股股本 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
| 留存收益 | 16.16%2.81亿 | 22.89%2.76亿 | 25.85%2.65亿 | 29.61%2.57亿 | 29.61%2.57亿 | 33.64%2.42亿 | 35.16%2.25亿 | 39.67%2.11亿 | 42.78%1.99亿 | 42.78%1.99亿 |
| 资本公积 | 6.14%8,552.7万 | 6.19%8,289.5万 | 5.81%8,077.5万 | 5.16%7,959.2万 | 5.16%7,959.2万 | 5.47%8,058.3万 | 5.35%7,806.6万 | 6.33%7,633.9万 | 7.80%7,568.6万 | 7.80%7,568.6万 |
| 减:库存股 | 20.24%2.17亿 | 35.49%2.17亿 | 38.05%2.06亿 | 59.84%2.01亿 | 59.84%2.01亿 | 80.65%1.81亿 | 78.35%1.6亿 | 122.75%1.49亿 | 111.74%1.26亿 | 111.74%1.26亿 |
| 不影响留存收益的损益 | 93.19%-2.2万 | 153.70%13.8万 | -1,038.46%-109.8万 | -651.91%-144.6万 | -651.91%-144.6万 | -32,400.00%-32.3万 | -219.53%-25.7万 | 192.50%11.7万 | 284.51%26.2万 | 284.51%26.2万 |
| 股东权益总额 | 5.53%1.5亿 | -0.11%1.42亿 | 0.73%1.39亿 | -9.47%1.35亿 | -9.47%1.35亿 | -10.02%1.42亿 | -5.58%1.42亿 | -11.31%1.38亿 | -0.58%1.49亿 | -0.58%1.49亿 |
| 总权益 | 5.53%1.5亿 | -0.11%1.42亿 | 0.73%1.39亿 | -9.47%1.35亿 | -9.47%1.35亿 | -10.02%1.42亿 | -5.58%1.42亿 | -11.31%1.38亿 | -0.58%1.49亿 | -0.58%1.49亿 |
| 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 | -- | -- | -- | -- | -- | -- |