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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | 49.97%9,529.2万 | 145.92%1.1亿 | 2,744.13%6,831.6万 | 4,173.66%1.55亿 | 514.12%4,466.3万 | 789.69%6,354.1万 | 365.54%4,480.4万 | -63.38%240.2万 | 95.60%-381.5万 | 62.46%-1,078.5万 |
| 持续经营净收入 | 19.43%3,853.7万 | 99.07%4,055万 | 551.03%4,133.7万 | 389.42%1.06亿 | 697.87%6,278.8万 | 1,208.49%3,226.8万 | 226.92%2,037万 | -26.36%-916.5万 | 51.67%-3,671.5万 | 11.24%-1,050.2万 |
| 持续经营损益 | -931.43%-58.2万 | 470.17%88.1万 | -8.62%-35.3万 | -214.61%-106.7万 | -161.59%-57.4万 | 116.99%7万 | -155.09%-23.8万 | -1,447.62%-32.5万 | 105.31%93.1万 | 1,159.09%93.2万 |
| 折旧和摊销 | 48.93%2,462.4万 | 25.08%2,257万 | 59.90%2,334.7万 | 25.99%6,154.8万 | -3.88%1,236.8万 | 33.56%1,653.4万 | 35.26%1,804.5万 | 42.23%1,460.1万 | 22.31%4,885.3万 | 26.51%1,286.7万 |
| 递延税费 | 43.85%1,902.4万 | 267.98%2,475.8万 | 419.93%2,157.9万 | 107.09%186.8万 | -59.58%-1,134万 | 241.81%1,322.5万 | 230.62%672.8万 | -42.03%-674.5万 | -107.08%-2,633.2万 | 6.18%-710.6万 |
| 其他非现金项目 | -19.18%799.6万 | 10.37%886.7万 | -11.88%1,002.5万 | 16.33%4,200.7万 | 20.98%1,270.2万 | 0.16%989.4万 | -6.62%803.4万 | 59.57%1,137.7万 | 176.82%3,611.1万 | 101.71%1,049.9万 |
| 营运资金变化 | 1,735.47%1,086.6万 | 1,401.91%2,109.1万 | -762.23%-1,702.6万 | -520.45%-2,038.8万 | -81.67%-2,193.1万 | 104.91%59.2万 | -110.83%-162万 | -56.43%257.1万 | 87.66%-328.6万 | 46.65%-1,207.2万 |
| -应收款项(增)减 | -113.57%-723.8万 | 415.24%1,817.7万 | -270.55%-1,752.7万 | -118.95%-409万 | -5.36%-521.2万 | 71.07%-338.9万 | -171.50%-576.6万 | 52.70%1,027.7万 | 85.68%-186.8万 | 76.74%-494.7万 |
| -存货(增)减 | 89.96%-20.2万 | -32.36%-311.7万 | 77.65%-179.2万 | -213.39%-2,777.3万 | -99.06%-1,538.7万 | 81.55%-201.2万 | -155.00%-235.5万 | -245.99%-801.9万 | 55.02%-886.2万 | -81.71%-773万 |
| -预付费用(增)减 | 23.50%174.5万 | 607.86%142.2万 | 23.93%81.3万 | 38.35%-33.6万 | -268.28%-212.5万 | 315.59%141.3万 | 65.26%-28万 | 31.73%65.6万 | 64.61%-54.5万 | 36.59%-57.7万 |
| -应付款项及应计费用(减)增 | 261.59%1,656.1万 | -32.03%460.9万 | 531.49%148万 | 47.84%1,181.1万 | -32.91%79.3万 | -55.16%458万 | 98.62%678.1万 | 94.97%-34.3万 | -1.96%798.9万 | -70.34%118.2万 |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | 49.97%9,529.2万 | 145.92%1.1亿 | 2,744.13%6,831.6万 | 4,173.66%1.55亿 | 514.12%4,466.3万 | 789.69%6,354.1万 | 365.54%4,480.4万 | -63.38%240.2万 | 95.60%-381.5万 | 62.46%-1,078.5万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | -19.21%-6,193.2万 | 8.91%-4,636.1万 | -32.03%-4,149.5万 | -28.53%-1.61亿 | 2.02%-2,680.2万 | -34.67%-5,195万 | -63.63%-5,089.4万 | -11.09%-3,142.9万 | 1.95%-1.25亿 | 32.19%-2,735.4万 |
| 固定资产交易的净现金流 | -16.93%-6,351.8万 | -9.70%-5,648.4万 | -32.28%-4,244.7万 | -49.10%-1.82亿 | -54.80%-4,416.6万 | -71.29%-5,432.1万 | -34.76%-5,148.8万 | -35.54%-3,208.9万 | -0.28%-1.22亿 | 16.13%-2,853.1万 |
| 其他投资活动的净现金流 | -33.11%158.6万 | 1,604.21%1,012.3万 | 44.24%95.2万 | 756.66%2,101.3万 | 1,375.28%1,736.4万 | 134.54%237.1万 | -91.64%59.4万 | 114.29%66万 | 47.00%-320万 | 118.62%117.7万 |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | -19.21%-6,193.2万 | 8.91%-4,636.1万 | -32.03%-4,149.5万 | -28.53%-1.61亿 | 2.02%-2,680.2万 | -34.67%-5,195万 | -63.63%-5,089.4万 | -11.09%-3,142.9万 | 1.95%-1.25亿 | 32.19%-2,735.4万 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | 191.07%883.3万 | -434.70%-5,944.6万 | -216.07%-4,101.8万 | -70.27%3,762.3万 | -122.71%-577.8万 | -135.26%-969.9万 | -60.17%1,776.1万 | 21.80%3,533.9万 | -39.24%1.27亿 | -52.46%2,544.3万 |
| 债务发行/偿还的净现金流 | 184.46%819.2万 | -446.16%-6,148.2万 | -216.98%-4,133.8万 | -65.78%3,762.3万 | -122.71%-577.8万 | -189.10%-969.9万 | -60.17%1,776.1万 | 21.80%3,533.9万 | -34.38%1.1亿 | -52.46%2,544.3万 |
| 普通股发行/偿还的净现金流 | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- | -59.20%1,661.8万 | --0 |
| 职工行使股票期权收到的现金 | --64.1万 | --203.6万 | --32万 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | 191.07%883.3万 | -434.70%-5,944.6万 | -216.07%-4,101.8万 | -70.27%3,762.3万 | -122.71%-577.8万 | -135.26%-969.9万 | -60.17%1,776.1万 | 21.80%3,533.9万 | -39.24%1.27亿 | -52.46%2,544.3万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 9.45%4,747.5万 | 39.20%4,395.1万 | 133.06%5,811.6万 | -9.46%2,493.6万 | 20.06%4,520.2万 | -24.59%4,337.7万 | -9.38%3,157.3万 | -9.46%2,493.6万 | -17.31%2,754.1万 | -12.88%3,764.8万 |
| 当期现金流变化 | 2,130.07%4,219.3万 | -62.51%437.5万 | -324.92%-1,419.7万 | 1,336.76%3,195.8万 | 195.17%1,208.3万 | 109.33%189.2万 | -49.51%1,167.1万 | -13.30%631.2万 | 58.99%-258.4万 | 18.37%-1,269.6万 |
| 利率变动影响 | 862.69%51.1万 | -739.85%-85.1万 | -90.15%3.2万 | 5,919.05%122.2万 | 5,293.75%83.1万 | -116.18%-6.7万 | 130.30%13.3万 | 1,525.00%32.5万 | -103.93%-2.1万 | 86.67%-1.6万 |
| 期末现金流 | 99.50%9,017.9万 | 9.45%4,747.5万 | 39.20%4,395.1万 | 133.06%5,811.6万 | 133.06%5,811.6万 | 20.06%4,520.2万 | -24.59%4,337.7万 | -9.38%3,157.3万 | -9.46%2,493.6万 | -9.46%2,493.6万 |
| 自由现金流 | 245.36%3,173.9万 | 886.44%5,369.8万 | 187.14%2,586.9万 | 78.75%-2,683.6万 | 101.23%48.9万 | 122.44%919万 | 76.12%-682.8万 | -73.45%-2,968.7万 | 45.39%-1.26亿 | 36.85%-3,962.6万 |
| 货币单位 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |