Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Block
XYZ
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 | ||||||||||
| 应收款项 | 134.93%3,320万 | 150.32%4,140.3万 | -4.23%1,672.7万 | -16.59%1,594.2万 | -16.59%1,594.2万 | -40.09%1,413.2万 | -14.69%1,654万 | -20.60%1,746.5万 | -15.04%1,911.3万 | -15.04%1,911.3万 |
| -应收账款 | 121.77%2,325.7万 | 187.75%3,708万 | 13.03%1,442.2万 | 1.55%1,365.6万 | 1.55%1,365.6万 | -35.29%1,048.7万 | 8.34%1,288.6万 | -18.70%1,276万 | -30.28%1,344.8万 | -30.28%1,344.8万 |
| -应收关联方款项 | 150.36%280.4万 | -5.14%156.8万 | -68.67%107.6万 | -76.04%98.5万 | -76.04%98.5万 | -69.07%112万 | -49.74%165.3万 | -25.14%343.4万 | 161.35%411.1万 | 161.35%411.1万 |
| -其他应收款 | 182.73%713.9万 | 37.68%275.5万 | -3.30%122.9万 | -16.28%130.1万 | -16.28%130.1万 | -32.83%252.5万 | -52.41%200.1万 | -25.80%127.1万 | -5.01%155.4万 | -5.01%155.4万 |
| 存货 | 97.61%1,224.2万 | 57.92%1,128.5万 | -5.09%596.9万 | -30.66%616.1万 | -30.66%616.1万 | -17.69%619.5万 | -18.72%714.6万 | 1.63%628.9万 | 29.84%888.5万 | 29.84%888.5万 |
| 预付费用 | 249.50%1,367.6万 | 186.82%1,262.6万 | 762.63%4,251.9万 | -23.06%373.1万 | -23.06%373.1万 | -28.44%391.3万 | -38.89%440.2万 | 58.44%492.9万 | 9.81%484.9万 | 9.81%484.9万 |
| 流动资产合计 | 139.41%5,949.2万 | 128.43%6,540.2万 | 127.36%6,521.5万 | -21.84%2,583.4万 | -21.84%2,583.4万 | -33.19%2,484.9万 | -24.05%2,863.1万 | -18.16%2,868.3万 | -7.24%3,305.3万 | -7.24%3,305.3万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 136.97%10.54亿 | 151.65%10.66亿 | 2.89%4.4亿 | 3.16%4.35亿 | 3.16%4.35亿 | 11.15%4.45亿 | 5.91%4.24亿 | 6.42%4.28亿 | 12.22%4.21亿 | 12.22%4.21亿 |
| -固定资产 | 82.90%15.28亿 | 88.31%15.11亿 | 7.61%8.56亿 | 7.73%8.38亿 | 7.73%8.38亿 | 12.28%8.35亿 | 9.68%8.03亿 | 10.03%7.95亿 | 13.62%7.78亿 | 13.62%7.78亿 |
| -累计折旧 | -21.26%-4.73亿 | -17.49%-4.45亿 | -13.12%-4.15亿 | -13.13%-4.03亿 | -13.13%-4.03亿 | -13.60%-3.9亿 | -14.22%-3.79亿 | -14.55%-3.67亿 | -15.32%-3.56亿 | -15.32%-3.56亿 |
| 关联方资产 | 150.36%280.4万 | -5.14%156.8万 | -68.67%107.6万 | -76.04%98.5万 | -76.04%98.5万 | -69.07%112万 | -49.74%165.3万 | -25.14%343.4万 | 161.35%411.1万 | 161.35%411.1万 |
| 非流动递延资产 | 13.23%1,839.5万 | 4.69%1,699.7万 | -8.35%1,637.5万 | -15.20%1,562.6万 | -15.20%1,562.6万 | 13.57%1,624.6万 | 1.35%1,623.6万 | -6.74%1,786.7万 | -6.42%1,842.6万 | -6.42%1,842.6万 |
| 非流动资产合计 | 132.61%10.73亿 | 146.22%10.83亿 | 2.44%4.56亿 | 2.39%4.5亿 | 2.39%4.5亿 | 11.24%4.61亿 | 5.74%4.4亿 | 5.82%4.46亿 | 11.29%4.4亿 | 11.29%4.4亿 |
| 总资产 | 132.96%11.32亿 | 145.13%11.48亿 | 10.00%5.22亿 | 0.70%4.76亿 | 0.70%4.76亿 | 7.58%4.86亿 | 3.26%4.68亿 | 3.98%4.74亿 | 9.76%4.73亿 | 9.76%4.73亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 70.37%4,763.6万 | 98.29%3,553.1万 | -1.29%2,493.1万 | -29.77%1,768.2万 | -29.77%1,768.2万 | -11.53%2,796.1万 | -19.12%1,791.9万 | -28.31%2,525.8万 | -18.25%2,517.6万 | -18.25%2,517.6万 |
| -应付账款 | 75.34%4,243.3万 | 161.03%3,200万 | -1.85%2,154.8万 | -33.57%1,364.9万 | -33.57%1,364.9万 | -15.72%2,420.1万 | -36.29%1,225.9万 | -28.31%2,195.5万 | -24.73%2,054.7万 | -24.73%2,054.7万 |
| -应付关联方款项 | 38.38%520.3万 | -37.61%353.1万 | 2.42%338.3万 | -12.88%403.3万 | -12.88%403.3万 | 30.06%376万 | 94.30%566万 | -28.29%330.3万 | 32.29%462.9万 | 32.29%462.9万 |
| 应计费用 | 95.25%1,671.9万 | 99.16%1,273万 | -50.60%591.5万 | -4.46%591.3万 | -4.46%591.3万 | -34.24%856.3万 | -32.17%639.2万 | 9.31%1,197.4万 | -7.82%618.9万 | -7.82%618.9万 |
| 现行拨备 | 46.12%525万 | 46.12%525万 | 2.12%366.9万 | 2.12%366.9万 | 2.12%366.9万 | -6.63%359.3万 | -6.63%359.3万 | -6.63%359.3万 | -6.63%359.3万 | -6.63%359.3万 |
| 短期借款与租赁负债 | 156.54%162.9万 | 47.41%76.8万 | 79.29%75.3万 | 150.33%76.1万 | 150.33%76.1万 | 30.12%63.5万 | -9.71%52.1万 | -33.96%42万 | -5.00%30.4万 | -5.00%30.4万 |
| -短期租赁负债 | 156.54%162.9万 | 47.41%76.8万 | 79.29%75.3万 | 150.33%76.1万 | 150.33%76.1万 | 30.12%63.5万 | -9.71%52.1万 | -33.96%42万 | -5.00%30.4万 | -5.00%30.4万 |
| 递延负债 | --0 | --0 | -6.67%29.4万 | -41.53%22.1万 | -41.53%22.1万 | -30.67%26.9万 | 10.33%29.9万 | -16.67%31.5万 | -49.87%37.8万 | -49.87%37.8万 |
| 其他流动负债 | ---- | ---- | 6,318.43%3,761.2万 | --24.5万 | --24.5万 | ---- | ---- | --58.6万 | ---- | ---- |
| 流动负债总额 | 73.65%7,123.4万 | 88.97%5,427.9万 | 73.62%7,317.4万 | -20.06%2,849.1万 | -20.06%2,849.1万 | -16.88%4,102.1万 | -20.82%2,872.4万 | -17.44%4,214.6万 | -16.00%3,564万 | -16.00%3,564万 |
| 非流动负债 | ||||||||||
| 长期拨备 | 391.69%4.62亿 | 436.45%4.64亿 | 11.61%9,396.4万 | -1.28%9,080.5万 | -1.28%9,080.5万 | 27.14%9,404.1万 | -3.24%8,658.7万 | -9.13%8,419万 | 6.69%9,198.2万 | 6.69%9,198.2万 |
| 长期借款与租赁负债 | 282.62%2.26亿 | 320.83%2.44亿 | 23.29%6,778.8万 | 29.91%6,623.2万 | 29.91%6,623.2万 | 37.87%5,902.5万 | 24.99%5,808.4万 | 70.36%5,498.4万 | 74.54%5,098.2万 | 74.54%5,098.2万 |
| -长期借款 | 300.40%2.23亿 | 339.92%2.4亿 | 26.35%6,487.9万 | 33.87%6,313.4万 | 33.87%6,313.4万 | 36.73%5,573.7万 | 19.71%5,461.8万 | 63.99%5,134.8万 | 61.45%4,716.1万 | 61.45%4,716.1万 |
| -长期租赁负债 | -18.89%266.7万 | 19.94%415.7万 | -19.99%290.9万 | -18.92%309.8万 | -18.92%309.8万 | 60.63%328.8万 | 309.21%346.6万 | 277.18%363.6万 | --382.1万 | --382.1万 |
| 非流动负债总额 | 349.63%6.88亿 | 390.03%7.09亿 | 16.22%1.62亿 | 9.84%1.57亿 | 9.84%1.57亿 | 31.07%1.53亿 | 6.41%1.45亿 | 11.41%1.39亿 | 23.86%1.43亿 | 23.86%1.43亿 |
| 总负债 | 291.30%7.59亿 | 340.15%7.63亿 | 29.56%2.35亿 | 3.88%1.86亿 | 3.88%1.86亿 | 16.83%1.94亿 | 0.67%1.73亿 | 3.04%1.81亿 | 13.15%1.79亿 | 13.15%1.79亿 |
| 所有者权益 | ||||||||||
| 股本 | 41.88%3.78亿 | 41.77%3.77亿 | 0.76%2.68亿 | -0.17%2.66亿 | -0.17%2.66亿 | -0.09%2.66亿 | 0.50%2.66亿 | 0.55%2.66亿 | 1.30%2.67亿 | 1.30%2.67亿 |
| -普通股股本 | 41.88%3.78亿 | 41.77%3.77亿 | 0.76%2.68亿 | -0.17%2.66亿 | -0.17%2.66亿 | -0.09%2.66亿 | 0.50%2.66亿 | 0.55%2.66亿 | 1.30%2.67亿 | 1.30%2.67亿 |
| 留存收益 | -1,051.11%-2,919.9万 | -339.93%-1,685万 | -201.49%-579.4万 | -85.33%119.1万 | -85.33%119.1万 | 380.44%307万 | 348.78%702.3万 | 281.82%570.9万 | 196.02%812.1万 | 196.02%812.1万 |
| 资本公积 | 7.06%2,421万 | 12.76%2,459.7万 | 15.61%2,418.5万 | 19.19%2,327.7万 | 19.19%2,327.7万 | 22.19%2,261.4万 | 12.74%2,181.4万 | 13.58%2,092万 | 7.09%1,953万 | 7.09%1,953万 |
| 股东权益总额 | 27.69%3.73亿 | 30.54%3.85亿 | -2.12%2.87亿 | -1.23%2.91亿 | -1.23%2.91亿 | 2.20%2.92亿 | 4.84%2.95亿 | 4.57%2.93亿 | 7.80%2.94亿 | 7.80%2.94亿 |
| 总权益 | 27.69%3.73亿 | 30.54%3.85亿 | -2.12%2.87亿 | -1.23%2.91亿 | -1.23%2.91亿 | 2.20%2.92亿 | 4.84%2.95亿 | 4.57%2.93亿 | 7.80%2.94亿 | 7.80%2.94亿 |
| 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 | -- |