Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
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 | 3.64%1.03亿 | -16.99%8,995.7万 | -16.56%1.05亿 | 8.03%1.2亿 | 8.03%1.2亿 | -6.88%9,968.1万 | 2.21%1.08亿 | 18.27%1.26亿 | 24.36%1.11亿 | 24.36%1.11亿 |
| -现金和现金等价物 | 4.41%1.03亿 | -16.43%8,995.7万 | -16.87%1.05亿 | 6.45%1.13亿 | 6.45%1.13亿 | -6.40%9,894.2万 | 2.89%1.08亿 | 22.73%1.26亿 | 27.55%1.06亿 | 27.55%1.06亿 |
| -短期投资 | -99.73%2,000 | --0 | 779.59%43.1万 | 38.29%762.1万 | 38.29%762.1万 | -45.10%73.9万 | -48.61%72.2万 | -98.74%4.9万 | -15.97%551.1万 | -15.97%551.1万 |
| 应收款项 | 12.10%1.82亿 | 14.74%1.76亿 | 11.70%1.65亿 | 7.32%1.5亿 | 7.32%1.5亿 | 20.22%1.62亿 | 0.13%1.53亿 | -9.83%1.48亿 | -10.08%1.4亿 | -10.08%1.4亿 |
| -应收账款 | 12.17%1.61亿 | 15.14%1.53亿 | 14.07%1.44亿 | 13.61%1.23亿 | 13.61%1.23亿 | 17.97%1.43亿 | -1.06%1.33亿 | -15.41%1.26亿 | -8.25%1.08亿 | -8.25%1.08亿 |
| -应收关联方款项 | ---- | ---- | ---- | -11.86%280.1万 | -11.86%280.1万 | ---- | ---- | ---- | 3.28%317.8万 | 3.28%317.8万 |
| -其他应收款 | 11.60%2,134.5万 | 12.09%2,285.6万 | -2.18%2,109.4万 | -14.83%2,384.9万 | -14.83%2,384.9万 | 40.30%1,912.6万 | 8.64%2,039.1万 | 46.97%2,156.5万 | -17.67%2,800.2万 | -17.67%2,800.2万 |
| 预付费用 | ---- | ---- | ---- | 7.31%601.6万 | 7.31%601.6万 | ---- | ---- | ---- | 31.53%560.6万 | 31.53%560.6万 |
| 流动资产合计 | 8.88%2.85亿 | 1.59%2.66亿 | -1.29%2.7亿 | 7.63%2.76亿 | 7.63%2.76亿 | 8.23%2.62亿 | 0.98%2.62亿 | 1.23%2.74亿 | 3.02%2.57亿 | 3.02%2.57亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 1.55%3,246.8万 | 3.85%3,379.3万 | -0.79%3,168.2万 | -4.55%3,217.4万 | -4.55%3,217.4万 | 3.28%3,197.2万 | -0.01%3,254万 | -7.32%3,193.5万 | -6.04%3,370.6万 | -6.04%3,370.6万 |
| -固定资产 | 1.55%3,246.8万 | 3.85%3,379.3万 | -0.79%3,168.2万 | 3.09%5,070.6万 | 3.09%5,070.6万 | 3.28%3,197.2万 | -0.01%3,254万 | -7.32%3,193.5万 | -0.02%4,918.5万 | -0.02%4,918.5万 |
| -累计折旧 | ---- | ---- | ---- | -19.72%-1,853.2万 | -19.72%-1,853.2万 | ---- | ---- | ---- | -16.22%-1,547.9万 | -16.22%-1,547.9万 |
| 商誉及其他无形资产 | 3.24%2.26亿 | 3.85%2.26亿 | 2.72%2.18亿 | 0.50%2.18亿 | 0.50%2.18亿 | 3.11%2.19亿 | -3.90%2.18亿 | 3.20%2.12亿 | 2.83%2.17亿 | 2.83%2.17亿 |
| -商誉 | ---- | ---- | ---- | 3.88%1.73亿 | 3.88%1.73亿 | ---- | ---- | ---- | 4.64%1.66亿 | 4.64%1.66亿 |
| -其他无形资产 | ---- | ---- | ---- | -10.60%4,528.7万 | -10.60%4,528.7万 | ---- | ---- | ---- | -2.69%5,065.8万 | -2.69%5,065.8万 |
| 长期应收款 | 32.31%1,092.6万 | 30.42%1,017.9万 | 14.09%882万 | 7.40%926.1万 | 7.40%926.1万 | -18.22%825.8万 | 21.78%780.5万 | 20.53%773.1万 | 48.80%862.3万 | 48.80%862.3万 |
| 关联方资产 | ---- | ---- | ---- | -11.86%280.1万 | -11.86%280.1万 | ---- | ---- | ---- | 3.28%317.8万 | 3.28%317.8万 |
| 非流动递延资产 | -0.02%553.8万 | -20.70%573.5万 | -50.85%530万 | -27.26%489.5万 | -27.26%489.5万 | -22.57%553.9万 | 41.50%723.2万 | 169.33%1,078.4万 | 85.99%672.9万 | 85.99%672.9万 |
| 非流动资产合计 | 3.88%2.75亿 | 3.96%2.76亿 | 0.43%2.64亿 | -0.62%2.64亿 | -0.62%2.64亿 | 1.59%2.64亿 | -1.97%2.65亿 | 4.85%2.63亿 | 3.80%2.66亿 | 3.80%2.66亿 |
| 总资产 | 6.37%5.6亿 | 2.79%5.42亿 | -0.45%5.34亿 | 3.43%5.4亿 | 3.43%5.4亿 | 4.79%5.26亿 | -0.53%5.27亿 | 2.97%5.37亿 | 3.42%5.22亿 | 3.42%5.22亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 76.66%4,912.7万 | -35.98%2,535.8万 | 70.00%4,611.5万 | 41.97%4,034万 | 41.97%4,034万 | 14.34%2,780.8万 | 53.87%3,960.7万 | -37.41%2,712.6万 | 2.96%2,841.5万 | 2.96%2,841.5万 |
| -应付账款 | 24.40%3,459.4万 | -14.31%2,535.8万 | 10.82%3,006万 | 1.19%2,875.3万 | 1.19%2,875.3万 | 14.34%2,780.8万 | 14.96%2,959.1万 | -5.18%2,712.6万 | 2.96%2,841.5万 | 2.96%2,841.5万 |
| -应付股利 | --1,453.3万 | --0 | --1,605.5万 | --1,158.7万 | --1,158.7万 | ---- | --1,001.6万 | ---- | --0 | --0 |
| 应计费用 | 20.92%5,925.8万 | 23.65%5,597.3万 | 21.41%5,341.1万 | 40.29%5,820.9万 | 40.29%5,820.9万 | 22.05%4,900.6万 | 1.93%4,526.9万 | 7.93%4,399.3万 | -11.42%4,149.2万 | -11.42%4,149.2万 |
| 短期借款与租赁负债 | 24.59%3,910.5万 | 9.15%3,306.8万 | -32.84%2,870.4万 | -16.02%2,800.5万 | -16.02%2,800.5万 | -9.44%3,138.7万 | -14.04%3,029.7万 | 39.07%4,273.8万 | 31.57%3,334.7万 | 31.57%3,334.7万 |
| -短期借款 | 29.05%3,486.6万 | 10.21%2,853.1万 | -34.88%2,394.1万 | -19.88%2,318.7万 | -19.88%2,318.7万 | -12.33%2,701.7万 | -16.31%2,588.8万 | 40.30%3,676.3万 | 39.44%2,894.1万 | 39.44%2,894.1万 |
| -短期租赁负债 | -3.00%423.9万 | 2.90%453.7万 | -20.28%476.3万 | 9.35%481.8万 | 9.35%481.8万 | 13.77%437万 | 2.27%440.9万 | 31.93%597.5万 | -4.03%440.6万 | -4.03%440.6万 |
| 递延负债 | -5.55%1,812万 | 13.62%2,380.2万 | 8.40%2,364.5万 | 55.36%2,103.1万 | 55.36%2,103.1万 | 77.94%1,918.5万 | 48.10%2,094.9万 | 27.47%2,181.3万 | 38.02%1,353.7万 | 38.02%1,353.7万 |
| 其他流动负债 | 25.04%2,715.5万 | 25.23%2,709.5万 | 2.80%2,663.9万 | -8.78%2,272万 | -8.78%2,272万 | -21.14%2,171.7万 | -23.78%2,163.6万 | -35.51%2,591.3万 | -46.39%2,490.8万 | -46.39%2,490.8万 |
| 流动负债总额 | 29.28%1.93亿 | 4.78%1.65亿 | 10.48%1.79亿 | 20.19%1.7亿 | 20.19%1.7亿 | 8.48%1.49亿 | 6.65%1.58亿 | -6.12%1.62亿 | -9.20%1.42亿 | -9.20%1.42亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -6.84%5,678万 | 5.60%6,489.9万 | -13.42%5,341.7万 | -22.85%5,814.7万 | -22.85%5,814.7万 | -22.07%6,095.1万 | -23.62%6,145.7万 | -4.30%6,170万 | 37.80%7,536.8万 | 37.80%7,536.8万 |
| -长期借款 | -11.36%3,433.9万 | 6.68%4,157.3万 | -22.24%3,236.8万 | -30.92%3,610.7万 | -30.92%3,610.7万 | -32.09%3,873.9万 | -33.57%3,896.8万 | 0.94%4,162.8万 | 71.86%5,226.7万 | 71.86%5,226.7万 |
| -长期租赁负债 | 1.03%2,244.1万 | 3.72%2,332.6万 | 4.87%2,104.9万 | -4.59%2,204万 | -4.59%2,204万 | 4.90%2,221.2万 | 3.17%2,248.9万 | -13.59%2,007.2万 | -4.86%2,310.1万 | -4.86%2,310.1万 |
| 递延负债 | -9.85%801.5万 | -28.48%784.7万 | -45.57%793.6万 | -32.40%784.8万 | -32.40%784.8万 | -29.99%889.1万 | 2.94%1,097.1万 | 17.98%1,457.9万 | 8.65%1,161万 | 8.65%1,161万 |
| 员工福利 | 26.13%141.9万 | 18.18%131.3万 | 9.87%120.2万 | 5.82%118.1万 | 5.82%118.1万 | 9.86%112.5万 | 6.32%111.1万 | 21.29%109.4万 | 23.86%111.6万 | 23.86%111.6万 |
| 衍生品负债 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | -44.64%62万 | -44.64%62万 |
| 其他非流动负债 | ---- | ---- | ---- | 69.78%178.1万 | 69.78%178.1万 | -15.70%167万 | 62.36%160.9万 | 4.87%107.6万 | -80.49%104.9万 | -80.49%104.9万 |
| 非流动负债总额 | -8.84%6,621.4万 | -1.45%7,405.9万 | -20.26%6,255.5万 | -23.18%6,895.7万 | -23.18%6,895.7万 | -23.50%7,263.7万 | -20.24%7,514.8万 | -1.75%7,844.9万 | 23.34%8,976.3万 | 23.34%8,976.3万 |
| 总负债 | 16.79%2.59亿 | 2.77%2.39亿 | 0.43%2.41亿 | 3.37%2.39亿 | 3.37%2.39亿 | -4.59%2.22亿 | -3.82%2.33亿 | -4.74%2.4亿 | 1.15%2.31亿 | 1.15%2.31亿 |
| 所有者权益 | ||||||||||
| 股本 | ---- | ---- | ---- | 0.00%116.6万 | 0.00%116.6万 | ---- | ---- | ---- | 0.00%116.6万 | 0.00%116.6万 |
| -普通股股本 | ---- | ---- | ---- | 0.00%116.6万 | 0.00%116.6万 | ---- | ---- | ---- | 0.00%116.6万 | 0.00%116.6万 |
| 留存收益 | ---- | ---- | ---- | 16.51%1.08亿 | 16.51%1.08亿 | ---- | ---- | ---- | 7.22%9,252.2万 | 7.22%9,252.2万 |
| 资本公积 | ---- | ---- | ---- | -1.24%1.8亿 | -1.24%1.8亿 | ---- | ---- | ---- | 0.32%1.83亿 | 0.32%1.83亿 |
| 不影响留存收益的损益 | ---- | ---- | ---- | -17.45%-1,211.4万 | -17.45%-1,211.4万 | ---- | ---- | ---- | -57.25%-1,031.4万 | -57.25%-1,031.4万 |
| 股东权益总额 | -1.21%2.76亿 | 3.68%2.79亿 | -1.07%2.69亿 | 4.21%2.77亿 | 4.21%2.77亿 | 11.76%2.79亿 | 2.48%2.69亿 | 6.73%2.72亿 | 1.16%2.66亿 | 1.16%2.66亿 |
| 非控制性权益 | -1.39%2,479万 | -6.59%2,346万 | -2.23%2,362.9万 | -4.34%2,387.9万 | -4.34%2,387.9万 | 26.90%2,513.9万 | -0.27%2,511.4万 | 73.56%2,416.8万 | 86.51%2,496.3万 | 86.51%2,496.3万 |
| 总权益 | -1.22%3.01亿 | 2.80%3.02亿 | -1.16%2.93亿 | 3.48%3.01亿 | 3.48%3.01亿 | 12.87%3.05亿 | 2.24%2.94亿 | 10.19%2.96亿 | 5.30%2.91亿 | 5.30%2.91亿 |
| 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 | -- | -- | -- | -- | 无保留意见 | -- |