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 | 13.65%1.32亿 | -7.00%1.17亿 | -19.18%1.04亿 | -19.81%1.02亿 | -19.81%1.02亿 | -13.28%1.16亿 | -7.92%1.25亿 | -9.05%1.29亿 | -9.44%1.28亿 | -9.44%1.28亿 |
| -现金和现金等价物 | 13.65%1.32亿 | -7.00%1.17亿 | -19.18%1.04亿 | -19.81%1.02亿 | -19.81%1.02亿 | -13.28%1.16亿 | -7.92%1.25亿 | -9.05%1.29亿 | -9.44%1.28亿 | -9.44%1.28亿 |
| 应收款项 | -9.78%4,489.4万 | -0.00%4,965.4万 | 2.00%4,957.1万 | 3.87%5,972.2万 | 3.87%5,972.2万 | 18.48%4,976.1万 | 8.28%4,965.5万 | 1.71%4,859.9万 | 5.03%5,749.8万 | 5.03%5,749.8万 |
| -应收账款 | -9.78%4,489.4万 | -0.00%4,965.4万 | 2.00%4,957.1万 | 0.67%5,305.1万 | 0.67%5,305.1万 | 18.48%4,976.1万 | 8.28%4,965.5万 | 1.71%4,859.9万 | 3.24%5,269.8万 | 3.24%5,269.8万 |
| -应收税费 | ---- | ---- | ---- | 57.59%516.9万 | 57.59%516.9万 | ---- | ---- | ---- | 66.84%328万 | 66.84%328万 |
| -其他应收款 | ---- | ---- | ---- | -1.18%150.2万 | -1.18%150.2万 | ---- | ---- | ---- | -12.49%152万 | -12.49%152万 |
| 存货 | -9.90%1,567.8万 | -17.75%1,467.8万 | -5.08%1,614.8万 | 0.03%1,640.2万 | 0.03%1,640.2万 | 3.79%1,740万 | 11.49%1,784.6万 | 7.61%1,701.3万 | 6.21%1,639.7万 | 6.21%1,639.7万 |
| 递延资产 | ---- | ---- | ---- | 18.17%530.1万 | 18.17%530.1万 | ---- | ---- | ---- | 7.89%448.6万 | 7.89%448.6万 |
| 其他流动资产 | 48.70%1,756.8万 | 88.51%1,610.8万 | 80.89%1,643.2万 | 1,723.66%678.4万 | 1,723.66%678.4万 | 45.74%1,181.4万 | -4.35%854.5万 | 11.97%908.4万 | -60.59%37.2万 | -60.59%37.2万 |
| 流动资产合计 | 9.95%2.15亿 | 0.06%2.02亿 | -8.48%1.86亿 | -7.73%1.91亿 | -7.73%1.91亿 | -2.83%1.95亿 | -2.68%2.02亿 | -4.60%2.04亿 | -4.60%2.06亿 | -4.60%2.06亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 4.58%1.18亿 | 6.76%1.18亿 | 13.15%1.18亿 | 15.02%1.19亿 | 15.02%1.19亿 | 10.46%1.13亿 | 7.57%1.11亿 | 1.67%1.05亿 | 0.78%1.04亿 | 0.78%1.04亿 |
| -固定资产 | 4.58%1.18亿 | 6.76%1.18亿 | 13.15%1.18亿 | 12.54%2.25亿 | 12.54%2.25亿 | 10.46%1.13亿 | 7.57%1.11亿 | 1.67%1.05亿 | 5.09%2亿 | 5.09%2亿 |
| -累计折旧 | ---- | ---- | ---- | -9.88%-1.06亿 | -9.88%-1.06亿 | ---- | ---- | ---- | -10.14%-9,645万 | -10.14%-9,645万 |
| 商誉及其他无形资产 | -6.11%6,979.9万 | -1.94%7,100万 | -1.86%7,214.4万 | -1.68%7,336.4万 | -1.68%7,336.4万 | -6.92%7,434.2万 | -9.63%7,240.5万 | -9.40%7,351.3万 | -9.03%7,462.1万 | -9.03%7,462.1万 |
| -商誉 | -0.48%4,314.8万 | -0.09%4,324.9万 | 0.31%4,337.2万 | 0.54%4,339万 | 0.54%4,339万 | -2.09%4,335.5万 | -2.39%4,328.6万 | -2.17%4,323.8万 | -2.26%4,315.7万 | -2.26%4,315.7万 |
| -其他无形资产 | -13.99%2,665.1万 | -4.70%2,775.1万 | -4.96%2,877.2万 | -4.74%2,997.4万 | -4.74%2,997.4万 | -12.94%3,098.7万 | -18.62%2,911.9万 | -18.05%3,027.5万 | -16.93%3,146.4万 | -16.93%3,146.4万 |
| 投资和预付款 | 6.31%417.9万 | 6.46%411.8万 | 6.57%405.5万 | 6.68%399.4万 | 6.68%399.4万 | -1.43%393.1万 | -1.45%386.8万 | -1.48%380.5万 | -1.50%374.4万 | -1.50%374.4万 |
| 长期应收款 | ---- | ---- | ---- | 1.19%452万 | 1.19%452万 | ---- | ---- | ---- | 7.79%446.7万 | 7.79%446.7万 |
| 非流动递延资产 | 28.06%342.3万 | 39.35%376.1万 | 22.86%340.7万 | 25.96%352.3万 | 25.96%352.3万 | 31.61%267.3万 | 115.75%269.9万 | 129.55%277.3万 | 135.83%279.7万 | 135.83%279.7万 |
| 长期预付费用 | ---- | ---- | ---- | -14.20%42.3万 | -14.20%42.3万 | ---- | ---- | ---- | 22.03%49.3万 | 22.03%49.3万 |
| 其他非流动资产 | -2.85%566.3万 | -11.71%570.5万 | 3.67%627.4万 | 74.59%94.8万 | 74.59%94.8万 | 11.84%582.9万 | 29.34%646.2万 | 11.78%605.2万 | -7.18%54.3万 | -7.18%54.3万 |
| 非流动资产合计 | 0.73%2.01亿 | 3.38%2.03亿 | 7.07%2.04亿 | 8.23%2.06亿 | 8.23%2.06亿 | 3.29%2亿 | 1.51%1.96亿 | -1.94%1.91亿 | -2.40%1.9亿 | -2.40%1.9亿 |
| 总资产 | 5.28%4.16亿 | 1.70%4.04亿 | -0.96%3.9亿 | -0.07%3.96亿 | -0.07%3.96亿 | 0.17%3.95亿 | -0.66%3.98亿 | -3.33%3.94亿 | -3.56%3.97亿 | -3.56%3.97亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -20.30%1,924.6万 | -22.56%2,065.1万 | 0.89%2,209万 | 8.80%2,623.4万 | 8.80%2,623.4万 | 4.67%2,414.9万 | 7.01%2,666.7万 | -14.79%2,189.6万 | -8.98%2,411.2万 | -8.98%2,411.2万 |
| -应付账款 | -11.15%1,885.8万 | -15.46%2,009.1万 | 7.90%2,130.3万 | 10.15%2,334.8万 | 10.15%2,334.8万 | 2.05%2,122.5万 | 4.27%2,376.4万 | -16.96%1,974.4万 | -8.76%2,119.6万 | -8.76%2,119.6万 |
| -应付税费 | -86.73%38.8万 | -80.71%56万 | -63.43%78.7万 | -1.03%288.6万 | -1.03%288.6万 | 28.64%292.4万 | 36.36%290.3万 | 11.97%215.2万 | -10.61%291.6万 | -10.61%291.6万 |
| 应计费用 | ---- | ---- | ---- | 10.44%1,514.4万 | 10.44%1,514.4万 | ---- | ---- | ---- | -18.91%1,371.3万 | -18.91%1,371.3万 |
| 短期借款与租赁负债 | -54.84%1,072.7万 | -57.11%1,063.8万 | -51.80%1,202.4万 | -49.00%1,299.7万 | -49.00%1,299.7万 | 48.79%2,375.4万 | 42.02%2,480.5万 | 29.58%2,494.6万 | 27.67%2,548.3万 | 27.67%2,548.3万 |
| -短期借款 | -62.86%790.9万 | -63.32%815.1万 | -57.77%950.2万 | -54.61%1,038.3万 | -54.61%1,038.3万 | 57.84%2,129.4万 | 51.86%2,221.9万 | 37.81%2,250.2万 | 34.09%2,287.3万 | 34.09%2,287.3万 |
| -短期租赁负债 | 14.55%281.8万 | -3.83%248.7万 | 3.19%252.2万 | 0.15%261.4万 | 0.15%261.4万 | -0.57%246万 | -8.78%258.6万 | -16.42%244.4万 | -10.06%261万 | -10.06%261万 |
| 递延负债 | 1.75%4,159.2万 | 6.16%4,507万 | 4.99%4,643.5万 | 13.61%4,667万 | 13.61%4,667万 | 7.74%4,087.8万 | 4.62%4,245.5万 | 1.73%4,422.8万 | -3.38%4,108万 | -3.38%4,108万 |
| 其他流动负债 | -0.12%1,903.3万 | 8.03%1,699.5万 | 16.67%1,831.5万 | 101.60%113.3万 | 101.60%113.3万 | 14.64%1,905.6万 | 2.36%1,573.2万 | -5.60%1,569.8万 | 138.14%56.2万 | 138.14%56.2万 |
| 流动负债总额 | -15.99%9,059.8万 | -14.87%9,335.4万 | -7.40%9,886.4万 | -2.64%1.02亿 | -2.64%1.02亿 | 15.21%1.08亿 | 11.52%1.1亿 | 1.63%1.07亿 | -1.10%1.05亿 | -1.10%1.05亿 |
| 非流动负债 | ||||||||||
| 长期拨备 | ---- | ---- | ---- | -39.65%86.3万 | -39.65%86.3万 | ---- | ---- | ---- | -11.24%143万 | -11.24%143万 |
| 长期借款与租赁负债 | 82.87%5,355.1万 | 29.75%4,302.9万 | -29.71%2,442万 | -27.31%2,828.7万 | -27.31%2,828.7万 | -41.73%2,928.3万 | -39.64%3,316.3万 | -37.96%3,474万 | -36.23%3,891.5万 | -36.23%3,891.5万 |
| -长期借款 | 109.50%5,002.9万 | 39.21%3,838.8万 | -33.16%1,945万 | -30.99%2,317.5万 | -30.99%2,317.5万 | -47.17%2,388万 | -44.65%2,757.6万 | -42.98%2,909.9万 | -39.90%3,358.2万 | -39.90%3,358.2万 |
| -长期租赁负债 | -34.81%352.2万 | -16.93%464.1万 | -11.90%497万 | -4.14%511.2万 | -4.14%511.2万 | 6.93%540.3万 | 9.06%558.7万 | 13.64%564.1万 | 3.61%533.3万 | 3.61%533.3万 |
| 递延负债 | 98.69%1,957.5万 | 70.30%1,826.6万 | 53.43%1,763.5万 | 14.17%1,647万 | 14.17%1,647万 | -20.03%985.2万 | -14.74%1,072.6万 | -11.75%1,149.4万 | 6.16%1,442.6万 | 6.16%1,442.6万 |
| 其他非流动负债 | -39.74%42万 | -65.58%32.6万 | -33.92%83.2万 | -85.44%4.6万 | -85.44%4.6万 | -41.18%69.7万 | -5.86%94.7万 | 149.80%125.9万 | --31.6万 | --31.6万 |
| 非流动负债总额 | 84.64%7,354.6万 | 37.44%6,162.1万 | -9.70%4,288.7万 | -17.10%4,566.6万 | -17.10%4,566.6万 | -37.53%3,983.2万 | -34.58%4,483.6万 | -31.69%4,749.3万 | -27.73%5,508.7万 | -27.73%5,508.7万 |
| 总负债 | 11.16%1.64亿 | 0.31%1.55亿 | -8.11%1.42亿 | -7.62%1.48亿 | -7.62%1.48亿 | -6.16%1.48亿 | -7.41%1.54亿 | -11.64%1.54亿 | -12.23%1.6亿 | -12.23%1.6亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 |
| -普通股股本 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 | 0.00%448.7万 |
| 留存收益 | 55.20%1,306.6万 | 302.68%1,866.4万 | 576.97%1,040.5万 | 241.48%1,900万 | 241.48%1,900万 | 592.92%841.9万 | 193.62%463.5万 | 130.15%153.7万 | 580.48%556.4万 | 580.48%556.4万 |
| 资本公积 | -0.11%2.34亿 | -0.08%2.34亿 | -0.05%2.34亿 | -0.02%2.34亿 | -0.02%2.34亿 | 0.11%2.34亿 | 0.08%2.34亿 | 0.05%2.34亿 | 0.02%2.34亿 | 0.02%2.34亿 |
| 不影响留存收益的损益 | ---- | ---755.8万 | ---- | -19.83%-880.3万 | -19.83%-880.3万 | ---- | ---- | ---- | 11.15%-734.6万 | 11.15%-734.6万 |
| 其他权益 | ---- | ---- | ---- | 0.00%-1,000 | 0.00%-1,000 | ---- | ---- | ---- | ---1,000 | ---1,000 |
| 股东权益总额 | 1.78%2.51亿 | 2.58%2.49亿 | 3.65%2.49亿 | 5.04%2.49亿 | 5.04%2.49亿 | 4.39%2.47亿 | 4.19%2.43亿 | 2.89%2.4亿 | 3.36%2.37亿 | 3.36%2.37亿 |
| 非控制性权益 | -9.72%-7.9万 | -18.18%-7.8万 | -40.00%-8.4万 | -62.26%-8.6万 | -62.26%-8.6万 | -67.44%-7.2万 | -73.68%-6.6万 | -76.47%-6万 | -89.29%-5.3万 | -89.29%-5.3万 |
| 总权益 | 1.77%2.51亿 | 2.58%2.49亿 | 3.64%2.49亿 | 5.03%2.48亿 | 5.03%2.48亿 | 4.38%2.47亿 | 4.18%2.43亿 | 2.88%2.4亿 | 3.35%2.37亿 | 3.35%2.37亿 |
| 货币单位 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 |
| 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 | -- |