Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Comcast
CMCSA
5
Broadcom
AVGO
| (Q1)2025/08/31 | (FY)2025/05/31 | (Q4)2025/05/31 | (Q3)2025/02/28 | (Q2)2024/11/30 | (Q1)2024/08/31 | (FY)2024/05/31 | (Q4)2024/05/31 | (Q3)2024/02/29 | (Q2)2023/11/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -26.62%1,145.44万 | 11.03%1,231.23万 | 11.03%1,231.23万 | 33.84%1,327.86万 | 28.21%1,450.84万 | 22.88%1,560.96万 | -29.14%1,108.87万 | -29.14%1,108.87万 | -45.09%992.13万 | -47.86%1,131.64万 |
| -现金和现金等价物 | -77.88%278.09万 | 15.33%928.23万 | 15.33%928.23万 | 48.07%1,024.86万 | 74.09%1,447.84万 | -1.05%1,256.96万 | -48.44%804.87万 | -48.44%804.87万 | 14.03%692.13万 | -14.88%831.64万 |
| -短期投资 | 185.31%867.35万 | -0.33%303万 | -0.33%303万 | 1.00%303万 | -99.00%3万 | --304万 | 7,500.00%304万 | 7,500.00%304万 | -75.00%300万 | -74.86%300万 |
| 应收款项 | -26.49%31.43万 | 12.70%36.39万 | 12.70%36.39万 | -83.13%42.23万 | -84.72%35.53万 | -80.25%42.75万 | -86.33%32.29万 | -86.33%32.29万 | 21.31%250.3万 | 20.30%232.47万 |
| -应收账款 | 80.29%9,588 | 945.18%8.15万 | 945.18%8.15万 | 436.42%15.16万 | -2.22%5.81万 | -95.49%5,318 | 2,180.70%7,800 | 2,180.70%7,800 | 165.42%2.83万 | 118.10%5.94万 |
| -应收利息 | -85.11%2.78万 | -68.71%4万 | -68.71%4万 | -91.91%1.31万 | --0 | --18.65万 | -69.08%12.78万 | -69.08%12.78万 | -40.95%16.22万 | -93.91%1.42万 |
| -应收税费 | 17.49%27.69万 | 29.39%24.24万 | 29.39%24.24万 | -88.86%25.75万 | -86.80%29.73万 | -88.48%23.57万 | -90.39%18.73万 | -90.39%18.73万 | 30.06%231.25万 | 34.65%225.11万 |
| 存货 | 7.88%61.16万 | 11.88%65.88万 | 11.88%65.88万 | -24.53%51.35万 | -3.89%61.54万 | -17.52%56.69万 | -25.52%58.88万 | -25.52%58.88万 | -25.72%68.04万 | -19.86%64.03万 |
| 预付费用 | -83.69%25.2万 | -93.80%9.95万 | -93.80%9.95万 | -23.19%153.9万 | -22.63%155.97万 | -64.49%154.47万 | -71.15%160.47万 | -71.15%160.47万 | -65.40%200.37万 | -55.28%201.6万 |
| 受限制现金 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%4万 | 0.00%4万 |
| 流动资产合计 | -30.40%1,263.22万 | -13.08%1,343.45万 | -13.08%1,343.45万 | -7.33%1,575.34万 | -6.32%1,703.88万 | -16.73%1,814.88万 | -41.04%1,545.68万 | -41.04%1,545.68万 | -36.75%1,700万 | -37.24%1,818.91万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -7.27%1,900.73万 | -7.60%1,935.87万 | -7.60%1,935.87万 | -5.55%1,979.28万 | -5.24%2,010.71万 | 7.64%2,049.83万 | 22.79%2,095.1万 | 22.79%2,095.1万 | 16.56%2,095.56万 | 21.31%2,121.9万 |
| -固定资产 | 0.83%2,587.78万 | 0.72%2,578.02万 | 0.72%2,578.02万 | 1.97%2,577.55万 | 2.65%2,576.76万 | 13.91%2,566.48万 | 27.79%2,559.58万 | 27.79%2,559.58万 | 21.56%2,527.73万 | 24.93%2,510.16万 |
| -累计折旧 | -32.98%-687.06万 | -38.25%-642.14万 | -38.25%-642.14万 | -38.43%-598.27万 | -45.79%-566.05万 | -48.17%-516.65万 | -56.53%-464.47万 | -56.53%-464.47万 | -53.49%-432.17万 | -49.24%-388.26万 |
| 商誉及其他无形资产 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 | 0.00%7.9万 |
| -其他无形资产 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%7.9万 | 0.00%7.9万 |
| 长期预付费用 | --146.75万 | --146.75万 | --146.75万 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| 非流动资产合计 | -0.11%2,055.37万 | -0.59%2,090.52万 | -0.59%2,090.52万 | -5.53%1,987.18万 | -5.22%2,018.61万 | 7.61%2,057.72万 | 22.69%2,103万 | 22.69%2,103万 | 16.48%2,103.46万 | 21.22%2,129.8万 |
| 总资产 | -14.31%3,318.59万 | -5.88%3,433.97万 | -5.88%3,433.97万 | -6.33%3,562.52万 | -5.73%3,722.49万 | -5.36%3,872.6万 | -15.85%3,648.68万 | -15.85%3,648.68万 | -15.36%3,803.46万 | -15.18%3,948.7万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 32.86%269.31万 | 24.15%266.07万 | 24.15%266.07万 | 19.21%238.15万 | -4.71%224.75万 | -12.05%202.7万 | -25.28%214.32万 | -25.28%214.32万 | 28.30%199.78万 | 19.53%235.85万 |
| -应付账款 | 10.67%224.33万 | 3.16%221.09万 | 3.16%221.09万 | 20.19%238.15万 | -4.71%224.75万 | -12.05%202.7万 | -25.15%214.32万 | -25.15%214.32万 | 27.50%198.14万 | 19.91%235.85万 |
| -应付税费 | --44.99万 | --44.99万 | --44.99万 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| -应付关联方款项 | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | 421.43%1.64万 | --0 |
| 短期借款与租赁负债 | -1.50%40.94万 | 0.65%39.67万 | 0.65%39.67万 | 1.16%37.83万 | 23.56%43.83万 | 23.48%41.56万 | 23.40%39.42万 | 23.40%39.42万 | -17.21%37.39万 | -18.43%35.48万 |
| -短期借款 | -1.50%40.94万 | 0.65%39.67万 | 0.65%39.67万 | 1.16%37.83万 | 23.56%43.83万 | 23.48%41.56万 | 23.40%39.42万 | 23.40%39.42万 | 23.32%37.39万 | 23.25%35.48万 |
| 递延负债 | -80.27%1.98万 | -88.08%9,838 | -88.08%9,838 | 11.92%9.24万 | 79.86%9.59万 | --10.06万 | 483.18%8.26万 | 483.18%8.26万 | --8.26万 | --5.33万 |
| 流动负债总额 | 22.77%312.24万 | 17.07%306.73万 | 17.07%306.73万 | 16.21%285.22万 | 0.55%278.17万 | -3.72%254.32万 | -18.18%262万 | -18.18%262万 | 22.18%245.43万 | 14.89%276.66万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | ---- | ---- | ---- | ---- | -91.46%4.09万 | -72.28%15.94万 | -59.19%27.18万 | -59.19%27.18万 | -63.28%37.83万 | -58.20%47.93万 |
| -长期借款 | ---- | ---- | ---- | ---- | -91.46%4.09万 | -72.28%15.94万 | -59.19%27.18万 | -59.19%27.18万 | -49.71%37.83万 | -42.54%47.93万 |
| 非流动负债总额 | --0 | --0 | --0 | --0 | -91.46%4.09万 | -72.28%15.94万 | -59.19%27.18万 | -59.19%27.18万 | -63.28%37.83万 | -58.20%47.93万 |
| 总负债 | 15.53%312.24万 | 6.07%306.73万 | 6.07%306.73万 | 0.69%285.22万 | -13.04%282.27万 | -15.97%270.27万 | -25.24%289.17万 | -25.24%289.17万 | -6.79%283.26万 | -8.69%324.58万 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | -1.21%6,619万 | -1.21%6,619万 |
| -普通股股本 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | 0.00%6,619万 | -1.21%6,619万 | -1.21%6,619万 |
| 留存收益 | -15.71%-4,834.92万 | -6.46%-4,692.14万 | -6.46%-4,692.14万 | -6.73%-4,518.39万 | -5.42%-4,342.91万 | -5.55%-4,178.34万 | -17.39%-4,407.62万 | -17.39%-4,407.62万 | -21.09%-4,233.3万 | -22.22%-4,119.68万 |
| 资本公积 | 0.00%870.68万 | 0.00%870.68万 | 0.00%870.68万 | 0.00%870.68万 | 0.00%870.68万 | 0.00%870.68万 | 0.00%870.68万 | 0.00%870.68万 | 10.31%870.68万 | 10.31%870.68万 |
| 不影响留存收益的损益 | ---- | ---- | ---- | --306.02万 | ---- | ---- | ---- | ---- | ---- | ---- |
| 其他权益 | 20.82%351.6万 | 18.83%329.7万 | 18.83%329.7万 | ---- | 15.48%293.46万 | 21.75%291万 | 29.70%277.45万 | 29.70%277.45万 | 34.43%263.83万 | 40.39%254.13万 |
| 股东权益总额 | -16.54%3,006.35万 | -6.91%3,127.24万 | -6.91%3,127.24万 | -6.90%3,277.3万 | -5.07%3,440.23万 | -4.45%3,602.33万 | -14.93%3,359.51万 | -14.93%3,359.51万 | -15.98%3,520.2万 | -15.72%3,624.12万 |
| 总权益 | -16.54%3,006.35万 | -6.91%3,127.24万 | -6.91%3,127.24万 | -6.90%3,277.3万 | -5.07%3,440.23万 | -4.45%3,602.33万 | -14.93%3,359.51万 | -14.93%3,359.51万 | -15.98%3,520.2万 | -15.72%3,624.12万 |
| 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 | -- | -- | -- |