Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
5
Broadcom
AVGO
| (FY)2024/12/31 | (FY)2023/12/31 | (FY)2022/12/31 | (FY)2021/12/31 | (FY)2020/12/31 | (FY)2019/12/31 | (FY)2018/12/31 | (FY)2017/12/31 | (FY)2016/12/31 | (FY)2015/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 营业总收入 | -0.38%68.21亿 | 52.34%68.47亿 | 12.62%44.95亿 | 4.47%39.91亿 | 7.33%38.2亿 | 13.45%35.59亿 | -3.77%31.37亿 | 21.87%32.6亿 | 2.65%26.75亿 | -3.82%26.06亿 |
| 营业收入 | -0.38%68.21亿 | 52.34%68.47亿 | 12.62%44.95亿 | 4.47%39.91亿 | 7.33%38.2亿 | 13.45%35.59亿 | -3.77%31.37亿 | 21.87%32.6亿 | 2.65%26.75亿 | -3.82%26.06亿 |
| 主营业务成本 | -4.02%11亿 | 34.57%11.47亿 | 7.72%8.52亿 | -0.46%7.91亿 | 7.12%7.95亿 | 14.19%7.42亿 | 1.49%6.5亿 | 38.26%6.4亿 | 1.45%4.63亿 | -1.39%4.56亿 |
| 毛利 | 0.35%57.21亿 | 56.50%57.01亿 | 13.83%36.43亿 | 5.77%32亿 | 7.39%30.25亿 | 13.26%28.17亿 | -5.05%24.88亿 | 18.44%26.2亿 | 2.90%22.12亿 | -4.32%21.5亿 |
| 营业费用 | 2.20%49.61亿 | 50.30%48.55亿 | 19.48%32.3亿 | 3.42%27.03亿 | 7.13%26.14亿 | 14.11%24.4亿 | -2.94%21.38亿 | 15.63%22.03亿 | 2.88%19.05亿 | -3.47%18.52亿 |
| -折旧及摊销 | 6.55%4.82亿 | 33.46%4.52亿 | 14.64%3.39亿 | -6.92%2.96亿 | 7.11%3.18亿 | 12.21%2.96亿 | -1.62%2.64亿 | -10.88%2.69亿 | -4.02%3.01亿 | -3.91%3.14亿 |
| 其他营业费用 | 10.02%12.7亿 | 55.83%11.54亿 | 44.79%7.41亿 | -1.23%5.12亿 | 22.47%5.18亿 | 16.68%4.23亿 | 1.04%3.62亿 | 18.51%3.59亿 | -4.05%3.03亿 | -14.06%3.15亿 |
| 营业利润 | -10.25%7.59亿 | 104.97%8.46亿 | -16.91%4.13亿 | 20.68%4.97亿 | 9.03%4.12亿 | 8.02%3.77亿 | -16.23%3.49亿 | 35.85%4.17亿 | 3.08%3.07亿 | -9.28%2.98亿 |
| 净非营业利息收入(费用) | 6.31%-1.96亿 | -139.77%-2.09亿 | -95.64%-8,713.44万 | 3.88%-4,453.8万 | 20.76%-4,633.6万 | -21.28%-5,847.8万 | -1.08%-4,821.85万 | -25.53%-4,770.46万 | 22.74%-3,800.12万 | 25.29%-4,918.59万 |
| 利息收入 | 41.84%4,517.22万 | 426.32%3,184.75万 | 348.34%605.1万 | -83.49%134.96万 | -37.01%817.69万 | -40.52%1,298.05万 | 31.30%2,182.52万 | -25.15%1,662.23万 | -5.12%2,220.85万 | 17.49%2,340.78万 |
| 利息费用 | 0.06%2.41亿 | 158.37%2.41亿 | 103.07%9,318.54万 | -15.82%4,588.77万 | -23.71%5,451.3万 | 2.02%7,145.85万 | 8.89%7,004.37万 | 6.84%6,432.69万 | -17.06%6,020.97万 | -15.35%7,259.37万 |
| 其他净收入(费用) | ||||||||||
| 特殊收入(费用) | -41.43%-7,026.79万 | -71.05%-4,968.22万 | -2.48%-2,904.48万 | -159.96%-2,834.24万 | -110.20%-1,090.26万 | 122.67%1.07亿 | -180.61%-4.71亿 | 2,972.38%5.85亿 | -3.32%-2,035.78万 | -42.24%-1,970.4万 |
| -减:重组与并购 | ---- | ---- | ---- | ---- | ---- | 10.51%1,009.6万 | -7.39%913.61万 | 1.21%986.53万 | -16.72%974.71万 | -14.55%1,170.39万 |
| -减:资本性资产减值 | ---- | ---- | ---- | ---- | ---- | ---- | -78.66%63.45万 | --297.31万 | --0 | ---- |
| -减:其他特殊费用 | ---- | ---- | ---- | 159.96%2,834.24万 | 109.32%1,090.26万 | -125.34%-1.17亿 | 177.25%4.62亿 | -5,731.96%-5.98亿 | 32.63%1,061.07万 | 5,039.92%800.01万 |
| -减:勾销 | 41.43%7,026.79万 | 71.05%4,968.22万 | --2,904.48万 | --0 | --0 | ---- | ---- | ---- | ---- | ---- |
| 其他非经营收入(费用) | -37.32%878.35万 | -47.37%1,401.29万 | 557.57%2,662.44万 | --404.89万 | ---- | ---- | ---- | ---- | ---- | ---- |
| 税前利润 | -19.08%5.08亿 | 75.32%6.28亿 | -18.33%3.58亿 | 39.94%4.39亿 | -29.38%3.13亿 | 406.55%4.44亿 | -115.01%-1.45亿 | 274.88%9.64亿 | 9.21%2.57亿 | -7.27%2.36亿 |
| 所得税 | -13.81%1.23亿 | 84.21%1.43亿 | -7.44%7,745.28万 | 39.55%8,367.75万 | -16.39%5,996.43万 | 457.73%7,172.08万 | -148.48%-2,004.87万 | -17.65%4,135.3万 | -2.32%5,021.59万 | -10.97%5,140.82万 |
| 除税后利润 | -20.63%3.85亿 | 72.87%4.85亿 | -20.90%2.81亿 | 40.03%3.55亿 | -31.88%2.53亿 | 398.32%3.72亿 | -113.51%-1.25亿 | 345.83%9.23亿 | 12.43%2.07亿 | -54.76%1.84亿 |
| 持续经营利润 | -20.63%3.85亿 | 72.87%4.85亿 | -20.90%2.81亿 | 40.03%3.55亿 | -31.88%2.53亿 | 398.32%3.72亿 | -113.51%-1.25亿 | 345.83%9.23亿 | 12.43%2.07亿 | -6.18%1.84亿 |
| 归属于少数股东的净利润 | 0 | 0 | 0 | 0 | 0 | 55.00%39.33万 | -6.10%25.38万 | -26.98%27.03万 | 37.01万 | 0 |
| 归属于母公司的净利润 | -20.63%3.85亿 | 72.87%4.85亿 | -20.90%2.81亿 | 40.03%3.55亿 | -31.81%2.53亿 | 397.40%3.72亿 | -113.55%-1.25亿 | 346.50%9.23亿 | 12.22%2.07亿 | -54.81%1.84亿 |
| 优先股派息 | ||||||||||
| 其他优先股派息 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 归属于普通股股东的净利润 | -20.63%3.85亿 | 72.87%4.85亿 | -20.90%2.81亿 | 40.03%3.55亿 | -31.81%2.53亿 | 397.40%3.72亿 | -113.55%-1.25亿 | 346.50%9.23亿 | 12.22%2.07亿 | -54.81%1.84亿 |
| 基本每股收益 | -20.82%0.7635 | 37.74%0.9643 | -26.73%0.7001 | 39.81%0.9555 | -31.99%0.6835 | 396.08%1.005 | -113.50%-0.3394 | 343.49%2.5143 | 12.06%0.5669 | -54.89%0.5059 |
| 稀释每股收益 | -20.65%0.7617 | 37.82%0.9599 | -26.80%0.6965 | 39.92%0.9515 | -31.93%0.6801 | 394.35%0.9991 | -113.61%-0.3394 | 343.66%2.4933 | 11.41%0.562 | -54.95%0.5045 |
| 每股派息 | 18.07%0.5818 | 21.15%0.4928 | -22.80%0.4067 | 0.5269 | 0 | 9.18%0.2952 | 18.26%0.2704 | 6.97%0.2286 | 2.97%0.2137 | 9.00%0.2076 |
| 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 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
| 审计意见 | -- | 无保留意见 | -- | -- | -- | -- | -- | -- | -- | -- |