Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Roblox
RBLX
5
CrowdStrike
CRWD
| (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 | 14.23%1,808.9万 | 14.82%1,683.7万 | -18.91%1,655.3万 | -24.77%1,701.1万 | -24.77%1,701.1万 | -26.72%1,583.5万 | -35.22%1,466.4万 | -6.91%2,041.4万 | -16.64%2,261.1万 | -16.64%2,261.1万 |
| -现金和现金等价物 | -2.95%1,536.8万 | 14.82%1,683.7万 | -18.91%1,655.3万 | -24.77%1,701.1万 | -24.77%1,701.1万 | -26.72%1,583.5万 | -35.22%1,466.4万 | -6.91%2,041.4万 | -16.64%2,261.1万 | -16.64%2,261.1万 |
| -短期投资 | -16.15%272.1万 | -54.00%176.3万 | -43.57%314.6万 | -30.38%336.8万 | -30.38%336.8万 | -24.69%324.5万 | -19.86%383.3万 | 55.86%557.5万 | 38.62%483.8万 | 38.62%483.8万 |
| 应收款项 | 48.07%3,623.9万 | -3.93%2,354.9万 | 1.48%2,128.1万 | 1.94%2,009.3万 | 1.94%2,009.3万 | -1.66%2,447.5万 | -10.74%2,451.2万 | -23.35%2,097万 | -24.97%1,971万 | -24.97%1,971万 |
| -应收账款 | 53.35%2,720.5万 | -9.06%1,603.6万 | 0.42%1,479.3万 | 1.94%2,009.3万 | 1.94%2,009.3万 | -28.72%1,774.1万 | -35.79%1,763.3万 | -21.98%1,473.1万 | -24.97%1,971万 | -24.97%1,971万 |
| -应收票据 | ---- | -24.81%30万 | -16.04%33.5万 | -16.04%33.5万 | -16.04%33.5万 | 539.46%142.6万 | --39.9万 | --39.9万 | 446.58%39.9万 | 446.58%39.9万 |
| -其他应收款 | 32.00%938万 | 6.35%771.8万 | 1.65%671.5万 | ---- | ---- | --710.6万 | --725.7万 | -23.01%660.6万 | ---- | ---- |
| -应收账款调整额 | 6.99%-34.6万 | 45.77%-20.5万 | 38.15%-22.7万 | ---- | ---- | ---37.2万 | ---37.8万 | -259.80%-36.7万 | ---- | ---- |
| 存货 | 40.07%774.6万 | 59.04%920.7万 | 111.50%998.3万 | 57.81%539.7万 | 57.81%539.7万 | 30.33%553万 | 30.47%578.9万 | -53.00%472万 | -26.89%342万 | -26.89%342万 |
| 受限制现金 | 164.55%120.9万 | 18.33%49.7万 | 24.55%48.7万 | 34.46%47.6万 | 34.46%47.6万 | 167.25%45.7万 | 148.52%42万 | 141.36%39.1万 | 121.25%35.4万 | 121.25%35.4万 |
| 其他流动资产 | 102.40%456.2万 | -0.50%241万 | 4.23%288.5万 | -19.29%256万 | -19.29%256万 | -1.36%225.4万 | -13.35%242.2万 | -4.62%276.8万 | 61.92%317.2万 | 61.92%317.2万 |
| 流动资产合计 | 57.70%6,784.5万 | 3.03%4,329.3万 | -7.49%4,120.6万 | -12.45%4,014万 | -12.45%4,014万 | -12.12%4,302.1万 | -20.82%4,201.8万 | -14.92%4,454.3万 | -17.41%4,584.7万 | -17.41%4,584.7万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 1,700.83%2,832.7万 | -15.80%117.2万 | -33.35%104.1万 | -31.64%126.6万 | -31.64%126.6万 | -0.38%157.3万 | -23.77%139.2万 | -22.83%156.2万 | 36.38%185.2万 | 36.38%185.2万 |
| -固定资产 | 923.32%3,400.5万 | -4.64%290万 | -15.96%270.6万 | -14.11%293.4万 | -14.11%293.4万 | 21.06%332.3万 | 4.43%304.1万 | 5.68%322万 | 48.01%341.6万 | 48.01%341.6万 |
| -累计折旧 | -224.46%-567.8万 | -4.79%-172.8万 | -0.42%-166.5万 | -6.65%-166.8万 | -6.65%-166.8万 | -50.09%-175万 | -51.84%-164.9万 | -62.07%-165.8万 | -64.63%-156.4万 | -64.63%-156.4万 |
| 商誉及其他无形资产 | -8.09%784万 | -11.16%778.6万 | -12.04%797.3万 | -12.62%819.4万 | -12.62%819.4万 | -0.41%853万 | -1.01%876.4万 | -0.74%906.4万 | -0.15%937.7万 | -0.15%937.7万 |
| -商誉 | 3.43%596.9万 | 0.63%576万 | -0.19%571.7万 | -0.80%570.3万 | -0.80%570.3万 | 18.48%577.1万 | 17.32%572.4万 | 17.40%572.8万 | 17.93%574.9万 | 17.93%574.9万 |
| -其他无形资产 | -32.19%187.1万 | -33.36%202.6万 | -32.37%225.6万 | -31.34%249.1万 | -31.34%249.1万 | -25.31%275.9万 | -23.50%304万 | -21.56%333.6万 | -19.66%362.8万 | -19.66%362.8万 |
| 投资和预付款 | -75.56%95.3万 | -74.16%121.7万 | -69.53%182.8万 | -64.33%214万 | -64.33%214万 | -35.02%389.9万 | -21.50%471万 | --600万 | --600万 | --600万 |
| 长期应收票据 | -22.51%678.7万 | 5.60%912.4万 | 5.45%899.3万 | 5.33%887.6万 | 5.33%887.6万 | 5.18%875.8万 | 23.43%864万 | --852.8万 | 555.80%842.7万 | 555.80%842.7万 |
| 金融资产 | ---- | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 非流动递延资产 | -6.27%340.6万 | -13.41%305.3万 | -24.85%267.7万 | -21.19%264.8万 | -21.19%264.8万 | 150.62%363.4万 | 96.76%352.6万 | 103.08%356.2万 | 127.80%336万 | 127.80%336万 |
| 其他非流动资产 | 400.51%198.2万 | -36.51%27.3万 | -38.85%28.8万 | -35.82%33.5万 | -35.82%33.5万 | 91.30%39.6万 | 103.79%43万 | 127.54%47.1万 | 153.40%52.2万 | 153.40%52.2万 |
| 非流动资产合计 | 248.79%4,929.5万 | -12.95%1,228.4万 | -18.28%1,197.9万 | -17.66%1,244.3万 | -17.66%1,244.3万 | 19.76%1,413.3万 | 11.28%1,411.2万 | 11.76%1,465.9万 | 21.57%1,511.1万 | 21.57%1,511.1万 |
| 总资产 | 104.96%1.17亿 | -0.99%5,557.7万 | -10.16%5,318.5万 | -13.74%5,258.3万 | -13.74%5,258.3万 | -5.93%5,715.4万 | -14.63%5,613万 | -9.57%5,920.2万 | -10.28%6,095.8万 | -10.28%6,095.8万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 372.98%551.5万 | 110.22%234.4万 | 55.22%306.4万 | 43.68%438.5万 | 43.68%438.5万 | 90.21%116.6万 | -15.72%111.5万 | 63.95%197.4万 | -37.83%305.2万 | -37.83%305.2万 |
| -应付账款 | 372.98%551.5万 | 110.22%234.4万 | 55.22%306.4万 | 106.11%178.9万 | 106.11%178.9万 | 90.21%116.6万 | -15.72%111.5万 | 63.95%197.4万 | -48.27%86.8万 | -48.27%86.8万 |
| -应付税费 | ---- | ---- | ---- | 18.86%259.6万 | 18.86%259.6万 | ---- | ---- | ---- | -32.40%218.4万 | -32.40%218.4万 |
| 应计费用 | 50.43%1,687.5万 | 6.78%1,159.1万 | -17.07%924.9万 | -16.58%608.5万 | -16.58%608.5万 | -6.24%1,121.8万 | -32.22%1,085.5万 | -24.16%1,115.3万 | -49.28%729.4万 | -49.28%729.4万 |
| 现行拨备 | ---- | ---- | ---- | -72.46%15.2万 | -72.46%15.2万 | ---- | ---- | ---- | --55.2万 | --55.2万 |
| 短期借款与租赁负债 | 824.04%699.5万 | -57.98%32.1万 | -38.51%47.1万 | -18.88%62.3万 | -18.88%62.3万 | 39.93%75.7万 | 34.27%76.4万 | -58.05%76.6万 | -51.61%76.8万 | -51.61%76.8万 |
| -短期借款 | 95.83%643.1万 | 21.36%734.5万 | 212.58%601.4万 | 93.71%391.1万 | 93.71%391.1万 | 511.55%328.4万 | --605.2万 | 53.92%192.4万 | 61.52%201.9万 | 61.52%201.9万 |
| -短期租赁负债 | -25.50%56.4万 | -57.98%32.1万 | -38.51%47.1万 | -18.88%62.3万 | -18.88%62.3万 | 39.93%75.7万 | 34.27%76.4万 | 32.99%76.6万 | 127.89%76.8万 | 127.89%76.8万 |
| 递延负债 | 39.57%342.5万 | 255.86%300.7万 | 121.40%375.5万 | 34.38%12.9万 | 34.38%12.9万 | 65.92%245.4万 | -52.82%84.5万 | -42.04%169.6万 | -43.53%9.6万 | -43.53%9.6万 |
| 其他流动负债 | ---- | ---- | ---- | --7,000 | --7,000 | ---- | ---- | -99.96%1,000 | ---- | ---- |
| 流动负债总额 | 149.68%3,281万 | 11.95%1,425.6万 | -7.98%1,278.4万 | 0.11%1,122.2万 | 0.11%1,122.2万 | 0.18%1,314.1万 | -28.89%1,273.4万 | -21.66%1,389.3万 | -46.93%1,121万 | -46.93%1,121万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 2,845.67%1,599.5万 | 122.60%65万 | -16.28%40.1万 | -33.58%44.1万 | -33.58%44.1万 | -3.04%54.3万 | -58.40%29.2万 | -41.44%47.9万 | 90.80%66.4万 | 90.80%66.4万 |
| -长期借款 | -16.70%652.2万 | -15.55%698.8万 | --745.7万 | --740.5万 | --740.5万 | --783万 | --827.5万 | ---- | ---- | ---- |
| -长期租赁负债 | 1,644.57%947.3万 | 122.60%65万 | -16.28%40.1万 | -33.58%44.1万 | -33.58%44.1万 | -3.04%54.3万 | -58.40%29.2万 | -41.44%47.9万 | 90.80%66.4万 | 90.80%66.4万 |
| 递延负债 | ---- | 301.78%112.9万 | 111.25%67.6万 | 5.03%33.4万 | 5.03%33.4万 | -11.42%22.5万 | 18.57%28.1万 | 81.82%32万 | -32.34%31.8万 | -32.34%31.8万 |
| 其他非流动负债 | 6.38%46.7万 | -1.11%44.5万 | -1.59%43.2万 | -9.93%39.9万 | -9.93%39.9万 | -0.68%43.9万 | -0.44%45万 | 0.00%43.9万 | -26.04%44.3万 | -26.04%44.3万 |
| 非流动负债总额 | 1,443.24%1,655.9万 | 43.15%119.1万 | -7.85%92.7万 | -21.86%93.3万 | -21.86%93.3万 | 7.09%107.3万 | -27.90%83.2万 | -24.87%100.6万 | 16.15%119.4万 | 16.15%119.4万 |
| 总负债 | 247.33%4,936.9万 | 13.87%1,544.7万 | -7.97%1,371.1万 | -2.01%1,215.5万 | -2.01%1,215.5万 | 0.67%1,421.4万 | -28.83%1,356.6万 | -21.89%1,489.9万 | -44.00%1,240.4万 | -44.00%1,240.4万 |
| 所有者权益 | ||||||||||
| 股本 | 100.00%8,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 |
| -普通股股本 | 25.00%5,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 | 0.00%4,000 |
| -优先股股本 | --3,000 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -1.12%-4.34亿 | -0.90%-4.32亿 | -0.85%-4.32亿 | -1.12%-4.3亿 | -1.12%-4.3亿 | -0.81%-4.29亿 | -0.49%-4.29亿 | -0.25%-4.28亿 | 0.50%-4.25亿 | 0.50%-4.25亿 |
| 资本公积 | 6.75%5.27亿 | 0.27%4.95亿 | 0.24%4.95亿 | 0.24%4.94亿 | 0.24%4.94亿 | 0.29%4.94亿 | 0.22%4.94亿 | 0.28%4.93亿 | 0.30%4.93亿 | 0.30%4.93亿 |
| 减:库存股 | 14.32%2,392.6万 | 2.61%2,108.2万 | 10.58%2,105.9万 | 17.28%2,105.1万 | 17.28%2,105.1万 | 17.96%2,092.9万 | 17.22%2,054.6万 | 12.62%1,904.4万 | 7.18%1,794.9万 | 7.18%1,794.9万 |
| 不影响留存收益的损益 | -104.24%-139.7万 | 35.34%-116.9万 | -19.06%-229.3万 | -110.62%-271.7万 | -110.62%-271.7万 | 68.91%-68.4万 | -6.23%-180.8万 | -16.87%-192.6万 | 21.29%-129万 | 21.29%-129万 |
| 股东权益总额 | 57.83%6,777.1万 | -5.72%4,013万 | -10.90%3,947.4万 | -16.74%4,042.8万 | -16.74%4,042.8万 | -7.93%4,294万 | -8.83%4,256.4万 | -4.51%4,430.3万 | 6.03%4,855.4万 | 6.03%4,855.4万 |
| 总权益 | 57.83%6,777.1万 | -5.72%4,013万 | -10.90%3,947.4万 | -16.74%4,042.8万 | -16.74%4,042.8万 | -7.93%4,294万 | -8.83%4,256.4万 | -4.51%4,430.3万 | 6.03%4,855.4万 | 6.03%4,855.4万 |
| 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 | -- |