Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
NVIDIA
NVDA
| (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 | 16.41%2.1亿 | 6.30%1.82亿 | 19.05%1.97亿 | 52.78%1.92亿 | 52.78%1.92亿 | 57.38%1.8亿 | 11.39%1.71亿 | -0.99%1.65亿 | -6.13%1.26亿 | -6.13%1.26亿 |
| -现金和现金等价物 | 16.41%2.1亿 | 6.30%1.82亿 | 19.05%1.97亿 | 52.78%1.92亿 | 52.78%1.92亿 | 57.38%1.8亿 | 11.39%1.71亿 | -0.99%1.65亿 | -6.13%1.26亿 | -6.13%1.26亿 |
| 应收款项 | 14.81%2.4亿 | 29.18%2.32亿 | 24.17%2.07亿 | 11.78%2亿 | 11.78%2亿 | 13.26%2.09亿 | -0.37%1.79亿 | -2.72%1.67亿 | -1.50%1.79亿 | -1.50%1.79亿 |
| -应收账款 | 18.77%2.38亿 | 32.05%2.31亿 | 24.48%2.06亿 | 12.55%1.99亿 | 12.55%1.99亿 | 12.09%2.01亿 | -0.18%1.75亿 | -3.03%1.65亿 | -1.04%1.77亿 | -1.04%1.77亿 |
| -应收税费 | -79.07%177.3万 | -89.95%42.4万 | -24.76%78.4万 | -54.87%91.2万 | -54.87%91.2万 | 50.24%847.2万 | -7.72%421.8万 | 98.10%104.2万 | -29.80%202.1万 | -29.80%202.1万 |
| 其他流动资产 | 39.09%4,141.7万 | 104.86%5,734.7万 | 115.25%5,202.5万 | 81.01%4,327.8万 | 81.01%4,327.8万 | 14.98%2,977.7万 | -12.58%2,799.3万 | -19.49%2,417万 | -7.60%2,390.9万 | -7.60%2,390.9万 |
| 流动资产合计 | 17.22%4.92亿 | 24.43%4.71亿 | 27.98%4.56亿 | 32.52%4.35亿 | 32.52%4.35亿 | 28.94%4.19亿 | 3.50%3.79亿 | -3.30%3.56亿 | -3.78%3.29亿 | -3.78%3.29亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 32.84%1.49亿 | 54.81%1.47亿 | 26.86%1.28亿 | 0.79%1.14亿 | 0.79%1.14亿 | -4.51%1.12亿 | -18.47%9,464.6万 | -13.47%1.01亿 | -2.87%1.13亿 | -2.87%1.13亿 |
| -固定资产 | 26.66%3.34亿 | 39.24%3.26亿 | 24.58%2.95亿 | 12.30%2.7亿 | 12.30%2.7亿 | 13.30%2.64亿 | 3.87%2.34亿 | 9.05%2.37亿 | 13.06%2.4亿 | 13.06%2.4亿 |
| -累计折旧 | -22.05%-1.84亿 | -28.65%-1.79亿 | -22.88%-1.67亿 | -22.57%-1.55亿 | -22.57%-1.55亿 | -31.58%-1.51亿 | -27.64%-1.39亿 | -35.21%-1.36亿 | -32.46%-1.27亿 | -32.46%-1.27亿 |
| 商誉及其他无形资产 | -4.65%3.78亿 | -4.28%3.83亿 | -4.90%3.86亿 | -5.29%3.89亿 | -5.29%3.89亿 | -4.43%3.96亿 | -4.88%4亿 | -4.80%4.05亿 | -4.49%4.11亿 | -4.49%4.11亿 |
| -商誉 | 0.53%2.2亿 | 0.96%2.2亿 | 0.03%2.18亿 | -0.60%2.17亿 | -0.60%2.17亿 | 0.55%2.18亿 | -0.16%2.17亿 | -0.08%2.18亿 | 0.33%2.18亿 | 0.33%2.18亿 |
| -其他无形资产 | -11.00%1.58亿 | -10.52%1.64亿 | -10.60%1.68亿 | -10.59%1.73亿 | -10.59%1.73亿 | -9.89%1.78亿 | -9.96%1.83亿 | -9.75%1.88亿 | -9.41%1.93亿 | -9.41%1.93亿 |
| 非流动递延资产 | 41.66%942.2万 | 56.72%957.7万 | 43.63%849.6万 | 73.58%843.1万 | 73.58%843.1万 | 3.82%665.1万 | -3.40%611.1万 | -6.62%591.5万 | -21.22%485.7万 | -21.22%485.7万 |
| 其他非流动资产 | 24.54%886万 | 21.48%800.2万 | 24.11%773.8万 | -6.91%609万 | -6.91%609万 | 9.40%711.4万 | -24.78%658.7万 | -25.99%623.5万 | -12.62%654.2万 | -12.62%654.2万 |
| 非流动资产合计 | 4.41%5.46亿 | 7.81%5.47亿 | 2.19%5.3亿 | -3.31%5.18亿 | -3.31%5.18亿 | -4.18%5.23亿 | -8.04%5.08亿 | -6.96%5.18亿 | -4.44%5.36亿 | -4.44%5.36亿 |
| 总资产 | 10.11%10.37亿 | 14.91%10.18亿 | 12.69%9.85亿 | 10.31%9.53亿 | 10.31%9.53亿 | 8.19%9.42亿 | -3.44%8.86亿 | -5.50%8.75亿 | -4.19%8.64亿 | -4.19%8.64亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 26.74%5,665.6万 | 63.19%6,322.1万 | 90.72%7,002.9万 | 88.75%6,324.2万 | 88.75%6,324.2万 | 6.49%4,470.3万 | -21.30%3,874万 | -13.49%3,671.9万 | -21.70%3,350.5万 | -21.70%3,350.5万 |
| -应付账款 | 31.84%5,071万 | 78.32%5,739.2万 | 127.38%5,612.7万 | 104.97%5,340.3万 | 104.97%5,340.3万 | 10.22%3,846.4万 | -21.05%3,218.5万 | -25.60%2,468.4万 | -29.70%2,605.4万 | -29.70%2,605.4万 |
| -应付税费 | -4.70%594.6万 | -11.08%582.9万 | 15.51%1,390.2万 | 32.05%983.9万 | 32.05%983.9万 | -11.90%623.9万 | -22.46%655.5万 | 29.90%1,203.5万 | 30.03%745.1万 | 30.03%745.1万 |
| 应计费用 | 17.33%6,982.5万 | 26.06%6,062.8万 | 26.25%5,093.6万 | 34.42%5,416万 | 34.42%5,416万 | 32.55%5,951.4万 | -18.37%4,809.6万 | -23.24%4,034.6万 | -17.20%4,029.1万 | -17.20%4,029.1万 |
| 短期借款与租赁负债 | 30.13%4,064.9万 | 45.63%3,871.4万 | 37.99%3,429.7万 | 29.10%3,089.6万 | 29.10%3,089.6万 | 48.08%3,123.8万 | 48.39%2,658.3万 | 52.94%2,485.4万 | 60.09%2,393.1万 | 60.09%2,393.1万 |
| -短期借款 | 51.44%1,987.2万 | 59.03%1,818.4万 | 69.25%1,649.7万 | 83.76%1,480.9万 | 83.76%1,480.9万 | 105.93%1,312.2万 | 113.36%1,143.4万 | 124.22%974.7万 | 141.72%805.9万 | 141.72%805.9万 |
| -短期租赁负债 | 14.69%2,077.7万 | 35.52%2,053万 | 17.83%1,780万 | 1.35%1,608.7万 | 1.35%1,608.7万 | 23.05%1,811.6万 | 20.66%1,514.9万 | 26.91%1,510.7万 | 36.66%1,587.2万 | 36.66%1,587.2万 |
| 递延负债 | -10.42%326.6万 | -7.38%346.2万 | -14.90%350.6万 | -8.58%372.7万 | -8.58%372.7万 | 13.97%364.6万 | 14.49%373.8万 | 34.38%412万 | 17.12%407.7万 | 17.12%407.7万 |
| 流动负债总额 | 22.50%1.7亿 | 41.71%1.66亿 | 49.73%1.59亿 | 49.33%1.52亿 | 49.33%1.52亿 | 25.12%1.39亿 | -9.40%1.17亿 | -7.24%1.06亿 | -7.35%1.02亿 | -7.35%1.02亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -3.96%2.67亿 | -0.02%2.74亿 | -2.74%2.72亿 | -4.64%2.74亿 | -4.64%2.74亿 | -4.45%2.78亿 | -5.58%2.74亿 | -5.19%2.79亿 | -3.02%2.88亿 | -3.02%2.88亿 |
| -长期借款 | -8.07%2.26亿 | -7.29%2.31亿 | -6.52%2.36亿 | -5.78%2.41亿 | -5.78%2.41亿 | -5.06%2.46亿 | -4.38%2.5亿 | -3.71%2.53亿 | -3.05%2.56亿 | -3.05%2.56亿 |
| -长期租赁负债 | 28.01%4,055.1万 | 73.64%4,277.8万 | 33.18%3,543.3万 | 4.67%3,294.6万 | 4.67%3,294.6万 | 0.51%3,167.7万 | -16.26%2,463.6万 | -17.26%2,660.5万 | -2.79%3,147.5万 | -2.79%3,147.5万 |
| 递延负债 | -38.02%1,563.6万 | -32.49%1,699.4万 | -26.71%1,845.7万 | -32.39%1,704.6万 | -32.39%1,704.6万 | -26.86%2,522.9万 | -27.12%2,517.4万 | -27.09%2,518.4万 | -26.95%2,521.4万 | -26.95%2,521.4万 |
| 长期应计费用 | 48.77%775.4万 | 61.44%752.3万 | 59.92%696.3万 | 61.51%642.5万 | 61.51%642.5万 | 75.31%521.2万 | 65.66%466万 | 26.42%435.4万 | 41.16%397.8万 | 41.16%397.8万 |
| 其他非流动负债 | -97.65%2,000 | -97.65%2,000 | -99.13%2,000 | -63.95%8.4万 | -63.95%8.4万 | -40.56%8.5万 | -56.41%8.5万 | -21.50%23万 | -19.10%23.3万 | -19.10%23.3万 |
| 非流动负债总额 | -4.39%2.99亿 | -0.35%3.08亿 | -2.39%3.06亿 | -5.39%3.04亿 | -5.39%3.04亿 | -5.34%3.13亿 | -6.31%3.09亿 | -6.41%3.14亿 | -4.41%3.22亿 | -4.41%3.22亿 |
| 总负债 | 3.88%4.7亿 | 11.22%4.74亿 | 10.77%4.65亿 | 7.77%4.56亿 | 7.77%4.56亿 | 2.32%4.52亿 | -7.18%4.26亿 | -6.62%4.2亿 | -5.13%4.23亿 | -5.13%4.23亿 |
| 所有者权益 | ||||||||||
| 股本 | 3.12%105.8万 | 3.34%105.1万 | 3.07%104.1万 | 2.69%103.2万 | 2.69%103.2万 | 2.19%102.6万 | 1.90%101.7万 | 1.51%101万 | 1.21%100.5万 | 1.21%100.5万 |
| -普通股股本 | 3.12%105.8万 | 3.34%105.1万 | 3.07%104.1万 | 2.69%103.2万 | 2.69%103.2万 | 2.19%102.6万 | 1.90%101.7万 | 1.51%101万 | 1.21%100.5万 | 1.21%100.5万 |
| 留存收益 | 153.72%2,845.6万 | 95.56%-291.9万 | 70.66%-2,296.6万 | 50.98%-4,411.4万 | 50.98%-4,411.4万 | 50.15%-5,297.3万 | 43.40%-6,567.2万 | 37.96%-7,827万 | 33.68%-8,998.4万 | 33.68%-8,998.4万 |
| 资本公积 | 4.82%7.49亿 | 5.78%7.45亿 | 5.61%7.31亿 | 6.41%7.27亿 | 6.41%7.27亿 | 6.20%7.14亿 | 6.69%7.04亿 | 7.23%6.92亿 | 8.10%6.83亿 | 8.10%6.83亿 |
| 减:库存股 | 18.76%1.89亿 | 19.05%1.89亿 | 16.56%1.72亿 | 12.27%1.62亿 | 12.27%1.62亿 | 28.11%1.59亿 | 110.12%1.59亿 | 294.35%1.47亿 | 364.61%1.44亿 | 364.61%1.44亿 |
| 不影响留存收益的损益 | -61.81%-2,155.9万 | 54.23%-941.7万 | -31.36%-1,689.1万 | -165.83%-2,538.9万 | -165.83%-2,538.9万 | 6.93%-1,332.4万 | -91.53%-2,057.6万 | -82.24%-1,285.9万 | 10.29%-955.1万 | 10.29%-955.1万 |
| 股东权益总额 | 15.87%5.68亿 | 18.33%5.45亿 | 14.46%5.2亿 | 12.75%4.97亿 | 12.75%4.97亿 | 14.24%4.9亿 | 0.30%4.6亿 | -4.45%4.55亿 | -3.27%4.41亿 | -3.27%4.41亿 |
| 总权益 | 15.87%5.68亿 | 18.33%5.45亿 | 14.46%5.2亿 | 12.75%4.97亿 | 12.75%4.97亿 | 14.24%4.9亿 | 0.30%4.6亿 | -4.45%4.55亿 | -3.27%4.41亿 | -3.27%4.41亿 |
| 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 | -- | -- | -- | -- | 带解释段的无保留意见 | -- |