Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Comcast
CMCSA
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 | 106.54%4,028.4万 | 38.99%2,801.6万 | -7.60%2,027.8万 | -36.23%1,990.2万 | -36.23%1,990.2万 | -46.83%1,950.4万 | -63.77%2,015.7万 | -60.78%2,194.5万 | -13.77%3,121.1万 | -13.77%3,121.1万 |
| -现金和现金等价物 | 158.62%2,446.8万 | -31.66%1,021.2万 | -5.81%850.1万 | 166.65%1,174.6万 | 166.65%1,174.6万 | 322.37%946.1万 | 27.45%1,494.3万 | -82.17%902.5万 | -87.83%440.5万 | -87.83%440.5万 |
| -短期投资 | 57.48%1,581.6万 | 241.47%1,780.4万 | -8.85%1,177.7万 | -69.57%815.6万 | -69.57%815.6万 | -70.84%1,004.3万 | -88.13%521.4万 | 141.45%1,292万 | --2,680.6万 | --2,680.6万 |
| 应收款项 | 78.77%1,578.2万 | 50.28%1,039.5万 | 64.49%1,037.3万 | 16.23%797.6万 | 16.23%797.6万 | -56.64%882.8万 | -84.90%691.7万 | -80.51%630.6万 | -57.83%686.2万 | -57.83%686.2万 |
| -应收账款 | 78.77%1,578.2万 | 50.28%1,039.5万 | 64.49%1,037.3万 | 16.23%797.6万 | 16.23%797.6万 | -56.64%882.8万 | -84.90%691.7万 | -80.51%630.6万 | -56.61%686.2万 | -56.61%686.2万 |
| 存货 | -39.01%2,853.6万 | -63.11%1,892.7万 | -66.09%1,890.6万 | -64.17%2,199.7万 | -64.17%2,199.7万 | -18.54%4,678.9万 | 1.33%5,131.1万 | 52.16%5,575.7万 | 146.44%6,140.1万 | 146.44%6,140.1万 |
| 受限制现金 | ---- | ---- | ---- | ---- | ---- | ---- | --20万 | ---- | ---- | ---- |
| 其他流动资产 | -12.24%315.4万 | -33.16%301.4万 | -49.29%222.5万 | -32.52%353.3万 | -32.52%353.3万 | 29.51%359.4万 | 19.22%450.9万 | -13.86%438.8万 | 31.99%523.6万 | 31.99%523.6万 |
| 流动资产合计 | 11.49%8,775.6万 | -27.37%6,035.2万 | -41.42%5,178.2万 | -48.99%5,340.8万 | -48.99%5,340.8万 | -32.87%7,871.5万 | -46.69%8,309.4万 | -33.41%8,839.6万 | 23.06%1.05亿 | 23.06%1.05亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 3.99%508.1万 | 0.71%523.8万 | -32.77%380.5万 | -26.39%438.8万 | -26.39%438.8万 | -11.03%488.6万 | -7.90%520.1万 | 15.53%566万 | 105.27%596.1万 | 105.27%596.1万 |
| -固定资产 | 10.74%1,042.6万 | 9.00%1,035.2万 | -8.23%892.3万 | -6.44%915.3万 | -6.44%915.3万 | 1.51%941.5万 | 2.66%949.7万 | 98.47%972.3万 | 60.48%978.3万 | 60.48%978.3万 |
| -累计折旧 | -18.02%-534.5万 | -19.04%-511.4万 | -25.97%-511.8万 | -24.67%-476.5万 | -24.67%-476.5万 | -19.72%-452.9万 | -19.20%-429.6万 | ---406.3万 | -19.74%-382.2万 | -19.74%-382.2万 |
| 商誉及其他无形资产 | -1.90%1,392.8万 | -1.89%1,399.6万 | -1.89%1,406.3万 | -1.87%1,413.1万 | -1.87%1,413.1万 | -7.44%1,419.8万 | -7.40%1,426.6万 | -0.46%1,433.4万 | --1,440.1万 | --1,440.1万 |
| -商誉 | 0.00%1,220.9万 | 0.00%1,220.9万 | 0.00%1,220.9万 | 0.00%1,220.9万 | 0.00%1,220.9万 | -6.65%1,220.9万 | -6.65%1,220.9万 | 1.78%1,220.9万 | --1,220.9万 | --1,220.9万 |
| -其他无形资产 | -13.57%171.9万 | -13.13%178.7万 | -12.75%185.4万 | -12.32%192.2万 | -12.32%192.2万 | -11.99%198.9万 | -11.60%205.7万 | -11.61%212.5万 | --219.2万 | --219.2万 |
| 投资和预付款 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --197.7万 | --197.7万 |
| 其他非流动资产 | 39.12%107.4万 | 37.89%105.9万 | 35.29%98.9万 | 35.16%98.4万 | 35.16%98.4万 | 6.48%77.2万 | 6.37%76.8万 | 462.31%73.1万 | 787.80%72.8万 | 787.80%72.8万 |
| 非流动资产合计 | 1.14%2,008.3万 | 0.29%2,029.3万 | -9.01%1,885.7万 | -15.45%1,950.3万 | -15.45%1,950.3万 | -23.31%1,985.6万 | -48.46%2,023.5万 | -14.24%2,072.5万 | 672.51%2,306.7万 | 672.51%2,306.7万 |
| 总资产 | 9.40%1.08亿 | -21.95%8,064.5万 | -35.27%7,063.9万 | -42.94%7,291.1万 | -42.94%7,291.1万 | -31.14%9,857.1万 | -47.05%1.03亿 | -30.46%1.09亿 | 45.07%1.28亿 | 45.07%1.28亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 139.48%2,835.7万 | 100.79%1,422.6万 | 32.14%796.8万 | -48.50%807.7万 | -48.50%807.7万 | -39.25%1,184.1万 | -86.91%708.5万 | -84.79%603万 | -32.64%1,568.5万 | -32.64%1,568.5万 |
| -应付账款 | 139.48%2,835.7万 | 100.79%1,422.6万 | 32.14%796.8万 | -48.50%807.7万 | -48.50%807.7万 | -39.25%1,184.1万 | -86.91%708.5万 | -84.79%603万 | -32.64%1,568.5万 | -32.64%1,568.5万 |
| 应计费用 | -16.20%395.2万 | -16.43%438.9万 | 7.64%439.8万 | 4.27%569.5万 | 4.27%569.5万 | -6.41%471.6万 | 11.58%525.2万 | -0.61%408.6万 | 45.34%546.2万 | 45.34%546.2万 |
| 短期借款与租赁负债 | 5,558.07%4,803.7万 | 4,779.59%4,567.3万 | 3,741.99%4,318.4万 | -45.55%64.9万 | -45.55%64.9万 | -26.94%84.9万 | -17.53%93.6万 | 46.35%112.4万 | -88.73%119.2万 | -88.73%119.2万 |
| -短期借款 | --4,721.7万 | --4,498.1万 | --4,274.6万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -短期租赁负债 | -3.42%82万 | -26.07%69.2万 | -61.03%43.8万 | -45.55%64.9万 | -45.55%64.9万 | -26.94%84.9万 | -17.53%93.6万 | 46.35%112.4万 | 106.23%119.2万 | 106.23%119.2万 |
| 递延负债 | 82.55%101.5万 | 163.27%72.4万 | 54.73%68.7万 | 56.72%52.5万 | 56.72%52.5万 | 107.46%55.6万 | -36.93%27.5万 | -69.04%44.4万 | -64.74%33.5万 | -64.74%33.5万 |
| 其他流动负债 | 13.49%61.4万 | 0.40%75.5万 | -12.79%64.1万 | -15.27%104.3万 | -15.27%104.3万 | -78.68%54.1万 | -80.85%75.2万 | -65.23%73.5万 | 214.03%123.1万 | 214.03%123.1万 |
| 流动负债总额 | 326.44%8,487万 | 339.46%6,800.2万 | 311.93%5,832.5万 | -35.24%1,710.8万 | -35.24%1,710.8万 | -33.98%1,990.2万 | -76.74%1,547.4万 | -71.12%1,415.9万 | -33.27%2,641.9万 | -33.27%2,641.9万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -94.90%200.7万 | -94.05%221万 | -97.60%84.3万 | 25.82%4,147.2万 | 25.82%4,147.2万 | 26.87%3,933.2万 | 28.68%3,717.3万 | -31.71%3,507.4万 | 189.04%3,296.2万 | 189.04%3,296.2万 |
| -长期借款 | ---- | ---- | ---- | 28.32%4,051.1万 | 28.32%4,051.1万 | 30.48%3,827.5万 | 33.07%3,604万 | -31.94%3,380.5万 | 196.65%3,157万 | 196.65%3,157万 |
| -长期租赁负债 | 89.88%200.7万 | 95.06%221万 | -33.57%84.3万 | -30.96%96.1万 | -30.96%96.1万 | -36.63%105.7万 | -37.20%113.3万 | -24.87%126.9万 | 82.68%139.2万 | 82.68%139.2万 |
| 递延负债 | 30.86%88.2万 | 27.56%89.8万 | 13.84%69.1万 | 38.20%64.4万 | 38.20%64.4万 | 258.51%67.4万 | 278.49%70.4万 | 248.85%60.7万 | 170.93%46.6万 | 170.93%46.6万 |
| 其他非流动负债 | 54.51%802.5万 | 49.73%784.3万 | 41.32%700.5万 | 3.84%530.2万 | 3.84%530.2万 | -13.13%519.4万 | -28.56%523.8万 | -11.97%495.7万 | 28.97%510.6万 | 28.97%510.6万 |
| 非流动负债总额 | -75.85%1,091.4万 | -74.60%1,095.1万 | -78.99%853.9万 | 23.05%4,741.8万 | 23.05%4,741.8万 | 21.61%4,520万 | -56.09%4,311.5万 | -72.19%4,063.8万 | -63.01%3,853.4万 | -63.01%3,853.4万 |
| 总负债 | 47.13%9,578.4万 | 34.76%7,895.3万 | 22.02%6,686.4万 | -0.66%6,452.6万 | -0.66%6,452.6万 | -3.29%6,510.2万 | -64.43%5,858.9万 | -71.92%5,479.7万 | -54.82%6,495.3万 | -54.82%6,495.3万 |
| 所有者权益 | ||||||||||
| 股本 | 16.67%7,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 100.00%6,000 | 500.00%6,000 | 500.00%6,000 |
| -普通股股本 | 16.67%7,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 100.00%6,000 | 500.00%6,000 | 500.00%6,000 |
| 留存收益 | -36.16%-1.52亿 | -52.08%-1.5亿 | -66.72%-1.46亿 | -82.80%-1.39亿 | -82.80%-1.39亿 | -83.14%-1.12亿 | -9.49%-9,860.7万 | -57.83%-8,728.6万 | -21.80%-7,578万 | -21.80%-7,578万 |
| 资本公积 | 13.07%1.64亿 | 5.78%1.52亿 | 5.40%1.49亿 | 5.95%1.47亿 | 5.95%1.47亿 | 5.99%1.45亿 | 18.81%1.43亿 | 730.55%1.42亿 | 2,025.99%1.39亿 | 2,025.99%1.39亿 |
| 不影响留存收益的损益 | 66.67%5,000 | 86.96%-3,000 | --0 | 103.39%2,000 | 103.39%2,000 | 101.92%3,000 | 87.29%-2.3万 | -435.71%-4.7万 | ---5.9万 | ---5.9万 |
| 股东权益总额 | -63.98%1,205.5万 | -96.22%169.2万 | -93.05%377.5万 | -86.65%838.5万 | -86.65%838.5万 | -55.86%3,346.9万 | 47.01%4,474万 | 242.09%5,432.4万 | 212.81%6,282.4万 | 212.81%6,282.4万 |
| 总权益 | -63.98%1,205.5万 | -96.22%169.2万 | -93.05%377.5万 | -86.65%838.5万 | -86.65%838.5万 | -55.86%3,346.9万 | 47.01%4,474万 | 242.09%5,432.4万 | 212.81%6,282.4万 | 212.81%6,282.4万 |
| 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 | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |