Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Amazon
AMZN
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -8.89%10.67億 | -7.21%10.25億 | 58.61%11.86億 | 75.14%12.21億 | 75.14%12.21億 | 72.16%11.71億 | 76.15%11.05億 | 23.32%7.48億 | 12.03%6.97億 | 12.03%6.97億 |
| -現金和現金等價物 | -8.89%10.67億 | -7.21%10.25億 | 58.61%11.86億 | 75.14%12.21億 | 75.14%12.21億 | 72.16%11.71億 | 76.15%11.05億 | 23.32%7.48億 | 12.03%6.97億 | 12.03%6.97億 |
| 應收款項 | -8.26%1.11億 | -1.05%1.22億 | -7.55%1.19億 | -3.48%1.26億 | -3.48%1.26億 | 9.71%1.21億 | 0.22%1.24億 | 2.04%1.28億 | 5.10%1.31億 | 5.10%1.31億 |
| -應收賬款 | -8.26%1.11億 | -1.05%1.22億 | -7.55%1.19億 | -3.48%1.26億 | -3.48%1.26億 | 9.71%1.21億 | 0.22%1.24億 | 2.04%1.28億 | 5.10%1.31億 | 5.10%1.31億 |
| 存貨 | 23.00%9,229.8萬 | 13.12%9,002.7萬 | 5.15%9,013.6萬 | -9.05%8,743.5萬 | -9.05%8,743.5萬 | -34.32%7,503.7萬 | -32.42%7,958.2萬 | -27.28%8,572.3萬 | -16.82%9,614萬 | -16.82%9,614萬 |
| 其他流動資產 | 63.75%7,583.3萬 | 57.99%5,541.3萬 | 61.01%5,766.2萬 | 43.42%4,737.4萬 | 43.42%4,737.4萬 | 73.54%4,630.9萬 | 17.90%3,507.4萬 | 16.74%3,581.2萬 | 13.68%3,303.1萬 | 13.68%3,303.1萬 |
| 流動資產合計 | -4.76%13.46億 | -3.74%12.93億 | 45.59%14.53億 | 54.85%14.82億 | 54.85%14.82億 | 51.74%14.13億 | 49.55%13.43億 | 13.28%9.98億 | 7.37%9.57億 | 7.37%9.57億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 3.94%1.23億 | 61.45%1.24億 | 55.51%1.24億 | 48.75%1.17億 | 48.75%1.17億 | 43.03%1.18億 | -9.60%7,680.9萬 | -9.02%7,968.9萬 | -8.94%7,840.6萬 | -8.94%7,840.6萬 |
| -固定資產 | 3.94%1.23億 | 61.45%1.24億 | 55.51%1.24億 | 31.54%1.97億 | 31.54%1.97億 | 43.03%1.18億 | -9.60%7,680.9萬 | -9.02%7,968.9萬 | 2.70%1.5億 | 2.70%1.5億 |
| -累計折舊 | ---- | ---- | ---- | -12.64%-8,047.8萬 | -12.64%-8,047.8萬 | ---- | ---- | ---- | -19.46%-7,144.5萬 | -19.46%-7,144.5萬 |
| 商譽及其他無形資產 | 14.59%2.53億 | 9.15%2.45億 | 8.54%2.48億 | -6.73%2.17億 | -6.73%2.17億 | -6.61%2.21億 | -7.26%2.24億 | -5.04%2.29億 | 1.05%2.33億 | 1.05%2.33億 |
| -商譽 | 17.48%1.82億 | 15.74%1.79億 | 15.39%1.78億 | -0.19%1.54億 | -0.19%1.54億 | 0.53%1.55億 | 0.23%1.54億 | -0.55%1.54億 | 4.26%1.54億 | 4.26%1.54億 |
| -其他無形資產 | 7.83%7,121.4萬 | -5.39%6,615.8萬 | -5.69%7,012.6萬 | -19.61%6,315.9萬 | -19.61%6,315.9萬 | -19.94%6,604.4萬 | -20.39%6,992.8萬 | -13.18%7,435.8萬 | -4.72%7,856.4萬 | -4.72%7,856.4萬 |
| 投資和預付款 | --1.98億 | --1.99億 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 非流動遞延資產 | -10.70%1.61億 | 13.25%1.95億 | 29.69%1.88億 | 37.53%1.81億 | 37.53%1.81億 | 42.09%1.8億 | 42.25%1.72億 | 30.59%1.45億 | 56.58%1.32億 | 56.58%1.32億 |
| 其他非流動資產 | 11.66%4,343.6萬 | 9.78%4,279.8萬 | 81.04%6,405.4萬 | 4.64%4,133.2萬 | 4.64%4,133.2萬 | 12.82%3,890萬 | 5.74%3,898.7萬 | -4.15%3,538.1萬 | 5.74%3,950萬 | 5.74%3,950萬 |
| 非流動資產合計 | 39.39%7.78億 | 57.17%8.05億 | 27.72%6.25億 | 15.29%5.57億 | 15.29%5.57億 | 16.19%5.58億 | 5.70%5.13億 | 2.61%4.89億 | 10.15%4.83億 | 10.15%4.83億 |
| 總資產 | 7.74%21.24億 | 13.09%20.98億 | 39.71%20.77億 | 41.59%20.38億 | 41.59%20.38億 | 39.64%19.71億 | 34.17%18.55億 | 9.54%14.87億 | 8.29%14.4億 | 8.29%14.4億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -61.75%2,926.5萬 | 15.65%7,146.4萬 | -3.05%9,945.8萬 | 14.87%9,366萬 | 14.87%9,366萬 | -13.96%7,650.8萬 | -31.52%6,179.2萬 | 13.37%1.03億 | -15.68%8,153.9萬 | -15.68%8,153.9萬 |
| -應付賬款 | -47.53%2,816.5萬 | 8.80%5,538.3萬 | 34.43%5,707.6萬 | 68.08%6,561.5萬 | 68.08%6,561.5萬 | 1.66%5,368.2萬 | -11.45%5,090.5萬 | -28.10%4,245.8萬 | -26.51%3,903.8萬 | -26.51%3,903.8萬 |
| -應付稅費 | -95.18%110萬 | 47.71%1,608.1萬 | -29.52%4,238.2萬 | -34.01%2,804.5萬 | -34.01%2,804.5萬 | -36.79%2,282.6萬 | -66.75%1,088.7萬 | 91.23%6,013.3萬 | -2.47%4,250.1萬 | -2.47%4,250.1萬 |
| 應計費用 | 96.58%4,172.2萬 | -6.01%1,794.8萬 | 0.71%1,668萬 | 36.57%2,944.3萬 | 36.57%2,944.3萬 | 15.71%2,122.4萬 | 12.97%1,909.6萬 | -0.92%1,656.3萬 | 22.92%2,155.9萬 | 22.92%2,155.9萬 |
| 短期借款與租賃負債 | 6,871.51%5.09億 | 4,113.69%5.07億 | 4,081.21%5.06億 | -36.06%770萬 | -36.06%770萬 | -41.74%730.5萬 | -1.66%1,203.9萬 | -1.16%1,210.1萬 | -0.94%1,204.3萬 | -0.94%1,204.3萬 |
| -短期借款 | --4.99億 | --4.98億 | --4.97億 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -短期租賃負債 | 39.64%1,020.1萬 | -25.12%901.5萬 | -29.82%849.3萬 | -36.06%770萬 | -36.06%770萬 | -41.74%730.5萬 | -1.66%1,203.9萬 | -1.16%1,210.1萬 | -0.94%1,204.3萬 | -0.94%1,204.3萬 |
| 遞延負債 | 9.71%1,438.7萬 | 12.83%1,374.4萬 | 25.19%1,392.7萬 | 26.95%1,294萬 | 26.95%1,294萬 | 26.88%1,311.4萬 | 25.95%1,218.1萬 | 26.77%1,112.5萬 | 35.19%1,019.3萬 | 35.19%1,019.3萬 |
| 其他流動負債 | 74.87%3,034.5萬 | 66.06%2,522萬 | 8.79%2,001.4萬 | -23.64%1,632.4萬 | -23.64%1,632.4萬 | 13.49%1,735.3萬 | 11.21%1,518.7萬 | 37.06%1,839.7萬 | 294.34%2,137.7萬 | 294.34%2,137.7萬 |
| 流動負債總額 | 301.03%6.54億 | 356.05%6.62億 | 273.87%6.77億 | 7.68%1.89億 | 7.68%1.89億 | -5.14%1.63億 | -12.48%1.45億 | 12.38%1.81億 | 6.31%1.75億 | 6.31%1.75億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -46.77%5.58億 | -44.33%5.56億 | 8.19%5.57億 | 104.09%10.49億 | 104.09%10.49億 | 103.16%10.48億 | 93.00%9.99億 | -0.98%5.15億 | -0.73%5.14億 | -0.73%5.14億 |
| -長期借款 | -50.21%4.89億 | -50.21%4.88億 | -1.38%4.88億 | 99.28%9.83億 | 99.28%9.83億 | 99.29%9.82億 | 99.31%9.8億 | 0.47%4.94億 | 0.64%4.94億 | 0.64%4.94億 |
| -長期租賃負債 | 4.25%6,906.6萬 | 273.86%6,766.2萬 | 234.71%6,990.8萬 | 220.18%6,553.4萬 | 220.18%6,553.4萬 | 185.01%6,625.1萬 | -28.89%1,809.8萬 | -26.14%2,088.6萬 | -25.24%2,046.8萬 | -25.24%2,046.8萬 |
| 遞延負債 | -2.31%1,357.6萬 | -1.67%1,349.7萬 | 3.90%1,359.7萬 | 7.30%1,361.9萬 | 7.30%1,361.9萬 | 11.15%1,389.7萬 | 16.43%1,372.6萬 | 14.25%1,308.7萬 | 17.61%1,269.2萬 | 17.61%1,269.2萬 |
| 其他非流動負債 | -0.93%1,474.1萬 | 1.29%1,449.8萬 | 43.64%1,681萬 | 21.91%1,547.9萬 | 21.91%1,547.9萬 | 13.89%1,488萬 | -7.72%1,431.4萬 | -12.30%1,170.3萬 | -2.70%1,269.7萬 | -2.70%1,269.7萬 |
| 非流動負債總額 | -45.56%5.86億 | -43.13%5.84億 | 8.86%5.88億 | 99.88%10.78億 | 99.88%10.78億 | 98.88%10.77億 | 88.48%10.27億 | -0.94%5.4億 | -0.41%5.39億 | -0.41%5.39億 |
| 總負債 | 0.02%12.4億 | 6.34%12.46億 | 75.44%12.65億 | 77.26%12.67億 | 77.26%12.67億 | 73.81%12.4億 | 64.90%11.72億 | 2.10%7.21億 | 1.16%7.15億 | 1.16%7.15億 |
| 所有者權益 | ||||||||||
| 股本 | 1.52%53.3萬 | 1.53%53.1萬 | 1.54%52.9萬 | 1.73%52.8萬 | 1.73%52.8萬 | 1.55%52.5萬 | 1.55%52.3萬 | 1.56%52.1萬 | 1.76%51.9萬 | 1.76%51.9萬 |
| -普通股股本 | 1.52%53.3萬 | 1.53%53.1萬 | 1.54%52.9萬 | 1.73%52.8萬 | 1.73%52.8萬 | 1.55%52.5萬 | 1.55%52.3萬 | 1.56%52.1萬 | 1.76%51.9萬 | 1.76%51.9萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 35.60%4.88億 | 40.06%4.53億 | 44.33%4.18億 | 46.63%3.9億 | 46.63%3.9億 | 53.26%3.6億 | 50.12%3.23億 | 45.21%2.9億 | 43.77%2.66億 | 43.77%2.66億 |
| 資本公積 | 5.91%5.45億 | 6.12%5.38億 | -3.16%5.31億 | -1.98%5.21億 | -1.98%5.21億 | -2.79%5.14億 | -2.20%5.07億 | 7.60%5.48億 | 6.95%5.32億 | 6.95%5.32億 |
| 減:庫存股 | 12.03%2.09億 | 5.46%1.96億 | 71.94%1.91億 | 67.39%1.86億 | 67.39%1.86億 | 92.36%1.86億 | 105.35%1.86億 | 32.50%1.11億 | 32.50%1.11億 | 32.50%1.11億 |
| 不影響留存收益的損益 | 42.47%252.6萬 | 137.72%260.3萬 | 31.41%164.4萬 | -41.70%81.5萬 | -41.70%81.5萬 | 2,232.89%177.3萬 | 32.25%109.5萬 | 635.88%125.1萬 | --139.8萬 | --139.8萬 |
| 股東權益總額 | 19.83%8.27億 | 23.53%7.97億 | 4.33%7.6億 | 5.52%7.27億 | 5.52%7.27億 | 3.39%6.9億 | 0.19%6.45億 | 16.42%7.28億 | 14.98%6.89億 | 14.98%6.89億 |
| 非控制性權益 | 38.10%5,608.4萬 | 43.91%5,458.8萬 | 39.44%5,258.5萬 | 23.24%4,474.7萬 | 23.24%4,474.7萬 | 33.84%4,061萬 | 36.12%3,793.3萬 | 45.94%3,771.2萬 | 51.36%3,630.8萬 | 51.36%3,630.8萬 |
| 總權益 | 20.85%8.83億 | 24.66%8.52億 | 6.06%8.12億 | 6.41%7.71億 | 6.41%7.71億 | 4.71%7.31億 | 1.68%6.83億 | 17.60%7.66億 | 16.38%7.25億 | 16.38%7.25億 |
| 貨幣單位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 會計準則 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| 審計意見 | -- | -- | -- | 帶解釋段的無保留意見 | -- | -- | -- | -- | 帶解釋段的無保留意見 | -- |