Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Broadcom
AVGO
5
Warner Bros Discovery
WBD
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 營業總收入 | 42.47%1.56億 | 8.87%1.57億 | -5.62%1.3億 | 17.62%5.68億 | 41.26%1.76億 | -12.55%1.09億 | 19.18%1.44億 | 23.37%1.38億 | 5.39%4.83億 | 0.76%1.25億 |
| 營業收入 | 42.47%1.56億 | 8.87%1.57億 | -5.62%1.3億 | 17.62%5.68億 | 41.26%1.76億 | -12.55%1.09億 | 19.18%1.44億 | 23.37%1.38億 | 5.39%4.83億 | 0.76%1.25億 |
| 主營業務成本 | 28.61%8,924.4萬 | 8.41%9,286萬 | -7.80%7,397.5萬 | 18.55%3.34億 | 32.04%9,879.7萬 | -2.96%6,939.2萬 | 21.78%8,565.9萬 | 23.19%8,023.2萬 | -0.13%2.82億 | -0.39%7,482.5萬 |
| 毛利 | 66.50%6,662.5萬 | 9.55%6,424.9萬 | -2.60%5,613.1萬 | 16.32%2.33億 | 55.12%7,718.7萬 | -25.35%4,001.6萬 | 15.57%5,865萬 | 23.62%5,762.8萬 | 14.26%2.01億 | 2.53%4,975.8萬 |
| 營業費用 | 34.22%4,573.5萬 | 19.55%4,623.8萬 | -1.60%4,188.1萬 | 13.17%1.61億 | 26.03%4,539.8萬 | -6.46%3,407.5萬 | 13.21%3,867.8萬 | 20.24%4,256.2萬 | -8.14%1.42億 | 3.42%3,602.1萬 |
| 銷售和管理費用 | 34.27%4,562.7萬 | 16.98%4,512.9萬 | 2.54%4,175.3萬 | 12.67%1.58億 | 29.06%4,504.6萬 | -6.42%3,398.1萬 | 13.29%3,857.7萬 | 15.51%4,071.9萬 | -8.23%1.41億 | 0.59%3,490.4萬 |
| 其他營業費用 | 14.89%10.8萬 | 998.02%110.9萬 | -93.05%12.8萬 | 59.76%239萬 | -68.49%35.2萬 | -18.97%9.4萬 | -12.17%10.1萬 | 1,145.27%184.3萬 | 1.22%149.6萬 | 746.21%111.7萬 |
| 營業利潤 | 251.62%2,089萬 | -9.82%1,801.1萬 | -5.42%1,425萬 | 23.94%7,276.8萬 | 131.41%3,178.9萬 | -65.40%594.1萬 | 20.45%1,997.2萬 | 34.28%1,506.6萬 | 178.63%5,871.1萬 | 0.28%1,373.7萬 |
| 淨非營業利息收入(費用) | -52.08%-302.8萬 | -79.23%-359萬 | -36.29%-223.1萬 | -72.63%-782.2萬 | -172.51%-219.1萬 | -85.55%-199.1萬 | -97.73%-200.3萬 | 0.24%-163.7萬 | 26.99%-453.1萬 | 52.98%-80.4萬 |
| 利息費用 | 52.08%302.8萬 | 79.23%359萬 | 36.29%223.1萬 | 72.63%782.2萬 | 172.51%219.1萬 | 85.55%199.1萬 | 97.73%200.3萬 | -0.24%163.7萬 | -26.99%453.1萬 | -52.98%80.4萬 |
| 其他淨收入(費用) | -390.19%-301.8萬 | 885.35%278.8萬 | 113.00%58.9萬 | -754.14%-1,072.8萬 | -1,226.01%-688.2萬 | 237.93%104萬 | -2.31%-35.5萬 | -1,344.78%-453.1萬 | 77.13%-125.6萬 | -174.14%-51.9萬 |
| 特殊收入(費用) | -330.29%-221.6萬 | -17,405.26%-332.6萬 | 77.39%-69.8萬 | -174.04%-600.7萬 | -125.09%-238.6萬 | -17.31%-51.5萬 | 97.26%-1.9萬 | ---308.7萬 | 49.67%-219.2萬 | -8.72%-106萬 |
| -減:重組與併購 | 330.29%221.6萬 | 17,405.26%332.6萬 | -77.39%69.8萬 | 174.04%600.7萬 | 125.09%238.6萬 | 17.31%51.5萬 | -97.26%1.9萬 | --308.7萬 | -49.67%219.2萬 | 8.72%106萬 |
| 其他非經營收入(費用) | -151.58%-80.2萬 | 1,919.64%611.4萬 | 189.13%128.7萬 | -604.38%-472.1萬 | -931.05%-449.6萬 | 593.65%155.5萬 | -197.11%-33.6萬 | -496.70%-144.4萬 | 182.32%93.6萬 | -67.70%54.1萬 |
| 稅前利潤 | 197.47%1,484.4萬 | -2.30%1,720.9萬 | 41.69%1,260.8萬 | 2.45%5,421.8萬 | 82.99%2,271.6萬 | -67.48%499萬 | 15.72%1,761.4萬 | -10.51%889.8萬 | 464.64%5,292.4萬 | -2.16%1,241.4萬 |
| 所得稅 | 192.36%390.3萬 | -0.97%499.8萬 | 70.56%336萬 | 26.62%1,808.5萬 | 245.14%973.3萬 | -68.90%133.5萬 | 19.34%504.7萬 | -33.02%197萬 | 302.00%1,428.3萬 | -53.69%282萬 |
| 除稅後利潤 | 199.34%1,094.1萬 | -2.83%1,221.1萬 | 33.49%924.8萬 | -6.49%3,613.3萬 | 35.32%1,298.3萬 | -66.93%365.5萬 | 14.33%1,256.7萬 | -1.06%692.8萬 | 563.93%3,864.1萬 | 45.39%959.4萬 |
| 持續經營利潤 | 199.34%1,094.1萬 | -2.83%1,221.1萬 | 33.49%924.8萬 | -6.49%3,613.3萬 | 35.32%1,298.3萬 | -66.93%365.5萬 | 14.33%1,256.7萬 | -1.06%692.8萬 | 563.93%3,864.1萬 | 45.39%959.4萬 |
| 歸屬於少數股東的淨利潤 | ||||||||||
| 歸屬於母公司的淨利潤 | 199.34%1,094.1萬 | -2.83%1,221.1萬 | 33.49%924.8萬 | -6.49%3,613.3萬 | 35.32%1,298.3萬 | -66.93%365.5萬 | 14.33%1,256.7萬 | -1.06%692.8萬 | 563.93%3,864.1萬 | 45.39%959.4萬 |
| 優先股派息 | ||||||||||
| 其他優先股派息 | ||||||||||
| 歸屬於普通股股東的淨利潤 | 199.34%1,094.1萬 | -2.83%1,221.1萬 | 33.49%924.8萬 | -6.49%3,613.3萬 | 35.32%1,298.3萬 | -66.93%365.5萬 | 14.33%1,256.7萬 | -1.06%692.8萬 | 563.93%3,864.1萬 | 45.39%959.4萬 |
| 基本每股收益 | 200.00%0.27 | -3.23%0.3 | 27.78%0.23 | -12.62%0.9 | 23.08%0.32 | -68.97%0.09 | 6.90%0.31 | -5.26%0.18 | 543.75%1.03 | 44.44%0.26 |
| 稀釋每股收益 | 200.00%0.27 | -3.23%0.3 | 27.78%0.23 | -11.76%0.9 | 28.00%0.32 | -68.97%0.09 | 6.90%0.31 | -5.26%0.18 | 537.50%1.02 | 47.06%0.25 |
| 每股派息 | 8.57%0.095 | 8.57%0.095 | 8.57%0.095 | 9.37%0.35 | 9.37%0.0875 | 9.37%0.0875 | 9.37%0.0875 | 9.37%0.0875 | 0.00%0.32 | 0.00%0.08 |
| 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 | -- | -- | -- | 無保留意見 | -- | -- | -- | -- | 無保留意見 | -- |