Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
NVIDIA
NVDA
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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -44.60%3.77億 | -51.97%2.74億 | -58.75%2.55億 | -6.65%6.11億 | -6.65%6.11億 | 6.73%6.81億 | 74.05%5.71億 | 89.25%6.19億 | 87.47%6.55億 | 87.47%6.55億 |
| -現金和現金等價物 | -37.19%3.55億 | -53.70%2.5億 | -69.22%1.91億 | -24.35%4.95億 | -24.35%4.95億 | -11.46%5.65億 | 64.39%5.39億 | 89.25%6.19億 | 87.47%6.55億 | 87.47%6.55億 |
| -短期投資 | -80.68%2,243萬 | -22.56%2,454.5萬 | --6,482.3萬 | --1.16億 | --1.16億 | --1.16億 | --3,169.4萬 | ---- | --0 | --0 |
| 應收款項 | 10.66%1.88億 | 14.68%1.36億 | 5.14%1.09億 | -9.51%1.29億 | -9.51%1.29億 | 60.83%1.7億 | 70.50%1.18億 | 105.34%1.04億 | 74.34%1.43億 | 74.34%1.43億 |
| -應收賬款 | 46.69%4,035.4萬 | 46.49%2,970萬 | 70.59%3,358.5萬 | 30.13%2,370.3萬 | 30.13%2,370.3萬 | 51.56%2,751萬 | 5.14%2,027.5萬 | 9.76%1,968.8萬 | 32.99%1,821.5萬 | 32.99%1,821.5萬 |
| -其他應收款 | 3.68%1.47億 | 8.10%1.06億 | -10.16%7,566.8萬 | -15.30%1.06億 | -15.30%1.06億 | 62.76%1.42億 | 95.66%9,802.6萬 | 157.82%8,422.6萬 | 82.65%1.25億 | 82.65%1.25億 |
| 其他流動資產 | 65.61%4,114.9萬 | 79.62%3,885.7萬 | 96.94%3,194.7萬 | 23.60%2,252.8萬 | 23.60%2,252.8萬 | 32.21%2,484.7萬 | 32.95%2,163.3萬 | 0.10%1,622.2萬 | 3.97%1,822.7萬 | 3.97%1,822.7萬 |
| 流動資產合計 | -30.77%6.06億 | -36.88%4.49億 | -46.35%3.97億 | -6.47%7.63億 | -6.47%7.63億 | 14.83%8.76億 | 71.84%7.11億 | 86.70%7.39億 | 81.00%8.16億 | 81.00%8.16億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 15.11%2,035.6萬 | 10.60%1,888.4萬 | 11.57%1,739.1萬 | 13.39%1,716萬 | 13.39%1,716萬 | 16.03%1,768.4萬 | 16.14%1,707.4萬 | 9.21%1,558.8萬 | 13.64%1,513.4萬 | 13.64%1,513.4萬 |
| -固定資產 | 14.49%3,816.7萬 | 11.15%3,580.4萬 | 14.25%3,383.2萬 | 19.48%3,364.5萬 | 19.48%3,364.5萬 | 23.71%3,333.7萬 | 26.31%3,221.2萬 | 23.65%2,961.2萬 | 26.77%2,815.9萬 | 26.77%2,815.9萬 |
| -累計折舊 | -13.79%-1,781.1萬 | -11.77%-1,692萬 | -17.23%-1,644.1萬 | -26.56%-1,648.5萬 | -26.56%-1,648.5萬 | -33.71%-1,565.3萬 | -40.14%-1,513.8萬 | -44.97%-1,402.4萬 | -46.41%-1,302.5萬 | -46.41%-1,302.5萬 |
| 商譽及其他無形資產 | 111.94%6億 | 173.03%6.06億 | 171.01%6.05億 | 16.72%2.68億 | 16.72%2.68億 | 52.73%2.83億 | 15.91%2.22億 | 15.37%2.23億 | 17.63%2.3億 | 17.63%2.3億 |
| -商譽 | 159.87%4.06億 | 236.85%4.06億 | 236.38%4.03億 | 22.95%1.5億 | 22.95%1.5億 | 60.84%1.56億 | 21.92%1.21億 | 21.75%1.2億 | 24.43%1.22億 | 24.43%1.22億 |
| -其他無形資產 | 52.95%1.94億 | 97.02%2億 | 95.33%2.02億 | 9.71%1.19億 | 9.71%1.19億 | 43.81%1.27億 | 9.49%1.01億 | 8.77%1.03億 | 10.82%1.08億 | 10.82%1.08億 |
| 投資和預付款 | -89.11%439.4萬 | -44.29%1,488.5萬 | --1,806.9萬 | --5,012.5萬 | --5,012.5萬 | --4,035.7萬 | --2,672.1萬 | ---- | --0 | --0 |
| 其他非流動資產 | 23.45%2,864.1萬 | 17.10%2,579.6萬 | 13.40%2,362.9萬 | 25.91%2,403.5萬 | 25.91%2,403.5萬 | 20.28%2,320萬 | 18.03%2,202.9萬 | 19.75%2,083.6萬 | 27.73%1,908.9萬 | 27.73%1,908.9萬 |
| 非流動資產合計 | 79.35%6.54億 | 131.28%6.66億 | 155.74%6.64億 | 36.17%3.6億 | 36.17%3.6億 | 65.69%3.64億 | 27.99%2.88億 | 15.32%2.6億 | 18.07%2.64億 | 18.07%2.64億 |
| 總資產 | 1.60%12.6億 | 11.58%11.14億 | 6.17%10.6億 | 3.96%11.22億 | 3.96%11.22億 | 26.22%12.4億 | 56.40%9.99億 | 60.83%9.99億 | 60.13%10.8億 | 60.13%10.8億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 0.77%3.24億 | 38.49%1.8億 | -7.33%1.36億 | 5.25%2.42億 | 5.25%2.42億 | 114.22%3.21億 | 38.54%1.3億 | 88.30%1.47億 | 61.10%2.3億 | 61.10%2.3億 |
| -應付賬款 | -18.65%1,885.8萬 | 29.42%1,748.4萬 | -2.05%1,506.9萬 | 21.98%1,535.3萬 | 21.98%1,535.3萬 | 31.91%2,318.2萬 | 15.88%1,350.9萬 | 8.58%1,538.5萬 | -5.54%1,258.7萬 | -5.54%1,258.7萬 |
| -應付稅費 | --209萬 | --204.7萬 | 26.33%962.9萬 | 38.74%869.9萬 | 38.74%869.9萬 | ---- | ---- | --762.2萬 | 25.37%627萬 | 25.37%627萬 |
| -其他應付款 | 1.58%3.03億 | 37.78%1.6億 | -10.06%1.12億 | 3.26%2.18億 | 3.26%2.18億 | 125.14%2.98億 | 41.77%1.16億 | 94.04%1.24億 | 69.68%2.11億 | 69.68%2.11億 |
| 應計費用 | 0.08%2,126萬 | 18.72%1,766.6萬 | 73.77%2,277.1萬 | 32.19%2,092.9萬 | 32.19%2,092.9萬 | 68.88%2,124.4萬 | 32.91%1,488.1萬 | 12.67%1,310.4萬 | 48.36%1,583.2萬 | 48.36%1,583.2萬 |
| 短期借款與租賃負債 | -15.76%124.5萬 | -5.34%141.8萬 | 14.29%156.8萬 | 17.34%171.9萬 | 17.34%171.9萬 | 48.99%147.8萬 | 15.94%149.8萬 | -23.78%137.2萬 | -18.93%146.5萬 | -18.93%146.5萬 |
| -短期租賃負債 | -15.76%124.5萬 | -5.34%141.8萬 | 14.29%156.8萬 | 17.34%171.9萬 | 17.34%171.9萬 | 48.99%147.8萬 | 15.94%149.8萬 | -23.78%137.2萬 | -18.93%146.5萬 | -18.93%146.5萬 |
| 遞延負債 | 119.13%3,147.4萬 | 80.87%2,787.2萬 | 277.79%2,122.8萬 | 5.30%733.7萬 | 5.30%733.7萬 | 39.08%1,436.3萬 | 98.56%1,541萬 | -36.91%561.9萬 | 33.41%696.8萬 | 33.41%696.8萬 |
| 其他流動負債 | ---- | ---- | ---- | 100.34%411.3萬 | 100.34%411.3萬 | ---- | ---- | ---- | --205.3萬 | --205.3萬 |
| 流動負債總額 | 5.48%3.96億 | 35.41%2.4億 | 7.36%1.96億 | 5.84%2.9億 | 5.84%2.9億 | 95.38%3.75億 | 34.91%1.77億 | 56.99%1.83億 | 54.44%2.74億 | 54.44%2.74億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | --1,500萬 | --6,000萬 | --6,000萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -長期借款 | --1,500萬 | --6,000萬 | --6,000萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 遞延負債 | -16.46%1,300.9萬 | -1.63%1,450.4萬 | -9.40%1,321.6萬 | -17.85%1,264.3萬 | -17.85%1,264.3萬 | 38.17%1,557.3萬 | 21.99%1,474.4萬 | 20.86%1,458.7萬 | 26.69%1,539.1萬 | 26.69%1,539.1萬 |
| 其他非流動負債 | 15.97%681.2萬 | 79.99%718萬 | 49.36%693.5萬 | 18.73%526.1萬 | 18.73%526.1萬 | 57.95%587.4萬 | 2.12%398.9萬 | 86.54%464.3萬 | 49.75%443.1萬 | 49.75%443.1萬 |
| 非流動負債總額 | 62.36%3,482.1萬 | 336.04%8,168.4萬 | 316.80%8,015.1萬 | -9.68%1,790.4萬 | -9.68%1,790.4萬 | 43.08%2,144.7萬 | 17.14%1,873.3萬 | 32.09%1,923萬 | 31.20%1,982.2萬 | 31.20%1,982.2萬 |
| 總負債 | 8.56%4.31億 | 64.12%3.22億 | 36.86%2.76億 | 4.79%3.08億 | 4.79%3.08億 | 91.59%3.97億 | 32.99%1.96億 | 54.22%2.02億 | 52.62%2.94億 | 52.62%2.94億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 9.09%1.2萬 | 9.09%1.2萬 | 9.09%1.2萬 | 9.09%1.2萬 |
| -普通股股本 | 0.00%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 8.33%1.3萬 | 9.09%1.2萬 | 9.09%1.2萬 | 9.09%1.2萬 | 9.09%1.2萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -1.57%-1.57億 | 3.52%-1.87億 | 2.75%-1.75億 | 1.67%-1.71億 | 1.67%-1.71億 | 11.47%-1.55億 | -4.40%-1.94億 | -6.57%-1.8億 | -5.19%-1.74億 | -5.19%-1.74億 |
| 資本公積 | 7.25%10.9億 | 7.42%10.71億 | 7.73%10.53億 | 7.78%10.34億 | 7.78%10.34億 | 6.59%10.16億 | 47.20%9.97億 | 47.68%9.78億 | 47.64%9.59億 | 47.64%9.59億 |
| 減:庫存股 | 355.69%1.09億 | 13,225.10%9,873.9萬 | 12,634.37%9,448.9萬 | 6,093.84%4,626.8萬 | 6,093.84%4,626.8萬 | 3,088.64%2,385.1萬 | -0.94%74.1萬 | -0.80%74.2萬 | -0.13%74.7萬 | -0.13%74.7萬 |
| 不影響留存收益的損益 | -8.78%520.4萬 | 7,072.73%710.1萬 | 1,275.61%48.2萬 | -256.52%-206.6萬 | -256.52%-206.6萬 | 336.62%570.5萬 | -41.76%9.9萬 | 98.20%-4.1萬 | 169.04%132萬 | 169.04%132萬 |
| 股東權益總額 | -1.67%8.29億 | -1.26%7.92億 | -1.60%7.84億 | 3.64%8.15億 | 3.64%8.15億 | 8.76%8.43億 | 63.43%8.03億 | 62.60%7.97億 | 63.13%7.86億 | 63.13%7.86億 |
| 總權益 | -1.67%8.29億 | -1.26%7.92億 | -1.60%7.84億 | 3.64%8.15億 | 3.64%8.15億 | 8.76%8.43億 | 63.43%8.03億 | 62.60%7.97億 | 63.13%7.86億 | 63.13%7.86億 |
| 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 | -- | -- | -- | 無保留意見 | -- | -- | -- | -- | 無保留意見 | -- |