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 | 120.79%9.77億 | 38.53%6.88億 | -13.02%4.28億 | 71.17%4.19億 | 71.17%4.19億 | 53.39%4.42億 | 45.60%4.97億 | 23.53%4.93億 | -48.12%2.45億 | -48.12%2.45億 |
| -現金和現金等價物 | 176.22%8.08億 | 65.46%5.64億 | -17.16%3.03億 | 66.78%2.71億 | 66.78%2.71億 | 107.57%2.92億 | 72.91%3.41億 | 75.62%3.66億 | -32.99%1.63億 | -32.99%1.63億 |
| -短期投資 | 12.64%1.69億 | -20.40%1.24億 | -1.06%1.25億 | 79.87%1.48億 | 79.87%1.48億 | 1.63%1.5億 | 8.21%1.56億 | -33.50%1.27億 | -64.12%8,225.5萬 | -64.12%8,225.5萬 |
| 應收款項 | 45.27%1.21億 | 63.88%1.36億 | 106.20%1.23億 | 80.47%1.12億 | 80.47%1.12億 | 59.08%8,302.1萬 | 58.46%8,309.4萬 | -19.69%5,942.6萬 | 30.20%6,180萬 | 30.20%6,180萬 |
| -應收賬款 | 166.78%5,908.6萬 | 22.40%6,178.3萬 | 26.46%3,941.3萬 | 3.59%3,644萬 | 3.59%3,644萬 | -2.80%2,214.8萬 | 100.50%5,047.6萬 | -38.51%3,116.7萬 | -3.82%3,517.6萬 | -3.82%3,517.6萬 |
| -其他應收款 | 1.06%6,151.6萬 | 128.06%7,439萬 | 194.15%8,312.3萬 | 182.04%7,509.1萬 | 182.04%7,509.1萬 | 107.04%6,087.3萬 | 19.64%3,261.8萬 | 21.26%2,825.9萬 | 144.39%2,662.4萬 | 144.39%2,662.4萬 |
| 存貨 | 26.71%1.45億 | 24.58%1.3億 | 25.71%1.26億 | 10.40%1.19億 | 10.40%1.19億 | 11.76%1.14億 | 2.25%1.05億 | 1.47%9,990.1萬 | 16.88%1.08億 | 16.88%1.08億 |
| 預付費用 | 15.79%5,827萬 | -31.07%4,248.3萬 | -28.17%4,271萬 | -20.80%3,804.1萬 | -20.80%3,804.1萬 | 7.17%5,032.4萬 | 29.35%6,163.2萬 | 28.42%5,946萬 | 11.37%4,803.1萬 | 11.37%4,803.1萬 |
| 其他流動資產 | 196.66%1,581.2萬 | 55.78%906萬 | -2.80%562萬 | -4.96%498.5萬 | -4.96%498.5萬 | 6.07%533萬 | 9.30%581.6萬 | -6.09%578.2萬 | -31.28%524.5萬 | -31.28%524.5萬 |
| 流動資產合計 | 89.28%13.16億 | 33.82%10.06億 | -0.11%7.25億 | 45.29%6.93億 | 45.29%6.93億 | 37.39%6.95億 | 34.21%7.52億 | 14.23%7.26億 | -28.02%4.77億 | -28.02%4.77億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 59.87%3.83億 | 48.15%3.35億 | 27.58%2.8億 | 19.61%2.63億 | 19.61%2.63億 | 22.17%2.39億 | 23.48%2.26億 | 50.25%2.2億 | 44.25%2.2億 | 44.25%2.2億 |
| -固定資產 | 54.12%4.67億 | 45.87%4.13億 | 29.27%3.52億 | 22.15%3.28億 | 22.15%3.28億 | 26.08%3.03億 | 26.91%2.83億 | 46.44%2.72億 | 42.46%2.69億 | 42.46%2.69億 |
| -累計折舊 | -32.34%-8,368.2萬 | -36.93%-7,868.8萬 | -36.34%-7,145.7萬 | -33.55%-6,558.5萬 | -33.55%-6,558.5萬 | -43.46%-6,323.4萬 | -42.45%-5,746.6萬 | -32.35%-5,241萬 | -34.96%-4,911萬 | -34.96%-4,911萬 |
| 商譽及其他無形資產 | 239.13%4.5億 | -7.63%1.25億 | -7.74%1.27億 | -6.80%1.3億 | -6.80%1.3億 | -6.24%1.33億 | -6.28%1.35億 | -6.54%1.38億 | -7.70%1.39億 | -7.70%1.39億 |
| -商譽 | 206.55%2.18億 | 0.00%7,102萬 | 0.00%7,102萬 | 0.00%7,102萬 | 0.00%7,102萬 | 0.00%7,102萬 | 0.00%7,102萬 | 0.00%7,102萬 | 0.00%7,102萬 | 0.00%7,102萬 |
| -其他無形資產 | 276.71%2.32億 | -16.07%5,392.2萬 | -15.95%5,618.1萬 | -13.89%5,863.7萬 | -13.89%5,863.7萬 | -12.53%6,158.2萬 | -12.37%6,424.3萬 | -12.62%6,684.5萬 | -14.55%6,809.4萬 | -14.55%6,809.4萬 |
| 投資和預付款 | -24.62%4,620.2萬 | 31.79%6,116.3萬 | 22.43%8,394.7萬 | -23.42%6,068.6萬 | -23.42%6,068.6萬 | -25.21%6,129.2萬 | -37.23%4,641.1萬 | 43.08%6,856.6萬 | 762.04%7,924.7萬 | 762.04%7,924.7萬 |
| 非流動遞延資產 | --0 | 33.31%209.7萬 | 12.29%376.5萬 | -14.02%301萬 | -14.02%301萬 | -56.76%141.9萬 | -56.80%157.3萬 | -4.20%335.3萬 | -10.18%350.1萬 | -10.18%350.1萬 |
| 其他非流動資產 | 15.30%2,620.8萬 | -11.94%2,436.6萬 | 30.22%3,481.1萬 | 55.37%3,547萬 | 55.37%3,547萬 | 5.42%2,273.1萬 | 67.83%2,767.1萬 | 156.09%2,673.3萬 | 114.19%2,283萬 | 114.19%2,283萬 |
| 非流動資產合計 | 97.80%9.05億 | 25.27%5.47億 | 16.18%5.3億 | 5.86%4.92億 | 5.86%4.92億 | 2.99%4.58億 | 3.67%4.37億 | 28.30%4.56億 | 42.12%4.64億 | 42.12%4.64億 |
| 總資產 | 92.66%22.21億 | 30.68%15.53億 | 6.18%12.55億 | 25.83%11.84億 | 25.83%11.84億 | 21.31%11.53億 | 21.10%11.89億 | 19.28%11.82億 | -4.84%9.41億 | -4.84%9.41億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 132.16%1.43億 | 134.97%9,489.3萬 | 130.81%9,216.2萬 | 61.91%7,390.6萬 | 61.91%7,390.6萬 | 54.58%6,176.9萬 | 0.95%4,038.6萬 | 13.48%3,992.9萬 | 120.32%4,564.5萬 | 120.32%4,564.5萬 |
| -應付賬款 | 44.29%6,122.9萬 | 168.27%7,100.5萬 | 170.06%7,020.3萬 | 81.07%5,305.9萬 | 81.07%5,305.9萬 | 69.87%4,243.4萬 | 2.32%2,646.8萬 | 13.75%2,599.5萬 | 142.49%2,930.3萬 | 142.49%2,930.3萬 |
| -其他應付款 | 325.00%8,217.4萬 | 71.63%2,388.8萬 | 57.59%2,195.9萬 | 27.57%2,084.7萬 | 27.57%2,084.7萬 | 29.08%1,933.5萬 | -1.56%1,391.8萬 | 12.98%1,393.4萬 | 89.27%1,634.2萬 | 89.27%1,634.2萬 |
| 應計費用 | 122.76%1,796.1萬 | 94.35%2,320萬 | 33.55%1,214.1萬 | 248.12%1,946萬 | 248.12%1,946萬 | 34.43%806.3萬 | 83.87%1,193.7萬 | 4.76%909.1萬 | -35.92%559萬 | -35.92%559萬 |
| 短期借款與租賃負債 | 45.35%1,709萬 | 45.46%1,650.3萬 | 86.34%2,049萬 | -32.19%1,204.5萬 | -32.19%1,204.5萬 | -88.81%1,175.8萬 | -89.13%1,134.5萬 | 274.78%1,099.6萬 | 511.29%1,776.4萬 | 511.29%1,776.4萬 |
| -短期借款 | 45.35%1,709萬 | 45.46%1,650.3萬 | 86.34%2,049萬 | -32.19%1,204.5萬 | -32.19%1,204.5萬 | -88.81%1,175.8萬 | -89.13%1,134.5萬 | 274.78%1,099.6萬 | 511.29%1,776.4萬 | 511.29%1,776.4萬 |
| 遞延負債 | 24.60%2.08億 | 21.40%2.23億 | 37.42%2.07億 | 55.13%2.16億 | 55.13%2.16億 | 24.92%1.67億 | 36.76%1.84億 | 19.82%1.51億 | 28.61%1.39億 | 28.61%1.39億 |
| 其他流動負債 | 35.55%2,776萬 | -1.63%1,842.5萬 | -24.90%1,645.6萬 | 19.41%1,795.4萬 | 19.41%1,795.4萬 | 8.45%2,048萬 | -8.58%1,873.1萬 | -11.87%2,191.1萬 | -32.42%1,503.6萬 | -32.42%1,503.6萬 |
| 流動負債總額 | 53.96%4.14億 | 41.29%3.76億 | 49.75%3.48億 | 52.00%3.4億 | 52.00%3.4億 | -11.38%2.69億 | -12.91%2.66億 | 17.82%2.32億 | 37.09%2.23億 | 37.09%2.23億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 8.89%5億 | 4.16%4.82億 | 0.72%4.69億 | 187.17%4.56億 | 187.17%4.56億 | 704.87%4.59億 | 689.71%4.62億 | 210.40%4.66億 | 6.04%1.59億 | 6.04%1.59億 |
| -長期借款 | 1.66%3.98億 | 1.47%4億 | 1.79%4.04億 | 344.63%3.89億 | 344.63%3.89億 | --3.92億 | --3.94億 | 293.70%3.97億 | -12.45%8,758.7萬 | -12.45%8,758.7萬 |
| -長期租賃負債 | 51.23%1.01億 | 19.77%8,144.6萬 | -5.40%6,554萬 | -6.17%6,693.5萬 | -6.17%6,693.5萬 | 17.46%6,694.8萬 | 16.13%6,800萬 | 40.39%6,927.8萬 | 43.15%7,133.7萬 | 43.15%7,133.7萬 |
| 遞延負債 | 314.19%300.7萬 | 91.11%118.3萬 | 93.77%102.7萬 | 109.15%89.1萬 | 109.15%89.1萬 | 135.71%72.6萬 | 161.18%61.9萬 | 211.76%53萬 | 348.42%42.6萬 | 348.42%42.6萬 |
| 其他非流動負債 | 415.68%2,341.7萬 | 38.63%548萬 | 28.35%534.2萬 | 29.23%509.7萬 | 29.23%509.7萬 | 24.82%454.1萬 | -30.84%395.3萬 | 24.13%416.2萬 | 31.25%394.4萬 | 31.25%394.4萬 |
| 非流動負債總額 | 13.35%5.26億 | 4.57%4.88億 | 1.07%4.76億 | 183.15%4.62億 | 183.15%4.62億 | 661.40%4.64億 | 623.92%4.67億 | 206.34%4.71億 | 6.74%1.63億 | 6.74%1.63億 |
| 總負債 | 28.26%9.4億 | 17.91%8.65億 | 17.17%8.24億 | 107.38%8.02億 | 107.38%8.02億 | 101.05%7.33億 | 97.98%7.33億 | 100.34%7.03億 | 22.40%3.87億 | 22.40%3.87億 |
| 所有者權益 | ||||||||||
| 股本 | 10.00%5.5萬 | 6.00%5.3萬 | 4.08%5.1萬 | 2.04%5萬 | 2.04%5萬 | 2.04%5萬 | 4.17%5萬 | 2.08%4.9萬 | 2.08%4.9萬 | 2.08%4.9萬 |
| -普通股股本 | 0.00%5萬 | -4.00%4.8萬 | -6.12%4.6萬 | 2.04%5萬 | 2.04%5萬 | 2.04%5萬 | 4.17%5萬 | 2.08%4.9萬 | 2.08%4.9萬 | 2.08%4.9萬 |
| -優先股股本 | --5,000 | --5,000 | --5,000 | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
| 留存收益 | -25.96%-9.59億 | -32.61%-9.41億 | -30.93%-8.74億 | -30.50%-8.14億 | -30.50%-8.14億 | -32.87%-7.61億 | -33.23%-7.09億 | -37.24%-6.68億 | -41.40%-6.24億 | -41.40%-6.24億 |
| 資本公積 | 90.19%22.42億 | 39.74%16.28億 | 13.88%13.08億 | 1.91%11.99億 | 1.91%11.99億 | 1.52%11.79億 | 1.75%11.65億 | 2.00%11.48億 | 5.71%11.76億 | 5.71%11.76億 |
| 減:庫存股 | --0 | --0 | --0 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 不影響留存收益的損益 | -189.19%-206.3萬 | 190.97%70.5萬 | -31.59%-237萬 | -282.50%-280.5萬 | -282.50%-280.5萬 | 197.06%231.3萬 | 56.07%-77.5萬 | -418.20%-180.1萬 | 35.30%153.7萬 | 35.30%153.7萬 |
| 股東權益總額 | 205.12%12.81億 | 51.26%6.88億 | -9.95%4.31億 | -31.03%3.82億 | -31.03%3.82億 | -28.33%4.2億 | -25.51%4.55億 | -25.17%4.79億 | -17.63%5.55億 | -17.63%5.55億 |
| 總權益 | 205.12%12.81億 | 51.26%6.88億 | -9.95%4.31億 | -31.03%3.82億 | -31.03%3.82億 | -28.33%4.2億 | -25.51%4.55億 | -25.17%4.79億 | -17.63%5.55億 | -17.63%5.55億 |
| 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 | -- |