Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Qualcomm
QCOM
5
Netflix
NFLX
| (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 | (Q3)2023/09/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 13.43%79.4万 | 32.54%138.9万 | -52.40%86.3万 | -52.40%86.3万 | 50.15%195.8万 | -47.01%70万 | -26.15%104.8万 | -25.97%181.3万 | -25.97%181.3万 | -59.54%130.4万 |
| -现金和现金等价物 | 13.43%79.4万 | 32.54%138.9万 | -52.40%86.3万 | -52.40%86.3万 | 50.15%195.8万 | -47.01%70万 | -26.15%104.8万 | -25.97%181.3万 | -25.97%181.3万 | -59.54%130.4万 |
| 应收款项 | 33.14%2,094.9万 | 62.66%1,665.3万 | 47.21%1,667.9万 | 47.21%1,667.9万 | 25.11%1,853.2万 | 20.11%1,573.5万 | 3.58%1,023.8万 | 7.71%1,133万 | 7.71%1,133万 | -2.80%1,481.2万 |
| -应收账款 | 3.57%1,251.8万 | 155.96%1,665.3万 | 80.41%1,380.3万 | 80.41%1,380.3万 | 49.00%1,441.1万 | 24.60%1,208.7万 | 4.48%650.6万 | -11.90%765.1万 | -11.90%765.1万 | -18.21%967.2万 |
| -应收贷款 | ---- | ---- | --17.7万 | --17.7万 | ---- | ---- | ---- | --0 | --0 | ---- |
| -应收关联方款项 | ---- | ---- | 15.97%97.3万 | 15.97%97.3万 | ---- | ---- | ---- | 910.84%83.9万 | 910.84%83.9万 | ---- |
| -其他应收款 | 131.11%843.1万 | ---- | -39.23%172.6万 | -39.23%172.6万 | -19.82%412.1万 | 7.29%364.8万 | 2.05%373.2万 | 62.10%284万 | 62.10%284万 | 50.56%514万 |
| 存货 | -36.06%365.7万 | -31.24%543.3万 | -67.77%321.5万 | -67.77%321.5万 | -60.93%431万 | -60.52%571.9万 | -51.10%790.1万 | -39.85%997.6万 | -39.85%997.6万 | -33.68%1,103.1万 |
| 预付费用 | ---- | ---- | 121.90%254.3万 | 121.90%254.3万 | 137.31%284.3万 | -47.18%78.8万 | -63.91%78万 | -63.26%114.6万 | -63.26%114.6万 | 40.78%119.8万 |
| 受限制现金 | --4万 | --6.4万 | --6.4万 | --6.4万 | ---- | ---- | ---- | --0 | --0 | ---- |
| 其他流动资产 | ---- | --598.1万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 流动资产合计 | 10.89%2,544万 | 47.84%2,952万 | -3.71%2,336.4万 | -3.71%2,336.4万 | -2.48%2,764.3万 | -24.53%2,294.2万 | -32.59%1,996.7万 | -25.73%2,426.5万 | -25.73%2,426.5万 | -70.65%2,834.5万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -8.81%426.6万 | -31.03%426.4万 | -34.31%418.1万 | -34.31%418.1万 | -25.63%462.8万 | -30.10%467.8万 | -13.37%618.2万 | -10.98%636.5万 | -10.98%636.5万 | -15.11%622.3万 |
| -固定资产 | -8.81%426.6万 | -31.03%426.4万 | -11.05%1,818.9万 | -11.05%1,818.9万 | -25.63%462.8万 | -30.10%467.8万 | -13.37%618.2万 | -9.77%2,044.9万 | -9.77%2,044.9万 | -15.11%622.3万 |
| -累计折旧 | ---- | ---- | 0.54%-1,400.8万 | 0.54%-1,400.8万 | ---- | ---- | ---- | 9.22%-1,408.4万 | 9.22%-1,408.4万 | ---- |
| 商誉及其他无形资产 | -6.07%968.6万 | -25.85%955.2万 | -37.02%1,001.2万 | -37.02%1,001.2万 | -32.55%1,008.2万 | -34.18%1,031.2万 | -23.61%1,288.2万 | -10.08%1,589.8万 | -10.08%1,589.8万 | -5.19%1,494.7万 |
| -商誉 | 3.45%686.3万 | -12.12%654万 | -33.84%667.9万 | -33.84%667.9万 | -25.73%662.9万 | -27.06%663.4万 | -21.79%744.2万 | 3.32%1,009.5万 | 3.32%1,009.5万 | -8.81%892.6万 |
| -其他无形资产 | -23.25%282.3万 | -44.63%301.2万 | -42.56%333.3万 | -42.56%333.3万 | -42.65%345.3万 | -44.04%367.8万 | -25.98%544万 | -26.64%580.3万 | -26.64%580.3万 | 0.72%602.1万 |
| 投资和预付款 | -26.62%167.6万 | -23.10%159.8万 | -28.62%163.1万 | -28.62%163.1万 | 3.63%228.2万 | 1.78%228.4万 | -11.46%207.8万 | -5.19%228.5万 | -5.19%228.5万 | -75.15%220.2万 |
| 关联方资产 | ---- | ---- | 15.97%97.3万 | 15.97%97.3万 | ---- | ---- | ---- | 910.84%83.9万 | 910.84%83.9万 | ---- |
| 非流动递延资产 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 19.34%64.8万 |
| 非流动资产合计 | -9.53%1,562.8万 | -27.09%1,541.4万 | -35.54%1,582.4万 | -35.54%1,582.4万 | -29.26%1,699.2万 | -31.86%1,727.4万 | -22.19%2,114.2万 | -12.34%2,454.8万 | -12.34%2,454.8万 | -26.09%2,402万 |
| 总资产 | 2.12%4,106.8万 | 9.30%4,493.4万 | -19.72%3,918.8万 | -19.72%3,918.8万 | -14.76%4,463.5万 | -27.86%4,021.6万 | -27.61%4,110.9万 | -19.55%4,881.3万 | -19.55%4,881.3万 | -59.43%5,236.5万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 10.04%2,020.7万 | 14.95%1,603.6万 | 3.96%1,251.3万 | 3.96%1,251.3万 | 55.44%2,422.7万 | 29.62%1,836.3万 | -9.66%1,395.1万 | -34.52%1,203.6万 | -34.52%1,203.6万 | -9.68%1,558.6万 |
| -应付账款 | -12.31%1,216.9万 | 68.60%1,603.6万 | 20.99%1,115.9万 | 20.99%1,115.9万 | 72.82%1,656.7万 | 47.93%1,387.7万 | 2.93%951.1万 | -39.77%922.3万 | -39.77%922.3万 | -18.59%958.6万 |
| -应付关联方款项 | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -65.51%23.9万 | -65.51%23.9万 | ---- |
| -其他应付款 | 79.18%803.8万 | ---- | -47.40%135.4万 | -47.40%135.4万 | 27.67%766万 | -6.27%448.6万 | -28.42%444万 | 8.38%257.4万 | 8.38%257.4万 | 9.47%600万 |
| 应计费用 | ---- | ---- | -28.29%266.2万 | -28.29%266.2万 | --0 | --0 | 10.97%216.5万 | -13.31%371.2万 | -13.31%371.2万 | -29.43%183万 |
| 短期借款与租赁负债 | -5.46%1,421.9万 | 23.08%1,526.4万 | 38.19%1,737.5万 | 38.19%1,737.5万 | 41.91%1,502.1万 | 24.58%1,504万 | 43.66%1,240.2万 | 24.98%1,257.3万 | 24.98%1,257.3万 | 83.29%1,058.5万 |
| -短期借款 | -5.78%1,389.5万 | 25.27%1,495.8万 | 41.21%1,711.3万 | 41.21%1,711.3万 | 45.62%1,476.2万 | 28.50%1,474.8万 | 50.07%1,194.1万 | 31.07%1,211.9万 | 31.07%1,211.9万 | 97.26%1,013.7万 |
| -短期租赁负债 | 10.96%32.4万 | -33.62%30.6万 | -42.29%26.2万 | -42.29%26.2万 | -42.19%25.9万 | -51.01%29.2万 | -31.80%46.1万 | -44.23%45.4万 | -44.23%45.4万 | -29.56%44.8万 |
| 递延负债 | ---- | ---- | -37.48%49.2万 | -37.48%49.2万 | ---- | ---- | ---- | 2,438.71%78.7万 | 2,438.71%78.7万 | ---- |
| 其他流动负债 | --72万 | 382.66%949.4万 | -49.43%138.3万 | -49.43%138.3万 | ---- | ---- | --196.7万 | --273.5万 | --273.5万 | ---- |
| 流动负债总额 | 5.22%3,514.6万 | 33.82%4,079.4万 | 6.31%3,491.8万 | 6.31%3,491.8万 | 40.17%3,924.8万 | 18.85%3,340.3万 | 17.13%3,048.5万 | -2.88%3,284.6万 | -2.88%3,284.6万 | -59.56%2,800.1万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 103.85%143.1万 | -55.11%51.4万 | -47.31%63.7万 | -47.31%63.7万 | -41.79%63.8万 | -41.94%70.2万 | -17.21%114.5万 | -17.98%120.9万 | -17.98%120.9万 | -44.67%109.6万 |
| -长期借款 | 223.44%129.7万 | -21.70%31.4万 | 18.27%46.6万 | 18.27%46.6万 | 7.71%40.5万 | 5.80%40.1万 | 2.04%40.1万 | -1.25%39.4万 | -1.25%39.4万 | 1.62%37.6万 |
| -长期租赁负债 | -55.48%13.4万 | -73.12%20万 | -79.02%17.1万 | -79.02%17.1万 | -67.64%23.3万 | -63.73%30.1万 | -24.85%74.4万 | -24.19%81.5万 | -24.19%81.5万 | -55.31%72万 |
| 递延负债 | -18.25%43万 | -49.78%45.3万 | -49.43%48.7万 | -49.43%48.7万 | -49.65%50.2万 | -51.34%52.6万 | -27.84%90.2万 | -27.70%96.3万 | -27.70%96.3万 | -27.60%99.7万 |
| 员工福利 | ---- | ---- | --0 | --0 | -20.00%2.4万 | -63.28%4.7万 | -47.25%9.6万 | -61.38%9.5万 | -61.38%9.5万 | -92.17%3万 |
| 衍生品负债 | ---- | ---- | ---- | ---- | -99.47%1.3万 | -98.45%5.7万 | -95.97%13.7万 | ---- | ---- | 2,009.48%244.7万 |
| 非流动负债总额 | 39.71%186.1万 | -57.59%96.7万 | -50.42%112.4万 | -50.42%112.4万 | -74.25%117.7万 | -78.19%133.2万 | -63.30%228万 | -25.92%226.7万 | -25.92%226.7万 | 18.49%457万 |
| 总负债 | 6.54%3,700.7万 | 27.46%4,176.1万 | 2.65%3,604.2万 | 2.65%3,604.2万 | 24.11%4,042.5万 | 1.53%3,473.5万 | 1.63%3,276.5万 | -4.79%3,511.3万 | -4.79%3,511.3万 | -55.44%3,257.1万 |
| 所有者权益 | ||||||||||
| 股本 | 5.46%2.68亿 | 4.38%2.65亿 | 4.38%2.65亿 | 4.38%2.65亿 | 2.20%2.57亿 | 2.08%2.54亿 | 2.84%2.54亿 | 3.30%2.54亿 | 3.30%2.54亿 | 2.43%2.51亿 |
| -普通股股本 | 5.46%2.68亿 | 4.38%2.65亿 | 4.38%2.65亿 | 4.38%2.65亿 | 2.20%2.57亿 | 2.08%2.54亿 | 2.84%2.54亿 | 3.30%2.54亿 | 3.30%2.54亿 | 2.43%2.51亿 |
| 留存收益 | -0.17%-2.59亿 | -1.25%-2.59亿 | -3.93%-2.59亿 | -3.93%-2.59亿 | -5.56%-2.59亿 | -6.11%-2.58亿 | -6.77%-2.55亿 | -4.00%-2.49亿 | -4.00%-2.49亿 | -18.94%-2.46亿 |
| 不影响留存收益的损益 | -275.68%-277.4万 | -207.36%-150.2万 | -1,431.58%-126.5万 | -1,431.58%-126.5万 | -12.27%114.4万 | 43.94%157.9万 | 57.55%139.9万 | -92.60%9.5万 | -92.60%9.5万 | -24.32%130.4万 |
| 其他权益 | -126.03%-260.3万 | -95.29%45.5万 | -95.36%44.7万 | -95.36%44.7万 | -39.58%752.5万 | -31.59%1,000万 | -36.25%966.4万 | -36.46%963.7万 | -36.46%963.7万 | -15.15%1,245.5万 |
| 股东权益总额 | -50.16%352.2万 | -44.07%532.4万 | -63.76%524.3万 | -63.76%524.3万 | -68.94%595.4万 | -66.21%706.7万 | -59.81%951.9万 | -36.12%1,446.9万 | -36.12%1,446.9万 | -64.73%1,916.7万 |
| 非控制性权益 | 133.98%53.9万 | -83.06%-215.1万 | -172.69%-209.7万 | -172.69%-209.7万 | -378.15%-174.4万 | -354.57%-158.6万 | -235.52%-117.5万 | -167.16%-76.9万 | -167.16%-76.9万 | -61.65%62.7万 |
| 总权益 | -25.91%406.1万 | -61.97%317.3万 | -77.04%314.6万 | -77.04%314.6万 | -78.73%421万 | -74.55%548.1万 | -66.01%834.4万 | -42.43%1,370万 | -42.43%1,370万 | -64.64%1,979.4万 |
| 货币单位 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 |
| 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 | -- | -- | -- | -- | -- | -- | -- |