Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Roblox
RBLX
5
Salesforce
CRM
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -80.81%981.8万 | -34.59%3,894万 | -21.04%3,809万 | -24.91%4,493万 | -24.91%4,493万 | -10.98%5,116.3万 | 29.62%5,953.4万 | 16.59%4,823.9万 | 66.20%5,983.3万 | 66.20%5,983.3万 |
| -现金和现金等价物 | -80.81%981.8万 | -34.59%3,894万 | -21.04%3,809万 | -24.91%4,493万 | -24.91%4,493万 | -10.98%5,116.3万 | 29.62%5,953.4万 | 16.59%4,823.9万 | 66.20%5,983.3万 | 66.20%5,983.3万 |
| 应收款项 | 23.57%1.95亿 | 10.33%1.61亿 | 9.04%1.56亿 | 11.89%1.67亿 | 11.89%1.67亿 | 4.35%1.58亿 | -1.17%1.46亿 | -12.91%1.43亿 | -19.65%1.49亿 | -19.65%1.49亿 |
| -应收账款 | 41.04%1.42亿 | 16.36%1.13亿 | 15.64%1.11亿 | 22.41%1.2亿 | 22.41%1.2亿 | -2.41%1.01亿 | 11.39%9,716.8万 | -3.96%9,585.5万 | -21.45%9,775.5万 | -21.45%9,775.5万 |
| -应收税费 | --4.4万 | 218.80%191.6万 | ---- | ---- | ---- | ---- | -26.17%60.1万 | ---- | ---- | ---- |
| -其他应收款 | -7.49%5,267.2万 | -4.51%4,581.2万 | -4.41%4,501.8万 | -8.01%4,754.9万 | -8.01%4,754.9万 | 18.98%5,693.7万 | -19.27%4,797.5万 | -26.63%4,709.6万 | -15.89%5,169万 | -15.89%5,169万 |
| 预付费用 | ---- | ---- | ---- | -58.33%5,000 | -58.33%5,000 | ---- | ---- | ---- | 0.00%1.2万 | 0.00%1.2万 |
| 受限制现金 | 0.00%6.5万 | 0.00%6.5万 | 0.00%6.5万 | 0.00%6.5万 | 0.00%6.5万 | 0.00%6.5万 | 0.00%6.5万 | -42.48%6.5万 | -42.48%6.5万 | -42.48%6.5万 |
| 其他流动资产 | 47.57%1,175.4万 | 15.43%917.2万 | 28.32%1,047.6万 | 6.29%812.6万 | 6.29%812.6万 | 48.99%796.5万 | 38.26%794.6万 | 23.16%816.4万 | 97.34%764.5万 | 97.34%764.5万 |
| 流动资产合计 | -0.15%2.17亿 | -2.02%2.09亿 | 2.55%2.05亿 | 1.54%2.2亿 | 1.54%2.2亿 | 1.35%2.17亿 | 7.07%2.13亿 | -6.05%1.99亿 | -3.98%2.17亿 | -3.98%2.17亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 40.71%6,669.6万 | 26.38%5,751.6万 | 19.15%5,169万 | 27.39%5,166.5万 | 27.39%5,166.5万 | 34.57%4,740万 | 23.77%4,551.1万 | 18.05%4,338.3万 | 11.08%4,055.7万 | 11.08%4,055.7万 |
| -固定资产 | 38.40%8,359.6万 | 27.48%7,331.6万 | 14.28%6,649万 | 18.42%1.04亿 | 18.42%1.04亿 | 25.25%6,040万 | 18.65%5,751.1万 | 22.36%5,818.3万 | 11.91%8,754.6万 | 11.91%8,754.6万 |
| -累计折旧 | -30.00%-1,690万 | -31.67%-1,580万 | 0.00%-1,480万 | -10.69%-5,201.1万 | -10.69%-5,201.1万 | 0.00%-1,300万 | -2.56%-1,200万 | -37.04%-1,480万 | -12.64%-4,698.9万 | -12.64%-4,698.9万 |
| 商誉及其他无形资产 | 124.20%1.21亿 | 79.67%7,079.7万 | 79.52%7,253.5万 | 79.49%7,426.2万 | 79.49%7,426.2万 | 78.53%5,407.6万 | 51.87%3,940.3万 | 53.47%4,040.5万 | 54.90%4,137.3万 | 54.90%4,137.3万 |
| -商誉 | 228.27%6,974.5万 | 101.61%3,313.1万 | 101.68%3,314.2万 | 101.75%3,303.4万 | 101.75%3,303.4万 | 55.05%2,124.6万 | 44.53%1,643.3万 | 44.53%1,643.3万 | 44.01%1,637.4万 | 44.01%1,637.4万 |
| -其他无形资产 | 56.85%5,149.5万 | 63.98%3,766.6万 | 64.33%3,939.3万 | 64.92%4,122.8万 | 64.92%4,122.8万 | 97.94%3,283万 | 57.60%2,297万 | 60.27%2,397.2万 | 62.97%2,499.9万 | 62.97%2,499.9万 |
| 非流动递延资产 | -27.79%405.7万 | 2.19%540.2万 | 34.64%741.2万 | 6.80%553.1万 | 6.80%553.1万 | 16.31%561.8万 | 5.74%528.6万 | 12.53%550.5万 | 7.25%517.9万 | 7.25%517.9万 |
| 其他非流动资产 | 70.39%30.5万 | -35.02%29.5万 | -50.64%23.3万 | 2.12%33.7万 | 2.12%33.7万 | -70.80%17.9万 | -9.56%45.4万 | 36.42%47.2万 | -35.92%33万 | -35.92%33万 |
| 非流动资产合计 | 79.26%1.92亿 | 47.83%1.34亿 | 46.91%1.32亿 | 50.73%1.32亿 | 50.73%1.32亿 | 51.19%1.07亿 | 32.89%9,065.4万 | 31.40%8,976.5万 | 27.53%8,743.9万 | 27.53%8,743.9万 |
| 总资产 | 26.11%4.09亿 | 12.84%3.43亿 | 16.32%3.36亿 | 15.66%3.52亿 | 15.66%3.52亿 | 13.75%3.24亿 | 13.65%3.04亿 | 3.07%2.89亿 | 3.36%3.04亿 | 3.36%3.04亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 23.12%6,591.2万 | 3.54%5,538.6万 | 7.02%5,603.2万 | -5.22%6,228.4万 | -5.22%6,228.4万 | -6.23%5,353.4万 | -2.53%5,349.2万 | -16.59%5,235.6万 | -14.67%6,571.4万 | -14.67%6,571.4万 |
| -应付账款 | 27.30%6,591.2万 | 3.89%5,538.6万 | 5.76%5,490.1万 | -6.82%6,081.4万 | -6.82%6,081.4万 | -8.51%5,177.6万 | -0.12%5,331.1万 | -13.76%5,191万 | -13.12%6,526.8万 | -13.12%6,526.8万 |
| -应付税费 | --0 | --0 | 153.59%113.1万 | 229.60%147万 | 229.60%147万 | 250.20%175.8万 | -87.97%18.1万 | -82.67%44.6万 | -76.38%44.6万 | -76.38%44.6万 |
| 应计费用 | 23.88%3,850.7万 | 12.94%2,741.1万 | 12.96%2,792.3万 | 19.99%2,245.4万 | 19.99%2,245.4万 | 16.31%3,108.4万 | 7.02%2,427万 | 14.59%2,472万 | 22.63%1,871.3万 | 22.63%1,871.3万 |
| 短期借款与租赁负债 | 44.75%953.9万 | 34.63%855.6万 | 22.56%761.1万 | 17.44%740.7万 | 17.44%740.7万 | 9.21%659万 | 5.41%635.5万 | -53.24%621万 | -51.95%630.7万 | -51.95%630.7万 |
| -短期借款 | ---- | 74.75%442.3万 | ---- | ---- | ---- | 6.23%262.6万 | 4.11%253.1万 | -73.74%253.2万 | ---- | ---- |
| -短期租赁负债 | 140.64%953.9万 | 8.08%413.3万 | 106.93%761.1万 | 17.44%740.7万 | 17.44%740.7万 | 11.29%396.4万 | 6.28%382.4万 | 1.07%367.8万 | 77.06%630.7万 | 77.06%630.7万 |
| 递延负债 | -20.69%3,727.2万 | -30.91%3,210万 | -2.27%4,017.3万 | 5.60%4,451.9万 | 5.60%4,451.9万 | 0.65%4,699.7万 | 6.36%4,646.1万 | -8.40%4,110.7万 | -4.20%4,216万 | -4.20%4,216万 |
| 流动负债总额 | 9.42%1.51亿 | -5.46%1.23亿 | 5.91%1.32亿 | 4.06%1.51亿 | 4.06%1.51亿 | 1.22%1.38亿 | 2.60%1.31亿 | -12.70%1.24亿 | -8.76%1.45亿 | -8.76%1.45亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 87.41%7,321.3万 | 24.74%4,583万 | 10.73%4,037.4万 | 15.85%4,132万 | 15.85%4,132万 | 19.55%3,906.6万 | 8.06%3,673.9万 | 1.98%3,646.2万 | -4.04%3,566.8万 | -4.04%3,566.8万 |
| -长期借款 | 66.58%3,414.3万 | -50.97%963.8万 | -50.22%963.4万 | 0.17%962.9万 | 0.17%962.9万 | 5.45%2,049.7万 | 0.89%1,965.9万 | -5.03%1,935.3万 | -55.35%961.3万 | -55.35%961.3万 |
| -长期租赁负债 | 110.40%3,907万 | 111.90%3,619.2万 | 79.67%3,074万 | 21.63%3,169.1万 | 21.63%3,169.1万 | 40.25%1,856.9万 | 17.69%1,708万 | 11.29%1,710.9万 | 66.56%2,605.5万 | 66.56%2,605.5万 |
| 其他非流动负债 | -37.09%311.2万 | -13.67%316.3万 | 11.64%312.7万 | 131.94%628.1万 | 131.94%628.1万 | 166.83%494.7万 | 629.88%366.4万 | -9.15%280.1万 | -5.25%270.8万 | -5.25%270.8万 |
| 非流动负债总额 | 73.41%7,632.5万 | 21.26%4,899.3万 | 10.79%4,350.1万 | 24.04%4,760.1万 | 24.04%4,760.1万 | 27.46%4,401.3万 | 17.11%4,040.3万 | 1.10%3,926.3万 | -4.13%3,837.6万 | -4.13%3,837.6万 |
| 总负债 | 24.88%2.28亿 | 0.86%1.72亿 | 7.08%1.75亿 | 8.24%1.99亿 | 8.24%1.99亿 | 6.52%1.82亿 | 5.69%1.71亿 | -9.75%1.64亿 | -7.83%1.84亿 | -7.83%1.84亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 |
| -普通股股本 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 |
| -优先股股本 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
| 留存收益 | 71.19%8,802.5万 | 80.35%7,923.7万 | 88.23%7,147.5万 | 101.61%6,126.1万 | 101.61%6,126.1万 | 104.56%5,141.9万 | 144.83%4,393.5万 | 200.77%3,797.2万 | 215.47%3,038.6万 | 215.47%3,038.6万 |
| 资本公积 | 2.97%9,553.6万 | 2.49%9,329.6万 | 2.34%9,165.4万 | 1.84%9,422.9万 | 1.84%9,422.9万 | 1.96%9,277.9万 | 1.46%9,102.6万 | 1.07%8,955.5万 | 5.37%9,252.8万 | 5.37%9,252.8万 |
| 减:库存股 | 0.00%200万 | 0.00%200万 | 0.00%200万 | 0.00%200万 | 0.00%200万 | 0.00%200万 | 0.00%200万 | 0.00%200万 | 0.00%200万 | 0.00%200万 |
| 股东权益总额 | 27.68%1.82亿 | 28.26%1.71亿 | 28.36%1.61亿 | 26.94%1.53亿 | 26.94%1.53亿 | 24.59%1.42亿 | 25.84%1.33亿 | 26.49%1.26亿 | 26.69%1.21亿 | 26.69%1.21亿 |
| 总权益 | 27.68%1.82亿 | 28.26%1.71亿 | 28.36%1.61亿 | 26.94%1.53亿 | 26.94%1.53亿 | 24.59%1.42亿 | 25.84%1.33亿 | 26.49%1.26亿 | 26.69%1.21亿 | 26.69%1.21亿 |
| 货币单位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 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 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | -- | -- |