Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (FY)Sep 30, 2025 | (Q4)Sep 30, 2025 | (Q3)Jun 30, 2025 | (Q2)Mar 31, 2025 | (Q1)Dec 31, 2024 | (FY)Sep 30, 2024 | (Q4)Sep 30, 2024 | (Q3)Jun 30, 2024 | (Q2)Mar 31, 2024 | (Q1)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 92.94%17.12M | 92.94%17.12M | -5.30%13.18M | 93.34%21.21M | -53.63%6.32M | -51.64%8.87M | -51.64%8.87M | 62.26%13.92M | -42.16%10.97M | -19.59%13.62M |
| -Cash and cash equivalents | 92.94%17.12M | 92.94%17.12M | -5.30%13.18M | 93.34%21.21M | -53.63%6.32M | -51.64%8.87M | -51.64%8.87M | 62.26%13.92M | -42.16%10.97M | -19.59%13.62M |
| Receivables | -5.11%11.97M | -5.11%11.97M | 43.59%12.81M | 42.42%12.45M | 27.57%11.9M | 16.79%12.61M | 16.79%12.61M | 0.54%8.92M | 26.26%8.74M | 16.77%9.32M |
| -Accounts receivable | -5.11%11.97M | -5.11%11.97M | 43.59%12.81M | 42.42%12.45M | 27.57%11.9M | 16.79%12.61M | 16.79%12.61M | 0.54%8.92M | 26.26%8.74M | 16.77%9.32M |
| Inventory | 10.19%132.97M | 10.19%132.97M | 6.21%124.63M | 6.32%124.77M | 4.95%121.82M | 1.18%120.67M | 1.18%120.67M | 0.54%117.34M | 1.12%117.35M | 4.22%116.08M |
| Other current assets | 22.83%6.03M | 22.83%6.03M | 26.58%6.36M | 26.54%4.82M | 6.04%4.49M | 18.16%4.91M | 18.16%4.91M | -17.21%5.03M | -0.81%3.81M | 10.54%4.24M |
| Total current assets | 14.29%168.08M | 14.29%168.08M | 8.11%156.98M | 15.89%163.25M | 0.88%144.53M | -3.60%147.06M | -3.60%147.06M | 3.54%145.2M | -3.37%140.87M | 2.23%143.26M |
| Non current assets | ||||||||||
| Net PPE | -1.87%485.22M | -1.87%485.22M | -1.92%485.61M | -3.09%485.93M | -3.09%489.84M | -1.52%494.47M | -1.52%494.47M | -1.24%495.12M | 2.01%501.41M | 0.45%505.47M |
| -Gross PPE | 1.21%783.3M | 1.21%783.3M | 0.99%777.23M | 0.10%771.16M | 0.31%770.64M | 1.61%773.97M | 1.61%773.97M | 1.32%769.65M | 3.21%770.41M | 2.11%768.24M |
| -Accumulated depreciation | -6.65%-298.08M | -6.65%-298.08M | -6.23%-291.62M | -6.04%-285.23M | -6.86%-280.8M | -7.65%-279.5M | -7.65%-279.5M | -6.29%-274.53M | -5.50%-268.99M | -5.45%-262.77M |
| Goodwill and other intangible assets | 23.71%16.9M | 23.71%16.9M | 17.07%16.15M | 8.07%15.13M | 1.27%14.23M | -3.33%13.66M | -3.33%13.66M | -2.43%13.79M | -2.34%14M | -4.81%14.05M |
| -Goodwill | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M | 0.00%5.2M |
| -Other intangible assets | 38.28%11.7M | 38.28%11.7M | 27.39%10.95M | 12.84%9.93M | 2.02%9.03M | -5.26%8.46M | -5.26%8.46M | -3.84%8.59M | -3.67%8.8M | -7.42%8.85M |
| Non current deferred assets | 0.00%127K | 0.00%127K | --82K | --91K | --121K | -38.65%127K | -38.65%127K | ---- | ---- | ---- |
| Non current prepaid assets | 13.92%180K | 13.92%180K | --184K | --186K | --158K | -15.05%158K | -15.05%158K | ---- | ---- | ---- |
| Other non current assets | 0.00%2K | 0.00%2K | -99.28%2K | -99.31%2K | -99.47%2K | 0.00%2K | 0.00%2K | -31.77%277K | -31.75%288K | -13.53%377K |
| Total non current assets | -1.18%502.43M | -1.18%502.43M | -1.41%502.02M | -2.78%501.34M | -2.99%504.35M | -1.59%508.42M | -1.59%508.42M | -1.29%509.19M | 1.86%515.7M | 0.29%519.9M |
| Total assets | 2.29%670.5M | 2.29%670.5M | 0.70%659M | 1.22%664.59M | -2.15%648.88M | -2.05%655.48M | -2.05%655.48M | -0.26%654.39M | 0.69%656.57M | 0.70%663.16M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -7.13%91.02M | -7.13%91.02M | 3.94%90.48M | 8.63%100.58M | -6.67%85.4M | 8.27%98M | 8.27%98M | 8.76%87.06M | 11.15%92.59M | 9.00%91.51M |
| -accounts payable | -8.38%80.99M | -8.38%80.99M | 3.97%82.46M | 9.29%92M | -7.36%75.58M | 9.57%88.4M | 9.57%88.4M | 9.01%79.31M | 11.18%84.18M | 8.05%81.59M |
| -Total tax payable | 4.38%10.03M | 4.38%10.03M | 3.67%8.03M | 1.98%8.58M | -0.99%9.82M | -2.41%9.61M | -2.41%9.61M | 6.26%7.75M | 10.84%8.41M | 17.51%9.92M |
| Current accrued expenses | 3.84%25.28M | 3.84%25.28M | 2.19%21.41M | 12.70%24.83M | 13.21%22.47M | 14.01%24.35M | 14.01%24.35M | 54.01%20.95M | 40.97%22.03M | 48.30%19.85M |
| Current debt and capital lease obligation | 1.68%40.56M | 1.68%40.56M | -2.39%40.56M | -7.06%40.34M | -11.71%39.99M | -1.00%39.89M | -1.00%39.89M | 3.51%41.55M | 8.43%43.41M | 13.23%45.29M |
| -Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.60%1.69M | 110.74%3.69M | 225.03%5.69M |
| -Current capital lease obligation | 1.68%40.56M | 1.68%40.56M | 1.74%40.56M | 1.57%40.34M | 0.97%39.99M | 3.49%39.89M | 3.49%39.89M | 3.83%39.86M | 3.75%39.72M | 3.53%39.6M |
| Current deferred liabilities | 1.69%1.93M | 1.69%1.93M | 3.97%2.04M | 5.63%1.97M | 2.12%2.27M | 1.55%1.9M | 1.55%1.9M | -3.96%1.96M | 4.48%1.87M | 0.86%2.22M |
| Current liabilities | -3.26%158.78M | -3.26%158.78M | 1.96%154.49M | 4.90%167.72M | -5.50%150.13M | 6.56%164.13M | 6.56%164.13M | 11.55%151.52M | 13.60%159.9M | 13.85%158.87M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -4.94%291.46M | -4.94%291.46M | -9.03%293.98M | -8.86%295.22M | -8.71%307.15M | -7.05%306.62M | -7.05%306.62M | -4.16%323.16M | -2.80%323.91M | -2.39%336.44M |
| -Long term debt | ---- | ---- | ---- | ---- | -51.63%8.9M | ---- | ---- | 109.12%16.6M | 14.71%11.4M | 54.13%18.4M |
| -Long term capital lease obligation | -4.94%291.46M | -4.94%291.46M | -4.10%293.98M | -5.53%295.22M | -6.22%298.25M | -5.35%306.62M | -5.35%306.62M | -6.89%306.56M | -3.34%312.51M | -4.42%318.04M |
| Non current deferred liabilities | -24.91%7.86M | -24.91%7.86M | -32.59%8.03M | -32.20%8.67M | -30.48%9.73M | -27.42%10.47M | -27.42%10.47M | -26.19%11.91M | -20.32%12.79M | -13.18%14M |
| Total non current liabilities | -5.60%299.33M | -5.60%299.33M | -9.87%302M | -9.74%303.89M | -9.58%316.88M | -7.91%317.09M | -7.91%317.09M | -5.17%335.06M | -3.60%336.7M | -2.88%350.43M |
| Total liabilities | -4.80%458.11M | -4.80%458.11M | -6.18%456.5M | -5.03%471.62M | -8.30%467M | -3.44%481.22M | -3.44%481.22M | -0.53%486.58M | 1.34%496.6M | 1.79%509.3M |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K |
| -common stock | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K | 0.00%23K |
| Retained earnings | 31.11%149.34M | 31.11%149.34M | 30.90%140.29M | 31.12%131.44M | 28.06%121.09M | 1.82%113.9M | 1.82%113.9M | -1.01%107.18M | -3.11%100.25M | -5.30%94.56M |
| Paid-in capital | 4.49%63.03M | 4.49%63.03M | 2.61%62.19M | 3.02%61.51M | 2.51%60.76M | 2.23%60.33M | 2.23%60.33M | 3.20%60.6M | 2.03%59.71M | 1.65%59.28M |
| Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 |
| Total stockholders'equity | 21.89%212.4M | 21.89%212.4M | 20.68%202.5M | 20.63%192.98M | 18.21%181.88M | 2.00%174.25M | 2.00%174.25M | 0.52%167.8M | -1.25%159.97M | -2.73%153.86M |
| Total equity | 21.89%212.4M | 21.89%212.4M | 20.68%202.5M | 20.63%192.98M | 18.21%181.88M | 2.00%174.25M | 2.00%174.25M | 0.52%167.8M | -1.25%159.97M | -2.73%153.86M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |