Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -35.86%309.82M | -47.25%198.82M | -21.93%171.37M | 19.98%412.57M | 19.98%412.57M | 24.98%483.03M | -14.57%376.87M | -26.28%219.51M | 16.88%343.85M | 16.88%343.85M |
| -Cash and cash equivalents | -35.86%309.82M | -47.25%198.82M | -21.93%171.37M | 19.98%412.57M | 19.98%412.57M | 24.98%483.03M | -14.57%376.87M | -26.28%219.51M | 16.88%343.85M | 16.88%343.85M |
| Receivables | 10.62%474.5M | 2.77%481.25M | -16.91%476.65M | 8.49%409.73M | 8.49%409.73M | 12.01%428.95M | 18.11%468.3M | 45.15%573.65M | 0.03%377.66M | 0.03%377.66M |
| -Accounts receivable | 10.62%474.5M | 2.77%481.25M | -16.91%476.65M | 8.49%409.73M | 8.49%409.73M | 12.01%428.95M | 18.11%468.3M | 45.15%573.65M | 0.03%377.66M | 0.03%377.66M |
| Inventory | 33.85%415.72M | 43.39%403.54M | 52.53%369.03M | 41.65%388.13M | 41.65%388.13M | 23.56%310.6M | 7.04%281.42M | -3.08%241.95M | 22.17%274M | 22.17%274M |
| Other current assets | -16.27%82.72M | -9.13%91.62M | -12.98%82.32M | 13.63%112.2M | 13.63%112.2M | 3.48%98.8M | 3.27%100.82M | 8.85%94.6M | 0.42%98.74M | 0.42%98.74M |
| Total current assets | -2.92%1.28B | -4.25%1.18B | -2.69%1.1B | 20.87%1.32B | 20.87%1.32B | 18.37%1.32B | 2.44%1.23B | 9.73%1.13B | 10.05%1.09B | 10.05%1.09B |
| Non current assets | ||||||||||
| Net PPE | 5.40%226.74M | 6.08%229.81M | 6.45%222.21M | 4.45%213.9M | 4.45%213.9M | 12.22%215.12M | 16.13%216.65M | 18.85%208.76M | 13.30%204.79M | 13.30%204.79M |
| -Gross PPE | 2.74%361.79M | 2.79%357.5M | 2.75%342.36M | 1.76%334.44M | 1.76%334.44M | 5.82%352.16M | 8.39%347.79M | 9.83%333.21M | 8.57%328.66M | 8.57%328.66M |
| -Accumulated depreciation | 1.44%-135.06M | 2.63%-127.69M | 3.46%-120.15M | 2.69%-120.54M | 2.69%-120.54M | 2.88%-137.04M | 2.36%-131.14M | 2.58%-124.45M | -1.56%-123.87M | -1.56%-123.87M |
| Goodwill and other intangible assets | 4.07%1.93B | 4.04%1.93B | 4.07%1.94B | -1.83%1.84B | -1.83%1.84B | -1.82%1.85B | -1.83%1.86B | -1.18%1.87B | -1.15%1.88B | -1.15%1.88B |
| -Goodwill | 4.31%1.61B | 4.26%1.61B | 4.26%1.61B | 0.00%1.54B | 0.00%1.54B | 0.00%1.54B | -0.02%1.54B | 0.44%1.54B | 0.44%1.54B | 0.44%1.54B |
| -Other intangible assets | 2.86%318.45M | 2.99%327.72M | 3.13%337.01M | -10.25%301.01M | -10.25%301.01M | -10.00%309.61M | -9.75%318.2M | -8.12%326.8M | -7.89%335.4M | -7.89%335.4M |
| Other non current assets | 9.35%45.25M | -4.06%44.22M | -0.15%43.98M | 3.82%43.97M | 3.82%43.97M | -19.49%41.38M | 7.28%46.09M | 22.45%44.05M | 5.05%42.35M | 5.05%42.35M |
| Total non current assets | 4.31%2.2B | 4.07%2.21B | 4.21%2.21B | -1.11%2.1B | -1.11%2.1B | -0.99%2.11B | -0.07%2.12B | 0.90%2.12B | 0.20%2.12B | 0.20%2.12B |
| Total assets | 1.52%3.48B | 1.02%3.38B | 1.81%3.31B | 6.36%3.42B | 6.36%3.42B | 5.68%3.43B | 0.83%3.35B | 3.81%3.25B | 3.34%3.22B | 3.34%3.22B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 6.06%627.87M | 10.18%590.22M | 8.88%528.85M | 43.20%610.78M | 43.20%610.78M | 37.82%591.97M | 14.54%535.69M | 8.21%485.74M | 12.61%426.51M | 12.61%426.51M |
| -accounts payable | 6.06%627.87M | 10.18%590.22M | 8.88%528.85M | 43.20%610.78M | 43.20%610.78M | 37.82%591.97M | 14.54%535.69M | 8.21%485.74M | 12.61%426.51M | 12.61%426.51M |
| Current accrued expenses | 13.96%93.32M | 17.06%80.72M | 27.34%106.18M | 3.70%77.78M | 3.70%77.78M | -7.90%81.89M | -33.07%68.96M | -13.39%83.38M | -11.02%75.01M | -11.02%75.01M |
| Current debt and capital lease obligation | 6.06%30.26M | 4.80%29.82M | 14.94%28.98M | 17.62%28.56M | 17.62%28.56M | 16.58%28.53M | 14.98%28.46M | 1.46%25.21M | -4.34%24.28M | -4.34%24.28M |
| -Current debt | 4.12%6.78M | 0.00%6.51M | 8.53%6.51M | 8.53%6.51M | 8.53%6.51M | 8.53%6.51M | 8.53%6.51M | 0.00%6M | 0.00%6M | 0.00%6M |
| -Current capital lease obligation | 6.64%23.48M | 6.22%23.31M | 16.94%22.46M | 20.60%22.04M | 20.60%22.04M | 19.20%22.01M | 17.05%21.95M | 1.92%19.21M | -5.69%18.28M | -5.69%18.28M |
| Current liabilities | 7.95%823.91M | 11.25%773.62M | 12.04%713.66M | 26.17%780.15M | 26.17%780.15M | 22.30%763.22M | 4.03%695.41M | 2.97%636.95M | 9.37%618.31M | 9.37%618.31M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 4.44%1.25B | 0.16%1.2B | 4.23%1.19B | 4.14%1.19B | 4.14%1.19B | 4.42%1.19B | 5.14%1.2B | 1.57%1.15B | 1.11%1.14B | 1.11%1.14B |
| -Long term debt | 4.52%1.16B | -0.17%1.1B | 4.53%1.1B | 4.54%1.1B | 4.54%1.1B | 4.55%1.11B | 4.56%1.11B | -0.14%1.06B | -0.15%1.06B | -0.15%1.06B |
| -Long term capital lease obligation | 3.43%90.89M | 4.09%95.18M | 0.69%89.83M | -0.83%84.78M | -0.83%84.78M | 2.88%87.88M | 12.69%91.43M | 27.51%89.21M | 19.66%85.48M | 19.66%85.48M |
| Non current deferred liabilities | 11.13%50.02M | 10.44%49.21M | 29.20%48.95M | 36.24%47.58M | 36.24%47.58M | 32.68%45.01M | 25.76%44.56M | 23.08%37.88M | 57.62%34.92M | 57.62%34.92M |
| Other non current liabilities | 369.89%1.31M | 526.20%1.17M | 1,117.98%1.08M | --366K | --366K | -90.97%279K | -93.95%187K | -97.12%89K | ---- | ---- |
| Total non current liabilities | 4.77%1.3B | 0.60%1.25B | 5.12%1.24B | 5.12%1.24B | 5.12%1.24B | 4.99%1.24B | 5.50%1.24B | 1.88%1.18B | 1.34%1.18B | 1.34%1.18B |
| Total liabilities | 5.98%2.12B | 4.42%2.02B | 7.54%1.96B | 12.37%2.02B | 12.37%2.02B | 10.98%2B | 4.97%1.94B | 2.26%1.82B | 3.97%1.8B | 3.97%1.8B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K |
| -common stock | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K | 0.00%18K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | 34.34%818.42M | 38.04%766.6M | 42.56%716.08M | 46.30%669.34M | 46.30%669.34M | 52.17%609.2M | 61.42%555.35M | 118.74%502.3M | 140.26%457.51M | 140.26%457.51M |
| Paid-in capital | 2.68%1.26B | 2.54%1.25B | 2.41%1.23B | 2.26%1.23B | 2.26%1.23B | 2.19%1.22B | 2.20%1.21B | 2.09%1.21B | 2.33%1.2B | 2.33%1.2B |
| Less: Treasury stock | 73.37%722.19M | 76.16%659.12M | 106.07%608.71M | 98.97%507.6M | 98.97%507.6M | 132.44%416.55M | 379.05%374.16M | 278.04%295.4M | 10,516.19%255.11M | 10,516.19%255.11M |
| Gains losses not affecting retained earnings | -42.10%5.5M | -55.44%6.97M | -47.67%8.65M | -26.25%11.05M | -26.25%11.05M | -54.88%9.5M | -25.60%15.63M | -6.70%16.53M | -29.21%14.98M | -29.21%14.98M |
| Total stockholders'equity | -4.74%1.36B | -3.65%1.36B | -5.48%1.35B | -1.23%1.4B | -1.23%1.4B | -0.96%1.43B | -4.33%1.41B | 5.85%1.43B | 2.57%1.42B | 2.57%1.42B |
| Total equity | -4.74%1.36B | -3.65%1.36B | -5.48%1.35B | -1.23%1.4B | -1.23%1.4B | -0.96%1.43B | -4.33%1.41B | 5.85%1.43B | 2.57%1.42B | 2.57%1.42B |
| 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 | -- |