Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | -2.80%7,542.2萬 | -21.99%7,812.3萬 | 16.02%7,695.1萬 | 12.08%2.61億 | -59.94%1,713.2萬 | 26.99%7,759.3萬 | 67.82%1億 | -4.58%6,632.4萬 | 2.99%2.33億 | -8.97%4,276.4萬 |
| 持續經營淨收入 | 6.37%6,265.4萬 | 23.12%6,234.7萬 | 11.48%5,611.2萬 | 1.83%2.16億 | 15.41%5,647.6萬 | 15.52%5,890.3萬 | -7.94%5,064.1萬 | -12.51%5,033.4萬 | 10.03%2.12億 | -14.34%4,893.4萬 |
| 持續經營損益 | -326.06%-150.4萬 | 63.24%-82.6萬 | -40.46%-48.6萬 | -35.77%-422.1萬 | -912.10%-127.5萬 | 62.72%-35.3萬 | -66.44%-224.7萬 | 64.29%-34.6萬 | 57.97%-310.9萬 | 106.92%15.7萬 |
| 折舊和攤銷 | 4.08%558.7萬 | 3.01%555.3萬 | 4.63%569.4萬 | -2.29%2,168.1萬 | 0.61%548萬 | -3.63%536.8萬 | -4.57%539.1萬 | -1.47%544.2萬 | 0.64%2,218.9萬 | 0.02%544.7萬 |
| 遞延稅費 | 178.82%82.6萬 | 0.42%-93.8萬 | -52.80%-125.6萬 | 20.95%-220.3萬 | 181.31%60.9萬 | -90.89%-104.8萬 | -32.49%-94.2萬 | -5.66%-82.2萬 | -965.53%-278.7萬 | -122.96%-74.9萬 |
| 其他非現金項目 | -46.85%604.6萬 | -79.14%881.4萬 | 132.77%1,607.3萬 | 991.00%1,643.9萬 | -250.92%-4,409萬 | 86.13%1,137.6萬 | 7,060.13%4,224.8萬 | 32.43%690.5萬 | -108.95%-184.5萬 | 28.45%-1,256.4萬 |
| 營運資金變動 | -342.54%-250.3萬 | 17.93%163.1萬 | -222.64%-105.1萬 | 369.68%581.7萬 | 125.82%254.5萬 | 135.56%103.2萬 | 210.11%138.3萬 | -1.95%85.7萬 | 84.28%-215.7萬 | 144.25%112.7萬 |
| -應收款項(增)減 | -1,513.79%-234萬 | 394.97%164.3萬 | 71.04%-72.9萬 | 93.56%-63.6萬 | 290.35%258.3萬 | 97.17%-14.5萬 | 72.11%-55.7萬 | -81.08%-251.7萬 | 41.61%-987.6萬 | 73.96%-135.7萬 |
| -應付款項及遞延費用(減)增 | -113.85%-16.3萬 | -100.62%-1.2萬 | -109.54%-32.2萬 | -16.40%645.3萬 | -101.53%-3.8萬 | -47.22%117.7萬 | 161.81%194萬 | 49.03%337.4萬 | 141.82%771.9萬 | -6.76%248.4萬 |
| 非持續經營活動現金流 | ||||||||||
| 經營活動現金淨額 | -2.80%7,542.2萬 | -21.99%7,812.3萬 | 16.02%7,695.1萬 | 12.08%2.61億 | -59.94%1,713.2萬 | 26.99%7,759.3萬 | 67.82%1億 | -4.58%6,632.4萬 | 2.99%2.33億 | -8.97%4,276.4萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -170.52%-7,345.7萬 | 110.89%2,395.3萬 | 64.34%-5,036.7萬 | 89.34%-7,139萬 | 337.11%3.17億 | 83.72%-2,715.4萬 | -56.53%-2.2億 | 38.22%-1.41億 | 55.92%-6.7億 | -21.71%-1.34億 |
| 投資產品交易淨現金流 | -13.46%9,870萬 | -16.49%8,050.5萬 | 2,092.55%4,385.6萬 | 858.67%3.51億 | 221.18%1.43億 | 1,177.68%1.14億 | 222.32%9,640.3萬 | 95.29%-220.1萬 | 103.32%3,666.5萬 | 227.23%4,460.1萬 |
| 貸款淨收益 | -23.02%-1.66億 | 86.45%-4,269.1萬 | 45.12%-7,177.8萬 | 46.08%-3.88億 | 203.26%1.93億 | 23.09%-1.35億 | -74.68%-3.15億 | 25.99%-1.31億 | -38.00%-7.19億 | -60.82%-1.87億 |
| 固定資產交易的淨現金流 | -123.67%-1,170.9萬 | -128.23%-1,374.4萬 | -10.33%-1,131萬 | -62.87%-3,665.2萬 | -214.91%-1,514.4萬 | -11.88%-523.5萬 | -19.15%-602.2萬 | -28.75%-1,025.1萬 | -13.74%-2,250.4萬 | -2.76%-480.9萬 |
| 業務交易的淨現金流 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | -93.36%804.5萬 | --0 |
| 其他投資活動的淨現金流 | 344.19%543.8萬 | -113.87%-63.7萬 | -691.03%-1,133萬 | -96.07%101.6萬 | -142.11%-326.6萬 | -58.73%-222.7萬 | -75.00%459.2萬 | 70.86%191.7萬 | 439.72%2,584.2萬 | 311.45%775.6萬 |
| 非持續投資現金淨額 | ||||||||||
| 投資活動現金流淨額 | -170.52%-7,345.7萬 | 110.89%2,395.3萬 | 64.34%-5,036.7萬 | 89.34%-7,139萬 | 337.11%3.17億 | 83.72%-2,715.4萬 | -56.53%-2.2億 | 38.22%-1.41億 | 55.92%-6.7億 | -21.71%-1.34億 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -87.66%5,532.3萬 | -189.57%-7,889.8萬 | 94.44%3.94億 | 388.69%9.66億 | 50.04%2.28億 | 1,244.19%4.48億 | 125.43%8,808.5萬 | 216.78%2.03億 | -113.88%-3.35億 | 249.38%1.52億 |
| 存款的增減 | -86.44%6,219.5萬 | -166.58%-7,055.8萬 | 94.85%4.08億 | 457.44%10.18億 | 47.15%2.44億 | 852.20%4.59億 | 178.55%1.06億 | 157.53%2.09億 | -111.62%-2.85億 | 295.90%1.66億 |
| 債務發行/償還的淨現金流 | 3,424.24%581.5萬 | 207.82%586萬 | --0 | -209.83%-335.1萬 | -608.64%-442.9萬 | 98.80%16.5萬 | 97.28%-543.5萬 | -96.88%634.8萬 | 917.00%305.1萬 | 85.47%-62.5萬 |
| 普通股發行/償還的淨現金流 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | ---182萬 | --0 |
| 現金股利支付 | -7.78%-1,530.5萬 | -7.87%-1,529.1萬 | -7.89%-1,527.9萬 | -7.70%-5,777.3萬 | -7.64%-1,523.7萬 | -7.77%-1,420萬 | -7.71%-1,417.5萬 | -7.69%-1,416.1萬 | -10.69%-5,364.2萬 | -7.71%-1,415.6萬 |
| 職工行使股票期權收到的現金 | -27.82%261.8萬 | -36.35%109.1萬 | 4.70%89.1萬 | 261.74%919.9萬 | 530.40%300.7萬 | 3,975.28%362.7萬 | 28.39%171.4萬 | 32.55%85.1萬 | -66.75%254.3萬 | -25.24%47.7萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金流淨額 | -87.66%5,532.3萬 | -189.57%-7,889.8萬 | 94.44%3.94億 | 388.69%9.66億 | 50.04%2.28億 | 1,244.19%4.48億 | 125.43%8,808.5萬 | 216.78%2.03億 | -113.88%-3.35億 | 249.38%1.52億 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 60.32%39.97億 | 57.39%39.74億 | 48.23%35.54億 | -24.34%23.97億 | 28.04%29.92億 | 3.49%24.93億 | -10.98%25.25億 | -24.34%23.97億 | 54.58%31.69億 | -29.90%23.37億 |
| 當期現金流變化 | -88.51%5,728.8萬 | 172.88%2,317.8萬 | 229.38%4.2億 | 249.89%11.56億 | 825.34%5.62億 | 789.10%4.99億 | 92.56%-3,180.3萬 | 138.38%1.28億 | -168.95%-7.71億 | 136.92%6,070.2萬 |
| 期末現金流 | 35.51%40.55億 | 60.32%39.97億 | 57.39%39.74億 | 48.23%35.54億 | 48.23%35.54億 | 28.04%29.92億 | 3.49%24.93億 | -10.98%25.25億 | -24.34%23.97億 | -24.34%23.97億 |
| 自由現金流 | -11.95%6,371.3萬 | -31.61%6,437.9萬 | 17.06%6,564.1萬 | 6.65%2.25億 | -94.76%198.8萬 | 28.24%7,235.8萬 | 72.33%9,412.9萬 | -8.89%5,607.3萬 | 1.96%2.11億 | -10.27%3,795.5萬 |
| 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 | -- | -- | -- | -- | -- | -- |