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 | -0.94%3,729.3萬 | -0.36%2,822萬 | -2.03%3,151.4萬 | -4.13%1.32億 | 0.67%3,376萬 | 2.49%3,764.6萬 | 3.33%2,832.2萬 | -19.38%3,216.8萬 | 18.79%1.38億 | -1.51%3,353.6萬 |
| 持續經營淨收入 | 18.04%3,518.8萬 | 14.67%3,338.7萬 | 2.77%3,034.2萬 | 2.39%1.17億 | 4.38%2,865.4萬 | -0.10%2,980.9萬 | -11.05%2,911.5萬 | 21.29%2,952.3萬 | 12.04%1.14億 | -10.47%2,745.2萬 |
| 持續經營損益 | -1,466.67%-9.4萬 | -860.00%-14.4萬 | -2,950.00%-6.1萬 | 45.26%-5.2萬 | -141.67%-2.9萬 | 14.29%-6,000 | 59.46%-1.5萬 | 94.87%-2,000 | -37.68%-9.5萬 | -154.55%-1.2萬 |
| 折舊和攤銷 | -30.24%195.4萬 | 16.27%357.3萬 | 4.99%313.7萬 | 23.11%1,319.9萬 | 461.06%433.7萬 | -3.01%280.1萬 | -13.39%307.3萬 | -14.92%298.8萬 | -32.04%1,072.1萬 | -75.35%77.3萬 |
| 遞延稅費 | -75.27%-159.5萬 | -145.02%-20.8萬 | 67.17%164.5萬 | 113.78%38.1萬 | 87.82%-15.5萬 | -45.14%-91萬 | 320.00%46.2萬 | 250.46%98.4萬 | -288.16%-276.4萬 | -542.01%-127.3萬 |
| 其他非現金項目 | 44.99%-77.9萬 | -111.56%-157.4萬 | -46.61%-140.6萬 | 34.16%-387.8萬 | 36.38%-75.9萬 | -79.92%-141.6萬 | 76.44%-74.4萬 | -27.53%-95.9萬 | -12.53%-589萬 | 32.64%-119.3萬 |
| 營運資金變動 | -58.20%234.4萬 | -25.80%-584.1萬 | -116.88%-321.2萬 | -132.07%-323.4萬 | -201.72%-271.8萬 | 46.96%560.8萬 | 32.89%-464.3萬 | -114.09%-148.1萬 | 411.68%1,008.3萬 | 368.77%267.2萬 |
| -應收款項(增)減 | -675.61%-23.6萬 | 23.88%-5.1萬 | 35.13%-95.3萬 | 68.31%-36萬 | 206.37%113.5萬 | 103.28%4.1萬 | -115.88%-6.7萬 | -293.54%-146.9萬 | 57.29%-113.6萬 | -3.49%-106.7萬 |
| -其他流動資產變化 | -23.87%112.6萬 | 61.52%334.5萬 | -1,191.20%-1,488.4萬 | -65.08%503.6萬 | -94.82%12.2萬 | -35.81%147.9萬 | -68.66%207.1萬 | -56.78%136.4萬 | 169.86%1,442.2萬 | 125.23%235.4萬 |
| -其他流動負債變化 | -64.43%145.4萬 | -37.43%-913.5萬 | 1,017.51%1,262.5萬 | -146.96%-791萬 | -387.00%-397.5萬 | 48.01%408.8萬 | 52.35%-664.7萬 | -120.85%-137.6萬 | -115.96%-320.3萬 | -87.33%138.5萬 |
| 非持續經營活動現金流 | ||||||||||
| 經營活動現金淨額 | -0.94%3,729.3萬 | -0.36%2,822萬 | -2.03%3,151.4萬 | -4.13%1.32億 | 0.67%3,376萬 | 2.49%3,764.6萬 | 3.33%2,832.2萬 | -19.38%3,216.8萬 | 18.79%1.38億 | -1.51%3,353.6萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -259.38%-1,013.8萬 | -44.07%-1.92億 | 328.94%1,265.8萬 | -1,818.39%-2.52億 | -555.67%-1.19億 | 96.23%-282.1萬 | -514.95%-1.33億 | -97.72%295.1萬 | 103.58%1,468萬 | -25.57%-1,816.2萬 |
| 投資產品交易淨現金流 | 57.26%6,823.7萬 | -26.02%-1.39億 | 203.52%2,585萬 | -140.57%-9,100.9萬 | -99.47%47萬 | 229.32%4,339.1萬 | -1,168.96%-1.1億 | -122.33%-2,497萬 | 172.78%2.24億 | 3,479.69%8,902.7萬 |
| 貸款淨收益 | -62.65%-7,234.5萬 | -153.25%-5,178.7萬 | -129.97%-1,019.6萬 | 33.94%-1.48億 | -0.98%-1.17億 | 47.62%-4,448萬 | 29.93%-2,044.9萬 | 456.94%3,401.8萬 | -117.29%-2.24億 | -554.15%-1.16億 |
| 固定資產交易的淨現金流 | -138.67%-154.9萬 | 15.65%-38.8萬 | 62.30%-20.7萬 | 2.65%-260.8萬 | -66.67%-95萬 | 2.26%-64.9萬 | 44.51%-46萬 | 10.88%-54.9萬 | -37.31%-267.9萬 | -23.11%-57萬 |
| 業務交易的淨現金流 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --1,401.6萬 | --3,000 |
| 其他投資活動的淨現金流 | -313.76%-448.1萬 | 44.98%-137.5萬 | 49.73%-278.9萬 | -485.13%-1,080.3萬 | -118.23%-167.3萬 | 55.47%-108.3萬 | -2.42%-249.9萬 | -270.36%-554.8萬 | 4.16%280.5萬 | 655.77%917.5萬 |
| 非持續投資現金淨額 | ||||||||||
| 投資活動現金流淨額 | -259.38%-1,013.8萬 | -44.07%-1.92億 | 328.94%1,265.8萬 | -1,818.39%-2.52億 | -555.67%-1.19億 | 96.23%-282.1萬 | -514.95%-1.33億 | -97.72%295.1萬 | 103.58%1,468萬 | -25.57%-1,816.2萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -36.03%2,631.5萬 | -1,236.36%-4,875萬 | -9.54%1.15億 | 196.68%1.89億 | -44.47%1,676.2萬 | 149.88%4,113.8萬 | 105.55%429萬 | 291.58%1.27億 | -39.99%-1.96億 | 125.59%3,018.6萬 |
| 存款的增減 | -75.20%877.5萬 | -183.88%-964.6萬 | -5.98%1.14億 | 189.62%2.1億 | 486.51%4,151.1萬 | 150.77%3,538.5萬 | 109.46%1,150萬 | 476.08%1.22億 | -323.06%-2.34億 | 87.78%-1,074萬 |
| 債務發行/償還的淨現金流 | 78.25%2,899.3萬 | -146.04%-808萬 | 10.08%2,188.8萬 | -70.30%4,079.9萬 | -122.71%-1,289.9萬 | 140.86%1,626.5萬 | -77.57%1,755萬 | 550.76%1,988.3萬 | 739.21%1.37億 | 527.96%5,679.4萬 |
| 普通股發行/償還的淨現金流 | --0 | -36.41%-1,942.9萬 | -159.07%-946.4萬 | 70.24%-1,789.6萬 | --0 | --0 | 40.54%-1,424.3萬 | 81.83%-365.3萬 | -127.36%-6,013.4萬 | 1.97%-630.7萬 |
| 現金股利支付 | -8.95%-1,145.3萬 | -7.85%-1,159.5萬 | -9.46%-1,160.6萬 | -8.72%-4,348.2萬 | -9.26%-1,161.6萬 | -7.72%-1,051.2萬 | -7.42%-1,075.1萬 | -10.52%-1,060.3萬 | -8.97%-3,999.3萬 | -10.12%-1,063.2萬 |
| 職工行使股票期權收到的現金 | --0 | --0 | --0 | --69.4萬 | --40.2萬 | --0 | --23.4萬 | --5.8萬 | --0 | --0 |
| 其他融資活動的淨現金流額 | ---- | ---- | ---- | -159.38%-63.6萬 | ---- | ---- | ---- | ---- | 240.55%107.1萬 | ---- |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金流淨額 | -36.03%2,631.5萬 | -1,236.36%-4,875萬 | -9.54%1.15億 | 196.68%1.89億 | -44.47%1,676.2萬 | 149.88%4,113.8萬 | 105.55%429萬 | 291.58%1.27億 | -39.99%-1.96億 | 125.59%3,018.6萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -21.04%1.72億 | 20.72%3.85億 | 44.22%2.25億 | -21.86%1.56億 | 165.50%2.94億 | -5.75%2.18億 | 5.24%3.19億 | -21.86%1.56億 | -68.49%2億 | -62.89%1.11億 |
| 當期現金流變化 | -29.61%5,347萬 | -111.11%-2.13億 | -1.90%1.59億 | 258.07%6,911.3萬 | -250.48%-6,856萬 | 163.01%7,596.3萬 | -40.78%-1.01億 | 57.97%1.62億 | 89.94%-4,372.4萬 | 146.32%4,556萬 |
| 期末現金流 | -23.25%2.26億 | -21.04%1.72億 | 20.72%3.85億 | 44.22%2.25億 | 44.22%2.25億 | 165.50%2.94億 | -5.75%2.18億 | 5.24%3.19億 | -21.86%1.56億 | -21.86%1.56億 |
| 自由現金流 | -3.37%3,575.3萬 | 0.06%2,783.2萬 | -0.99%3,126.1萬 | -4.03%1.29億 | -0.49%3,280.4萬 | 2.58%3,699.8萬 | 5.77%2,781.6萬 | -19.63%3,157.2萬 | 18.42%1.35億 | -1.85%3,296.6萬 |
| 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 | -- | -- | -- | -- | 無保留意見 | -- |