Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Netflix
NFLX
5
Vistra Energy
VST
| (Q3)2025/10/03 | (Q2)2025/07/04 | (Q1)2025/04/04 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/27 | (Q2)2024/06/28 | (Q1)2024/03/29 | (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 | -19.36%8,147.7萬 | -43.83%4,662.7萬 | -20.37%3,541萬 | 7.54%3.55億 | 3.66%1.27億 | -5.90%1.01億 | 32.50%8,301.6萬 | 16.81%4,446.7萬 | 54.18%3.3億 | 33.85%1.22億 |
| 持續經營淨收入 | -19.06%5,652.1萬 | -19.28%6,810.4萬 | 13.37%6,983.2萬 | 28.30%2.71億 | 6.76%5,495.2萬 | 18.13%6,983.3萬 | 25.51%8,436.9萬 | 85.43%6,159.4萬 | -7.45%2.11億 | -17.34%5,147.2萬 |
| 持續經營損益 | 100.53%6,000 | -300.00%-3.8萬 | -146.44%-566.5萬 | --1,215.5萬 | --106萬 | ---112.3萬 | --1.9萬 | --1,219.9萬 | ---- | ---- |
| 折舊和攤銷 | 28.00%2,188.5萬 | 17.00%1,935.5萬 | 6.74%1,749.1萬 | -10.99%6,679萬 | -6.59%1,676.2萬 | -2.46%1,709.8萬 | -6.48%1,654.3萬 | -25.07%1,638.7萬 | 13.73%7,503.4萬 | 3.85%1,794.4萬 |
| 遞延稅費 | -249.21%-94.6萬 | -266.26%-398.7萬 | -334.80%-277.4萬 | 89.76%-260.1萬 | 80.91%-499.5萬 | 361.98%63.4萬 | 285.60%239.8萬 | -127.86%-63.8萬 | -25.79%-2,540.8萬 | -69.08%-2,616.4萬 |
| 其他非現金項目 | 0.00%62.7萬 | 10.00%62.7萬 | -40.87%62.8萬 | 141.51%288.6萬 | 109.70%62.7萬 | 109.70%62.7萬 | 91.28%57萬 | 255.18%106.2萬 | -39.40%119.5萬 | 0.00%29.9萬 |
| 營運資金變化 | -92.09%74.2萬 | -57.58%-4,197.3萬 | 1.61%-4,946.3萬 | -127.34%-1,435.9萬 | -28.03%5,316.3萬 | -65.23%938.4萬 | -3.51%-2,663.6萬 | -122.40%-5,027萬 | 180.52%5,252.7萬 | 150.64%7,387.2萬 |
| -應收款項(增)減 | -106.93%-122萬 | -121.55%-1,713.5萬 | 34.57%-3,202.6萬 | 19.28%-484.8萬 | 273.49%3,422.7萬 | 27.83%1,760.5萬 | 2.03%-773.4萬 | -132.54%-4,894.6萬 | 26.23%-600.6萬 | 1,273.37%916.4萬 |
| -存貨(增)減 | -19.16%848.3萬 | 92.27%-201.4萬 | -120.13%-3,539.3萬 | -225.26%-2,249.5萬 | -73.20%915.6萬 | 23.14%1,049.3萬 | -734.91%-2,606.6萬 | 25.60%-1,607.8萬 | 278.40%1,795.8萬 | -23.54%3,417萬 |
| -應付款項及應計費用(減)增 | 9.82%-3,307.6萬 | -89.77%177.8萬 | -40.86%2,140.5萬 | 260.76%3,186.1萬 | 821.95%1,496.6萬 | -74.55%-3,667.9萬 | 168.92%1,737.8萬 | 27.09%3,619.6萬 | 31.17%-1,981.9萬 | 88.40%-207.3萬 |
| -其他營運資本變化 | 47.82%2,655.5萬 | -140.87%-2,460.2萬 | 83.91%-344.9萬 | -131.26%-1,887.7萬 | -115.90%-518.6萬 | -30.13%1,796.5萬 | -197.31%-1,021.4萬 | -154.53%-2,144.2萬 | 431.25%6,039.4萬 | 847.72%3,261.1萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -19.36%8,147.7萬 | -43.83%4,662.7萬 | -20.37%3,541萬 | 7.54%3.55億 | 3.66%1.27億 | -5.90%1.01億 | 32.50%8,301.6萬 | 16.81%4,446.7萬 | 54.18%3.3億 | 33.85%1.22億 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -370.47%-3.64億 | -827.98%-9,580.5萬 | 89.90%-268.9萬 | -230.47%-2.06億 | -360.08%-9,148.2萬 | -752.84%-7,727.6萬 | -36.76%-1,032.4萬 | -3.36%-2,661.4萬 | 66.25%-6,224.3萬 | 88.08%-1,988.4萬 |
| 固定資產交易的淨現金流 | -43.53%-1,118.1萬 | -3.07%-905.3萬 | 61.84%-268.9萬 | -10.09%-4,797.4萬 | -22.49%-2,435.5萬 | 9.74%-779萬 | -9.31%-878.3萬 | -0.26%-704.6萬 | -23.12%-4,357.8萬 | -12.21%-1,988.4萬 |
| 業務交易的淨現金流 | -416.04%-3.53億 | -507,464.71%-8,625.2萬 | --0 | -723.27%-1.54億 | ---6,712.7萬 | -15,827.21%-6,848.7萬 | -96.50%1.7萬 | 3.49%-1,806.7萬 | 87.48%-1,866.5萬 | --0 |
| 其他投資活動的淨現金流 | 204.00%103.9萬 | ---- | ---- | ---405.8萬 | --0 | ---99.9萬 | ---155.8萬 | ---150.1萬 | ---- | ---- |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | -370.47%-3.64億 | -827.98%-9,580.5萬 | 89.90%-268.9萬 | -230.47%-2.06億 | -360.08%-9,148.2萬 | -752.84%-7,727.6萬 | -36.76%-1,032.4萬 | -3.36%-2,661.4萬 | 66.25%-6,224.3萬 | 88.08%-1,988.4萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 4,427.96%2.47億 | -108.14%-652.8萬 | 61.32%-1,311.9萬 | 114.41%3,166.9萬 | 88.51%-890.7萬 | 92.32%-570.5萬 | 231.86%8,020.1萬 | -381.34%-3,392萬 | -3,007.46%-2.2億 | -196.65%-7,753.4萬 |
| 債務發行/償還的淨現金流 | 66,778.27%2.55億 | -93.62%617.4萬 | 90.48%-250萬 | 132.50%6,549.5萬 | 92.45%-538.2萬 | 100.55%38.2萬 | 267.47%9,675萬 | -849.55%-2,625.5萬 | -116.51%-2.02億 | -184.39%-7,132.1萬 |
| 現金股利支付 | -25.43%-609.2萬 | -33.63%-486.8萬 | -33.73%-486.1萬 | -27.36%-1,699.2萬 | -33.43%-485.7萬 | -33.40%-485.7萬 | -20.31%-364.3萬 | -19.85%-363.5萬 | -120.38%-1,334.2萬 | -20.17%-364萬 |
| 其他融資活動的淨現金流額 | -101.06%-247.3萬 | 39.30%-783.4萬 | -42.88%-575.8萬 | -246.95%-1,683.4萬 | 151.77%133.2萬 | -22.39%-123萬 | -51,524.00%-1,290.6萬 | -222.66%-403萬 | 99.60%-485.2萬 | -103.88%-257.3萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 4,427.96%2.47億 | -108.14%-652.8萬 | 61.32%-1,311.9萬 | 114.41%3,166.9萬 | 88.51%-890.7萬 | 92.32%-570.5萬 | 231.86%8,020.1萬 | -381.34%-3,392萬 | -3,007.46%-2.2億 | -196.65%-7,753.4萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 13.02%2.58億 | 280.87%2.91億 | 144.46%2.49億 | 41.62%1.02億 | 206.24%2.54億 | 206.88%2.28億 | -6.79%7,649.5萬 | 41.62%1.02億 | 74.78%7,202.4萬 | 36.61%8,283.3萬 |
| 當期現金流變化 | -294.76%-3,517.2萬 | -136.43%-5,570.6萬 | 222.00%1,960.2萬 | 273.70%1.81億 | 6.05%2,648.7萬 | -24.77%1,805.9萬 | 2,772.95%1.53億 | -404.82%-1,606.7萬 | 29.45%4,853.4萬 | 408.49%2,497.7萬 |
| 利率變動影響 | -167.67%-483.2萬 | 2,559.80%2,258.1萬 | 337.14%2,238.8萬 | -83.33%-3,401.7萬 | -430.38%-3,079.9萬 | 145.71%714.1萬 | 51.56%-91.8萬 | -297.97%-944.1萬 | -177.89%-1,855.5萬 | -189.64%-580.7萬 |
| 期末現金流 | -13.98%2.18億 | 13.02%2.58億 | 280.87%2.91億 | 144.46%2.49億 | 144.46%2.49億 | 206.24%2.54億 | 206.88%2.28億 | -6.79%7,649.5萬 | 41.62%1.02億 | 41.62%1.02億 |
| 自由現金流 | -22.24%7,029.7萬 | -49.39%3,744.7萬 | -24.12%2,811.6萬 | 7.55%3.04億 | -0.89%1.02億 | -5.35%9,040.6萬 | 38.66%7,399.3萬 | 22.05%3,705.3萬 | 62.14%2.82億 | 40.83%1.03億 |
| 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 | -- |