Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (FY)2025/09/30 | (Q4)2025/09/30 | (Q3)2025/06/30 | (Q2)2025/03/31 | (Q1)2024/12/31 | (FY)2024/09/30 | (Q4)2024/09/30 | (Q3)2024/06/30 | (Q2)2024/03/31 | (Q1)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 92.94%1,711.6萬 | 92.94%1,711.6萬 | -5.30%1,317.8萬 | 93.34%2,120.9萬 | -53.63%631.6萬 | -51.64%887.1萬 | -51.64%887.1萬 | 62.26%1,391.5萬 | -42.16%1,097萬 | -19.59%1,362萬 |
| -現金和現金等價物 | 92.94%1,711.6萬 | 92.94%1,711.6萬 | -5.30%1,317.8萬 | 93.34%2,120.9萬 | -53.63%631.6萬 | -51.64%887.1萬 | -51.64%887.1萬 | 62.26%1,391.5萬 | -42.16%1,097萬 | -19.59%1,362萬 |
| 應收款項 | -5.11%1,196.6萬 | -5.11%1,196.6萬 | 43.59%1,281萬 | 42.42%1,244.9萬 | 27.57%1,189.5萬 | 16.79%1,261萬 | 16.79%1,261萬 | 0.54%892.1萬 | 26.26%874.1萬 | 16.77%932.4萬 |
| -應收賬款 | -5.11%1,196.6萬 | -5.11%1,196.6萬 | 43.59%1,281萬 | 42.42%1,244.9萬 | 27.57%1,189.5萬 | 16.79%1,261萬 | 16.79%1,261萬 | 0.54%892.1萬 | 26.26%874.1萬 | 16.77%932.4萬 |
| 存貨 | 10.19%1.33億 | 10.19%1.33億 | 6.21%1.25億 | 6.32%1.25億 | 4.95%1.22億 | 1.18%1.21億 | 1.18%1.21億 | 0.54%1.17億 | 1.12%1.17億 | 4.22%1.16億 |
| 其他流動資產 | 22.83%602.5萬 | 22.83%602.5萬 | 26.58%636.2萬 | 26.54%481.6萬 | 6.04%449.4萬 | 18.16%490.5萬 | 18.16%490.5萬 | -17.21%502.6萬 | -0.81%380.6萬 | 10.54%423.8萬 |
| 流動資產合計 | 14.29%1.68億 | 14.29%1.68億 | 8.11%1.57億 | 15.89%1.63億 | 0.88%1.45億 | -3.60%1.47億 | -3.60%1.47億 | 3.54%1.45億 | -3.37%1.41億 | 2.23%1.43億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -1.87%4.85億 | -1.87%4.85億 | -1.92%4.86億 | -3.09%4.86億 | -3.09%4.9億 | -1.52%4.94億 | -1.52%4.94億 | -1.24%4.95億 | 2.01%5.01億 | 0.45%5.05億 |
| -固定資產 | 1.21%7.83億 | 1.21%7.83億 | 0.99%7.77億 | 0.10%7.71億 | 0.31%7.71億 | 1.61%7.74億 | 1.61%7.74億 | 1.32%7.7億 | 3.21%7.7億 | 2.11%7.68億 |
| -累計折舊 | -6.65%-2.98億 | -6.65%-2.98億 | -6.23%-2.92億 | -6.04%-2.85億 | -6.86%-2.81億 | -7.65%-2.8億 | -7.65%-2.8億 | -6.29%-2.75億 | -5.50%-2.69億 | -5.45%-2.63億 |
| 商譽及其他無形資產 | 23.71%1,689.8萬 | 23.71%1,689.8萬 | 17.07%1,614.5萬 | 8.07%1,513.2萬 | 1.27%1,423.1萬 | -3.33%1,365.9萬 | -3.33%1,365.9萬 | -2.43%1,379.1萬 | -2.34%1,400.2萬 | -4.81%1,405.2萬 |
| -商譽 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 | 0.00%519.8萬 |
| -其他無形資產 | 38.28%1,170萬 | 38.28%1,170萬 | 27.39%1,094.7萬 | 12.84%993.4萬 | 2.02%903.3萬 | -5.26%846.1萬 | -5.26%846.1萬 | -3.84%859.3萬 | -3.67%880.4萬 | -7.42%885.4萬 |
| 非流動遞延資產 | 0.00%12.7萬 | 0.00%12.7萬 | --8.2萬 | --9.1萬 | --12.1萬 | -38.65%12.7萬 | -38.65%12.7萬 | ---- | ---- | ---- |
| 長期預付費用 | 13.92%18萬 | 13.92%18萬 | --18.4萬 | --18.6萬 | --15.8萬 | -15.05%15.8萬 | -15.05%15.8萬 | ---- | ---- | ---- |
| 其他非流動資產 | 0.00%2,000 | 0.00%2,000 | -99.28%2,000 | -99.31%2,000 | -99.47%2,000 | 0.00%2,000 | 0.00%2,000 | -31.77%27.7萬 | -31.75%28.8萬 | -13.53%37.7萬 |
| 非流動資產合計 | -1.18%5.02億 | -1.18%5.02億 | -1.41%5.02億 | -2.78%5.01億 | -2.99%5.04億 | -1.59%5.08億 | -1.59%5.08億 | -1.29%5.09億 | 1.86%5.16億 | 0.29%5.2億 |
| 總資產 | 2.29%6.71億 | 2.29%6.71億 | 0.70%6.59億 | 1.22%6.65億 | -2.15%6.49億 | -2.05%6.55億 | -2.05%6.55億 | -0.26%6.54億 | 0.69%6.57億 | 0.70%6.63億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | -7.13%9,101.9萬 | -7.13%9,101.9萬 | 3.94%9,048.4萬 | 8.63%1.01億 | -6.67%8,540.2萬 | 8.27%9,800.4萬 | 8.27%9,800.4萬 | 8.76%8,705.5萬 | 11.15%9,259萬 | 9.00%9,150.6萬 |
| -應付賬款 | -8.38%8,099.1萬 | -8.38%8,099.1萬 | 3.97%8,245.5萬 | 9.29%9,199.8萬 | -7.36%7,558.1萬 | 9.57%8,839.7萬 | 9.57%8,839.7萬 | 9.01%7,931萬 | 11.18%8,417.6萬 | 8.05%8,158.7萬 |
| -應付稅費 | 4.38%1,002.8萬 | 4.38%1,002.8萬 | 3.67%802.9萬 | 1.98%858.1萬 | -0.99%982.1萬 | -2.41%960.7萬 | -2.41%960.7萬 | 6.26%774.5萬 | 10.84%841.4萬 | 17.51%991.9萬 |
| 應計費用 | 3.84%2,528.1萬 | 3.84%2,528.1萬 | 2.19%2,141萬 | 12.70%2,483萬 | 13.21%2,247.1萬 | 14.01%2,434.5萬 | 14.01%2,434.5萬 | 54.01%2,095.1萬 | 40.97%2,203.2萬 | 48.30%1,984.9萬 |
| 短期借款與租賃負債 | 1.68%4,055.6萬 | 1.68%4,055.6萬 | -2.39%4,055.6萬 | -7.06%4,034.4萬 | -11.71%3,998.6萬 | -1.00%3,988.6萬 | -1.00%3,988.6萬 | 3.51%4,155萬 | 8.43%4,340.7萬 | 13.23%4,529萬 |
| -短期借款 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -3.60%168.7萬 | 110.74%368.8萬 | 225.03%568.8萬 |
| -短期租賃負債 | 1.68%4,055.6萬 | 1.68%4,055.6萬 | 1.74%4,055.6萬 | 1.57%4,034.4萬 | 0.97%3,998.6萬 | 3.49%3,988.6萬 | 3.49%3,988.6萬 | 3.83%3,986.3萬 | 3.75%3,971.9萬 | 3.53%3,960.2萬 |
| 遞延負債 | 1.69%192.7萬 | 1.69%192.7萬 | 3.97%204.2萬 | 5.63%197.1萬 | 2.12%226.8萬 | 1.55%189.5萬 | 1.55%189.5萬 | -3.96%196.4萬 | 4.48%186.6萬 | 0.86%222.1萬 |
| 流動負債總額 | -3.26%1.59億 | -3.26%1.59億 | 1.96%1.54億 | 4.90%1.68億 | -5.50%1.5億 | 6.56%1.64億 | 6.56%1.64億 | 11.55%1.52億 | 13.60%1.6億 | 13.85%1.59億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -4.94%2.91億 | -4.94%2.91億 | -9.03%2.94億 | -8.86%2.95億 | -8.71%3.07億 | -7.05%3.07億 | -7.05%3.07億 | -4.16%3.23億 | -2.80%3.24億 | -2.39%3.36億 |
| -長期借款 | ---- | ---- | ---- | ---- | -51.63%890萬 | ---- | ---- | 109.12%1,660萬 | 14.71%1,140萬 | 54.13%1,840萬 |
| -長期租賃負債 | -4.94%2.91億 | -4.94%2.91億 | -4.10%2.94億 | -5.53%2.95億 | -6.22%2.98億 | -5.35%3.07億 | -5.35%3.07億 | -6.89%3.07億 | -3.34%3.13億 | -4.42%3.18億 |
| 遞延負債 | -24.91%786.3萬 | -24.91%786.3萬 | -32.59%802.7萬 | -32.20%867.1萬 | -30.48%973萬 | -27.42%1,047.1萬 | -27.42%1,047.1萬 | -26.19%1,190.8萬 | -20.32%1,278.9萬 | -13.18%1,399.6萬 |
| 非流動負債總額 | -5.60%2.99億 | -5.60%2.99億 | -9.87%3.02億 | -9.74%3.04億 | -9.58%3.17億 | -7.91%3.17億 | -7.91%3.17億 | -5.17%3.35億 | -3.60%3.37億 | -2.88%3.5億 |
| 總負債 | -4.80%4.58億 | -4.80%4.58億 | -6.18%4.56億 | -5.03%4.72億 | -8.30%4.67億 | -3.44%4.81億 | -3.44%4.81億 | -0.53%4.87億 | 1.34%4.97億 | 1.79%5.09億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 |
| -普通股股本 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 | 0.00%2.3萬 |
| 留存收益 | 31.11%1.49億 | 31.11%1.49億 | 30.90%1.4億 | 31.12%1.31億 | 28.06%1.21億 | 1.82%1.14億 | 1.82%1.14億 | -1.01%1.07億 | -3.11%1億 | -5.30%9,456.2萬 |
| 資本公積 | 4.49%6,303.3萬 | 4.49%6,303.3萬 | 2.61%6,218.5萬 | 3.02%6,150.9萬 | 2.51%6,076萬 | 2.23%6,032.7萬 | 2.23%6,032.7萬 | 3.20%6,060.4萬 | 2.03%5,970.6萬 | 1.65%5,927.5萬 |
| 減:庫存股 | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --0 |
| 股東權益總額 | 21.89%2.12億 | 21.89%2.12億 | 20.68%2.03億 | 20.63%1.93億 | 18.21%1.82億 | 2.00%1.74億 | 2.00%1.74億 | 0.52%1.68億 | -1.25%1.6億 | -2.73%1.54億 |
| 總權益 | 21.89%2.12億 | 21.89%2.12億 | 20.68%2.03億 | 20.63%1.93億 | 18.21%1.82億 | 2.00%1.74億 | 2.00%1.74億 | 0.52%1.68億 | -1.25%1.6億 | -2.73%1.54億 |
| 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 | -- | -- | -- | -- |