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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | -25.02%5,530.4萬 | -36.16%1,562.7萬 | -76.41%293.3萬 | 68.43%3,406.2萬 | -83.87%268.2萬 | 14.17%7,376萬 | -13.95%2,448萬 | 854.92%1,243.3萬 | 48.15%2,022.3萬 | -21.61%1,662.4萬 |
| 持續經營淨收入 | 36.86%4,644.4萬 | 30.97%1,180萬 | 26.02%1,160.5萬 | 64.56%1,310.1萬 | 28.15%993.8萬 | 46.00%3,393.5萬 | 53.23%901萬 | 30.22%920.9萬 | 35.30%796.1萬 | 75.97%775.5萬 |
| 持續經營損益 | -440.00%-3.4萬 | ---4,000 | -125.00%-4.5萬 | --0 | -50.00%1.5萬 | -97.36%1萬 | --0 | -119.80%-2萬 | --0 | 900.00%3萬 |
| 折舊和攤銷 | 2.86%3,181.4萬 | 1.15%802.3萬 | 1.38%795.3萬 | 2.41%788.8萬 | 6.70%795萬 | 7.00%3,093萬 | 6.04%793.2萬 | 8.81%784.5萬 | 7.66%770.2萬 | 5.51%745.1萬 |
| 遞延稅費 | 34.06%-260.8萬 | 88.58%-16.4萬 | 26.82%-64.4萬 | 12.49%-105.8萬 | -72.56%-74.2萬 | -168.14%-395.5萬 | 15.83%-143.6萬 | -1,173.17%-88萬 | -1,652.17%-120.9萬 | -297.25%-43萬 |
| 其他非現金項目 | 107.69%1.1萬 | 66.67%5,000 | 101.94%3,000 | -60.00%2,000 | -75.00%1,000 | -852.63%-14.3萬 | -40.00%3,000 | -3,200.00%-15.5萬 | 25.00%5,000 | -20.00%4,000 |
| 營運資金變化 | -402.58%-2,436.4萬 | -177.30%-489.3萬 | -234.24%-1,678.2萬 | 144.72%1,327.6萬 | -1,311.31%-1,596.5萬 | -26.17%805.2萬 | -60.09%633萬 | 62.97%-502.1萬 | 1,086.36%542.5萬 | -85.60%131.8萬 |
| -應收款項(增)減 | 34.01%-101.5萬 | 101.29%4萬 | -477.47%-68.7萬 | -51,300.00%-51.2萬 | -89.62%14.4萬 | -321.93%-153.8萬 | -709.38%-310.8萬 | 107.44%18.2萬 | -99.86%1,000 | -50.97%138.7萬 |
| -存貨(增)減 | -770.82%-1,229.6萬 | -150.13%-834.2萬 | 886.67%14.8萬 | -131.69%-295.4萬 | -136.07%-114.8萬 | 74.35%-141.2萬 | -30.73%-333.5萬 | 102.29%1.5萬 | 72.74%-127.5萬 | 33.68%318.3萬 |
| -預付費用(增)減 | -416.00%-551.6萬 | -373.33%-28.4萬 | -110.54%-301.5萬 | -321.97%-164.7萬 | -78.68%-57萬 | -735.16%-106.9萬 | -113.61%-6萬 | -52.02%-143.2萬 | 95.26%74.2萬 | -4,457.14%-31.9萬 |
| -應付款項及應計費用(減)增 | -136.63%-469.7萬 | -68.27%418.9萬 | -272.18%-1,307.1萬 | 208.29%1,844.2萬 | -400.07%-1,425.7萬 | -23.12%1,282.2萬 | -27.75%1,320.3萬 | 61.56%-351.2萬 | 72.00%598.2萬 | -170.20%-285.1萬 |
| -其他流動資產變化 | 0.44%3,359.2萬 | -0.83%837.1萬 | 1.08%843.4萬 | 0.43%837.8萬 | 1.08%840.9萬 | 1.15%3,344.6萬 | 1.25%844.1萬 | 0.24%834.4萬 | 1.31%834.2萬 | 1.80%831.9萬 |
| -其他流動負債變化 | -0.69%-3,443.2萬 | -0.64%-886.7萬 | 0.31%-859.1萬 | -0.76%-843.1萬 | -1.69%-854.3萬 | -0.88%-3,419.7萬 | -6.72%-881.1萬 | 0.98%-861.8萬 | 3.37%-836.7萬 | -1.45%-840.1萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | -25.02%5,530.4萬 | -36.16%1,562.7萬 | -76.41%293.3萬 | 68.43%3,406.2萬 | -83.87%268.2萬 | 14.17%7,376萬 | -13.95%2,448萬 | 854.92%1,243.3萬 | 48.15%2,022.3萬 | -21.61%1,662.4萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 19.76%-3,097.1萬 | -18.21%-802.9萬 | 24.05%-706.2萬 | 39.62%-646.3萬 | 20.24%-941.7萬 | -1.71%-3,860萬 | 50.25%-679.2萬 | -42.32%-929.8萬 | -64.92%-1,070.3萬 | -4.72%-1,180.7萬 |
| 固定資產交易的淨現金流 | 17.05%-3,110.8萬 | -23.68%-802.8萬 | 19.80%-708.4萬 | 38.70%-640.3萬 | 18.25%-959.3萬 | -2.86%-3,750.4萬 | 51.18%-649.1萬 | -41.12%-883.3萬 | -60.36%-1,044.6萬 | -12.91%-1,173.4萬 |
| 無形資產交易淨現金流 | 84.37%-17.8萬 | 96.33%-1.1萬 | 96.79%-1.5萬 | 64.62%-9.2萬 | 45.95%-6萬 | 25.31%-113.9萬 | 23.47%-30萬 | -70.80%-46.8萬 | -1,183.33%-26萬 | 87.43%-11.1萬 |
| 其他投資活動的淨現金流 | 632.56%31.5萬 | 1,100.00%1萬 | 1,133.33%3.7萬 | 966.67%3.2萬 | 521.05%23.6萬 | 19.44%4.3萬 | ---1,000 | --3,000 | --3,000 | --3.8萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | 19.76%-3,097.1萬 | -18.21%-802.9萬 | 24.05%-706.2萬 | 39.62%-646.3萬 | 20.24%-941.7萬 | -1.71%-3,860萬 | 50.25%-679.2萬 | -42.32%-929.8萬 | -64.92%-1,070.3萬 | -4.72%-1,180.7萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 63.95%-1,608.8萬 | 83.90%-366萬 | -1,953.68%-390.2萬 | -4.40%-1,270.6萬 | 143.82%418萬 | -119.28%-4,463.1萬 | -352.02%-2,273.2萬 | 96.32%-19萬 | -137.05%-1,217萬 | -89.57%-953.9萬 |
| 債務發行/償還的淨現金流 | 66.14%-382.5萬 | 95.35%-89.4萬 | -143.50%-98萬 | 0.09%-988.2萬 | -49.11%793.1萬 | -4.81%-1,129.8萬 | -602.37%-1,924.5萬 | 184.00%225.3萬 | -264.31%-989.1萬 | 689.89%1,558.5萬 |
| 普通股發行/償還的淨現金流 | --0 | ---- | ---- | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
| 現金股利支付 | 65.45%-1,100.9萬 | -20.74%-275.4萬 | -20.89%-275.5萬 | -20.76%-275.1萬 | 89.02%-274.9萬 | -250.60%-3,186.6萬 | -0.35%-228.1萬 | -0.26%-227.9萬 | -0.31%-227.8萬 | -1,001.58%-2,502.8萬 |
| 其他融資活動的淨現金流額 | 14.52%-125.4萬 | 99.00%-1.2萬 | -1.83%-16.7萬 | -7,200.00%-7.3萬 | -943.75%-100.2萬 | -382.57%-146.7萬 | -7,437.50%-120.6萬 | -51.85%-16.4萬 | 98.39%-1,000 | 18.64%-9.6萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 63.95%-1,608.8萬 | 83.90%-366萬 | -1,953.68%-390.2萬 | -4.40%-1,270.6萬 | 143.82%418萬 | -119.28%-4,463.1萬 | -352.02%-2,273.2萬 | 96.32%-19萬 | -137.05%-1,217萬 | -89.57%-953.9萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | -51.64%887.1萬 | -5.30%1,317.8萬 | 93.34%2,120.9萬 | -53.63%631.6萬 | -51.64%887.1萬 | 52.35%1,834.2萬 | 62.26%1,391.5萬 | -42.16%1,097萬 | -19.59%1,362萬 | 52.35%1,834.2萬 |
| 當期現金流變化 | 187.06%824.5萬 | 178.07%393.8萬 | -372.70%-803.1萬 | 662.00%1,489.3萬 | 45.89%-255.5萬 | -250.26%-947.1萬 | -151.65%-504.4萬 | 128.35%294.5萬 | -230.80%-265萬 | -196.37%-472.2萬 |
| 期末現金流 | 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 |
| 自由現金流 | -31.80%2,392.5萬 | -57.30%753.9萬 | -233.01%-416.6萬 | 189.55%2,754.8萬 | -246.39%-699.6萬 | 32.31%3,508萬 | 19.87%1,765.5萬 | 159.83%313.2萬 | 33.83%951.4萬 | -51.78%477.9萬 |
| 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 | -- | -- | -- | -- |