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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | -35.86%3.1億 | -47.25%1.99億 | -21.93%1.71億 | 19.98%4.13億 | 19.98%4.13億 | 24.98%4.83億 | -14.57%3.77億 | -26.28%2.2億 | 16.88%3.44億 | 16.88%3.44億 |
| -現金和現金等價物 | -35.86%3.1億 | -47.25%1.99億 | -21.93%1.71億 | 19.98%4.13億 | 19.98%4.13億 | 24.98%4.83億 | -14.57%3.77億 | -26.28%2.2億 | 16.88%3.44億 | 16.88%3.44億 |
| 應收款項 | 10.62%4.75億 | 2.77%4.81億 | -16.91%4.77億 | 8.49%4.1億 | 8.49%4.1億 | 12.01%4.29億 | 18.11%4.68億 | 45.15%5.74億 | 0.03%3.78億 | 0.03%3.78億 |
| -應收賬款 | 10.62%4.75億 | 2.77%4.81億 | -16.91%4.77億 | 8.49%4.1億 | 8.49%4.1億 | 12.01%4.29億 | 18.11%4.68億 | 45.15%5.74億 | 0.03%3.78億 | 0.03%3.78億 |
| 存貨 | 33.85%4.16億 | 43.39%4.04億 | 52.53%3.69億 | 41.65%3.88億 | 41.65%3.88億 | 23.56%3.11億 | 7.04%2.81億 | -3.08%2.42億 | 22.17%2.74億 | 22.17%2.74億 |
| 其他流動資產 | -16.27%8,272.1萬 | -9.13%9,161.6萬 | -12.98%8,232萬 | 13.63%1.12億 | 13.63%1.12億 | 3.48%9,879.8萬 | 3.27%1.01億 | 8.85%9,460.3萬 | 0.42%9,874.4萬 | 0.42%9,874.4萬 |
| 流動資產合計 | -2.92%12.83億 | -4.25%11.75億 | -2.69%10.99億 | 20.87%13.23億 | 20.87%13.23億 | 18.37%13.21億 | 2.44%12.27億 | 9.73%11.3億 | 10.05%10.94億 | 10.05%10.94億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 5.40%2.27億 | 6.08%2.3億 | 6.45%2.22億 | 4.45%2.14億 | 4.45%2.14億 | 12.22%2.15億 | 16.13%2.17億 | 18.85%2.09億 | 13.30%2.05億 | 13.30%2.05億 |
| -固定資產 | 2.74%3.62億 | 2.79%3.58億 | 2.75%3.42億 | 1.76%3.34億 | 1.76%3.34億 | 5.82%3.52億 | 8.39%3.48億 | 9.83%3.33億 | 8.57%3.29億 | 8.57%3.29億 |
| -累計折舊 | 1.44%-1.35億 | 2.63%-1.28億 | 3.46%-1.2億 | 2.69%-1.21億 | 2.69%-1.21億 | 2.88%-1.37億 | 2.36%-1.31億 | 2.58%-1.24億 | -1.56%-1.24億 | -1.56%-1.24億 |
| 商譽及其他無形資產 | 4.07%19.25億 | 4.04%19.34億 | 4.07%19.43億 | -1.83%18.41億 | -1.83%18.41億 | -1.82%18.5億 | -1.83%18.58億 | -1.18%18.67億 | -1.15%18.76億 | -1.15%18.76億 |
| -商譽 | 4.31%16.07億 | 4.26%16.06億 | 4.26%16.06億 | 0.00%15.4億 | 0.00%15.4億 | 0.00%15.4億 | -0.02%15.4億 | 0.44%15.4億 | 0.44%15.4億 | 0.44%15.4億 |
| -其他無形資產 | 2.86%3.18億 | 2.99%3.28億 | 3.13%3.37億 | -10.25%3.01億 | -10.25%3.01億 | -10.00%3.1億 | -9.75%3.18億 | -8.12%3.27億 | -7.89%3.35億 | -7.89%3.35億 |
| 其他非流動資產 | 9.35%4,524.8萬 | -4.06%4,421.6萬 | -0.15%4,398.1萬 | 3.82%4,396.5萬 | 3.82%4,396.5萬 | -19.49%4,137.9萬 | 7.28%4,608.6萬 | 22.45%4,404.5萬 | 5.05%4,234.9萬 | 5.05%4,234.9萬 |
| 非流動資產合計 | 4.31%21.97億 | 4.07%22.08億 | 4.21%22.09億 | -1.11%20.99億 | -1.11%20.99億 | -0.99%21.06億 | -0.07%21.21億 | 0.90%21.2億 | 0.20%21.23億 | 0.20%21.23億 |
| 總資產 | 1.52%34.8億 | 1.02%33.83億 | 1.81%33.09億 | 6.36%34.22億 | 6.36%34.22億 | 5.68%34.28億 | 0.83%33.49億 | 3.81%32.5億 | 3.34%32.17億 | 3.34%32.17億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 6.06%6.28億 | 10.18%5.9億 | 8.88%5.29億 | 43.20%6.11億 | 43.20%6.11億 | 37.82%5.92億 | 14.54%5.36億 | 8.21%4.86億 | 12.61%4.27億 | 12.61%4.27億 |
| -應付賬款 | 6.06%6.28億 | 10.18%5.9億 | 8.88%5.29億 | 43.20%6.11億 | 43.20%6.11億 | 37.82%5.92億 | 14.54%5.36億 | 8.21%4.86億 | 12.61%4.27億 | 12.61%4.27億 |
| 應計費用 | 13.96%9,332.4萬 | 17.06%8,072.3萬 | 27.34%1.06億 | 3.70%7,778.3萬 | 3.70%7,778.3萬 | -7.90%8,189.3萬 | -33.07%6,895.9萬 | -13.39%8,338.3萬 | -11.02%7,501萬 | -11.02%7,501萬 |
| 短期借款與租賃負債 | 6.06%3,025.5萬 | 4.80%2,982.4萬 | 14.94%2,897.5萬 | 17.62%2,855.6萬 | 17.62%2,855.6萬 | 16.58%2,852.5萬 | 14.98%2,845.8萬 | 1.46%2,520.9萬 | -4.34%2,427.8萬 | -4.34%2,427.8萬 |
| -短期借款 | 4.12%678萬 | 0.00%651.2萬 | 8.53%651.2萬 | 8.53%651.2萬 | 8.53%651.2萬 | 8.53%651.2萬 | 8.53%651.2萬 | 0.00%600萬 | 0.00%600萬 | 0.00%600萬 |
| -短期租賃負債 | 6.64%2,347.5萬 | 6.22%2,331.2萬 | 16.94%2,246.3萬 | 20.60%2,204.4萬 | 20.60%2,204.4萬 | 19.20%2,201.3萬 | 17.05%2,194.6萬 | 1.92%1,920.9萬 | -5.69%1,827.8萬 | -5.69%1,827.8萬 |
| 流動負債總額 | 7.95%8.24億 | 11.25%7.74億 | 12.04%7.14億 | 26.17%7.8億 | 26.17%7.8億 | 22.30%7.63億 | 4.03%6.95億 | 2.97%6.37億 | 9.37%6.18億 | 9.37%6.18億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 4.44%12.46億 | 0.16%11.99億 | 4.23%11.94億 | 4.14%11.89億 | 4.14%11.89億 | 4.42%11.93億 | 5.14%11.97億 | 1.57%11.45億 | 1.11%11.42億 | 1.11%11.42億 |
| -長期借款 | 4.52%11.55億 | -0.17%11.04億 | 4.53%11.04億 | 4.54%11.05億 | 4.54%11.05億 | 4.55%11.05億 | 4.56%11.06億 | -0.14%10.56億 | -0.15%10.57億 | -0.15%10.57億 |
| -長期租賃負債 | 3.43%9,089.4萬 | 4.09%9,517.6萬 | 0.69%8,982.5萬 | -0.83%8,477.6萬 | -0.83%8,477.6萬 | 2.88%8,787.9萬 | 12.69%9,143.4萬 | 27.51%8,920.7萬 | 19.66%8,548.4萬 | 19.66%8,548.4萬 |
| 遞延負債 | 11.13%5,001.9萬 | 10.44%4,921萬 | 29.20%4,894.6萬 | 36.24%4,757.6萬 | 36.24%4,757.6萬 | 32.68%4,500.8萬 | 25.76%4,455.8萬 | 23.08%3,788.4萬 | 57.62%3,492萬 | 57.62%3,492萬 |
| 其他非流動負債 | 369.89%131.1萬 | 526.20%117.1萬 | 1,117.98%108.4萬 | --36.6萬 | --36.6萬 | -90.97%27.9萬 | -93.95%18.7萬 | -97.12%8.9萬 | ---- | ---- |
| 非流動負債總額 | 4.77%12.97億 | 0.60%12.49億 | 5.12%12.44億 | 5.12%12.37億 | 5.12%12.37億 | 4.99%12.38億 | 5.50%12.42億 | 1.88%11.83億 | 1.34%11.77億 | 1.34%11.77億 |
| 總負債 | 5.98%21.21億 | 4.42%20.23億 | 7.54%19.58億 | 12.37%20.18億 | 12.37%20.18億 | 10.98%20.01億 | 4.97%19.37億 | 2.26%18.2億 | 3.97%17.95億 | 3.97%17.95億 |
| 所有者權益 | ||||||||||
| 股本 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 |
| -普通股股本 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 | 0.00%1.8萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 34.34%8.18億 | 38.04%7.67億 | 42.56%7.16億 | 46.30%6.69億 | 46.30%6.69億 | 52.17%6.09億 | 61.42%5.55億 | 118.74%5.02億 | 140.26%4.58億 | 140.26%4.58億 |
| 資本公積 | 2.68%12.57億 | 2.54%12.45億 | 2.41%12.35億 | 2.26%12.31億 | 2.26%12.31億 | 2.19%12.24億 | 2.20%12.15億 | 2.09%12.06億 | 2.33%12.04億 | 2.33%12.04億 |
| 減:庫存股 | 73.37%7.22億 | 76.16%6.59億 | 106.07%6.09億 | 98.97%5.08億 | 98.97%5.08億 | 132.44%4.17億 | 379.05%3.74億 | 278.04%2.95億 | 10,516.19%2.55億 | 10,516.19%2.55億 |
| 不影響留存收益的損益 | -42.10%550.2萬 | -55.44%696.5萬 | -47.67%864.9萬 | -26.25%1,104.7萬 | -26.25%1,104.7萬 | -54.88%950.3萬 | -25.60%1,563萬 | -6.70%1,652.9萬 | -29.21%1,497.8萬 | -29.21%1,497.8萬 |
| 股東權益總額 | -4.74%13.59億 | -3.65%13.6億 | -5.48%13.51億 | -1.23%14.04億 | -1.23%14.04億 | -0.96%14.26億 | -4.33%14.11億 | 5.85%14.29億 | 2.57%14.22億 | 2.57%14.22億 |
| 總權益 | -4.74%13.59億 | -3.65%13.6億 | -5.48%13.51億 | -1.23%14.04億 | -1.23%14.04億 | -0.96%14.26億 | -4.33%14.11億 | 5.85%14.29億 | 2.57%14.22億 | 2.57%14.22億 |
| 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 | -- |