Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Morningstar
MORN
| (Q2)2025/09/30 | (Q1)2025/06/30 | (FY)2025/03/31 | (Q4)2025/03/31 | (Q3)2024/12/31 | (Q2)2024/09/30 | (Q1)2024/06/30 | (FY)2024/03/31 | (Q4)2024/03/31 | (Q3)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | 2,093.06%1,675.5萬 | -112.82%-69.7萬 | -35.16%827萬 | 98.23%-13.9萬 | -78.09%220.9萬 | -48.03%76.4萬 | -40.07%543.6萬 | -6.05%1,275.4萬 | -455.19%-786.7萬 | 62.57%1,008.1萬 |
| 持續經營淨收入 | -29.42%109.9萬 | 26.81%122.5萬 | 29.06%490.3萬 | 138.68%114.8萬 | -15.15%123.2萬 | -37.01%155.7萬 | -66.02%96.6萬 | -78.98%379.9萬 | -199.50%-296.8萬 | -72.29%145.2萬 |
| 持續經營損益 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --272.9萬 | ---- | ---- |
| 折舊和攤銷 | 3.73%83.5萬 | 12.07%87.3萬 | 20.50%332.7萬 | 6.77%88.3萬 | 31.10%86萬 | 23.09%80.5萬 | 24.84%77.9萬 | 2.53%276.1萬 | 29.22%82.7萬 | 8.61%65.6萬 |
| 遞延稅費 | ---- | ---- | 258.18%26.1萬 | ---- | ---- | ---- | ---- | -14.58%-16.5萬 | ---- | ---- |
| 其他非現金項目 | -1.53%-26.6萬 | -39.58%-26.8萬 | -5.27%-85.9萬 | 13.81%-20.6萬 | 1.97%-19.9萬 | -29.06%-26.2萬 | -12.28%-19.2萬 | -2.77%-81.6萬 | -91.20%-23.9萬 | 1.46%-20.3萬 |
| 營運資金變動 | 1,190.94%1,481.5萬 | -164.01%-251.1萬 | -88.60%47.2萬 | 69.84%-241.9萬 | -95.87%32.6萬 | 9.71%-135.8萬 | -32.02%392.3萬 | 156.72%413.9萬 | -44.34%-802.1萬 | 1,226.55%789.3萬 |
| -應收款項(增)減 | -91.23%2萬 | 108.36%3.2萬 | -129.33%-11萬 | -86.31%11.4萬 | 81.15%-6.9萬 | 294.87%22.8萬 | -1,632.00%-38.3萬 | 367.86%37.5萬 | -11.10%83.3萬 | 29.62%-36.6萬 |
| -預付費用(增)減 | 326.67%6.4萬 | -5.80%19.5萬 | -66.23%109.2萬 | -80.75%31.9萬 | 588.75%55.1萬 | 104.31%1.5萬 | -88.78%20.7萬 | 189.73%323.4萬 | 149.52%165.7萬 | -76.81%8萬 |
| -應付款項及遞延費用(減)增 | 1,020.11%1,473.1萬 | -166.80%-273.8萬 | -196.23%-51萬 | 72.87%-285.2萬 | -101.91%-15.6萬 | -54.09%-160.1萬 | 5.08%409.9萬 | 114.92%53萬 | -233.89%-1,051.1萬 | 962.21%817.9萬 |
| 非持續經營活動現金流 | ||||||||||
| 經營活動現金淨額 | 2,093.06%1,675.5萬 | -112.82%-69.7萬 | -35.16%827萬 | 98.23%-13.9萬 | -78.09%220.9萬 | -48.03%76.4萬 | -40.07%543.6萬 | -6.05%1,275.4萬 | -455.19%-786.7萬 | 62.57%1,008.1萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 258.98%649.9萬 | 117.36%228.5萬 | -79.03%1,332.6萬 | -100.54%-27.4萬 | 464.67%3,084.8萬 | -30.52%-408.8萬 | -227.67%-1,316萬 | 183.36%6,355.8萬 | 351.53%5,091.9萬 | 282.83%546.3萬 |
| 其他金融機構的計息存款收益 | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --24.9萬 | --0 | --0 |
| 投資產品交易淨現金流 | -49.49%678.7萬 | -14.36%771萬 | -34.93%5,366.9萬 | -69.49%1,689.3萬 | 58.92%1,433.6萬 | 35.78%1,343.7萬 | 9.86%900.3萬 | 271.29%8,247.4萬 | 618.99%5,536.2萬 | 29.93%902.1萬 |
| 貸款淨收益 | 85.97%-222萬 | 74.30%-539.8萬 | -147.21%-3,830.1萬 | -204.34%-1,747.5萬 | 665.21%1,600.1萬 | -38.91%-1,582.2萬 | -569.91%-2,100.5萬 | 15.56%-1,549.3萬 | -175.06%-574.2萬 | 47.13%-283.1萬 |
| 固定資產交易的淨現金流 | 85.18%-32.7萬 | -216.67%-7.6萬 | 51.66%-271.3萬 | 90.11%-17.8萬 | 11.63%-30.4萬 | -62.88%-220.7萬 | 98.86%-2.4萬 | -13.05%-561.2萬 | -249.51%-180萬 | 89.53%-34.4萬 |
| 其他投資活動的淨現金流 | 348.21%225.9萬 | 104.32%4.9萬 | -65.41%67.1萬 | -84.32%48.6萬 | 312.79%81.5萬 | 278.09%50.4萬 | -130.02%-113.4萬 | 140.54%194萬 | 187.10%309.9萬 | 70.31%-38.3萬 |
| 非持續投資現金淨額 | ||||||||||
| 投資活動現金流淨額 | 258.98%649.9萬 | 117.36%228.5萬 | -79.03%1,332.6萬 | -100.54%-27.4萬 | 464.67%3,084.8萬 | -30.52%-408.8萬 | -227.67%-1,316萬 | 183.36%6,355.8萬 | 351.53%5,091.9萬 | 282.83%546.3萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -479.89%-2,461.7萬 | -73.33%317萬 | 78.82%-1,582.4萬 | 107.86%447.9萬 | -337.23%-3,866.9萬 | 152.34%648萬 | 203.58%1,188.6萬 | 52.32%-7,471.4萬 | -368.72%-5,696.3萬 | 90.50%-884.4萬 |
| 存款的增減 | 48.88%2,653.1萬 | -86.96%-2,243.5萬 | 101.94%64.9萬 | 4.22%1,332.6萬 | 11.39%-1,849.7萬 | 601.12%1,782萬 | 45.19%-1,200萬 | 87.52%-3,353.8萬 | 112.69%1,278.7萬 | 83.08%-2,087.4萬 |
| 債務發行/償還的淨現金流 | -347.74%-5,021.9萬 | 3.57%2,608.1萬 | 66.28%-1,197.3萬 | 88.63%-781.8萬 | -230.52%-1,812.2萬 | -258.64%-1,121.6萬 | 104.72%2,518.3萬 | -128.71%-3,551.1萬 | -175.17%-6,876.6萬 | -56.95%1,388.4萬 |
| 普通股發行/償還的淨現金流 | ---- | ---- | -246.62%-200萬 | ---90.4萬 | ---109.6萬 | --0 | --0 | 91.40%-57.7萬 | --0 | --0 |
| 現金股利支付 | 0.71%-41.8萬 | 66.85%-42萬 | 50.14%-253.3萬 | 66.67%-42.2萬 | 66.82%-42.3萬 | 66.77%-42.1萬 | 0.39%-126.7萬 | 0.72%-508萬 | 1.86%-126.6萬 | 1.24%-127.5萬 |
| 職工行使股票期權收到的現金 | ---- | ---- | --0 | --0 | --0 | --0 | --0 | 800.00%3.6萬 | --0 | --0 |
| 其他融資活動的淨現金流額 | 1.01%30萬 | -86.67%-5.6萬 | 175.00%3.3萬 | 5.32%29.7萬 | 8.29%-53.1萬 | -2.30%29.7萬 | 41.18%-3萬 | -162.86%-4.4萬 | 0.00%28.2萬 | 0.52%-57.9萬 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金流淨額 | -479.89%-2,461.7萬 | -73.33%317萬 | 78.82%-1,582.4萬 | 107.86%447.9萬 | -337.23%-3,866.9萬 | 152.34%648萬 | 203.58%1,188.6萬 | 52.32%-7,471.4萬 | -368.72%-5,696.3萬 | 90.50%-884.4萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 22.90%3,417.2萬 | 24.41%2,941.4萬 | 7.25%2,364.2萬 | -32.50%2,534.8萬 | 0.35%3,096萬 | -7.16%2,780.4萬 | 7.25%2,364.2萬 | -90.87%2,204.4萬 | 54.30%3,755.3萬 | -72.98%3,085.3萬 |
| 當期現金流變化 | -143.19%-136.3萬 | 14.32%475.8萬 | 261.20%577.2萬 | 129.23%406.6萬 | -183.76%-561.2萬 | 248.34%315.6萬 | -47.34%416.2萬 | 100.73%159.8萬 | -506.67%-1,391.1萬 | 107.46%670萬 |
| 期末現金流 | 5.97%3,280.9萬 | 22.90%3,417.2萬 | 24.41%2,941.4萬 | 24.41%2,941.4萬 | -32.50%2,534.8萬 | 0.35%3,096萬 | -7.16%2,780.4萬 | 7.25%2,364.2萬 | 7.25%2,364.2萬 | 54.30%3,755.3萬 |
| 自由現金流 | 1,233.89%1,636.2萬 | -114.51%-77.3萬 | -22.19%555.7萬 | 97.61%-23.1萬 | -80.44%190.5萬 | -1,354.78%-144.3萬 | -23.44%532.6萬 | -17.06%714.2萬 | -400.36%-966.7萬 | 234.03%973.7萬 |
| 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 | -- | -- |