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 | 62.99%1,782.8萬 | 211.79%5,118.6萬 | 118.71%2,789.2萬 | -65.00%1,997.8萬 | -65.00%1,997.8萬 | -56.32%1,093.8萬 | 55.43%1,641.7萬 | 111.56%1,275.3萬 | 679.61%5,708.3萬 | 679.61%5,708.3萬 |
| -現金和現金等價物 | 62.99%1,782.8萬 | 211.79%5,118.6萬 | 118.71%2,789.2萬 | -65.00%1,997.8萬 | -65.00%1,997.8萬 | -56.32%1,093.8萬 | 55.43%1,641.7萬 | 111.56%1,275.3萬 | 679.61%5,708.3萬 | 679.61%5,708.3萬 |
| 應收款項 | -7.30%2.77億 | 4.77%3.09億 | 4.60%3.38億 | -12.72%2.82億 | -12.72%2.82億 | -16.03%2.99億 | -31.51%2.95億 | -34.42%3.23億 | -25.81%3.23億 | -25.81%3.23億 |
| -應收賬款 | -7.27%2.77億 | 4.78%3.09億 | 4.65%3.38億 | -12.72%2.82億 | -12.72%2.82億 | -15.99%2.99億 | -31.49%2.95億 | -34.41%3.23億 | -24.97%3.23億 | -24.97%3.23億 |
| -應收關聯方款項 | -64.71%4.2萬 | -2.04%9.6萬 | -41.21%19.4萬 | -12.28%15萬 | -12.28%15萬 | -58.54%11.9萬 | -66.21%9.8萬 | -45.63%33萬 | -96.64%17.1萬 | -96.64%17.1萬 |
| 存貨 | 6.02%3,797.4萬 | 11.14%4,168萬 | 8.39%4,079.5萬 | -0.53%3,844.7萬 | -0.53%3,844.7萬 | -20.19%3,581.9萬 | -12.57%3,750.1萬 | -7.86%3,763.6萬 | -6.10%3,865.3萬 | -6.10%3,865.3萬 |
| 其他流動資產 | -7.16%4,747萬 | 6.00%3,725.2萬 | 34.19%5,084萬 | 27.61%4,535.4萬 | 27.61%4,535.4萬 | 14.92%5,113萬 | -3.68%3,514.2萬 | -4.75%3,788.6萬 | 3.38%3,554.1萬 | 3.38%3,554.1萬 |
| 流動資產合計 | -4.14%3.8億 | 14.35%4.39億 | 11.20%4.58億 | -15.10%3.85億 | -15.10%3.85億 | -15.64%3.97億 | -26.24%3.84億 | -29.00%4.12億 | -12.33%4.54億 | -12.33%4.54億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | 28.37%9.16億 | 19.46%8.26億 | 26.32%8.01億 | 36.87%7.63億 | 36.87%7.63億 | 26.64%7.13億 | 24.96%6.91億 | 13.32%6.34億 | 1.80%5.57億 | 1.80%5.57億 |
| -固定資產 | 14.69%16.09億 | 10.63%14.98億 | 17.14%15.05億 | 21.77%14.42億 | 21.77%14.42億 | 17.77%14.03億 | 16.51%13.55億 | 11.02%12.85億 | 4.67%11.84億 | 4.67%11.84億 |
| -累計折舊 | -0.54%-6.94億 | -1.42%-6.73億 | -8.20%-7.04億 | -8.36%-6.8億 | -8.36%-6.8億 | -9.82%-6.9億 | -8.84%-6.63億 | -8.88%-6.51億 | -7.35%-6.27億 | -7.35%-6.27億 |
| 商譽及其他無形資產 | -1.57%1.56億 | -18.55%1.33億 | -13.41%1.38億 | 17.42%1.42億 | 17.42%1.42億 | 26.01%1.58億 | 25.58%1.63億 | 26.27%1.59億 | -12.92%1.21億 | -12.92%1.21億 |
| -商譽 | 49.14%4,512.9萬 | -50.32%1,821.5萬 | -41.62%1,821.5萬 | 288.96%1,821.5萬 | 288.96%1,821.5萬 | 546.15%3,025.9萬 | 682.92%3,666.4萬 | --3,120.2萬 | --468.3萬 | --468.3萬 |
| -其他無形資產 | -13.56%1.11億 | -9.36%1.15億 | -6.51%1.19億 | 6.48%1.24億 | 6.48%1.24億 | 5.86%1.28億 | 1.05%1.27億 | 1.47%1.28億 | -16.29%1.16億 | -16.29%1.16億 |
| 投資和預付款 | --7,839.4萬 | --8,327.2萬 | --8,350.1萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 關聯方資產 | -64.71%4.2萬 | -2.04%9.6萬 | -41.21%19.4萬 | -12.28%15萬 | -12.28%15萬 | -58.54%11.9萬 | -66.21%9.8萬 | -45.63%33萬 | -96.64%17.1萬 | -96.64%17.1萬 |
| 非流動遞延資產 | -20.58%3,882萬 | -27.73%3,940.7萬 | -27.51%4,385.1萬 | -24.80%4,633.9萬 | -24.80%4,633.9萬 | --4,887.9萬 | --5,452.9萬 | --6,048.9萬 | --6,161.7萬 | --6,161.7萬 |
| 其他非流動資產 | -35.00%1,917.2萬 | -14.06%2,541.4萬 | -17.91%2,145.5萬 | 22.21%3,001萬 | 22.21%3,001萬 | 25.99%2,949.5萬 | 30.02%2,957.2萬 | 30.78%2,613.7萬 | 29.92%2,455.7萬 | 29.92%2,455.7萬 |
| 非流動資產合計 | 27.15%12.08億 | 17.92%11.07億 | 23.62%10.87億 | 28.35%9.81億 | 28.35%9.81億 | 33.37%9.5億 | 32.96%9.39億 | 24.70%8.8億 | 8.40%7.64億 | 8.40%7.64億 |
| 總資產 | 17.93%15.88億 | 16.88%15.46億 | 19.66%15.45億 | 12.16%13.66億 | 12.16%13.66億 | 13.88%13.47億 | 7.83%13.23億 | 0.47%12.91億 | -0.38%12.18億 | -0.38%12.18億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | 0.10%1.16億 | 12.42%1.29億 | 31.96%1.64億 | 6.68%1.22億 | 6.68%1.22億 | -14.22%1.16億 | -11.53%1.15億 | -23.06%1.24億 | -15.60%1.14億 | -15.60%1.14億 |
| -應付賬款 | 0.88%1.09億 | 11.36%1.22億 | 33.20%1.56億 | 6.09%1.15億 | 6.09%1.15億 | -16.46%1.08億 | -11.37%1.09億 | -23.49%1.17億 | -15.69%1.09億 | -15.69%1.09億 |
| -應付稅費 | 42.02%378.9萬 | -17.93%204.6萬 | -28.05%213.9萬 | 51.04%211萬 | 51.04%211萬 | -13.21%266.8萬 | -31.79%249.3萬 | -26.34%297.3萬 | -54.29%139.7萬 | -54.29%139.7萬 |
| -應付關聯方款項 | -33.03%394.5萬 | 71.21%556.6萬 | 39.67%590.4萬 | 7.15%437.8萬 | 7.15%437.8萬 | 65.76%589.1萬 | 6.35%325.1萬 | -5.42%422.7萬 | 23.63%408.6萬 | 23.63%408.6萬 |
| 應計費用 | -4.18%8,525.7萬 | -7.82%7,376.9萬 | -1.89%6,938.1萬 | 16.08%9,475.9萬 | 16.08%9,475.9萬 | 27.33%8,897.8萬 | 29.85%8,002.3萬 | 20.44%7,071.9萬 | 4.44%8,163.2萬 | 4.44%8,163.2萬 |
| 短期借款與租賃負債 | 75.12%2,974.9萬 | -6.54%1,601.2萬 | -0.81%1,630.4萬 | 9.55%1,665萬 | 9.55%1,665萬 | 10.59%1,698.8萬 | 5.91%1,713.3萬 | -2.84%1,643.7萬 | -14.47%1,519.9萬 | -14.47%1,519.9萬 |
| -短期借款 | --1,562.5萬 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -短期租賃負債 | -16.86%1,412.4萬 | -6.54%1,601.2萬 | -0.81%1,630.4萬 | 9.55%1,665萬 | 9.55%1,665萬 | 10.59%1,698.8萬 | 5.91%1,713.3萬 | -2.84%1,643.7萬 | -14.47%1,519.9萬 | -14.47%1,519.9萬 |
| 其他流動負債 | -96.38%1.7萬 | -96.38%1.7萬 | -96.38%1.7萬 | -80.17%9.3萬 | -80.17%9.3萬 | --46.9萬 | --46.9萬 | --46.9萬 | --46.9萬 | --46.9萬 |
| 流動負債總額 | 3.91%2.31億 | 3.03%2.19億 | 17.84%2.5億 | 10.32%2.33億 | 10.32%2.33億 | 0.88%2.23億 | 2.33%2.13億 | -10.66%2.12億 | -8.54%2.12億 | -8.54%2.12億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | 168.95%3.09億 | 131.24%2.96億 | 138.81%2.74億 | 207.13%1.16億 | 207.13%1.16億 | 195.57%1.15億 | 21.03%1.28億 | -3.54%1.15億 | -39.41%3,779.9萬 | -39.41%3,779.9萬 |
| -長期借款 | 256.80%2.85億 | 200.93%2.71億 | 227.85%2.46億 | --8,500萬 | --8,500萬 | --8,000萬 | 38.46%9,000萬 | -0.66%7,500萬 | ---- | ---- |
| -長期租賃負債 | -33.05%2,329.2萬 | -34.08%2,500.7萬 | -29.53%2,795.2萬 | -17.74%3,109.2萬 | -17.74%3,109.2萬 | -10.42%3,479.2萬 | -6.81%3,793.8萬 | -8.54%3,966.7萬 | -18.52%3,779.9萬 | -18.52%3,779.9萬 |
| 其他非流動負債 | 29.64%1.16億 | 34.84%1.08億 | 37.06%1.05億 | 32.10%1.01億 | 32.10%1.01億 | 104.23%8,982.8萬 | 62.02%8,044.4萬 | 66.91%7,627.2萬 | 68.71%7,667.2萬 | 68.71%7,667.2萬 |
| 非流動負債總額 | 107.79%4.25億 | 94.02%4.04億 | 98.17%3.78億 | 89.89%2.17億 | 89.89%2.17億 | 147.07%2.05億 | 34.13%2.08億 | 16.02%1.91億 | 6.15%1.14億 | 6.15%1.14億 |
| 總負債 | 53.67%6.56億 | 48.07%6.23億 | 55.90%6.28億 | 38.26%4.51億 | 38.26%4.51億 | 40.77%4.27億 | 15.93%4.21億 | 0.27%4.03億 | -3.86%3.26億 | -3.86%3.26億 |
| 所有者權益 | ||||||||||
| 股本 | 1.76%121.1萬 | 1.18%120.4萬 | 1.01%120.1萬 | 0.76%119.3萬 | 0.76%119.3萬 | -0.92%119萬 | -0.83%119萬 | -5.03%118.9萬 | -5.73%118.4萬 | -5.73%118.4萬 |
| -普通股股本 | 1.76%121.1萬 | 1.18%120.4萬 | 1.01%120.1萬 | 0.76%119.3萬 | 0.76%119.3萬 | -0.92%119萬 | -0.83%119萬 | -5.03%118.9萬 | -5.73%118.4萬 | -5.73%118.4萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 9.74%-1.85億 | 15.00%-1.87億 | 15.12%-1.98億 | 12.94%-2.06億 | 12.94%-2.06億 | 22.65%-2.05億 | 20.96%-2.2億 | 21.98%-2.33億 | 23.91%-2.37億 | 23.91%-2.37億 |
| 資本公積 | -0.83%9.91億 | -1.58%9.85億 | -1.22%9.9億 | -0.95%9.98億 | -0.95%9.98億 | -2.21%10億 | -2.17%10.01億 | -5.75%10.02億 | -6.30%10.08億 | -6.30%10.08億 |
| 股東權益總額 | 1.46%8.08億 | 2.21%7.99億 | 3.00%7.93億 | 2.72%7.94億 | 2.72%7.94億 | 4.91%7.96億 | 4.85%7.82億 | 0.58%7.7億 | 0.85%7.72億 | 0.85%7.72億 |
| 非控制性權益 | 0.50%1.24億 | 3.10%1.24億 | 4.68%1.24億 | 1.95%1.22億 | 1.95%1.22億 | 2.63%1.23億 | 1.69%1.2億 | 0.47%1.18億 | 1.64%1.2億 | 1.64%1.2億 |
| 總權益 | 1.33%9.32億 | 2.33%9.23億 | 3.22%9.17億 | 2.62%9.16億 | 2.62%9.16億 | 4.60%9.19億 | 4.42%9.02億 | 0.56%8.88億 | 0.96%8.92億 | 0.96%8.92億 |
| 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 | -- |