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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | 38.21%7,169.6萬 | -0.64%8,258.6萬 | -115.75%-506.1萬 | -17.69%2.35億 | -18.54%6,776.7萬 | -56.12%5,187.6萬 | -18.49%8,311.4萬 | 278.34%3,212.9萬 | 758.70%2.85億 | 135.42%8,319.3萬 |
| 持續經營淨收入 | -87.80%229.4萬 | -21.67%1,167.1萬 | 146.71%956萬 | -55.25%3,545萬 | -107.72%-213.4萬 | 22.83%1,881萬 | -33.96%1,489.9萬 | -71.73%387.5萬 | 44.42%7,921.9萬 | 265.06%2,763.9萬 |
| 持續經營損益 | 202.49%218.4萬 | -1,222.18%-632萬 | -1,277.42%-146萬 | -244.43%-290.3萬 | -121.09%-41.8萬 | -323.14%-213.1萬 | -129.54%-47.8萬 | 104.87%12.4萬 | 257.15%201萬 | 3,864.00%198.2萬 |
| 折舊和攤銷 | 12.24%4,375.4萬 | 10.53%4,193.6萬 | 1.83%3,859.1萬 | 10.43%1.55億 | 10.08%3,986.9萬 | 11.67%3,898.2萬 | 6.37%3,794萬 | 13.86%3,789.6萬 | 22.23%1.4億 | 15.37%3,621.9萬 |
| 遞延稅費 | -89.24%60.8萬 | 17.93%447.2萬 | 120.19%248.6萬 | 156.10%1,333.6萬 | 111.68%276.5萬 | 10,562.96%565萬 | 10,348.65%379.2萬 | 18,916.67%112.9萬 | -12,544.68%-2,377.2萬 | ---2,367.5萬 |
| 其他非現金項目 | -2,327.85%-1,272.1萬 | 243.97%216.7萬 | 274.66%245.4萬 | -5.76%320.4萬 | 114.65%134.8萬 | -95.26%57.1萬 | 98.11%63萬 | 178.72%65.5萬 | 124.24%340萬 | -2,680.06%-920.2萬 |
| 營運資金變化 | 269.56%2,599.8萬 | 20.28%2,327.7萬 | -233.34%-6,183.5萬 | -92.98%345.9萬 | -43.50%1,798.9萬 | -125.39%-1,533.3萬 | -45.97%1,935.3萬 | 76.46%-1,855萬 | 135.61%4,925.4萬 | 516.82%3,183.7萬 |
| -應收款項(增)減 | 1,417.76%3,182.4萬 | -9.55%2,830.8萬 | -44,722.66%-5,711.7萬 | -54.17%4,688.3萬 | -43.86%1,787.2萬 | -103.26%-241.5萬 | -48.95%3,129.8萬 | 100.20%12.8萬 | 163.05%1.02億 | 253.12%3,183.3萬 |
| -預付費用(增)減 | 62.19%-587.4萬 | 946.56%1,278.9萬 | -297.52%-866.6萬 | -116.82%-1,459萬 | -84.22%190.4萬 | -33.78%-1,553.6萬 | 169.71%122.2萬 | 59.86%-218萬 | -647.52%-672.9萬 | 744.51%1,206.8萬 |
| -應付款項及應計費用(減)增 | -98.17%4.8萬 | -35.34%-1,782萬 | 123.93%394.8萬 | 37.75%-2,883.4萬 | 85.19%-178.7萬 | 226.17%261.8萬 | 44.53%-1,316.7萬 | -95.50%-1,649.8萬 | -303.99%-4,631.7萬 | -202.92%-1,206.4萬 |
| 非持續經營活動現金淨額 | ||||||||||
| 經營活動現金淨額 | 38.21%7,169.6萬 | -0.64%8,258.6萬 | -115.75%-506.1萬 | -17.69%2.35億 | -18.54%6,776.7萬 | -56.12%5,187.6萬 | -18.49%8,311.4萬 | 278.34%3,212.9萬 | 758.70%2.85億 | 135.42%8,319.3萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | -214.55%-1.26億 | 14.03%-7,497.2萬 | 3.20%-1.33億 | -132.29%-3.19億 | -68.73%-5,438萬 | -19.46%-4,012.4萬 | -113.89%-8,721.1萬 | -347.72%-1.37億 | -157.61%-1.37億 | -35.68%-3,222.9萬 |
| 固定資產交易的淨現金流 | -189.37%-9,107.6萬 | -56.88%-7,174.7萬 | -62.55%-4,648.3萬 | -32.25%-1.57億 | -84.37%-5,153.9萬 | 6.29%-3,147.4萬 | -26.08%-4,573.4萬 | -35.14%-2,859.7萬 | -193.30%-1.19億 | -149.99%-2,795.4萬 |
| 業務交易的淨現金流 | -306.20%-3,513.6萬 | 92.22%-322.5萬 | 20.56%-8,603.9萬 | -786.49%-1.61億 | 33.54%-284.1萬 | ---865萬 | -821.71%-4,147.7萬 | -1,050.04%-1.08億 | -40.75%-1,819.3萬 | 63.97%-427.5萬 |
| 非持續投資活動現金淨額 | ||||||||||
| 投資活動現金淨額 | -214.55%-1.26億 | 14.03%-7,497.2萬 | 3.20%-1.33億 | -132.29%-3.19億 | -68.73%-5,438萬 | -19.46%-4,012.4萬 | -113.89%-8,721.1萬 | -347.72%-1.37億 | -157.61%-1.37億 | -35.68%-3,222.9萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | 222.81%2,116.2萬 | 101.87%1,566.9萬 | 140.69%1.45億 | 147.39%4,664.1萬 | 77.07%-434萬 | 75.43%-1,723.2萬 | 113.70%776.2萬 | 27.79%6,045.1萬 | -68.39%-9,842.3萬 | -8.22%-1,892.5萬 |
| 債務發行/償還的淨現金流 | 397.25%2,987.1萬 | 65.70%2,477.6萬 | 120.07%1.65億 | 626.58%8,476.9萬 | 11,569.77%493.2萬 | 84.55%-1,004.9萬 | 242.33%1,495.2萬 | 25.95%7,493.4萬 | -160.19%-1,609.8萬 | -100.34%-4.3萬 |
| 普通股發行/償還的淨現金流 | -94.15%-33.2萬 | -83.33%-28.6萬 | 10.08%-629.1萬 | 87.27%-786.2萬 | 95.46%-53.9萬 | 38.04%-17.1萬 | 99.60%-15.6萬 | 36.02%-699.6萬 | -206.44%-6,177萬 | -5,173.33%-1,186.5萬 |
| 現金股利支付 | -19.47%-837.7萬 | -18.08%-830.6萬 | -14.43%-856.7萬 | -19.34%-2,974.5萬 | -17.03%-821.2萬 | -20.46%-701.2萬 | -19.63%-703.4萬 | -20.64%-748.7萬 | -314.02%-2,492.4萬 | -16.56%-701.7萬 |
| 其他融資活動的淨現金流額 | --0 | ---51.5萬 | ---455.4萬 | -111.92%-52.1萬 | ---- | ---- | ---- | ---- | 116.75%436.9萬 | --0 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金淨額 | 222.81%2,116.2萬 | 101.87%1,566.9萬 | 140.69%1.45億 | 147.39%4,664.1萬 | 77.07%-434萬 | 75.43%-1,723.2萬 | 113.70%776.2萬 | 27.79%6,045.1萬 | -68.39%-9,842.3萬 | -8.22%-1,892.5萬 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 211.79%5,118.6萬 | 118.71%2,789.2萬 | -65.00%1,997.8萬 | 679.61%5,708.3萬 | -56.32%1,093.8萬 | 55.43%1,641.7萬 | 111.56%1,275.3萬 | 679.61%5,708.3萬 | -91.47%732.2萬 | 89.40%2,504.3萬 |
| 當期現金流變化 | -508.65%-3,335.4萬 | 535.28%2,328.3萬 | 117.86%791.6萬 | -174.54%-3,709.6萬 | -71.76%904.7萬 | -137.83%-548萬 | -19.13%366.5萬 | -3,333.62%-4,432.8萬 | 163.42%4,976.4萬 | 642.85%3,203.9萬 |
| 利率變動影響 | -500.00%-4,000 | 1,200.00%1.1萬 | 0.00%-2,000 | -200.00%-9,000 | -800.00%-7,000 | 133.33%1,000 | -150.00%-1,000 | 33.33%-2,000 | 76.92%-3,000 | -50.00%1,000 |
| 期末現金流 | 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 |
| 自由現金流 | -241.16%-2,353.4萬 | -90.65%318萬 | -3,173.44%-5,348.8萬 | -58.70%6,173.3萬 | -74.47%1,269.4萬 | -79.92%1,667.2萬 | -45.70%3,400.1萬 | 96.44%-163.4萬 | 486.75%1.49億 | 248.50%4,972.8萬 |
| 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 | -- |