Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
NVIDIA
NVDA
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 83.89%5,926.6万 | 9.32%4,803.8万 | -17.06%3,496.2万 | -0.96%2,947.2万 | -0.96%2,947.2万 | 8.64%3,222.9万 | 60.28%4,394.2万 | 1.17%4,215.1万 | -20.73%2,975.9万 | -20.73%2,975.9万 |
| -现金和现金等价物 | 83.89%5,926.6万 | 9.32%4,803.8万 | -17.06%3,496.2万 | -0.96%2,947.2万 | -0.96%2,947.2万 | 8.64%3,222.9万 | 60.28%4,394.2万 | 1.17%4,215.1万 | -20.73%2,975.9万 | -20.73%2,975.9万 |
| 应收款项 | 297.63%151.1万 | -88.01%3.8万 | -57.76%14.7万 | 12.24%27.5万 | 12.24%27.5万 | 14.46%38万 | -72.02%31.7万 | -53.37%34.8万 | -6.84%24.5万 | -6.84%24.5万 |
| -应收账款 | 297.63%151.1万 | -88.01%3.8万 | -57.76%14.7万 | 12.24%27.5万 | 12.24%27.5万 | 14.46%38万 | -72.02%31.7万 | -53.37%34.8万 | -6.84%24.5万 | -6.84%24.5万 |
| 预付费用 | 14.65%431.1万 | -50.20%257.1万 | -41.37%105.6万 | -21.68%182.8万 | -21.68%182.8万 | --376万 | --516.3万 | --180.1万 | 75.75%233.4万 | 75.75%233.4万 |
| 其他流动资产 | 181.73%1,409.8万 | 130.99%1,204.4万 | 27.45%943.9万 | 45.77%275.8万 | 45.77%275.8万 | -10.98%500.4万 | 25.73%521.4万 | 65.02%740.6万 | 54.20%189.2万 | 54.20%189.2万 |
| 流动资产合计 | 91.40%7,918.6万 | 14.74%6,269.1万 | -11.80%4,560.4万 | 0.30%3,433.3万 | 0.30%3,433.3万 | 16.15%4,137.3万 | 67.11%5,463.6万 | 10.25%5,170.6万 | -15.18%3,423万 | -15.18%3,423万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -3.40%2,932.9万 | -1.51%2,662.4万 | 17.97%2,803.5万 | 16.20%2,944.2万 | 16.20%2,944.2万 | 8.94%3,036.1万 | -13.14%2,703.2万 | -33.36%2,376.4万 | -34.96%2,533.8万 | -34.96%2,533.8万 |
| -固定资产 | -2.60%5,426.3万 | -5.15%5,007.2万 | 6.30%4,995.1万 | 9.91%5,060万 | 9.91%5,060万 | 16.72%5,571.1万 | 6.94%5,279万 | -8.99%4,699.2万 | -13.03%4,603.7万 | -13.03%4,603.7万 |
| -累计折旧 | 1.64%-2,493.4万 | 8.97%-2,344.8万 | 5.65%-2,191.6万 | -2.22%-2,115.8万 | -2.22%-2,115.8万 | -27.64%-2,535万 | -41.19%-2,575.8万 | -45.43%-2,322.8万 | -48.10%-2,069.9万 | -48.10%-2,069.9万 |
| 商誉及其他无形资产 | -13.25%990.3万 | -13.46%1,028.5万 | -12.73%1,066.3万 | -12.08%1,103.7万 | -12.08%1,103.7万 | -11.75%1,141.5万 | -10.75%1,188.5万 | -10.78%1,221.9万 | -10.77%1,255.3万 | -10.77%1,255.3万 |
| -商誉 | 0.00%871.7万 | 0.00%871.7万 | 0.00%871.7万 | 0.00%871.7万 | 0.00%871.7万 | 0.00%871.7万 | 0.00%871.7万 | -0.00%871.7万 | 0.00%871.7万 | 0.00%871.7万 |
| -其他无形资产 | -56.04%118.6万 | -50.51%156.8万 | -44.43%194.6万 | -39.52%232万 | -39.52%232万 | -36.04%269.8万 | -31.13%316.8万 | -29.64%350.2万 | -28.31%383.6万 | -28.31%383.6万 |
| 非流动递延资产 | 61.43%575万 | 153.93%834.4万 | 152.66%455.8万 | 152.66%455.8万 | 152.66%455.8万 | 125.16%356.2万 | 299.76%328.6万 | --180.4万 | --180.4万 | --180.4万 |
| 长期预付费用 | 50.82%111万 | 58.66%110.9万 | 48.87%85.9万 | 78.16%73.4万 | 78.16%73.4万 | 59.65%73.6万 | 4,011.76%69.9万 | 3,212.86%57.7万 | 2,323.53%41.2万 | 2,323.53%41.2万 |
| 非流动资产合计 | 0.04%4,609.2万 | 8.06%4,636.2万 | 14.99%4,411.5万 | 14.12%4,577.1万 | 14.12%4,577.1万 | 7.53%4,607.4万 | -5.25%4,290.2万 | -22.30%3,836.4万 | -24.39%4,010.7万 | -24.39%4,010.7万 |
| 总资产 | 43.26%1.25亿 | 11.81%1.09亿 | -0.39%8,971.9万 | 7.76%8,010.4万 | 7.76%8,010.4万 | 11.45%8,744.7万 | 25.09%9,753.8万 | -6.44%9,007万 | -20.41%7,433.7万 | -20.41%7,433.7万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -27.43%1,389.5万 | -19.77%1,733.5万 | -8.58%1,813.3万 | 0.04%1,826.9万 | 0.04%1,826.9万 | 90.22%1,914.6万 | 75.32%2,160.6万 | 124.56%1,983.4万 | 75.06%1,826.1万 | 75.06%1,826.1万 |
| -应付账款 | -17.24%990.2万 | -2.31%1,008.7万 | -13.01%920万 | 38.62%1,155.7万 | 38.62%1,155.7万 | 56.55%1,196.5万 | -4.85%1,032.6万 | 30.38%1,057.6万 | 2.69%833.7万 | 2.69%833.7万 |
| -应付税费 | -49.04%183万 | -9.85%454.9万 | 15.34%558.7万 | -6.59%446.6万 | -6.59%446.6万 | 48.27%359.1万 | 242.80%504.6万 | 571.99%484.4万 | 638.95%478.1万 | 638.95%478.1万 |
| -其他应付款 | -39.75%216.3万 | -56.71%269.9万 | -24.20%334.6万 | -56.33%224.6万 | -56.33%224.6万 | --359万 | --623.4万 | --441.4万 | 208.89%514.3万 | 208.89%514.3万 |
| 应计费用 | 23.63%1,721.9万 | 14.06%1,423.4万 | 11.99%1,071.4万 | -10.09%1,201.4万 | -10.09%1,201.4万 | -40.35%1,392.8万 | -48.28%1,247.9万 | -21.09%956.7万 | 71.24%1,336.2万 | 71.24%1,336.2万 |
| 短期借款与租赁负债 | 9.86%1,063.2万 | 26.89%1,261.3万 | 36.73%1,278.4万 | -6.68%1,032.6万 | -6.68%1,032.6万 | -26.84%967.8万 | -34.71%994万 | -62.25%935万 | -58.58%1,106.5万 | -58.58%1,106.5万 |
| -短期借款 | 53.52%746.1万 | 100.57%875.7万 | 148.33%853.5万 | 51.12%602.2万 | 51.12%602.2万 | 160.17%486万 | 133.73%436.6万 | -59.56%343.7万 | -50.50%398.5万 | -50.50%398.5万 |
| -短期租赁负债 | -34.18%317.1万 | -30.82%385.6万 | -28.14%424.9万 | -39.21%430.4万 | -39.21%430.4万 | -57.59%481.8万 | -58.27%557.4万 | -63.65%591.3万 | -62.07%708万 | -62.07%708万 |
| 递延负债 | 94.03%39万 | 2,676.92%36.1万 | -67.00%30.1万 | -93.27%2万 | -93.27%2万 | 195.59%20.1万 | -43.48%1.3万 | 1,845.19%91.2万 | 1,463.16%29.7万 | 1,463.16%29.7万 |
| 其他流动负债 | ---- | ---- | ---- | ---- | ---- | -0.85%267.8万 | 47,866.67%287.8万 | 155.91%488.8万 | ---- | ---- |
| 流动负债总额 | -7.66%4,213.6万 | -5.06%4,454.3万 | -5.88%4,193.2万 | -5.48%4,062.9万 | -5.48%4,062.9万 | -7.65%4,563.1万 | -9.26%4,691.6万 | -6.56%4,455.1万 | -8.17%4,298.5万 | -8.17%4,298.5万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 31.73%6,152.2万 | 37.07%5,921.3万 | 27.76%4,959.9万 | 162.39%5,318.1万 | 162.39%5,318.1万 | 119.97%4,670.3万 | 112.36%4,320万 | 19.20%3,882.2万 | -43.56%2,026.8万 | -43.56%2,026.8万 |
| -长期借款 | 42.65%5,971.7万 | 47.58%5,725万 | 30.90%4,694.6万 | 189.21%4,945.7万 | 189.21%4,945.7万 | 148.48%4,186.4万 | 140.29%3,879.3万 | 32.94%3,586.3万 | -42.07%1,710.1万 | -42.07%1,710.1万 |
| -长期租赁负债 | -62.70%180.5万 | -55.46%196.3万 | -10.34%265.3万 | 17.59%372.4万 | 17.59%372.4万 | 10.38%483.9万 | 4.95%440.7万 | -47.09%295.9万 | -50.41%316.7万 | -50.41%316.7万 |
| 递延负债 | -29.11%60.4万 | -29.19%60.4万 | -29.02%60.4万 | -28.61%60.4万 | -28.61%60.4万 | 76.76%85.2万 | 118.72%85.3万 | 4.88%85.1万 | -31.72%84.6万 | -31.72%84.6万 |
| 其他非流动负债 | ---- | ---- | 151.56%217.6万 | 151.56%217.6万 | 151.56%217.6万 | 181.96%212.6万 | 181.96%212.6万 | --86.5万 | --86.5万 | --86.5万 |
| 非流动负债总额 | 25.05%6,212.6万 | 29.53%5,981.7万 | 29.21%5,237.9万 | 154.61%5,596.1万 | 154.61%5,596.1万 | 121.12%4,968.1万 | 114.92%4,617.9万 | 21.44%4,053.8万 | -40.83%2,197.9万 | -40.83%2,197.9万 |
| 总负债 | 9.39%1.04亿 | 12.10%1.04亿 | 10.84%9,431.1万 | 48.68%9,659万 | 48.68%9,659万 | 32.60%9,531.2万 | 27.19%9,309.5万 | 4.97%8,508.9万 | -22.62%6,496.4万 | -22.62%6,496.4万 |
| 所有者权益 | ||||||||||
| 股本 | 40.00%7,000 | 40.00%7,000 | 20.00%6,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | -99.96%5,000 | --5,000 | --5,000 |
| -普通股股本 | 40.00%7,000 | 40.00%7,000 | 20.00%6,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | -99.96%5,000 | --5,000 | --5,000 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 26.64%-2,765.9万 | 9.60%-3,323.4万 | -14.92%-3,930.4万 | -35.78%-4,434.9万 | -35.78%-4,434.9万 | -54.79%-3,770.1万 | -113.00%-3,676.2万 | ---3,420.1万 | ---3,266.3万 | ---3,266.3万 |
| 资本公积 | 121.80%4,687.8万 | 73.99%3,606.9万 | 25.33%2,282.9万 | 24.04%2,149.1万 | 24.04%2,149.1万 | 29.65%2,113.5万 | 33.71%2,073.1万 | --1,821.5万 | --1,732.6万 | --1,732.6万 |
| 减:库存股 | 0.00%43.7万 | 0.00%43.7万 | 0.00%43.7万 | 56.63%43.7万 | 56.63%43.7万 | --43.7万 | --43.7万 | --43.7万 | --27.9万 | --27.9万 |
| 不影响留存收益的损益 | -25.00%-25.5万 | -25.76%-24.9万 | -28.64%-25.6万 | -68.47%-34.2万 | -68.47%-34.2万 | -0.49%-20.4万 | 2.46%-19.8万 | -9.12%-19.9万 | -11.54%-20.3万 | -11.54%-20.3万 |
| 股东权益总额 | 207.74%1,853.4万 | 112.94%215.6万 | -3.28%-1,716.2万 | -49.44%-2,363.2万 | -49.44%-2,363.2万 | -24.09%-1,720.2万 | -120.21%-1,666.1万 | -227.82%-1,661.7万 | -319.21%-1,581.4万 | -319.21%-1,581.4万 |
| 非控制性权益 | -73.42%248.2万 | -87.98%253.7万 | -41.80%1,257万 | -71.63%714.6万 | -71.63%714.6万 | -54.34%933.7万 | 70.94%2,110.4万 | 876.13%2,159.8万 | 1,029.46%2,518.7万 | 1,029.46%2,518.7万 |
| 总权益 | 367.21%2,101.6万 | 5.63%469.3万 | -192.19%-459.2万 | -275.89%-1,648.6万 | -275.89%-1,648.6万 | -219.42%-786.5万 | -7.05%444.3万 | -67.26%498.1万 | -0.75%937.3万 | -0.75%937.3万 |
| 货币单位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 会计准则 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| 审计意见 | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- | -- | -- | -- |