Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Tesla
TSLA
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | 38.21%7,169.6万 | -0.64%8,258.6万 | -115.75%-506.1万 | -17.69%2.35亿 | -18.54%6,776.7万 | -56.12%5,187.6万 | -18.49%8,311.4万 | 278.34%3,212.9万 | 758.70%2.85亿 | 135.42%8,319.3万 |
| 持续经营净收入 | -87.80%229.4万 | -21.67%1,167.1万 | 146.71%956万 | -55.25%3,545万 | -107.72%-213.4万 | 22.83%1,881万 | -33.96%1,489.9万 | -71.73%387.5万 | 44.42%7,921.9万 | 265.06%2,763.9万 |
| 持续经营损益 | 202.49%218.4万 | -1,222.18%-632万 | -1,277.42%-146万 | -244.43%-290.3万 | -121.09%-41.8万 | -323.14%-213.1万 | -129.54%-47.8万 | 104.87%12.4万 | 257.15%201万 | 3,864.00%198.2万 |
| 折旧和摊销 | 12.24%4,375.4万 | 10.53%4,193.6万 | 1.83%3,859.1万 | 10.43%1.55亿 | 10.08%3,986.9万 | 11.67%3,898.2万 | 6.37%3,794万 | 13.86%3,789.6万 | 22.23%1.4亿 | 15.37%3,621.9万 |
| 递延税费 | -89.24%60.8万 | 17.93%447.2万 | 120.19%248.6万 | 156.10%1,333.6万 | 111.68%276.5万 | 10,562.96%565万 | 10,348.65%379.2万 | 18,916.67%112.9万 | -12,544.68%-2,377.2万 | ---2,367.5万 |
| 其他非现金项目 | -2,327.85%-1,272.1万 | 243.97%216.7万 | 274.66%245.4万 | -5.76%320.4万 | 114.65%134.8万 | -95.26%57.1万 | 98.11%63万 | 178.72%65.5万 | 124.24%340万 | -2,680.06%-920.2万 |
| 营运资金变化 | 269.56%2,599.8万 | 20.28%2,327.7万 | -233.34%-6,183.5万 | -92.98%345.9万 | -43.50%1,798.9万 | -125.39%-1,533.3万 | -45.97%1,935.3万 | 76.46%-1,855万 | 135.61%4,925.4万 | 516.82%3,183.7万 |
| -应收款项(增)减 | 1,417.76%3,182.4万 | -9.55%2,830.8万 | -44,722.66%-5,711.7万 | -54.17%4,688.3万 | -43.86%1,787.2万 | -103.26%-241.5万 | -48.95%3,129.8万 | 100.20%12.8万 | 163.05%1.02亿 | 253.12%3,183.3万 |
| -预付费用(增)减 | 62.19%-587.4万 | 946.56%1,278.9万 | -297.52%-866.6万 | -116.82%-1,459万 | -84.22%190.4万 | -33.78%-1,553.6万 | 169.71%122.2万 | 59.86%-218万 | -647.52%-672.9万 | 744.51%1,206.8万 |
| -应付款项及应计费用(减)增 | -98.17%4.8万 | -35.34%-1,782万 | 123.93%394.8万 | 37.75%-2,883.4万 | 85.19%-178.7万 | 226.17%261.8万 | 44.53%-1,316.7万 | -95.50%-1,649.8万 | -303.99%-4,631.7万 | -202.92%-1,206.4万 |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | 38.21%7,169.6万 | -0.64%8,258.6万 | -115.75%-506.1万 | -17.69%2.35亿 | -18.54%6,776.7万 | -56.12%5,187.6万 | -18.49%8,311.4万 | 278.34%3,212.9万 | 758.70%2.85亿 | 135.42%8,319.3万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | -214.55%-1.26亿 | 14.03%-7,497.2万 | 3.20%-1.33亿 | -132.29%-3.19亿 | -68.73%-5,438万 | -19.46%-4,012.4万 | -113.89%-8,721.1万 | -347.72%-1.37亿 | -157.61%-1.37亿 | -35.68%-3,222.9万 |
| 固定资产交易的净现金流 | -189.37%-9,107.6万 | -56.88%-7,174.7万 | -62.55%-4,648.3万 | -32.25%-1.57亿 | -84.37%-5,153.9万 | 6.29%-3,147.4万 | -26.08%-4,573.4万 | -35.14%-2,859.7万 | -193.30%-1.19亿 | -149.99%-2,795.4万 |
| 业务交易的净现金流 | -306.20%-3,513.6万 | 92.22%-322.5万 | 20.56%-8,603.9万 | -786.49%-1.61亿 | 33.54%-284.1万 | ---865万 | -821.71%-4,147.7万 | -1,050.04%-1.08亿 | -40.75%-1,819.3万 | 63.97%-427.5万 |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | -214.55%-1.26亿 | 14.03%-7,497.2万 | 3.20%-1.33亿 | -132.29%-3.19亿 | -68.73%-5,438万 | -19.46%-4,012.4万 | -113.89%-8,721.1万 | -347.72%-1.37亿 | -157.61%-1.37亿 | -35.68%-3,222.9万 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | 222.81%2,116.2万 | 101.87%1,566.9万 | 140.69%1.45亿 | 147.39%4,664.1万 | 77.07%-434万 | 75.43%-1,723.2万 | 113.70%776.2万 | 27.79%6,045.1万 | -68.39%-9,842.3万 | -8.22%-1,892.5万 |
| 债务发行/偿还的净现金流 | 397.25%2,987.1万 | 65.70%2,477.6万 | 120.07%1.65亿 | 626.58%8,476.9万 | 11,569.77%493.2万 | 84.55%-1,004.9万 | 242.33%1,495.2万 | 25.95%7,493.4万 | -160.19%-1,609.8万 | -100.34%-4.3万 |
| 普通股发行/偿还的净现金流 | -94.15%-33.2万 | -83.33%-28.6万 | 10.08%-629.1万 | 87.27%-786.2万 | 95.46%-53.9万 | 38.04%-17.1万 | 99.60%-15.6万 | 36.02%-699.6万 | -206.44%-6,177万 | -5,173.33%-1,186.5万 |
| 现金股利支付 | -19.47%-837.7万 | -18.08%-830.6万 | -14.43%-856.7万 | -19.34%-2,974.5万 | -17.03%-821.2万 | -20.46%-701.2万 | -19.63%-703.4万 | -20.64%-748.7万 | -314.02%-2,492.4万 | -16.56%-701.7万 |
| 其他融资活动的净现金流额 | --0 | ---51.5万 | ---455.4万 | -111.92%-52.1万 | ---- | ---- | ---- | ---- | 116.75%436.9万 | --0 |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | 222.81%2,116.2万 | 101.87%1,566.9万 | 140.69%1.45亿 | 147.39%4,664.1万 | 77.07%-434万 | 75.43%-1,723.2万 | 113.70%776.2万 | 27.79%6,045.1万 | -68.39%-9,842.3万 | -8.22%-1,892.5万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 211.79%5,118.6万 | 118.71%2,789.2万 | -65.00%1,997.8万 | 679.61%5,708.3万 | -56.32%1,093.8万 | 55.43%1,641.7万 | 111.56%1,275.3万 | 679.61%5,708.3万 | -91.47%732.2万 | 89.40%2,504.3万 |
| 当期现金流变化 | -508.65%-3,335.4万 | 535.28%2,328.3万 | 117.86%791.6万 | -174.54%-3,709.6万 | -71.76%904.7万 | -137.83%-548万 | -19.13%366.5万 | -3,333.62%-4,432.8万 | 163.42%4,976.4万 | 642.85%3,203.9万 |
| 利率变动影响 | -500.00%-4,000 | 1,200.00%1.1万 | 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 |
| 期末现金流 | 62.99%1,782.8万 | 211.79%5,118.6万 | 118.71%2,789.2万 | -65.00%1,997.8万 | -65.00%1,997.8万 | -56.32%1,093.8万 | 55.43%1,641.7万 | 111.56%1,275.3万 | 679.61%5,708.3万 | 679.61%5,708.3万 |
| 自由现金流 | -241.16%-2,353.4万 | -90.65%318万 | -3,173.44%-5,348.8万 | -58.70%6,173.3万 | -74.47%1,269.4万 | -79.92%1,667.2万 | -45.70%3,400.1万 | 96.44%-163.4万 | 486.75%1.49亿 | 248.50%4,972.8万 |
| 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 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |