Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Morningstar
MORN
5
Vistra Energy
VST
| (FY)2025/12/31 | (Q4)2025/12/31 | (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -29.39%1,882.4万 | -29.39%1,882.4万 | 58.32%2,607.3万 | 465.09%2,024.7万 | 24.83%2,122.9万 | 89.45%2,666.1万 | 89.45%2,666.1万 | 91.41%1,646.9万 | 249.22%358.3万 | 699.95%1,700.7万 |
| -现金和现金等价物 | -29.39%1,882.4万 | -29.39%1,882.4万 | 58.32%2,607.3万 | 465.09%2,024.7万 | 24.83%2,122.9万 | 89.45%2,666.1万 | 89.45%2,666.1万 | 91.41%1,646.9万 | 249.22%358.3万 | 699.95%1,700.7万 |
| 应收款项 | 11.32%1.49亿 | 11.32%1.49亿 | 6.89%1.5亿 | 11.60%1.52亿 | 15.67%1.34亿 | 8.37%1.34亿 | 8.37%1.34亿 | 11.12%1.41亿 | 21.72%1.36亿 | 25.62%1.15亿 |
| -应收账款 | 1.65%3,832.1万 | 1.65%3,832.1万 | 4.85%4,657.7万 | 7.94%4,217.9万 | 17.70%3,401.3万 | 10.07%3,769.9万 | 10.07%3,769.9万 | 36.26%4,442.2万 | 44.73%3,907.6万 | 35.71%2,889.7万 |
| -应收税费 | --0 | --0 | --0 | --0 | --3万 | 25.00%6.5万 | 25.00%6.5万 | 3,515.25%213.3万 | ---- | ---- |
| -其他应收款 | 10.78%5,252.7万 | 10.78%5,252.7万 | 4.14%4,939.9万 | 8.64%5,918万 | -16.65%3,971.2万 | -14.79%4,741.5万 | -14.79%4,741.5万 | -18.67%4,743.3万 | 4.88%5,447.1万 | 7.11%4,764.5万 |
| 存货 | 8.36%1,640.6万 | 8.36%1,640.6万 | 3.25%1,695.5万 | -6.35%1,589.2万 | -4.37%1,551.6万 | -13.85%1,514万 | -13.85%1,514万 | 1.25%1,642.1万 | 0.87%1,696.9万 | -0.35%1,622.5万 |
| 其他流动资产 | -18.76%4,694.7万 | -18.76%4,694.7万 | 17.58%5,755.4万 | 21.59%6,419.8万 | 20.45%6,797.1万 | 13.51%5,779万 | 13.51%5,779万 | 25.90%4,895万 | 52.89%5,279.8万 | 148.35%5,642.9万 |
| 流动资产合计 | -0.97%2.31亿 | -0.97%2.31亿 | 12.78%2.51亿 | 20.42%2.52亿 | 16.16%2.38亿 | 13.29%2.33亿 | 13.29%2.33亿 | 16.00%2.22亿 | 24.04%2.1亿 | 46.82%2.05亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 9.41%23.61亿 | 9.41%23.61亿 | 9.82%23.03亿 | 10.70%22.53亿 | 10.50%21.95亿 | 11.06%21.58亿 | 11.06%21.58亿 | 10.57%20.97亿 | 9.29%20.35亿 | 8.65%19.86亿 |
| -固定资产 | 7.43%30.15亿 | 7.43%30.15亿 | 8.15%29.62亿 | 9.01%29.15亿 | 8.77%28.48亿 | 9.29%28.06亿 | 9.29%28.06亿 | 8.69%27.38亿 | 7.87%26.74亿 | 7.13%26.19亿 |
| -累计折旧 | -0.84%-6.54亿 | -0.84%-6.54亿 | -2.69%-6.58亿 | -3.62%-6.62亿 | -3.31%-6.54亿 | -3.80%-6.48亿 | -3.80%-6.48亿 | -2.96%-6.41亿 | -3.60%-6.39亿 | -2.63%-6.33亿 |
| 商誉及其他无形资产 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%111.6万 | 0.00%111.6万 | 0.00%111.6万 |
| -商誉 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 0.00%111.6万 | 0.00%111.6万 | 0.00%111.6万 |
| 长期应收款 | -28.27%2,899.7万 | -28.27%2,899.7万 | -26.21%3,253.6万 | -24.49%3,504.8万 | -19.08%3,858.5万 | -21.49%4,042.7万 | -21.49%4,042.7万 | -16.98%4,409.2万 | -22.36%4,641.4万 | -29.71%4,768.2万 |
| 其他非流动资产 | 54.79%6,387.2万 | 54.79%6,387.2万 | 120.93%4,159.5万 | 122.54%4,185.9万 | 118.97%4,144.1万 | 107.63%4,126.4万 | 107.63%4,126.4万 | 25.42%1,882.7万 | 26.83%1,881万 | 41.23%1,892.5万 |
| 非流动资产合计 | 9.58%24.84亿 | 9.58%24.84亿 | 9.38%24.04亿 | 10.26%23.58亿 | 10.51%23.07亿 | 11.11%22.67亿 | 11.11%22.67亿 | 9.17%21.98亿 | 8.53%21.39亿 | 8.70%20.88亿 |
| 总资产 | 8.59%27.15亿 | 8.59%27.15亿 | 9.69%26.55亿 | 11.17%26.11亿 | 11.01%25.45亿 | 11.31%25亿 | 11.31%25亿 | 9.77%24.21亿 | 9.75%23.48亿 | 11.29%22.93亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -5.39%1亿 | -5.39%1亿 | 35.43%1.25亿 | 16.85%1.04亿 | 1.05%8,818.3万 | 26.14%1.06亿 | 26.14%1.06亿 | -21.58%9,239.4万 | -14.69%8,929.6万 | -3.91%8,727万 |
| -应付账款 | -2.90%8,602.1万 | -2.90%8,602.1万 | 6.47%8,166.4万 | 5.68%7,607.1万 | -2.61%6,777.1万 | 28.94%8,859.1万 | 28.94%8,859.1万 | 6.78%7,670万 | 1.84%7,197.9万 | 5.90%6,958.4万 |
| -应付税费 | -18.25%1,404万 | -18.25%1,404万 | 176.93%4,346.2万 | 63.24%2,826.9万 | 15.41%2,041.2万 | 13.40%1,717.5万 | 13.40%1,717.5万 | -65.88%1,569.4万 | -49.06%1,731.7万 | -29.57%1,768.6万 |
| 应计费用 | 8.80%2,573.8万 | 8.80%2,573.8万 | 9.57%2,777.1万 | 5.90%2,270.4万 | 3.67%2,843.8万 | 1.33%2,365.6万 | 1.33%2,365.6万 | 6.63%2,534.5万 | 4.37%2,143.9万 | 6.32%2,743.1万 |
| 短期借款与租赁负债 | -91.88%1,027.1万 | -91.88%1,027.1万 | -95.79%756万 | -98.52%250.8万 | 222.11%1.45亿 | 186.05%1.26亿 | 186.05%1.26亿 | 357.16%1.79亿 | 7,278.33%1.69亿 | -74.61%4,514.6万 |
| -短期借款 | -93.40%820.9万 | -93.40%820.9万 | -96.91%547.9万 | -99.76%39.8万 | 230.71%1.43亿 | 193.69%1.24亿 | 193.69%1.24亿 | 374.89%1.77亿 | 40,326.33%1.67亿 | -75.35%4,335.8万 |
| -短期租赁负债 | -0.58%206.2万 | -0.58%206.2万 | -1.14%208.1万 | 11.40%211万 | 13.65%203.2万 | 11.75%207.4万 | 11.75%207.4万 | 10.27%210.5万 | 0.74%189.4万 | -6.19%178.8万 |
| 递延负债 | 107.26%1,173.5万 | 107.26%1,173.5万 | 185.56%1,042万 | 690.56%979.5万 | 1,086.37%774.7万 | 318.79%566.2万 | 318.79%566.2万 | 512.25%364.9万 | 111.79%123.9万 | 16.61%65.3万 |
| 其他流动负债 | 11.78%2,680.7万 | 11.78%2,680.7万 | 29.41%2,659.8万 | 27.08%2,272.8万 | 35.56%2,450.6万 | 72.96%2,398.2万 | 72.96%2,398.2万 | 51.63%2,055.4万 | 39.33%1,788.5万 | 42.32%1,807.7万 |
| 流动负债总额 | -38.85%1.75亿 | -38.85%1.75亿 | -38.56%1.97亿 | -45.82%1.62亿 | 64.80%2.94亿 | 71.36%2.86亿 | 71.36%2.86亿 | 64.83%3.21亿 | 112.25%2.99亿 | -41.96%1.79亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 14.33%9.28亿 | 14.33%9.28亿 | 19.17%9.14亿 | 22.41%9.48亿 | -8.46%8.02亿 | -7.08%8.12亿 | -7.08%8.12亿 | -6.33%7.67亿 | -6.29%7.74亿 | 43.87%8.76亿 |
| -长期借款 | 14.69%9.24亿 | 14.69%9.24亿 | 19.60%9.09亿 | 22.71%9.42亿 | -8.48%7.96亿 | -7.11%8.05亿 | -7.11%8.05亿 | -6.37%7.6亿 | -6.27%7.68亿 | 44.66%8.7亿 |
| -长期租赁负债 | -31.09%440.6万 | -31.09%440.6万 | -28.48%495.9万 | -14.19%551.1万 | -4.51%586.1万 | -3.40%639.4万 | -3.40%639.4万 | -2.16%693.4万 | -9.27%642.2万 | -18.80%613.8万 |
| 递延负债 | 8.77%2.73亿 | 8.77%2.73亿 | 8.40%2.68亿 | 11.33%2.64亿 | 7.67%2.55亿 | 9.11%2.51亿 | 9.11%2.51亿 | 11.51%2.47亿 | 8.89%2.37亿 | 10.87%2.36亿 |
| 员工福利 | 8.11%3,655.7万 | 8.11%3,655.7万 | -0.76%3,204.3万 | 1.62%3,491.6万 | 2.77%3,443.2万 | 3.56%3,381.6万 | 3.56%3,381.6万 | -5.34%3,228.9万 | -4.45%3,436万 | -3.71%3,350.4万 |
| 其他非流动负债 | 12.51%1.97亿 | 12.51%1.97亿 | 10.53%1.87亿 | 9.72%1.85亿 | 5.95%1.76亿 | 5.62%1.75亿 | 5.62%1.75亿 | 3.14%1.69亿 | 3.40%1.69亿 | 2.19%1.67亿 |
| 非流动负债总额 | 15.47%14.95亿 | 15.47%14.95亿 | 18.76%14.48亿 | 21.40%14.76亿 | -1.45%12.95亿 | -0.67%12.95亿 | -0.67%12.95亿 | -1.55%12.2亿 | -2.24%12.16亿 | 28.58%13.14亿 |
| 总负债 | 5.65%16.7亿 | 5.65%16.7亿 | 6.80%16.46亿 | 8.13%16.38亿 | 6.48%15.89亿 | 7.49%15.8亿 | 7.49%15.8亿 | 7.48%15.41亿 | 9.41%15.15亿 | 12.25%14.92亿 |
| 所有者权益 | ||||||||||
| 股本 | 19.71%4.25亿 | 19.71%4.25亿 | 22.36%3.98亿 | 28.67%3.83亿 | 36.42%3.82亿 | 34.94%3.55亿 | 34.94%3.55亿 | 23.73%3.25亿 | 13.48%2.98亿 | 7.10%2.8亿 |
| -普通股股本 | 19.71%4.25亿 | 19.71%4.25亿 | 22.36%3.98亿 | 28.67%3.83亿 | 36.42%3.82亿 | 34.94%3.55亿 | 34.94%3.55亿 | 23.73%3.25亿 | 13.48%2.98亿 | 7.10%2.8亿 |
| 留存收益 | 9.83%6.2亿 | 9.83%6.2亿 | 10.31%6.11亿 | 10.02%5.9亿 | 10.35%5.74亿 | 10.13%5.65亿 | 10.13%5.65亿 | 8.99%5.54亿 | 8.74%5.36亿 | 10.89%5.2亿 |
| 股东权益总额 | 13.64%10.46亿 | 13.64%10.46亿 | 14.76%10.09亿 | 16.68%9.73亿 | 19.48%9.56亿 | 18.55%9.2亿 | 18.55%9.2亿 | 14.02%8.79亿 | 10.38%8.33亿 | 9.53%8亿 |
| 总权益 | 13.64%10.46亿 | 13.64%10.46亿 | 14.76%10.09亿 | 16.68%9.73亿 | 19.48%9.56亿 | 18.55%9.2亿 | 18.55%9.2亿 | 14.02%8.79亿 | 10.38%8.33亿 | 9.53%8亿 |
| 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 | -- | -- | -- | -- |