Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Morningstar
MORN
5
Vistra Energy
VST
| (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 | 9.52%651万 | -56.65%475.7万 | -21.65%898.2万 | -45.91%993.4万 | -45.91%993.4万 | -55.27%594.4万 | -17.88%1,097.4万 | -12.61%1,146.4万 | 77.19%1,836.4万 | 77.19%1,836.4万 |
| -现金和现金等价物 | 9.52%651万 | -56.65%475.7万 | -21.65%898.2万 | -45.91%993.4万 | -45.91%993.4万 | -55.27%594.4万 | -17.88%1,097.4万 | -12.61%1,146.4万 | 77.19%1,836.4万 | 77.19%1,836.4万 |
| 应收款项 | -13.24%3,843万 | 2.79%4,157万 | -3.54%4,129.8万 | -7.28%4,080.1万 | -7.28%4,080.1万 | -2.24%4,429.3万 | -12.19%4,044.1万 | -3.71%4,281.4万 | -15.64%4,400.6万 | -15.64%4,400.6万 |
| -应收账款 | -9.22%3,020.6万 | 12.61%3,441.8万 | -9.74%2,958.5万 | -7.77%3,164.8万 | -7.77%3,164.8万 | -0.08%3,327.5万 | -15.32%3,056.4万 | -11.98%3,277.8万 | -13.57%3,431.3万 | -13.57%3,431.3万 |
| -应收税费 | -46.64%93.8万 | -46.64%93.8万 | -46.64%93.8万 | -46.64%93.8万 | -46.64%93.8万 | 43.98%175.8万 | 19.75%175.8万 | 13,423.08%175.8万 | -58.75%175.8万 | -58.75%175.8万 |
| -其他应收款 | -21.32%728.6万 | -23.46%621.4万 | 30.16%1,077.5万 | 3.53%821.5万 | 3.53%821.5万 | -14.12%926万 | -4.41%811.9万 | 14.78%827.8万 | -3.26%793.5万 | -3.26%793.5万 |
| 预付费用 | -4.53%202.3万 | 16.70%271.9万 | -3.74%213.9万 | -21.10%151.1万 | -21.10%151.1万 | -22.15%211.9万 | -30.22%233万 | -34.36%222.2万 | -11.99%191.5万 | -11.99%191.5万 |
| 其他流动资产 | 18.27%173.5万 | -26.39%95.1万 | 2.13%129.7万 | 47.41%136.8万 | 47.41%136.8万 | 67.08%146.7万 | 8.57%129.2万 | 4.70%127万 | -42.25%92.8万 | -42.25%92.8万 |
| 流动资产合计 | -9.52%4,869.8万 | -9.16%4,999.7万 | -7.02%5,371.6万 | -17.79%5,361.4万 | -17.79%5,361.4万 | -13.46%5,382.3万 | -13.94%5,503.7万 | -7.09%5,777万 | -1.66%6,521.3万 | -1.66%6,521.3万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -14.29%2,763万 | -11.47%2,861.8万 | -8.07%3,026.2万 | -8.33%3,141.6万 | -8.33%3,141.6万 | 23.74%3,223.6万 | 16.51%3,232.6万 | 12.38%3,291.9万 | 15.43%3,427.2万 | 15.43%3,427.2万 |
| -固定资产 | -12.37%6,228.7万 | -2.24%6,845.8万 | -1.66%6,897.8万 | -2.48%6,905.1万 | -2.48%6,905.1万 | 11.24%7,108.1万 | 7.50%7,002.7万 | -5.68%7,014.4万 | -3.93%7,080.5万 | -3.93%7,080.5万 |
| -累计折旧 | 10.78%-3,465.7万 | -5.67%-3,984万 | -4.01%-3,871.6万 | -3.02%-3,763.5万 | -3.02%-3,763.5万 | -2.64%-3,884.5万 | -0.82%-3,770.1万 | 17.41%-3,722.5万 | 16.99%-3,653.3万 | 16.99%-3,653.3万 |
| 商誉及其他无形资产 | -83.05%71.3万 | -82.65%76.1万 | -82.28%80.9万 | -81.92%85.8万 | -81.92%85.8万 | -22.48%420.6万 | -21.37%438.6万 | -20.70%456.6万 | -20.07%474.6万 | -20.07%474.6万 |
| -商誉 | -84.68%29.5万 | -84.68%29.5万 | -84.68%29.5万 | -84.68%29.5万 | -84.68%29.5万 | -20.61%192.6万 | -19.68%192.6万 | -19.68%192.6万 | -19.68%192.6万 | -19.68%192.6万 |
| -其他无形资产 | -81.67%41.8万 | -81.06%46.6万 | -80.53%51.4万 | -80.04%56.3万 | -80.04%56.3万 | -24.00%228万 | -22.64%246万 | -21.43%264万 | -20.34%282万 | -20.34%282万 |
| 非流动递延资产 | -11.83%1,510.1万 | -11.70%1,512.6万 | -11.48%1,514.2万 | -12.11%1,517.7万 | -12.11%1,517.7万 | 8.30%1,712.8万 | 7.44%1,713.1万 | 6.36%1,710.6万 | 5.90%1,726.8万 | 5.90%1,726.8万 |
| 其他非流动资产 | -23.02%56.5万 | -39.86%51.3万 | -39.43%65.6万 | -43.00%71.7万 | -43.00%71.7万 | -44.52%73.4万 | -40.89%85.3万 | -31.02%108.3万 | -27.58%125.8万 | -27.58%125.8万 |
| 非流动资产合计 | -18.96%4,400.9万 | -17.69%4,501.8万 | -15.82%4,686.9万 | -16.29%4,816.8万 | -16.29%4,816.8万 | 11.70%5,430.4万 | 7.86%5,469.6万 | 5.64%5,567.4万 | 7.21%5,754.4万 | 7.21%5,754.4万 |
| 总资产 | -14.26%9,270.7万 | -13.41%9,501.5万 | -11.34%1.01亿 | -17.09%1.02亿 | -17.09%1.02亿 | -2.42%1.08亿 | -4.30%1.1亿 | -1.25%1.13亿 | 2.31%1.23亿 | 2.31%1.23亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -13.30%1,810.3万 | -8.09%1,861万 | 37.40%2,197.2万 | -5.80%2,183.2万 | -5.80%2,183.2万 | 12.58%2,088万 | 13.20%2,024.8万 | -20.04%1,599.1万 | 3.16%2,317.6万 | 3.16%2,317.6万 |
| -应付账款 | -13.30%1,810.3万 | -8.09%1,861万 | 37.40%2,197.2万 | -5.80%2,183.2万 | -5.80%2,183.2万 | 12.58%2,088万 | 13.20%2,024.8万 | -20.04%1,599.1万 | 3.16%2,317.6万 | 3.16%2,317.6万 |
| 应计费用 | -14.50%382.7万 | -15.51%372.6万 | -24.85%356.9万 | -42.83%321万 | -42.83%321万 | -9.47%447.6万 | -20.85%441万 | 37.97%474.9万 | -15.93%561.5万 | -15.93%561.5万 |
| 短期借款与租赁负债 | -6.43%352万 | -9.99%372.1万 | -13.81%389.5万 | -22.41%373.6万 | -22.41%373.6万 | -30.92%376.2万 | -29.97%413.4万 | -23.76%451.9万 | -16.22%481.5万 | -16.22%481.5万 |
| -短期租赁负债 | -6.43%352万 | -9.99%372.1万 | -13.81%389.5万 | -22.41%373.6万 | -22.41%373.6万 | -30.92%376.2万 | -29.97%413.4万 | -23.76%451.9万 | -16.22%481.5万 | -16.22%481.5万 |
| 递延负债 | -33.11%323.1万 | -32.28%325.2万 | -22.42%412.4万 | -35.85%321.4万 | -35.85%321.4万 | -32.22%483万 | -42.59%480.2万 | -11.15%531.6万 | -13.81%501万 | -13.81%501万 |
| 其他流动负债 | 44.01%431.3万 | -31.98%191万 | -73.60%252.9万 | -66.88%314.5万 | -66.88%314.5万 | 12.93%299.5万 | 4.78%280.8万 | 228.64%958万 | 231.76%949.5万 | 231.76%949.5万 |
| 流动负债总额 | -10.69%3,299.4万 | -14.24%3,121.9万 | -10.13%3,608.9万 | -26.97%3,513.7万 | -26.97%3,513.7万 | -4.58%3,694.3万 | -9.91%3,640.2万 | 4.94%4,015.5万 | 10.43%4,811.1万 | 10.43%4,811.1万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -15.04%1,824万 | -14.75%1,900.4万 | -12.86%1,987.8万 | -11.95%2,086万 | -11.95%2,086万 | 58.41%2,146.9万 | 52.35%2,229.1万 | 41.76%2,281.1万 | 42.93%2,369.1万 | 42.93%2,369.1万 |
| -长期租赁负债 | -15.04%1,824万 | -14.75%1,900.4万 | -12.86%1,987.8万 | -11.95%2,086万 | -11.95%2,086万 | 58.41%2,146.9万 | 52.35%2,229.1万 | 41.76%2,281.1万 | 42.93%2,369.1万 | 42.93%2,369.1万 |
| 员工福利 | -24.14%2,040.5万 | -23.91%2,127.2万 | -23.34%2,192万 | -22.70%2,254.8万 | -22.70%2,254.8万 | -25.07%2,689.9万 | -23.81%2,795.6万 | -22.40%2,859.2万 | -22.77%2,917万 | -22.77%2,917万 |
| 其他非流动负债 | -32.77%118.8万 | -48.30%128万 | -33.63%127.7万 | -19.71%154.8万 | -19.71%154.8万 | -17.51%176.7万 | 3.99%247.6万 | -29.19%192.4万 | -40.91%192.8万 | -40.91%192.8万 |
| 非流动负债总额 | -20.55%3,983.3万 | -21.18%4,155.6万 | -19.22%4,307.5万 | -17.95%4,495.6万 | -17.95%4,495.6万 | -2.83%5,013.5万 | -1.83%5,272.3万 | -4.18%5,332.7万 | -4.90%5,478.9万 | -4.90%5,478.9万 |
| 总负债 | -16.37%7,282.7万 | -18.35%7,277.5万 | -15.32%7,916.4万 | -22.16%8,009.3万 | -22.16%8,009.3万 | -3.58%8,707.8万 | -5.30%8,912.5万 | -0.46%9,348.2万 | 1.70%1.03亿 | 1.70%1.03亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 |
| -普通股股本 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 | 0.00%1,222.1万 |
| 留存收益 | -0.67%8.12亿 | -0.37%8.14亿 | -3.61%8.14亿 | -3.59%8.15亿 | -3.59%8.15亿 | -3.52%8.17亿 | -3.47%8.17亿 | -0.11%8.45亿 | -0.19%8.45亿 | -0.19%8.45亿 |
| 资本公积 | -12.42%1.1亿 | -23.24%1.12亿 | -20.49%1.22亿 | -21.34%1.24亿 | -21.34%1.24亿 | -21.87%1.25亿 | -22.24%1.46亿 | -22.41%1.53亿 | -27.71%1.58亿 | -27.71%1.58亿 |
| 减:库存股 | -1.84%9亿 | -3.76%9.02亿 | -3.43%9.13亿 | -3.71%9.16亿 | -3.71%9.16亿 | -3.84%9.17亿 | -4.33%9.38亿 | -4.33%9.46亿 | -5.83%9.51亿 | -5.83%9.51亿 |
| 不影响留存收益的损益 | 17.81%-1,348.7万 | 19.54%-1,327.9万 | 69.75%-1,339.6万 | 69.16%-1,359.7万 | 69.16%-1,359.7万 | 63.73%-1,640.9万 | 63.47%-1,650.3万 | 3.07%-4,427.9万 | 8.72%-4,409万 | 8.72%-4,409万 |
| 股东权益总额 | -5.55%1,988万 | 7.92%2,224万 | 7.31%2,142.1万 | 9.23%2,168.9万 | 9.23%2,168.9万 | 2.66%2,104.9万 | 0.28%2,060.8万 | -4.78%1,996.2万 | 5.58%1,985.7万 | 5.58%1,985.7万 |
| 总权益 | -5.55%1,988万 | 7.92%2,224万 | 7.31%2,142.1万 | 9.23%2,168.9万 | 9.23%2,168.9万 | 2.66%2,104.9万 | 0.28%2,060.8万 | -4.78%1,996.2万 | 5.58%1,985.7万 | 5.58%1,985.7万 |
| 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 | -- | -- | -- | -- | -- | -- |