Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Dropbox
DBX
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | ||||||||||
| 持续经营净收入 | -3.92%2.99亿 | -9.81%5,600.7万 | 9.74%7,658.9万 | 0.73%8,775.1万 | -14.69%7,850.1万 | -17.67%3.11亿 | 4.30%6,209.7万 | -27.68%6,979.4万 | -18.76%8,711.8万 | -19.63%9,202.3万 |
| 其他非现金项目 | -3.74%2,860.8万 | 251.32%944万 | -33.19%575.4万 | -25.79%669.4万 | -28.50%672万 | -28.65%2,971.8万 | -82.07%268.7万 | -18.99%861.2万 | 4.68%902万 | 26.71%939.9万 |
| 营运资金变化 | -124.14%-1,204.1万 | -33.59%2,617.9万 | -4.97%2,155.3万 | -248.53%-2,969.9万 | 6.65%-3,007.4万 | 225.74%4,988万 | 3.93%3,942万 | 1,160.06%2,268.1万 | 313.10%1,999.5万 | 53.99%-3,221.6万 |
| -应收款项(增)减 | -99.71%12.8万 | -31.76%1,559.4万 | -41.65%3,207万 | -693.19%-1,594.5万 | 13.20%-3,159.1万 | 30.75%4,410.8万 | -47.25%2,285.1万 | 51.53%5,496.5万 | 745.28%268.8万 | 21.19%-3,639.6万 |
| -存货(增)减 | -103.24%-69.4万 | -61.96%911万 | 283.33%270.6万 | -736.63%-509.3万 | -297.27%-741.7万 | 420.07%2,140.6万 | 9.39%2,394.9万 | -132.45%-147.6万 | 112.79%80万 | 93.05%-186.7万 |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | -6.07%3.35亿 | 0.98%8,850.4万 | 9.49%1.09亿 | -24.09%6,986.1万 | -12.49%6,839.6万 | 7.38%3.57亿 | -4.07%8,764.4万 | -4.32%9,924.3万 | 20.74%9,203.3万 | 27.61%7,815.8万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | ||||||||||
| 资本性支出 | 28.96%-9,177.4万 | 27.53%-2,291.3万 | ---- | ---- | ---- | 20.11%-1.29亿 | 20.83%-3,161.9万 | ---- | ---- | ---- |
| 固定资产交易的净现金流 | -9.87%268.6万 | 131.94%122万 | -31.61%5,134.7万 | 50.80%-1,696.8万 | 13.69%-3,291.3万 | -11.63%298万 | -32.04%52.6万 | -8.57%7,507.8万 | 15.10%-3,449.1万 | 1.95%-3,813.3万 |
| 无形资产交易净现金流 | -6.86%-966.4万 | -21.53%-345.5万 | -7.34%-214.9万 | 32.74%-189.4万 | -56.62%-216.6万 | -36.86%-904.4万 | -19.91%-284.3万 | -20.89%-200.2万 | -109.06%-281.6万 | -12.07%-138.3万 |
| 业务交易的净现金流 | ---- | ---- | -842.29%-525.8万 | 93.51%-493.1万 | 98.27%-5.3万 | ---- | ---- | 88.09%-55.8万 | -163.42%-7,596.1万 | 57.96%-305.6万 |
| 投资产品交易的净现金流 | 56.88%-3,846.5万 | ---- | ---- | ---- | ---- | -122.18%-8,921.1万 | ---- | ---- | ---- | ---- |
| 其他投资活动的净现金流 | -147.22%-68.9万 | -86.47%33.8万 | -2,666.67%-23.1万 | 48.33%-46.3万 | -119.08%-33.3万 | 19.39%145.9万 | 95.61%249.8万 | -97.32%9,000 | -914.55%-89.6万 | 69.66%-15.2万 |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | 39.20%-1.31亿 | -34.31%-5,005.9万 | 0.27%-2,384.6万 | 79.62%-2,293万 | 18.19%-3,424万 | -8.05%-2.16亿 | -0.44%-3,727.1万 | 46.92%-2,391万 | -60.85%-1.13亿 | 11.67%-4,185.5万 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | ||||||||||
| 债务发行/偿还的净现金流 | -28,924.02%-1.03亿 | -394.83%-8,646.6万 | -191.46%-2,335.2万 | 33.13%-3,082.8万 | -47.94%3,745.6万 | 100.29%35.8万 | 77.05%-1,747.4万 | -16.23%-801.2万 | -4,491.93%-4,610.3万 | 291.69%7,194.7万 |
| 普通股发行/偿还的净现金流 | -21.36%-1,184万 | 141.99%343.2万 | 143.14%69.5万 | -91,364.29%-1,277.7万 | -22,885.71%-319万 | -534.37%-975.6万 | -5,855.63%-817.3万 | -1,348.84%-161.1万 | -99.09%1.4万 | -96.83%1.4万 |
| 现金股利支付 | -3.46%-3,619.8万 | -2.84%-65.2万 | -220.31%-82万 | ---- | ---- | -0.65%-3,498.6万 | -94.48%-63.4万 | 85.42%-25.6万 | ---- | ---- |
| 其他融资活动的净现金流额 | 33.65%-34.9万 | 10.85%-11.5万 | 4,941.79%648.8万 | -5,021.37%-670.9万 | 90.15%-1.3万 | 5.23%-52.6万 | 20.37%-12.9万 | -2.29%-13.4万 | 39.35%-13.1万 | -186.96%-13.2万 |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | -165.93%-1.72亿 | -180.32%-8,901.8万 | -48.48%-2,206.6万 | -5.92%-9,015.3万 | -56.33%2,928.7万 | 63.09%-6,465.9万 | 61.07%-3,175.6万 | -6.88%-1,486.1万 | -129.56%-8,511.4万 | 257.29%6,707.2万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 27.44%3.59亿 | 27.41%4.31亿 | 31.43%3.69亿 | 8.76%4.2亿 | 27.44%3.59亿 | -13.85%2.82亿 | 8.75%3.39亿 | 5.93%2.81亿 | 29.91%3.86亿 | -13.85%2.82亿 |
| 当期现金流变化 | -57.85%3,239.3万 | -371.65%-5,057.3万 | 3.76%6,274.5万 | 59.07%-4,322.2万 | -38.63%6,344.3万 | 282.34%7,685.2万 | 168.14%1,861.7万 | 35.06%6,047.2万 | -242.71%-1.06亿 | 459.17%1.03亿 |
| 利率变动影响 | -1,927.66%-977.8万 | -46.26%117.8万 | 78.30%-62万 | -2,141.62%-755.4万 | -435.18%-278.2万 | 116.79%53.5万 | 208.30%219.2万 | -313.85%-285.7万 | 130.06%37万 | 165.51%83万 |
| 期末现金流 | 6.29%3.82亿 | 6.29%3.82亿 | 27.41%4.31亿 | 31.43%3.69亿 | 8.76%4.2亿 | 27.44%3.59亿 | 27.44%3.59亿 | 8.75%3.39亿 | 5.93%2.81亿 | 29.91%3.86亿 |
| 自由现金流 | 6.91%2.34亿 | 16.84%6,213.6万 | 18.71%8,786.4万 | -6.88%5,084.7万 | -10.56%3,313.3万 | 33.26%2.19亿 | 8.42%5,318.2万 | 22.38%7,401.7万 | 59.38%5,460.5万 | 81.25%3,704.4万 |
| 货币单位 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 |
| 会计准则 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |