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 | -11.60%6,085.1万 | -11.60%6,085.1万 | -24.11%5,772.8万 | 142.50%7,014.9万 | 23.10%5,877.2万 | -14.29%6,883.3万 | -14.29%6,883.3万 | -7.71%7,606.4万 | -68.96%2,892.7万 | -55.68%4,774.3万 |
| -现金和现金等价物 | -55.37%1,955.6万 | -55.37%1,955.6万 | -67.04%1,682.6万 | 54.02%4,455.3万 | 54.80%3,343.9万 | 41.10%4,382万 | 41.10%4,382万 | 379.77%5,104.7万 | 197.82%2,892.7万 | -37.67%2,160.2万 |
| -短期投资 | 65.09%4,129.5万 | 65.09%4,129.5万 | 63.50%4,090.2万 | --2,559.6万 | -3.09%2,533.3万 | -49.21%2,501.3万 | -49.21%2,501.3万 | -65.15%2,501.7万 | --0 | -64.23%2,614.1万 |
| 应收款项 | 27.11%5,383.8万 | 27.11%5,383.8万 | 19.72%5,127.4万 | 28.00%5,379.7万 | 21.28%4,399.3万 | 22.36%4,235.7万 | 22.36%4,235.7万 | 13.76%4,282.7万 | 24.16%4,202.8万 | 35.16%3,627.5万 |
| -应收账款 | 27.11%5,383.8万 | 27.11%5,383.8万 | 19.72%5,127.4万 | 28.00%5,379.7万 | 21.28%4,399.3万 | 22.36%4,235.7万 | 22.36%4,235.7万 | 13.76%4,282.7万 | 24.16%4,202.8万 | 35.16%3,627.5万 |
| 存货 | 14.35%1.34亿 | 14.35%1.34亿 | 6.51%1.29亿 | 7.65%1.25亿 | 6.27%1.2亿 | 10.54%1.17亿 | 10.54%1.17亿 | 20.29%1.21亿 | 27.90%1.16亿 | 32.70%1.13亿 |
| 受限制现金 | 5.47%206.4万 | 5.47%206.4万 | 3.00%205.8万 | 4.53%205.2万 | 1.43%199万 | -0.76%195.7万 | -0.76%195.7万 | 25.50%199.8万 | 22.99%196.3万 | 32.48%196.2万 |
| 其他流动资产 | -16.31%587.6万 | -16.31%587.6万 | -7.77%598.5万 | 43.12%643.9万 | 49.37%755.2万 | 87.23%702.1万 | 87.23%702.1万 | 63.04%648.9万 | 23.53%449.9万 | 26.24%505.6万 |
| 流动资产合计 | 8.11%2.56亿 | 8.11%2.56亿 | -0.99%2.46亿 | 32.98%2.58亿 | 13.91%2.32亿 | 4.71%2.37亿 | 4.71%2.37亿 | 9.79%2.48亿 | -13.20%1.94亿 | -9.45%2.04亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -2.06%4,955.5万 | -2.06%4,955.5万 | -6.50%5,120.4万 | -1.04%5,292.8万 | 8.01%5,262.2万 | 23.26%5,059.6万 | 23.26%5,059.6万 | 36.11%5,476.5万 | 33.47%5,348.2万 | 31.98%4,872.1万 |
| -固定资产 | 11.07%1.07亿 | 11.07%1.07亿 | ---- | ---- | ---- | 19.94%9,671.3万 | 19.94%9,671.3万 | ---- | ---- | ---- |
| -累计折旧 | -25.47%-5,786.5万 | -25.47%-5,786.5万 | ---- | ---- | ---- | -16.49%-4,611.7万 | -16.49%-4,611.7万 | ---- | ---- | ---- |
| 商誉及其他无形资产 | 6.83%1.87亿 | 6.83%1.87亿 | 3.90%1.83亿 | 1.14%1.79亿 | -4.37%1.73亿 | 4.02%1.75亿 | 4.02%1.75亿 | 6.38%1.76亿 | 3.57%1.77亿 | 9.89%1.81亿 |
| -商誉 | 16.44%1.09亿 | 16.44%1.09亿 | 13.53%1.04亿 | 9.40%9,901.9万 | 2.40%9,367.3万 | 12.12%9,384.4万 | 12.12%9,384.4万 | 12.82%9,126.2万 | 9.17%9,051.2万 | 8.74%9,148.1万 |
| -其他无形资产 | -4.27%7,771.1万 | -4.27%7,771.1万 | -6.49%7,920.3万 | -7.50%8,003.2万 | -11.31%7,908.4万 | -4.00%8,117.9万 | -4.00%8,117.9万 | 0.21%8,469.9万 | -1.71%8,651.7万 | 11.09%8,917.4万 |
| 其他非流动资产 | 50.48%1,567.6万 | 50.48%1,567.6万 | 32.74%1,361.4万 | 115.32%1,392.5万 | 213.71%1,281.2万 | 254.32%1,041.7万 | 254.32%1,041.7万 | 1,551.53%1,025.6万 | 953.26%646.7万 | --408.4万 |
| 非流动资产合计 | 6.85%2.52亿 | 6.85%2.52亿 | 2.76%2.48亿 | 3.77%2.46亿 | 2.03%2.38亿 | 11.21%2.36亿 | 11.21%2.36亿 | 16.83%2.41亿 | 11.99%2.37亿 | 15.97%2.33亿 |
| 总资产 | 7.49%5.09亿 | 7.49%5.09亿 | 0.86%4.93亿 | 16.91%5.04亿 | 7.56%4.7亿 | 7.86%4.73亿 | 7.86%4.73亿 | 13.15%4.89亿 | -0.94%4.31亿 | 2.56%4.37亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 104.58%2,098万 | 104.58%2,098万 | -35.67%834.5万 | -27.36%1,329.7万 | -48.29%1,556.7万 | -55.02%1,025.5万 | -55.02%1,025.5万 | -60.12%1,297.2万 | -40.18%1,830.6万 | 21.92%3,010.4万 |
| -应付账款 | 110.89%1,878.6万 | 110.89%1,878.6万 | -38.49%716.4万 | -25.38%1,268.7万 | -28.06%1,419.9万 | -29.58%890.8万 | -29.58%890.8万 | -48.43%1,164.7万 | -18.61%1,700.2万 | 18.24%1,973.6万 |
| -其他应付款 | 62.88%219.4万 | 62.88%219.4万 | -10.87%118.1万 | -53.22%61万 | -86.81%136.8万 | -86.73%134.7万 | -86.73%134.7万 | -86.67%132.5万 | -86.57%130.4万 | 29.60%1,036.8万 |
| 应计费用 | 11.86%841.2万 | 11.86%841.2万 | ---- | ---- | ---- | 6.73%752万 | 6.73%752万 | ---- | ---- | ---- |
| 短期借款与租赁负债 | 6.25%17万 | 6.25%17万 | 5.06%16.6万 | 5.13%16.4万 | 5.19%16.2万 | 5.26%16万 | 5.26%16万 | 5.33%15.8万 | 5.41%15.6万 | 5.48%15.4万 |
| -短期借款 | 6.25%17万 | 6.25%17万 | 5.06%16.6万 | 5.13%16.4万 | 5.19%16.2万 | 5.26%16万 | 5.26%16万 | 5.33%15.8万 | 5.41%15.6万 | 5.48%15.4万 |
| 其他流动负债 | 17.55%1,135.4万 | 17.55%1,135.4万 | 31.74%1,090万 | 39.05%1,180.7万 | 80.50%1,045.1万 | 30.69%965.9万 | 30.69%965.9万 | 25.71%827.4万 | 57.21%849.1万 | 39.92%579万 |
| 流动负债总额 | 36.03%4,619.7万 | 36.03%4,619.7万 | -4.02%3,323.2万 | -2.28%3,866.6万 | -18.15%3,750.5万 | -18.49%3,396.2万 | -18.49%3,396.2万 | -27.75%3,462.5万 | -10.70%3,956.9万 | 30.10%4,582万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 36.82%9,982万 | 36.82%9,982万 | 36.77%9,917.4万 | 891.66%9,700.4万 | 619.40%7,302.6万 | 636.33%7,295.6万 | 636.33%7,295.6万 | 11,056.00%7,251.4万 | 1,321.80%978.2万 | 1,300.14%1,015.1万 |
| -长期借款 | 36.82%9,982万 | 36.82%9,982万 | 36.77%9,917.4万 | 891.66%9,700.4万 | 619.40%7,302.6万 | 636.33%7,295.6万 | 636.33%7,295.6万 | 11,056.00%7,251.4万 | 1,321.80%978.2万 | 1,300.14%1,015.1万 |
| 递延负债 | 5.94%358.2万 | 5.94%358.2万 | -5.49%380.4万 | -25.62%352.5万 | -34.85%338.9万 | -38.34%338.1万 | -38.34%338.1万 | -26.71%402.5万 | -14.83%473.9万 | -13.62%520.2万 |
| 其他非流动负债 | 61.86%953.7万 | 61.86%953.7万 | 61.28%774万 | 188.43%867.3万 | 268.65%669.1万 | 429.86%589.2万 | 429.86%589.2万 | 761.58%479.9万 | 429.40%300.7万 | -38.58%181.5万 |
| 非流动负债总额 | 36.79%1.16亿 | 36.79%1.16亿 | 32.47%1.11亿 | 449.91%1.09亿 | 311.91%8,559.9万 | 322.26%8,468.1万 | 322.26%8,468.1万 | 722.05%8,375万 | 94.19%1,989.9万 | 15.98%2,078.1万 |
| 总负债 | 36.57%1.62亿 | 36.57%1.62亿 | 21.80%1.44亿 | 149.03%1.48亿 | 84.84%1.23亿 | 92.23%1.19亿 | 92.23%1.19亿 | 103.69%1.18亿 | 9.00%5,946.8万 | 25.34%6,660.1万 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 |
| -普通股股本 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 | 0.00%6,000 |
| 留存收益 | -16.83%-2.75亿 | -16.83%-2.75亿 | -20.78%-2.65亿 | -19.74%-2.53亿 | -19.79%-2.46亿 | -19.13%-2.36亿 | -19.13%-2.36亿 | -14.89%-2.19亿 | -13.47%-2.12亿 | -11.97%-2.06亿 |
| 资本公积 | 3.57%6.22亿 | 3.57%6.22亿 | 3.52%6.18亿 | 3.49%6.14亿 | 3.76%6.05亿 | 3.55%6.01亿 | 3.55%6.01亿 | 3.37%5.97亿 | 3.20%5.93亿 | 3.61%5.83亿 |
| 不影响留存收益的损益 | 95.15%-52.3万 | 95.15%-52.3万 | 45.02%-362.9万 | 51.62%-494.6万 | -67.02%-1,162.6万 | -94.95%-1,077.3万 | -94.95%-1,077.3万 | 45.74%-660.1万 | -29.24%-1,022.4万 | -15.13%-696.1万 |
| 股东权益总额 | -2.25%3.47亿 | -2.25%3.47亿 | -5.83%3.49亿 | -4.25%3.56亿 | -6.32%3.47亿 | -5.96%3.55亿 | -5.96%3.55亿 | -0.91%3.71亿 | -2.37%3.71亿 | -0.69%3.71亿 |
| 总权益 | -2.25%3.47亿 | -2.25%3.47亿 | -5.83%3.49亿 | -4.25%3.56亿 | -6.32%3.47亿 | -5.96%3.55亿 | -5.96%3.55亿 | -0.91%3.71亿 | -2.37%3.71亿 | -0.69%3.71亿 |
| 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 | -- | -- | -- | -- |