Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Dropbox
DBX
| (Q3)2025/09/27 | (Q2)2025/06/28 | (Q1)2025/03/29 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/28 | (Q2)2024/06/30 | (Q1)2024/03/30 | (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 | 34.69%1.18亿 | -105.14%-305.4万 | -633.83%-6,009.9万 | 4.01%2.34亿 | -2.63%7,571.4万 | 15.12%8,749.2万 | -21.80%5,941.1万 | 330.74%1,125.8万 | 836.94%2.25亿 | 50.24%7,776.2万 |
| 持续经营净收入 | 27.32%3,701万 | 4.80%3,439.8万 | 0.39%2,376万 | 28.48%1.13亿 | 35.46%2,783.4万 | 19.52%2,906.8万 | 27.49%3,282.3万 | 34.13%2,366.7万 | 65.48%8,825.9万 | 103.41%2,054.8万 |
| 持续经营损益 | -880.95%-123.6万 | -32.41%100.5万 | 1.94%47.2万 | 956.36%996.8万 | 405.71%814.4万 | -117.24%-12.6万 | 4.57%148.7万 | 240.44%46.3万 | -109.08%-116.4万 | -150.93%-266.4万 |
| 折旧和摊销 | 35.42%2,753.7万 | 70.83%2,805.3万 | 70.06%2,730.2万 | 27.28%8,052.7万 | 61.78%2,771.7万 | 29.90%2,033.4万 | 7.03%1,642.2万 | 6.05%1,605.4万 | 6.31%6,326.7万 | 14.63%1,713.3万 |
| 递延税费 | -3.74%1,066.7万 | -7.27%1,180.1万 | -2.46%870.6万 | 23.85%4,117.6万 | 3.75%844.2万 | 23.64%1,108.2万 | 31.17%1,272.6万 | 38.47%892.6万 | 92.54%3,324.8万 | 377.24%813.7万 |
| 其他非现金项目 | 34.98%998.3万 | 242.55%1,623.7万 | -143.08%-359万 | 59.10%2,857.2万 | 37.36%810.3万 | 82.21%739.6万 | 10.62%474万 | 124.25%833.3万 | 139.10%1,795.9万 | 120.11%589.9万 |
| 营运资金变化 | 99.91%5,106.4万 | -3,220.38%-7,195.6万 | -228.88%-9,387.8万 | -70.75%1,365.8万 | -58.65%1,435.3万 | 8.43%2,554.4万 | -91.38%230.6万 | 25.53%-2,854.5万 | 153.01%4,669.4万 | 32.74%3,471.2万 |
| -应收款项(增)减 | 263.72%2,808.6万 | -1,547.88%-3,266.1万 | -284.17%-2,865.9万 | 109.43%142.5万 | 191.77%2,802.2万 | -146.59%-1,715.5万 | -283.01%-198.2万 | 60.41%-746万 | -26.66%-1,511.3万 | -63.37%960.4万 |
| -存货(增)减 | 135.81%2,068.3万 | -95.88%62.4万 | -211.09%-4,913.3万 | -181.11%-3,505万 | -483.23%-4,316.3万 | -84.76%877.1万 | 220.28%1,513.6万 | -21.46%-1,579.4万 | 146.50%4,321.3万 | 132.49%1,126.3万 |
| -应付款项及应计费用(减)增 | -90.13%250.9万 | -153.02%-4,807.8万 | -2,057.89%-1,394万 | 107.29%4,241.1万 | 109.10%3,663.2万 | 198.53%2,542.7万 | -164.46%-1,900.2万 | 11.87%-64.6万 | -19.22%2,046万 | -58.88%1,751.9万 |
| -其他流动资产变化 | -84.55%154.7万 | -14.39%628.8万 | 41.16%-336.9万 | 492.57%263.1万 | -114.66%-900.3万 | 244.75%1,001.5万 | -2.29%734.5万 | 1.00%-572.6万 | 104.97%44.4万 | 37.38%-419.4万 |
| -其他流动负债变化 | -16.31%-176.1万 | 131.27%187.1万 | 13.14%122.3万 | 197.01%224.1万 | 258.65%186.5万 | 63.25%-151.4万 | -35.59%80.9万 | 3,079.41%108.1万 | -704.71%-231万 | 139.82%52万 |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | 34.69%1.18亿 | -105.14%-305.4万 | -633.83%-6,009.9万 | 4.01%2.34亿 | -2.63%7,571.4万 | 15.12%8,749.2万 | -21.80%5,941.1万 | 330.74%1,125.8万 | 836.94%2.25亿 | 50.24%7,776.2万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | 89.98%-3,541.9万 | -13.45%-3,499.8万 | -199.67%-7,906.9万 | -282.04%-4.41亿 | 42.10%-3,021.5万 | -1,532.54%-3.53亿 | -7.49%-3,084.8万 | -105.19%-2,638.5万 | -140.16%-1.15亿 | -157.92%-5,218.7万 |
| 固定资产交易的净现金流 | -31.57%-3,377.1万 | 4.68%-2,590.3万 | -215.02%-7,703.4万 | -10.54%-1.06亿 | 27.85%-2,869.3万 | -36.71%-2,566.7万 | -4.27%-2,717.4万 | -116.91%-2,445.4万 | -132.92%-9,588.1万 | -112.96%-3,977万 |
| 无形资产交易净现金流 | 39.83%-164.8万 | 43.44%-207.8万 | -5.39%-203.5万 | 6.14%-986.6万 | 55.46%-152.2万 | 4.63%-273.9万 | -39.32%-367.4万 | -21.83%-193.1万 | -71.38%-1,051.1万 | -243.07%-341.7万 |
| 业务交易的净现金流 | --0 | ---- | ---- | -3,506.17%-3.25亿 | --0 | ---3.25亿 | ---- | ---- | ---900万 | ---900万 |
| 其他投资活动的净现金流 | ---- | ---- | ---- | ---43.4万 | --0 | ---- | ---- | ---- | ---- | ---- |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | 89.98%-3,541.9万 | -13.45%-3,499.8万 | -199.67%-7,906.9万 | -282.04%-4.41亿 | 42.10%-3,021.5万 | -1,532.54%-3.53亿 | -7.49%-3,084.8万 | -105.19%-2,638.5万 | -140.16%-1.15亿 | -157.92%-5,218.7万 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | -142.08%-1.1亿 | 399.74%5,050.6万 | 6,932.67%1.33亿 | 337.06%2.17亿 | 14.23%-2,566.4万 | 825.45%2.62亿 | 56.93%-1,685万 | -114.51%-195.3万 | -431.53%-9,166.9万 | -90.20%-2,992.2万 |
| 债务发行/偿还的净现金流 | -140.52%-1.03亿 | 678.42%5,801万 | 2,721.30%1.37亿 | 399.19%2.29亿 | 28.92%-1,884.3万 | 875.47%2.53亿 | 71.92%-1,002.9万 | -73.29%486.9万 | -223.22%-7,666.6万 | -204.86%-2,651.1万 |
| 现金股利支付 | -10.00%-750.4万 | -10.01%-750.4万 | -10.00%-750.4万 | -81.87%-2,728.6万 | -99.97%-682.1万 | -100.00%-682.2万 | -100.26%-682.1万 | -42.87%-682.2万 | 26.80%-1,500.3万 | 28.68%-341.1万 |
| 其他融资活动的净现金流额 | --0 | --0 | --357.7万 | --1,522.3万 | --0 | ---- | ---- | ---- | ---- | ---- |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | -142.08%-1.1亿 | 399.74%5,050.6万 | 6,932.67%1.33亿 | 337.06%2.17亿 | 14.23%-2,566.4万 | 825.45%2.62亿 | 56.93%-1,685万 | -114.51%-195.3万 | -431.53%-9,166.9万 | -90.20%-2,992.2万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 213.84%3,267.7万 | 1,748.64%2,121.8万 | 70.60%2,697.6万 | 1,024.68%1,581.2万 | -69.86%607.6万 | 403.73%1,041.2万 | 79.04%-128.7万 | 1,024.68%1,581.2万 | 63.79%-171万 | 214.24%2,016.1万 |
| 当期现金流变化 | -572.74%-2,774.4万 | 6.33%1,245.4万 | 66.48%-572.6万 | -41.87%1,034.4万 | 556.29%1,983.5万 | -122.58%-412.4万 | 43.59%1,171.3万 | -298.97%-1,708万 | 394.06%1,779.6万 | -127.52%-434.7万 |
| 利率变动影响 | 122.64%4.8万 | -7,007.14%-99.5万 | -68.42%-3.2万 | 399.27%82万 | 53,350.00%106.5万 | -22.54%-21.2万 | -128.57%-1.4万 | 87.16%-1.9万 | 53.48%-27.4万 | -101.39%-2,000 |
| 期末现金流 | -18.02%498.1万 | 213.84%3,267.7万 | 1,748.64%2,121.8万 | 70.60%2,697.6万 | 70.60%2,697.6万 | -69.86%607.6万 | 403.73%1,041.2万 | 79.04%-128.7万 | 1,024.68%1,581.2万 | 1,024.68%1,581.2万 |
| 自由现金流 | 39.49%8,242.2万 | -208.65%-3,103.5万 | -820.00%-1.39亿 | -0.37%1.18亿 | 31.60%4,549.9万 | 8.71%5,908.6万 | -39.58%2,856.3万 | 14.72%-1,512.7万 | 608.46%1.18亿 | 7.75%3,457.5万 |
| 货币单位 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |