Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Visa
V
| (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 | -12.07%3.94亿 | -12.07%3.94亿 | -22.97%3.8亿 | -18.22%4.25亿 | -12.23%4.8亿 | -12.32%4.48亿 | -12.32%4.48亿 | -0.41%4.94亿 | 3.59%5.2亿 | 767.65%5.47亿 |
| -现金和现金等价物 | 85.40%3.35亿 | 85.40%3.35亿 | -6.63%3.51亿 | -10.53%3.07亿 | -40.76%2.72亿 | -60.01%1.8亿 | -60.01%1.8亿 | 18.07%3.76亿 | -31.69%3.43亿 | 814.52%4.58亿 |
| -短期投资 | -77.78%5,945.1万 | -77.78%5,945.1万 | -74.85%2,974.3万 | -33.11%1.18亿 | 135.36%2.09亿 | 347.20%2.68亿 | 347.20%2.68亿 | -33.49%1.18亿 | --1.77亿 | 585.81%8,861.37万 |
| 应收款项 | 71.20%486.9万 | 71.20%486.9万 | 67.09%402.2万 | 103.30%340.9万 | 99.75%298.8万 | 169.10%284.4万 | 169.10%284.4万 | 233.96%240.71万 | 170.56%167.68万 | 295.27%149.59万 |
| -其他应收款 | 71.20%486.9万 | 71.20%486.9万 | 67.09%402.2万 | 103.30%340.9万 | 99.75%298.8万 | 169.10%284.4万 | 169.10%284.4万 | 233.96%240.71万 | 170.56%167.68万 | 295.27%149.59万 |
| 预付费用 | -2.40%2,285.7万 | -2.40%2,285.7万 | 67.13%2,671.4万 | 75.19%2,698.9万 | 359.31%2,314.6万 | 1,013.97%2,341.8万 | 1,013.97%2,341.8万 | 382.87%1,598.44万 | 288.99%1,540.55万 | 63.84%503.93万 |
| 流动资产合计 | -11.09%4.22亿 | -11.09%4.22亿 | -19.73%4.11亿 | -15.16%4.55亿 | -8.55%5.06亿 | -7.76%4.74亿 | -7.76%4.74亿 | 2.46%5.12亿 | 6.03%5.37亿 | 732.41%5.54亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -41.19%214.3万 | -41.19%214.3万 | -33.91%253.3万 | -24.53%291.8万 | -21.58%330万 | -7.73%364.4万 | -7.73%364.4万 | 1,734.28%383.26万 | 1,422.02%386.67万 | 1,339.46%420.83万 |
| -固定资产 | -41.19%214.3万 | -41.19%214.3万 | -33.91%253.3万 | -24.53%291.8万 | -21.58%330万 | -7.73%364.4万 | -7.73%364.4万 | 1,734.28%383.26万 | 1,422.02%386.67万 | 1,339.46%420.83万 |
| 长期预付费用 | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --206.46万 | --412.92万 | --631.88万 |
| 其他非流动资产 | --59.6万 | --59.6万 | --58.7万 | --169.7万 | --169.8万 | ---- | ---- | ---- | ---- | ---- |
| 非流动资产合计 | -24.84%273.9万 | -24.84%273.9万 | -47.09%312万 | -42.28%461.5万 | -52.52%499.8万 | -70.55%364.4万 | -70.55%364.4万 | 2,722.39%589.72万 | 3,047.36%799.58万 | 3,500.82%1,052.72万 |
| 总资产 | -11.19%4.24亿 | -11.19%4.24亿 | -20.05%4.14亿 | -15.56%4.6亿 | -9.37%5.11亿 | -9.23%4.78亿 | -9.23%4.78亿 | 3.60%5.18亿 | 7.55%5.45亿 | 744.53%5.64亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 218.11%3,064.7万 | 218.11%3,064.7万 | 141.52%2,629.6万 | 210.93%1,791.5万 | 228.50%1,423.8万 | 336.79%963.4万 | 336.79%963.4万 | 77.94%1,088.75万 | 32.15%576.18万 | 7.58%433.43万 |
| -应付账款 | 227.56%2,842.6万 | 227.56%2,842.6万 | 132.11%2,381.8万 | 213.06%1,489万 | 226.05%1,005.9万 | 492.39%867.8万 | 492.39%867.8万 | 252.11%1,026.17万 | 19.64%475.62万 | -13.85%308.51万 |
| -应付税费 | 70.40%109.4万 | 70.40%109.4万 | 109.30%101.4万 | 35.06%83.6万 | 162.13%223.2万 | 74.47%64.2万 | 74.47%64.2万 | -82.15%48.45万 | --61.9万 | 322.80%85.15万 |
| -其他应付款 | 258.92%112.7万 | 258.92%112.7万 | 935.58%146.4万 | 466.18%218.9万 | 389.59%194.7万 | -15.77%31.4万 | -15.77%31.4万 | -71.17%14.14万 | 0.56%38.66万 | 61.38%39.77万 |
| 应计费用 | 56.14%1,127.3万 | 56.14%1,127.3万 | 262.41%1,637.4万 | 44.17%466.2万 | 178.86%577.3万 | 90.91%722万 | 90.91%722万 | 84.21%451.81万 | 88.84%323.37万 | -18.74%207.02万 |
| 短期借款与租赁负债 | -10.06%123.4万 | -10.06%123.4万 | -14.46%149.9万 | 17.27%155万 | 9.78%143.2万 | 14.54%137.2万 | 14.54%137.2万 | 1,020.95%175.25万 | 735.37%132.17万 | 740.63%130.44万 |
| -短期租赁负债 | -10.06%123.4万 | -10.06%123.4万 | -14.46%149.9万 | 17.27%155万 | 9.78%143.2万 | 14.54%137.2万 | 14.54%137.2万 | 1,020.95%175.25万 | 735.37%132.17万 | 740.63%130.44万 |
| 流动负债总额 | 102.46%4,547.8万 | 102.46%4,547.8万 | 140.86%4,836.8万 | 122.77%2,736.1万 | 169.13%2,398.1万 | 125.40%2,246.3万 | 125.40%2,246.3万 | 94.81%2,008.1万 | 72.15%1,228.2万 | 22.41%891.05万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 5,007.96%7,447.4万 | 5,007.96%7,447.4万 | 3,734.62%7,422.7万 | 3,569.97%7,421.7万 | 3,045.88%7,416.4万 | -41.68%145.8万 | -41.68%145.8万 | 14,694.47%193.57万 | 3,714.40%202.23万 | 2,488.35%235.75万 |
| -长期借款 | --7,410万 | --7,410万 | --7,374.1万 | --7,338.1万 | --7,302.2万 | ---- | ---- | ---- | ---- | ---- |
| -长期租赁负债 | -74.35%37.4万 | -74.35%37.4万 | -74.89%48.6万 | -58.66%83.6万 | -51.56%114.2万 | -41.68%145.8万 | -41.68%145.8万 | 14,694.47%193.57万 | 3,714.40%202.23万 | 2,488.35%235.75万 |
| 员工福利 | --0 | --0 | -21.00%54.9万 | 5.91%57.4万 | 15.83%53.6万 | 6.44%62.1万 | 6.44%62.1万 | 172.11%69.5万 | 67.48%54.19万 | 47.29%46.27万 |
| 非流动负债总额 | 3,482.20%7,447.4万 | 3,482.20%7,447.4万 | 2,742.47%7,477.6万 | 2,816.71%7,479.1万 | 2,548.72%7,470万 | -32.57%207.9万 | -32.57%207.9万 | 879.83%263.07万 | 580.86%256.42万 | 595.91%282.02万 |
| 总负债 | 388.76%1.2亿 | 388.76%1.2亿 | 442.21%1.23亿 | 588.07%1.02亿 | 741.22%9,868.1万 | 88.07%2,454.2万 | 88.07%2,454.2万 | 114.74%2,271.17万 | 97.65%1,484.62万 | 52.65%1,173.08万 |
| 所有者权益 | ||||||||||
| 股本 | 16.67%7,000 | 16.67%7,000 | -6.09%6,000 | -6.06%6,000 | -6.06%6,000 | -4.73%6,000 | -4.73%6,000 | 2.31%6,389 | 2.27%6,387 | 21.17%6,387 |
| -普通股股本 | 16.67%7,000 | 16.67%7,000 | -6.09%6,000 | -6.06%6,000 | -6.06%6,000 | -4.73%6,000 | -4.73%6,000 | 2.31%6,389 | 2.27%6,387 | 21.17%6,387 |
| 留存收益 | -96.49%-4.63亿 | -96.49%-4.63亿 | -110.79%-4亿 | -113.95%-3.31亿 | -111.41%-2.76亿 | -101.95%-2.36亿 | -101.95%-2.36亿 | -73.95%-1.9亿 | -54.92%-1.55亿 | -45.37%-1.3亿 |
| 资本公积 | 13.19%7.67亿 | 13.19%7.67亿 | 2.04%6.89亿 | 1.78%6.84亿 | 1.56%6.81亿 | 11.06%6.77亿 | 11.06%6.77亿 | 27.12%6.75亿 | 13.99%6.72亿 | 410.39%6.7亿 |
| 不影响留存收益的损益 | -87.91%60.4万 | -87.91%60.4万 | -90.19%27.8万 | -84.03%52万 | -11.37%238.7万 | 111.95%499.7万 | 111.95%499.7万 | -1.43%283.4万 | 9,172.60%325.69万 | 691.84%269.31万 |
| 股东权益总额 | -31.86%3.04亿 | -31.86%3.04亿 | -40.82%2.89亿 | -32.06%3.54亿 | -24.89%4.08亿 | -9.86%4.47亿 | -9.86%4.47亿 | 14.89%4.88亿 | 6.30%5.21亿 | 1,191.82%5.43亿 |
| 非控制性权益 | --0 | --0 | -68.73%228.5万 | -55.03%421.3万 | -48.53%506.1万 | -63.14%656.6万 | -63.14%656.6万 | -88.71%730.63万 | 0.59%936.78万 | -42.54%983.27万 |
| 总权益 | -32.84%3.04亿 | -32.84%3.04亿 | -41.23%2.91亿 | -32.47%3.58亿 | -25.31%4.13亿 | -11.70%4.53亿 | -11.70%4.53亿 | 1.20%4.96亿 | 6.20%5.3亿 | 834.47%5.52亿 |
| 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 | -- | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- | -- |