Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Dropbox
DBX
| (Q3)2025/05/31 | (Q2)2025/02/28 | (Q1)2024/11/30 | (FY)2024/08/31 | (Q4)2024/08/31 | (Q3)2024/05/31 | (Q2)2024/02/29 | (Q1)2023/11/30 | (FY)2023/08/31 | (Q4)2023/08/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -77.76%82.28万 | -89.33%70.56万 | -57.09%202.99万 | -77.16%195.92万 | -77.16%195.92万 | -71.44%369.97万 | -66.45%661.2万 | -82.07%473.03万 | -74.04%857.95万 | -74.04%857.95万 |
| -现金和现金等价物 | -77.76%82.28万 | -89.33%70.56万 | -57.09%202.99万 | -77.16%195.92万 | -77.16%195.92万 | -71.44%369.97万 | -66.45%661.2万 | -82.07%473.03万 | -74.04%857.95万 | -74.04%857.95万 |
| 应收款项 | -29.32%155.79万 | -24.27%187.5万 | -46.20%122.71万 | -56.48%99.4万 | -56.48%99.4万 | -13.27%220.42万 | -6.66%247.6万 | 4.16%228.07万 | 42.61%228.41万 | 42.61%228.41万 |
| -应收账款 | -16.90%141.99万 | -39.92%120.02万 | -36.71%112.7万 | -57.23%75.84万 | -57.23%75.84万 | -0.76%170.86万 | 3.05%199.76万 | -8.95%178.05万 | 26.85%177.34万 | 26.85%177.34万 |
| -应收税费 | 60.33%5.49万 | 106.19%5.03万 | 161.69%4.52万 | 73.03%3.21万 | 73.03%3.21万 | -66.34%3.42万 | -76.40%2.44万 | -90.31%1.73万 | -89.07%1.85万 | -89.07%1.85万 |
| -其他应收款 | -81.96%8.32万 | 37.55%62.45万 | -88.61%5.5万 | -58.66%20.35万 | -58.66%20.35万 | -35.75%46.13万 | -25.67%45.4万 | 763.03%48.3万 | 1,343.51%49.22万 | 1,343.51%49.22万 |
| 预付费用 | -86.34%14.11万 | -89.57%8.76万 | -54.65%32.37万 | -52.01%57.14万 | -52.01%57.14万 | -39.02%103.33万 | -55.22%83.98万 | -63.00%71.36万 | -19.36%119.05万 | -19.36%119.05万 |
| 递延资产 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --17.5万 | ---- | ---- |
| 流动资产合计 | -63.75%252.19万 | -75.07%266.82万 | 1.62%881.52万 | -18.67%980.35万 | -18.67%980.35万 | -59.53%695.72万 | -55.84%1,070.23万 | -71.56%867.43万 | -66.63%1,205.42万 | -66.63%1,205.42万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -71.73%176.55万 | -75.36%190.74万 | -81.13%157.49万 | -90.21%95.88万 | -90.21%95.88万 | -41.89%624.61万 | -31.89%774.16万 | -26.77%834.74万 | -13.96%979.52万 | -13.96%979.52万 |
| -固定资产 | -75.83%253.16万 | -80.91%256.45万 | -84.50%209.19万 | -91.08%137.8万 | -91.08%137.8万 | -35.17%1,047.39万 | -16.32%1,343.3万 | -12.12%1,349.81万 | 4.97%1,544.89万 | 4.97%1,544.89万 |
| -累计折旧 | 81.88%-76.61万 | 88.46%-65.71万 | 89.96%-51.7万 | 92.58%-41.93万 | 92.58%-41.93万 | 21.81%-422.78万 | -21.46%-569.14万 | -30.03%-515.07万 | -69.62%-565.37万 | -69.62%-565.37万 |
| 商誉及其他无形资产 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
| -商誉 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
| 投资和预付款 | ---- | ---- | ---- | --0 | --0 | -79.83%49.46万 | -80.64%47.49万 | -14.69%208.44万 | -12.44%207.66万 | -12.44%207.66万 |
| 长期预付费用 | --0 | --0 | --0 | -97.53%1万 | -97.53%1万 | 579.73%30.61万 | 283.70%35.99万 | 197.73%37.85万 | 70.70%40.61万 | 70.70%40.61万 |
| 非流动资产合计 | -74.95%176.55万 | -77.76%190.74万 | -85.43%157.49万 | -92.11%96.88万 | -92.11%96.88万 | -55.13%704.69万 | -47.67%857.65万 | -34.35%1,081.04万 | -25.63%1,227.78万 | -25.63%1,227.78万 |
| 总资产 | -69.38%428.74万 | -76.27%457.56万 | -46.68%1,039.01万 | -55.73%1,077.23万 | -55.73%1,077.23万 | -57.43%1,400.41万 | -52.54%1,927.88万 | -58.51%1,948.46万 | -53.77%2,433.2万 | -53.77%2,433.2万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 39.73%305.74万 | -3.69%261.51万 | 14.19%284.58万 | -11.81%171.26万 | -11.81%171.26万 | -16.17%218.81万 | -5.67%271.54万 | -2.16%249.22万 | -33.18%194.19万 | -33.18%194.19万 |
| -应付账款 | 19.88%262.31万 | -20.54%215.76万 | -3.69%240.04万 | -26.10%128.52万 | -26.10%128.52万 | -14.53%218.81万 | -4.00%271.54万 | -2.16%249.22万 | -35.83%173.89万 | -35.83%173.89万 |
| -应付税费 | --43.43万 | --45.75万 | --44.54万 | 110.62%42.75万 | 110.62%42.75万 | ---- | ---- | ---- | --20.3万 | --20.3万 |
| 应计费用 | --14.35万 | --15.69万 | --17.72万 | -66.95%31.23万 | -66.95%31.23万 | ---- | ---- | ---- | --94.48万 | --94.48万 |
| 短期借款与租赁负债 | -77.85%58.94万 | -59.65%61.64万 | -60.41%61.15万 | -61.95%59.25万 | -61.95%59.25万 | 71.59%266.09万 | -4.19%152.78万 | 0.12%154.46万 | 7.99%155.71万 | 7.99%155.71万 |
| -短期借款 | -95.86%6.19万 | 0.29%6.22万 | -20.94%5.72万 | -28.13%5.08万 | -28.13%5.08万 | 2,045.59%149.56万 | -9.40%6.2万 | 2.30%7.23万 | 11.33%7.07万 | 11.33%7.07万 |
| -短期租赁负债 | -54.73%52.75万 | -62.19%55.42万 | -62.35%55.43万 | -63.55%54.17万 | -63.55%54.17万 | -21.32%116.53万 | -3.95%146.58万 | 0.02%147.23万 | 7.83%148.65万 | 7.83%148.65万 |
| 递延负债 | 191.61%31.75万 | -17.44%7.93万 | 50.90%12.94万 | 0.41%19.8万 | 0.41%19.8万 | -13.09%10.89万 | -44.88%9.61万 | -60.19%8.57万 | -16.15%19.72万 | -16.15%19.72万 |
| 其他流动负债 | ---- | ---- | --529.92万 | --579.04万 | --579.04万 | ---- | ---- | ---- | ---- | ---- |
| 流动负债总额 | -17.15%410.78万 | -20.08%346.78万 | 119.84%906.31万 | 85.43%860.59万 | 85.43%860.59万 | 15.67%495.79万 | -6.63%433.93万 | -4.24%412.26万 | 1.26%464.11万 | 1.26%464.11万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -60.71%173.46万 | -60.37%192.39万 | -64.91%184.41万 | -74.46%144.1万 | -74.46%144.1万 | -27.58%441.45万 | -25.45%485.44万 | -17.38%525.49万 | -11.96%564.22万 | -11.96%564.22万 |
| -长期借款 | 17.24%16.77万 | 17.66%17.31万 | 11.94%16.58万 | -5.48%15.49万 | -5.48%15.49万 | -20.25%14.3万 | -24.05%14.71万 | -28.12%14.81万 | -23.13%16.38万 | -23.13%16.38万 |
| -长期租赁负债 | -63.32%156.69万 | -62.81%175.09万 | -67.14%167.83万 | -76.52%128.61万 | -76.52%128.61万 | -27.80%427.15万 | -25.49%470.73万 | -17.02%510.68万 | -11.57%547.84万 | -11.57%547.84万 |
| 非流动负债总额 | -60.71%173.46万 | -60.37%192.39万 | -64.91%184.41万 | -74.46%144.1万 | -74.46%144.1万 | -27.58%441.45万 | -25.45%485.44万 | -18.02%525.49万 | -17.44%564.22万 | -17.44%564.22万 |
| 总负债 | -37.66%584.24万 | -41.35%539.17万 | 16.31%1,090.72万 | -2.30%1,004.69万 | -2.30%1,004.69万 | -9.72%937.24万 | -17.61%919.37万 | -12.49%937.75万 | -9.93%1,028.33万 | -9.93%1,028.33万 |
| 所有者权益 | ||||||||||
| 股本 | -0.82%1.17亿 | -0.82%1.17亿 | 4.53%1.17亿 | 4.59%1.17亿 | 4.59%1.17亿 | 5.36%1.18亿 | 5.59%1.18亿 | 0.93%1.12亿 | 2.81%1.12亿 | 2.81%1.12亿 |
| -普通股股本 | -0.82%1.17亿 | -0.82%1.17亿 | 4.53%1.17亿 | 4.59%1.17亿 | 4.59%1.17亿 | 5.36%1.18亿 | 5.59%1.18亿 | 0.93%1.12亿 | 2.81%1.12亿 | 2.81%1.12亿 |
| 留存收益 | -4.92%-1.4亿 | -9.10%-1.39亿 | -13.55%-1.38亿 | -16.81%-1.37亿 | -16.81%-1.37亿 | -23.67%-1.33亿 | -26.92%-1.27亿 | -30.53%-1.21亿 | -34.93%-1.17亿 | -34.93%-1.17亿 |
| 不影响留存收益的损益 | 6.78%2,084.31万 | 8.60%2,087.08万 | 3.81%1,977.63万 | 6.27%1,981.67万 | 6.27%1,981.67万 | 8.73%1,952.04万 | 7.56%1,921.87万 | 7.14%1,905万 | 6.34%1,864.82万 | 6.34%1,864.82万 |
| 股东权益总额 | -133.57%-155.5万 | -108.09%-81.61万 | -105.12%-51.71万 | -94.84%72.54万 | -94.84%72.54万 | -79.43%463.17万 | -65.77%1,008.51万 | -72.12%1,010.71万 | -65.91%1,404.87万 | -65.91%1,404.87万 |
| 总权益 | -133.57%-155.5万 | -108.09%-81.61万 | -105.12%-51.71万 | -94.84%72.54万 | -94.84%72.54万 | -79.43%463.17万 | -65.77%1,008.51万 | -72.12%1,010.71万 | -65.91%1,404.87万 | -65.91%1,404.87万 |
| 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 | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- | -- | 带解释段的无保留意见 | -- |