Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Dropbox
DBX
| (Q2)2025/12/31 | (Q1)2025/09/30 | (FY)2025/06/30 | (Q4)2025/06/30 | (Q3)2025/03/31 | (Q2)2024/12/31 | (Q1)2024/09/30 | (FY)2024/06/30 | (Q4)2024/06/30 | (Q3)2024/03/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 86.13%881.7万 | 34.95%1,055.2万 | 4.54%715.9万 | 4.54%715.9万 | 26.86%989万 | -33.21%473.7万 | 168.33%781.9万 | 68.26%684.8万 | 68.26%684.8万 | 140.84%779.6万 |
| -现金和现金等价物 | 11,950.00%795.3万 | -83.32%51.4万 | -84.07%41.9万 | -84.07%41.9万 | 38.96%447.3万 | -94.88%6.6万 | 61.82%308.1万 | -10.39%263.1万 | -10.39%263.1万 | 54.17%321.9万 |
| -短期投资 | -81.50%86.4万 | 111.86%1,003.8万 | 59.83%674万 | 59.83%674万 | 18.35%541.7万 | -19.51%467.1万 | 369.11%473.8万 | 271.87%421.7万 | 271.87%421.7万 | 298.35%457.7万 |
| 应收款项 | -1.72%1,814.9万 | 36.30%1,834万 | 25.94%1,748.9万 | 25.94%1,748.9万 | 26.73%1,586.1万 | 40.23%1,846.7万 | 17.48%1,345.6万 | 39.54%1,388.7万 | 39.54%1,388.7万 | 18.47%1,251.6万 |
| -应收账款 | -3.16%1,788.3万 | 35.51%1,823.4万 | 18.33%1,643.3万 | 18.33%1,643.3万 | 26.73%1,586.1万 | 40.23%1,846.7万 | 21.95%1,345.6万 | 39.54%1,388.7万 | 39.54%1,388.7万 | 18.47%1,251.6万 |
| -应收税费 | --26.6万 | --10.6万 | --105.6万 | --105.6万 | ---- | ---- | ---- | --0 | --0 | ---- |
| 存货 | 10.70%2,171万 | 29.87%2,156.4万 | 45.48%2,221.3万 | 45.48%2,221.3万 | 64.53%2,343.2万 | 30.51%1,961.1万 | 2.09%1,660.4万 | -5.55%1,526.9万 | -5.55%1,526.9万 | -5.96%1,424.2万 |
| 预付费用 | ---- | ---- | 18.84%41万 | 18.84%41万 | ---- | ---- | ---- | 16.55%34.5万 | 16.55%34.5万 | ---- |
| 递延资产 | 14.47%17.4万 | -84.83%3.2万 | -90.84%2.4万 | -90.84%2.4万 | -57.40%14.1万 | -63.11%15.2万 | -64.30%21.1万 | -46.96%26.2万 | -46.96%26.2万 | 18.64%33.1万 |
| 其他流动资产 | -74.79%33.6万 | -42.96%23.5万 | ---- | ---- | -42.26%61.9万 | 47.95%133.3万 | 104.98%41.2万 | ---- | ---- | -44.14%107.2万 |
| 流动资产合计 | 11.03%4,918.6万 | 31.74%5,072.3万 | 29.18%4,729.5万 | 29.18%4,729.5万 | 38.90%4,994.3万 | 21.04%4,430万 | 22.52%3,850.2万 | 18.18%3,661.1万 | 18.18%3,661.1万 | 15.45%3,595.7万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -9.47%1,160.2万 | -5.81%1,194.8万 | -3.07%1,226.4万 | -3.07%1,226.4万 | -2.77%1,258.7万 | -2.97%1,281.6万 | -2.06%1,268.5万 | -4.15%1,265.2万 | -4.15%1,265.2万 | -3.42%1,294.5万 |
| -固定资产 | -12.15%1,160.2万 | -5.81%1,194.8万 | 3.55%2,305.1万 | 3.55%2,305.1万 | -1.99%1,300.1万 | -2.21%1,320.7万 | -2.06%1,268.5万 | 2.29%2,226万 | 2.29%2,226万 | -2.67%1,326.5万 |
| -累计折旧 | ---- | ---- | -12.27%-1,078.7万 | -12.27%-1,078.7万 | -29.38%-41.4万 | -31.65%-39.1万 | ---- | -12.23%-960.8万 | -12.23%-960.8万 | -41.59%-32万 |
| 商誉及其他无形资产 | -70.00%1.2万 | -59.57%1.9万 | -51.85%2.6万 | -51.85%2.6万 | -45.90%3.3万 | -41.18%4万 | -37.33%4.7万 | -33.33%5.4万 | -33.33%5.4万 | -29.89%6.1万 |
| -其他无形资产 | -70.00%1.2万 | -59.57%1.9万 | -51.85%2.6万 | -51.85%2.6万 | -45.90%3.3万 | -41.18%4万 | -37.33%4.7万 | -33.33%5.4万 | -33.33%5.4万 | -29.89%6.1万 |
| 投资和预付款 | -91.66%13.5万 | -89.90%14.9万 | -90.53%14.8万 | -90.53%14.8万 | -92.81%11.1万 | 7.29%161.9万 | 3.73%147.5万 | -79.22%156.3万 | -79.22%156.3万 | 0.59%154.3万 |
| 非流动递延资产 | -17.88%127.7万 | -9.00%141.5万 | -9.00%141.5万 | -9.00%141.5万 | --155.5万 | --155.5万 | --155.5万 | --155.5万 | --155.5万 | ---- |
| 其他非流动资产 | 0.00%4.4万 | 0.00%4.4万 | 4.76%4.4万 | 4.76%4.4万 | 4.76%4.4万 | 4.76%4.4万 | 4.76%4.4万 | 0.00%4.2万 | 0.00%4.2万 | 0.00%4.2万 |
| 非流动资产合计 | -18.69%1,307万 | -14.11%1,357.5万 | -12.41%1,389.7万 | -12.41%1,389.7万 | -1.79%1,433万 | 8.41%1,607.4万 | -12.97%1,580.6万 | -23.88%1,586.6万 | -23.88%1,586.6万 | -7.83%1,459.1万 |
| 总资产 | 3.12%6,225.6万 | 18.40%6,429.8万 | 16.61%6,119.2万 | 16.61%6,119.2万 | 27.15%6,427.3万 | 17.40%6,037.4万 | 9.53%5,430.8万 | 1.26%5,247.7万 | 1.26%5,247.7万 | 7.61%5,054.8万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -11.37%531.1万 | -2.55%474.1万 | -6.71%480万 | -6.71%480万 | 65.93%634.7万 | 81.69%599.2万 | 77.55%486.5万 | 89.57%514.5万 | 89.57%514.5万 | -15.90%382.5万 |
| -应付账款 | -27.74%411.1万 | -10.74%396.5万 | 2.24%461.4万 | 2.24%461.4万 | 73.57%596.2万 | 95.57%568.9万 | 62.12%444.2万 | 99.60%451.3万 | 99.60%451.3万 | 11.96%343.5万 |
| -应付税费 | 296.04%120万 | 83.45%77.6万 | -70.57%18.6万 | -70.57%18.6万 | -1.28%38.5万 | -22.11%30.3万 | --42.3万 | 39.51%63.2万 | 39.51%63.2万 | -73.65%39万 |
| 应计费用 | -18.65%425.8万 | 2.69%412.7万 | 2.65%298.1万 | 2.65%298.1万 | 31.14%354.2万 | 83.91%523.4万 | 48.80%401.9万 | 6.80%290.4万 | 6.80%290.4万 | 11.38%270.1万 |
| 短期借款与租赁负债 | -58.24%246.9万 | 92.09%461.2万 | 37.63%664.6万 | 37.63%664.6万 | 118.46%842.8万 | 53.74%591.3万 | -15.46%240.1万 | 13.81%482.9万 | 13.81%482.9万 | 23.89%385.8万 |
| -短期借款 | -58.24%246.9万 | 92.09%461.2万 | 40.56%614.8万 | 40.56%614.8万 | 118.46%842.8万 | 53.74%591.3万 | -15.46%240.1万 | 14.29%437.4万 | 14.29%437.4万 | 23.89%385.8万 |
| -短期租赁负债 | ---- | ---- | 9.45%49.8万 | 9.45%49.8万 | ---- | ---- | ---- | 9.38%45.5万 | 9.38%45.5万 | ---- |
| 递延负债 | --16.3万 | --12.2万 | 1,342.86%20.2万 | 1,342.86%20.2万 | --0 | --0 | --0 | --1.4万 | --1.4万 | -38.60%3.5万 |
| 流动负债总额 | -28.81%1,220.1万 | 20.53%1,360.2万 | 13.47%1,462.9万 | 13.47%1,462.9万 | 75.80%1,831.7万 | 71.56%1,713.9万 | 36.28%1,128.5万 | 33.24%1,289.2万 | 33.24%1,289.2万 | 2.71%1,041.9万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -26.19%842.4万 | -24.39%918.3万 | 13.91%993.1万 | 13.91%993.1万 | 16.24%1,067.4万 | 18.36%1,141.3万 | 20.25%1,214.6万 | -17.36%871.8万 | -17.36%871.8万 | -16.46%918.3万 |
| -长期借款 | -23.57%800.5万 | -22.15%862.8万 | 22.69%924.6万 | 22.69%924.6万 | 25.08%986.1万 | 27.30%1,047.4万 | 29.29%1,108.3万 | -15.43%753.6万 | -15.43%753.6万 | -14.74%788.4万 |
| -长期租赁负债 | -55.38%41.9万 | -47.79%55.5万 | -42.05%68.5万 | -42.05%68.5万 | -37.41%81.3万 | -33.64%93.9万 | -30.48%106.3万 | -27.84%118.2万 | -27.84%118.2万 | -25.56%129.9万 |
| 递延负债 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --8,000 |
| 非流动负债总额 | -26.19%842.4万 | -24.39%918.3万 | 13.91%993.1万 | 13.91%993.1万 | 16.14%1,067.4万 | 18.26%1,141.3万 | 20.15%1,214.6万 | -17.42%871.8万 | -17.42%871.8万 | -16.38%919.1万 |
| 总负债 | -27.76%2,062.5万 | -2.76%2,278.5万 | 13.65%2,456万 | 13.65%2,456万 | 47.84%2,899.1万 | 45.37%2,855.2万 | 27.41%2,343.1万 | 6.81%2,161万 | 6.81%2,161万 | -7.22%1,961万 |
| 所有者权益 | ||||||||||
| 股本 | --0 | -38.06%90.5万 | -82.03%70.4万 | -82.03%70.4万 | -90.12%55.1万 | -94.83%36.6万 | -79.09%146.1万 | -42.12%391.7万 | -42.12%391.7万 | -15.34%557.5万 |
| -普通股股本 | --0 | -38.06%90.5万 | -82.03%70.4万 | -82.03%70.4万 | -90.12%55.1万 | -94.83%36.6万 | -79.09%146.1万 | -42.12%391.7万 | -42.12%391.7万 | -15.34%557.5万 |
| 留存收益 | 32.35%4,163.1万 | 38.05%4,060.8万 | 33.31%3,592.8万 | 33.31%3,592.8万 | 36.94%3,473.1万 | 27.31%3,145.6万 | 21.51%2,941.6万 | 8.57%2,695万 | 8.57%2,695万 | 31.73%2,536.3万 |
| 股东权益总额 | 30.82%4,163.1万 | 34.45%4,151.3万 | 18.68%3,663.2万 | 18.68%3,663.2万 | 14.04%3,528.2万 | 0.11%3,182.2万 | -1.02%3,087.7万 | -2.29%3,086.7万 | -2.29%3,086.7万 | 19.73%3,093.8万 |
| 总权益 | 30.82%4,163.1万 | 34.45%4,151.3万 | 18.68%3,663.2万 | 18.68%3,663.2万 | 14.04%3,528.2万 | 0.11%3,182.2万 | -1.02%3,087.7万 | -2.29%3,086.7万 | -2.29%3,086.7万 | 19.73%3,093.8万 |
| 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 | -- | -- |