Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Vistra Energy
VST
5
Dropbox
DBX
| (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 | (Q2)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | -723.33%-193.91万 | 56.67%-40.52万 | 89.54%-2.72万 | -32.47%-13.62万 | 97.37%-6,271 | 29.37%-23.55万 | 15.39%-93.51万 | -46.07%-26万 | 46.66%-10.28万 | -6.06%-23.89万 |
| 持续经营净收入 | -1,265.40%-483.77万 | -3,136.60%-5,892.33万 | -1,035.45%-407.15万 | -10,165.30%-5,406.73万 | 26.39%-43.02万 | -0.98%-35.43万 | 31.57%-182.05万 | 52.06%-35.86万 | 34.96%-52.67万 | -20.39%-58.44万 |
| 持续经营损益 | -357.99%-10.4万 | 3,826.59%108.14万 | 533.86%17.17万 | 1,005,632.53%83.46万 | -37.38%9.79万 | 85.42%-2.27万 | -96.25%2.75万 | -93.60%2.71万 | -100.02%-83 | 348.33%15.63万 |
| 折旧和摊销 | -33.10%3,702 | -6.78%2.02万 | -9.18%5,235 | 6.56%5,086 | -26.04%4,332 | 5.17%5,534 | -5.56%2.17万 | 3.73%5,764 | -15.09%4,773 | -4.75%5,857 |
| 其他非现金项目 | 5,728.14%390.67万 | 17,244.08%5,165.71万 | -2,947.24%-139.48万 | 64,138.76%5,289.87万 | -9.84%8.62万 | -5.45%6.7万 | -8.71%29.78万 | -67.10%4.9万 | 52.18%8.23万 | -12.64%9.56万 |
| 营运资金变化 | -1,416.65%-90.77万 | 172.68%113.82万 | 715.22%64.1万 | -42.77%19.28万 | 168.34%23.55万 | -28.91%6.89万 | -11.67%41.74万 | -1,305.61%-10.42万 | 67.37%33.69万 | -57.71%8.78万 |
| -应收款项(增)减 | -1,112.35%-3,043 | -3,287.32%-2,405 | -163.78%-1,525 | -9.90%-1,632 | 190.44%1,003 | -290.15%-251 | 88.36%-71 | 425.49%2,391 | -226.60%-1,485 | 35.34%-1,109 |
| -预付费用(增)减 | ---36.23万 | 101.19%1,379 | 100.06%67 | -98.96%1,392 | -104.90%-80 | --0 | -5,425.94%-11.62万 | -1,859.65%-12.08万 | 432.96%13.36万 | 118.19%1,633 |
| -应付款项及应计费用(减)增 | -1,023.10%-55.16万 | 111.03%112.08万 | 1,693.48%57.07万 | 17.05%23.14万 | 218.27%25.9万 | -72.87%5.98万 | 74.73%53.11万 | 599.20%3.18万 | 14.95%19.77万 | 25.85%8.14万 |
| -其他流动负债变化 | 19.81%-4,715 | -0.57%-2.17万 | 7.92%-5,512 | -16.16%-5,621 | 17.98%-4,709 | -16.85%-5,880 | -8.77%-2.16万 | -18.75%-5,986 | 0.84%-4,839 | -8.59%-5,741 |
| -其他营运资本变化 | -8.72%1.4万 | 66.08%4.02万 | 767.48%7.73万 | -375.78%-3.27万 | -269.08%-1.97万 | 24.78%1.53万 | -87.05%2.42万 | -219.17%-1.16万 | 49.75%1.19万 | -92.68%1.16万 |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | -723.33%-193.91万 | 56.67%-40.52万 | 89.54%-2.72万 | -32.47%-13.62万 | 97.37%-6,271 | 29.37%-23.55万 | 15.39%-93.51万 | -46.07%-26万 | 46.66%-10.28万 | -6.06%-23.89万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | -2,491 | 0 | ||||||||
| 固定资产交易的净现金流 | ---2,491 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | ---2,491 | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | 1,071.43%252.68万 | -47.90%49.08万 | -96.91%7,756 | 181.32%18.75万 | -70.86%7.98万 | -38.43%21.57万 | -15.43%94.19万 | 150.97%25.1万 | -75.27%6.66万 | 9.57%27.39万 |
| 债务发行/偿还的净现金流 | -458.22%-77.27万 | -17.79%75.54万 | 13.98%27.24万 | 237.43%18.75万 | -70.86%7.98万 | -38.43%21.57万 | 55.67%91.88万 | --23.9万 | -41.20%5.56万 | 82.62%27.39万 |
| 普通股发行/偿还的净现金流 | --331.45万 | --0 | --0 | ---- | ---- | --0 | -6.69%2.31万 | --1.2万 | ---- | ---- |
| 职工行使股票期权收到的现金 | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| 其他融资活动的净现金流额 | ---1.5万 | ---26.47万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | 1,071.43%252.68万 | -47.90%49.08万 | -96.91%7,756 | 181.32%18.75万 | -70.86%7.98万 | -38.43%21.57万 | -15.43%94.19万 | 150.97%25.1万 | -75.27%6.66万 | 9.57%27.39万 |
| 现金净流量 | ||||||||||
| 期初现金流 | -42.67%1.21万 | 109.86%2.11万 | 715.81%5.08万 | -79.58%1.46万 | 39.89%9,268 | 109.86%2.11万 | 147.04%1万 | -93.33%6,222 | 192.74%7.17万 | -65.84%6,625 |
| 当期现金流变化 | 3,053.24%58.52万 | 1,163.11%8.56万 | -116.08%-1.94万 | 241.82%5.13万 | 109.86%7.35万 | -217.32%-1.98万 | -19.98%6,776 | 88.47%-8,992 | -147.11%-3.62万 | 41.46%3.5万 |
| 利率变动影响 | -32.05%5,435 | -2,319.26%-9.46万 | -180.66%-1.92万 | 48.19%-1.52万 | -327.41%-6.82万 | 139.38%7,999 | 271.30%4,262 | 556.90%2.39万 | -265.82%-2.93万 | 252.24%3万 |
| 期末现金流 | 6,403.42%60.27万 | -42.67%1.21万 | -42.67%1.21万 | 715.81%5.08万 | -79.58%1.46万 | 39.89%9,268 | 109.86%2.11万 | 109.86%2.11万 | -93.33%6,222 | 192.74%7.17万 |
| 自由现金流 | -724.39%-194.16万 | 56.67%-40.52万 | 89.54%-2.72万 | -32.47%-13.62万 | 97.37%-6,271 | 29.37%-23.55万 | 15.39%-93.51万 | -46.07%-26万 | 46.66%-10.28万 | -6.06%-23.89万 |
| 货币单位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 审计意见 | -- | 带解释段的无保留意见 | -- | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- |