Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CrowdStrike
CRWD
5
Vistra Energy
VST
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | -25.10%5,744万 | -1,773.99%-2,824.1万 | 3.67%9,158.4万 | 52.67%5,431.7万 | -31.73%-6,022万 | -46.84%7,669.3万 | -113.26%-150.7万 | -5.54%8,833.9万 | -40.52%3,557.7万 | -123.64%-4,571.6万 |
| 持续经营净收入 | 48.22%4,220.8万 | 503.94%810.3万 | -202.15%-417.3万 | 46.71%2,553.7万 | 41.72%1,274.1万 | -17.11%2,847.6万 | -130.93%-200.6万 | -39.23%408.5万 | 89.47%1,740.7万 | -24.81%899万 |
| 持续经营损益 | 42.43%-85.6万 | 1,349.12%71.2万 | -26.26%-77.9万 | 53.43%-38万 | -13,733.33%-40.9万 | -265.96%-148.7万 | -106.69%-5.7万 | -24.40%-61.7万 | -1,600.00%-81.6万 | -99.49%3,000 |
| 折旧和摊销 | 39.59%4,384.8万 | 21.80%1,145.5万 | 51.59%1,120.1万 | 49.29%1,092.5万 | 40.62%1,026.7万 | 8.24%3,141.3万 | 24.39%940.5万 | 0.78%738.9万 | 3.85%731.8万 | 3.09%730.1万 |
| 递延税费 | -18.48%-1,184.3万 | -47.80%-825.9万 | 1.90%-408.8万 | 952.46%52万 | 91.11%-1.6万 | -43.79%-999.6万 | -52.97%-558.8万 | -43.25%-416.7万 | 89.88%-6.1万 | -184.51%-18万 |
| 其他非现金项目 | 45.87%4,090.1万 | 117.32%360.1万 | 42.50%3,446.6万 | 31.92%136.8万 | 26.49%146.6万 | -4.91%2,803.9万 | 80.90%165.7万 | 32.01%2,418.6万 | -88.90%103.7万 | 28.21%115.9万 |
| 营运资金变化 | -604.16%-8,123.2万 | -577.60%-5,452万 | -8.56%5,045.9万 | 76.79%1,210.5万 | -36.26%-8,927.6万 | -126.12%-1,153.6万 | -23.94%-804.6万 | -11.57%5,518.1万 | -78.82%684.7万 | -48.67%-6,551.8万 |
| -应收款项(增)减 | -91.56%-1,676.7万 | 23.14%6,192.4万 | 33.92%2,948.9万 | -5.98%-3,929.8万 | -56.63%-6,888.2万 | -209.89%-875.3万 | 7.42%5,028.7万 | 133.73%2,202万 | -555.85%-3,708.2万 | -3.19%-4,397.8万 |
| -存货(增)减 | -121.32%-8,162.9万 | -47.95%-5,885.2万 | -399.27%-1,956万 | 2.99%1,135.9万 | 0.64%-1,457.6万 | -225.05%-3,688.3万 | -60.45%-3,977.8万 | -72.02%653.6万 | -55.40%1,102.9万 | -336.80%-1,467万 |
| -预付费用(增)减 | 677.45%665.5万 | -9.54%325.2万 | 56.10%-241.3万 | 295.13%437.8万 | -12.80%143.8万 | 1,322.86%85.6万 | 220.40%359.5万 | -262.41%-549.6万 | 167.85%110.8万 | 41.55%164.9万 |
| -应付款项及应计费用(减)增 | -73.74%849.1万 | -241.36%-6,015.1万 | 61.16%3,571.1万 | 6.27%3,515.9万 | 57.85%-222.8万 | 110.51%3,233.6万 | -37.28%-1,762.1万 | 5.03%2,215.9万 | 155.55%3,308.4万 | 9.59%-528.6万 |
| -其他营运资本变化 | 122.25%201.8万 | 84.70%-69.3万 | -27.40%723.2万 | 139.24%50.7万 | -55.52%-502.8万 | 110.59%90.8万 | 64.32%-452.9万 | 93.89%996.2万 | -166.56%-129.2万 | -9.08%-323.3万 |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | -25.10%5,744万 | -1,773.99%-2,824.1万 | 3.67%9,158.4万 | 52.67%5,431.7万 | -31.73%-6,022万 | -46.84%7,669.3万 | -113.26%-150.7万 | -5.54%8,833.9万 | -40.52%3,557.7万 | -123.64%-4,571.6万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | 91.48%-3,566.4万 | 97.56%-937.3万 | 10.96%-996.8万 | 21.30%-1,011.4万 | 38.35%-620.9万 | -1,529.12%-4.19亿 | -3,513.31%-3.85亿 | -99.34%-1,119.5万 | -152.45%-1,285.2万 | -131.52%-1,007.1万 |
| 资本性支出 | 12.03%-3,872.4万 | 4.98%-939万 | 10.33%-1,003.9万 | 20.94%-1,016.3万 | 9.46%-913.2万 | -53.73%-4,401.8万 | 7.26%-988.2万 | -32.17%-1,119.5万 | -149.90%-1,285.5万 | -131.17%-1,008.6万 |
| 业务交易的净现金流 | --0 | ---- | ---- | ---- | ---- | -13,285.52%-3.72亿 | ---3.72亿 | ---- | ---- | ---- |
| 其他投资活动的净现金流 | 240.75%306万 | 100.78%1.7万 | --7.1万 | 1,533.33%4.9万 | 19,386.67%292.3万 | -2,112.96%-217.4万 | -16,961.54%-219.2万 | --0 | -94.34%3,000 | 15.38%1.5万 |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | 91.48%-3,566.4万 | 97.56%-937.3万 | 10.96%-996.8万 | 21.30%-1,011.4万 | 38.35%-620.9万 | -1,529.12%-4.19亿 | -3,513.31%-3.85亿 | -99.34%-1,119.5万 | -152.45%-1,285.2万 | -131.52%-1,007.1万 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | -100.08%-26.9万 | -94.94%2,009.3万 | 30.41%-5,298.6万 | -82.04%-3,988.4万 | 43.92%7,250.8万 | 418.90%3.5亿 | 28,559.16%3.97亿 | 7.04%-7,614万 | 61.17%-2,190.9万 | 84.26%5,038万 |
| 债务发行/偿还的净现金流 | -92.93%2,778.8万 | -93.24%2,740.7万 | 29.55%-4,583.5万 | -384.81%-3,306.9万 | 34.37%7,928.5万 | 569.03%3.93亿 | 4,878.14%4.06亿 | 13.95%-6,505.9万 | 86.33%-682.1万 | 75.60%5,900.7万 |
| 普通股发行/偿还的净现金流 | --0 | --0 | --0 | --0 | --0 | ---1,042.8万 | ---1.9万 | --0 | ---817.4万 | ---223.5万 |
| 现金股利支付 | -7.62%-2,727.2万 | -8.32%-686.4万 | -8.22%-681.6万 | -7.93%-681.5万 | -6.02%-677.7万 | -0.70%-2,534.1万 | -0.30%-633.7万 | 0.06%-629.8万 | -0.49%-631.4万 | -2.09%-639.2万 |
| 其他融资活动的净现金流额 | 89.51%-78.5万 | 78.54%-45万 | ---- | ---- | ---- | -968.57%-748万 | -371.24%-209.7万 | ---478.3万 | ---- | ---- |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | -100.08%-26.9万 | -94.94%2,009.3万 | 30.41%-5,298.6万 | -82.04%-3,988.4万 | 43.92%7,250.8万 | 418.90%3.5亿 | 28,559.16%3.97亿 | 7.04%-7,614万 | 61.17%-2,190.9万 | 84.26%5,038万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 36.59%4,442.6万 | 230.96%8,720.1万 | 124.77%5,879.2万 | 85.43%5,027.6万 | 36.59%4,442.6万 | 53.79%3,252.6万 | -7.50%2,634.8万 | 13.63%2,615.6万 | 12.06%2,711.3万 | 53.79%3,252.6万 |
| 当期现金流变化 | 184.60%2,150.7万 | -257.22%-1,752.1万 | 2,751.59%2,863万 | 429.29%431.9万 | 212.43%607.9万 | -15.55%755.7万 | 428.15%1,114.4万 | -83.26%100.4万 | 147.75%81.6万 | -312.04%-540.7万 |
| 利率变动影响 | 40.41%609.8万 | -66.09%235.1万 | 72.78%-22.1万 | 336.72%419.7万 | -3,716.67%-22.9万 | 78.95%434.3万 | 259.09%693.4万 | -52.63%-81.2万 | -433.27%-177.3万 | -101.21%-6,000 |
| 期末现金流 | 62.14%7,203.1万 | 62.14%7,203.1万 | 230.96%8,720.1万 | 124.77%5,879.2万 | 85.43%5,027.6万 | 36.59%4,442.6万 | 36.59%4,442.6万 | -7.50%2,634.8万 | 13.63%2,615.6万 | 12.06%2,711.3万 |
| 自由现金流 | -42.72%1,871.6万 | -230.42%-3,763.1万 | 5.70%8,154.5万 | 94.32%4,415.4万 | -24.28%-6,935.2万 | -71.74%3,267.5万 | -1,701.83%-1,138.9万 | -9.30%7,714.4万 | -58.44%2,272.2万 | -124.96%-5,580.2万 |
| 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 | -- | -- | -- | -- |