Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
CrowdStrike
CRWD
5
Vistra Energy
VST
| (FY)2025/12/31 | (FY)2024/12/31 | (FY)2023/12/31 | (FY)2022/12/31 | (FY)2021/12/31 | (FY)2020/12/31 | (FY)2019/12/31 | (FY)2018/12/31 | (FY)2017/12/31 | (FY)2016/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | ||||||||||
| 持续经营净收入 | -1.54%4,405.6万 | -23.25%4,474.3万 | -1.02%5,829.9万 | 11.34%5,889.9万 | 46.20%5,290万 | 11.75%3,618.4万 | 11.06%3,237.8万 | 11.08%2,915.4万 | 27.25%2,624.6万 | 2.16%2,062.6万 |
| 递延税费 | -2.86%1,534.8万 | -26.29%1,580万 | 6.39%2,143.4万 | 0.32%2,014.7万 | 35.37%2,008.2万 | -2.43%1,483.5万 | 2.94%1,520.5万 | 28.30%1,477.1万 | 7.19%1,151.3万 | -8.69%1,074.1万 |
| 其他非现金项目 | 96.67%35.4万 | -7.22%18万 | 246.43%19.4万 | 75.00%5.6万 | -40.74%3.2万 | 74.19%5.4万 | --3.1万 | ---- | ---- | ---- |
| 营运资金变化 | -25.57%1,398.5万 | 244.87%1,878.9万 | 69.25%-1,297万 | -33.54%-4,218.3万 | -822.04%-3,158.9万 | -165.81%-342.6万 | 136.37%520.6万 | -134.40%-1,431.5万 | -198.34%-610.7万 | 53.40%-204.7万 |
| -应收款项(增)减 | ---- | 248.06%1,951.6万 | -67.94%560.7万 | 262.45%1,749.1万 | -130.06%-1,076.7万 | 39.50%-468万 | -445.82%-773.6万 | 144.20%223.7万 | ---506.1万 | ---- |
| -存货(增)减 | ---- | 467.44%489.8万 | -107.26%-133.3万 | 135.53%1,835.9万 | -1,113.67%-5,167.7万 | 444.66%509.8万 | 108.57%93.6万 | -32.68%-1,092.6万 | ---823.5万 | ---- |
| -其他流动负债变化 | ---- | 254.31%880.1万 | -29.99%248.4万 | -59.84%354.8万 | 425.74%883.4万 | -156.74%-271.2万 | 574.68%478万 | -149.00%-100.7万 | --205.5万 | ---- |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | -6.68%6,930.5万 | 31.40%7,426.7万 | 124.53%5,651.9万 | -11.69%2,517.2万 | -27.36%2,850.3万 | -9.14%3,924万 | 135.40%4,318.5万 | -22.93%1,834.5万 | 14.34%2,380.3万 | 14.56%2,081.7万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | ||||||||||
| 固定资产交易的净现金流 | 39.61%-552.6万 | -8.97%-915万 | -22.14%-839.7万 | 43.19%-687.5万 | -29.05%-1,210.2万 | -35.89%-937.8万 | -31.47%-690.1万 | -104.72%-524.9万 | 44.14%-256.4万 | 4.59%-459万 |
| 业务交易的净现金流 | -256.59%-1,730.9万 | ---485.4万 | ---- | ---- | ---- | ---- | ---- | 52.00%-1,898.2万 | ---3,954.3万 | ---- |
| 投资产品交易的净现金流 | 43,000.00%43.1万 | -95.83%1,000 | -63.08%2.4万 | 983.33%6.5万 | --6,000 | --0 | --0 | ---- | ---- | ---- |
| 其他投资活动的净现金流 | ---- | ---485.4万 | ---- | ---2,788.1万 | ---- | -3.93%-496.7万 | -31,960.00%-477.9万 | 50.00%1.5万 | 0.00%1万 | -95.87%1万 |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | -59.99%-2,240.4万 | -67.24%-1,400.3万 | 75.86%-837.3万 | -186.80%-3,469.1万 | 15.68%-1,209.6万 | -22.82%-1,434.5万 | 51.77%-1,168万 | 42.48%-2,421.6万 | -819.15%-4,209.7万 | 70.03%-458万 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | ||||||||||
| 债务发行/偿还的净现金流 | 260.37%1,221.7万 | 12.56%-761.8万 | -148.89%-871.2万 | 235.43%1,781.9万 | -410.75%-1,315.7万 | 52.55%-257.6万 | -134.38%-542.9万 | -45.83%1,579.3万 | --2,915.3万 | ---- |
| 普通股发行/偿还的净现金流 | --0 | ---233.4万 | --0 | --0 | -105.54%-15.8万 | --285.1万 | --0 | --0 | ---- | ---- |
| 现金股利支付 | 0.32%-1,907.5万 | -0.03%-1,913.7万 | -4.00%-1,913.2万 | -9.87%-1,839.6万 | -2.11%-1,674.3万 | -2.87%-1,639.7万 | -2.93%-1,594万 | -60.84%-1,548.7万 | 0.64%-962.9万 | 12.70%-969.1万 |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | 67.66%-1,022.9万 | -5.95%-3,162.6万 | -1,280.62%-2,984.9万 | 93.10%-216.2万 | -81.53%-3,134.9万 | 22.35%-1,726.9万 | -7,367.97%-2,224万 | -98.43%30.6万 | 301.47%1,952.4万 | 12.70%-969.1万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 90.56%6,025.1万 | 137.59%3,161.8万 | -46.74%1,330.8万 | -37.42%2,498.9万 | 23.61%3,993.1万 | 40.21%3,230.5万 | -19.45%2,304万 | 4.45%2,860.5万 | 31.41%2,738.5万 | -28.26%2,083.9万 |
| 当期现金流变化 | 28.05%3,667.2万 | 56.52%2,863.8万 | 256.64%1,829.7万 | 21.82%-1,168.1万 | -295.93%-1,494.2万 | -17.69%762.6万 | 266.49%926.5万 | -552.44%-556.5万 | -81.21%123万 | 179.73%654.6万 |
| 利率变动影响 | 200.00%5,000 | -138.46%-5,000 | --1.3万 | --0 | ---- | ---- | ---- | ---- | ---- | ---- |
| 期末现金流 | 60.87%9,692.8万 | 90.56%6,025.1万 | 137.59%3,161.8万 | -46.74%1,330.8万 | -37.42%2,498.9万 | 23.61%3,993.1万 | 40.21%3,230.5万 | -19.45%2,304万 | 4.45%2,860.5万 | 31.41%2,738.5万 |
| 自由现金流 | -1.84%6,360.8万 | 34.77%6,480.3万 | 240.18%4,808.4万 | -13.19%1,413.5万 | -43.13%1,628.2万 | -17.24%2,863万 | 168.54%3,459.6万 | -39.34%1,288.3万 | 30.89%2,123.9万 | 21.83%1,622.7万 |
| 货币单位 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 |