Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Morningstar
MORN
5
Tesla
TSLA
| (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 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 100.98%2,268.7万 | 60.73%2,649万 | 227.46%1,300万 | -27.61%852.5万 | -27.61%852.5万 | -47.21%1,128.8万 | 322.16%1,648.1万 | -41.27%397万 | 25.10%1,177.7万 | 25.10%1,177.7万 |
| -现金和现金等价物 | 100.98%2,268.7万 | 60.73%2,649万 | 227.46%1,300万 | -27.61%852.5万 | -27.61%852.5万 | -47.21%1,128.8万 | 322.16%1,648.1万 | -41.27%397万 | 25.10%1,177.7万 | 25.10%1,177.7万 |
| 应收款项 | 1.79%500万 | 18.38%557.1万 | 27.50%545.3万 | 43.13%508.7万 | 43.13%508.7万 | 60.94%491.2万 | 124.74%470.6万 | 168.66%427.7万 | 128.26%355.4万 | 128.26%355.4万 |
| -应收账款 | 1.79%500万 | 18.38%557.1万 | 27.50%545.3万 | 43.13%508.7万 | 43.13%508.7万 | 60.94%491.2万 | 124.74%470.6万 | 168.66%427.7万 | 128.26%355.4万 | 128.26%355.4万 |
| 存货 | -18.08%327.6万 | 10.57%380.7万 | 42.88%416.2万 | 59.06%404.8万 | 59.06%404.8万 | 145.49%399.9万 | 126.22%344.3万 | 69.26%291.3万 | 73.01%254.5万 | 73.01%254.5万 |
| 预付费用 | -34.47%236.5万 | -33.07%221.6万 | 22.16%248.1万 | 0.77%300.9万 | 0.77%300.9万 | 21.23%360.9万 | -31.86%331.1万 | -60.34%203.1万 | -37.43%298.6万 | -37.43%298.6万 |
| 流动资产合计 | 39.99%3,332.8万 | 36.30%3,808.4万 | 90.25%2,509.6万 | -0.93%2,066.9万 | -0.93%2,066.9万 | -18.02%2,380.8万 | 125.71%2,794.1万 | -13.18%1,319.1万 | 21.19%2,086.2万 | 21.19%2,086.2万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -16.30%271.6万 | -4.71%281.4万 | -1.77%310.5万 | -11.96%287.9万 | -11.96%287.9万 | 3.05%324.5万 | -7.92%295.3万 | -7.95%316.1万 | -9.47%327万 | -9.47%327万 |
| -固定资产 | -16.30%271.6万 | -4.71%281.4万 | -1.77%310.5万 | 4.76%666.6万 | 4.76%666.6万 | 3.05%324.5万 | -7.92%295.3万 | -7.95%316.1万 | 5.40%636.3万 | 5.40%636.3万 |
| -累计折旧 | ---- | ---- | ---- | -22.44%-378.7万 | -22.44%-378.7万 | ---- | ---- | ---- | -27.55%-309.3万 | -27.55%-309.3万 |
| 商誉及其他无形资产 | ---- | ---- | ---- | ---- | ---- | ---- | 29.72%111.3万 | 31.40%111.3万 | ---- | ---- |
| 其他非流动资产 | -1.18%41.9万 | -1.18%41.9万 | 0.00%42.4万 | -9.23%42.3万 | -9.23%42.3万 | 15.53%42.4万 | 15.53%42.4万 | 15.53%42.4万 | 26.98%46.6万 | 26.98%46.6万 |
| 非流动资产合计 | -14.55%313.5万 | -28.00%323.3万 | -24.88%352.9万 | -11.62%330.2万 | -11.62%330.2万 | -18.70%366.9万 | 1.31%449万 | 1.08%469.8万 | -21.86%373.6万 | -21.86%373.6万 |
| 总资产 | 32.70%3,646.3万 | 27.40%4,131.7万 | 60.01%2,862.5万 | -2.55%2,397.1万 | -2.55%2,397.1万 | -18.11%2,747.7万 | 92.92%3,243.1万 | -9.84%1,788.9万 | 11.83%2,459.8万 | 11.83%2,459.8万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 155.68%378.4万 | -2.63%196万 | 21.54%289.5万 | -32.55%230.8万 | -32.55%230.8万 | -22.06%148万 | -53.15%201.3万 | -46.58%238.2万 | -30.83%342.2万 | -30.83%342.2万 |
| -应付账款 | 161.69%378.4万 | -3.74%190.2万 | 19.51%280.6万 | -32.94%227.4万 | -32.94%227.4万 | -23.85%144.6万 | -54.01%197.6万 | -47.34%234.8万 | -31.45%339.1万 | -31.45%339.1万 |
| -应付税费 | ---- | 56.76%5.8万 | 161.76%8.9万 | 9.68%3.4万 | 9.68%3.4万 | --3.4万 | --3.7万 | --3.4万 | --3.1万 | --3.1万 |
| 应计费用 | 39.65%677.3万 | -23.06%527.4万 | -19.71%511.8万 | -24.71%486.5万 | -24.71%486.5万 | 41.85%485万 | 49.84%685.5万 | 181.54%637.4万 | 105.01%646.2万 | 105.01%646.2万 |
| 短期借款与租赁负债 | -51.50%12.9万 | -61.92%12.3万 | -67.49%11.8万 | -38.46%21.6万 | -38.46%21.6万 | -29.82%26.6万 | -15.89%32.3万 | -2.68%36.3万 | -5.14%35.1万 | -5.14%35.1万 |
| -短期租赁负债 | -51.50%12.9万 | -61.92%12.3万 | -67.49%11.8万 | -38.46%21.6万 | -38.46%21.6万 | -29.82%26.6万 | -15.89%32.3万 | -2.68%36.3万 | -5.14%35.1万 | -5.14%35.1万 |
| 其他流动负债 | -31.91%22.4万 | -24.05%22.1万 | 63.85%42.6万 | -1.54%38.3万 | -1.54%38.3万 | -22.95%32.9万 | -98.42%29.1万 | -97.68%26万 | -98.12%38.9万 | -98.12%38.9万 |
| 流动负债总额 | 10.00%1,091万 | -22.28%932.4万 | -18.35%1,175.3万 | -30.36%1,022.8万 | -30.36%1,022.8万 | 6.59%991.8万 | -62.73%1,199.7万 | -35.14%1,439.4万 | -54.61%1,468.7万 | -54.61%1,468.7万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 46.63%3,399.5万 | 49.46%3,353.9万 | 2,609.20%3,299.8万 | 1,782.07%2,341.3万 | 1,782.07%2,341.3万 | 1,659.03%2,318.4万 | 1,491.49%2,244万 | -18.85%121.8万 | -21.91%124.4万 | -21.91%124.4万 |
| -长期借款 | 51.14%3,276.4万 | 51.62%3,227.4万 | --3,169.9万 | --2,208.4万 | --2,208.4万 | --2,167.8万 | --2,128.6万 | ---- | ---- | ---- |
| -长期租赁负债 | -18.26%123.1万 | 9.62%126.5万 | 6.65%129.9万 | 6.83%132.9万 | 6.83%132.9万 | 14.26%150.6万 | -18.16%115.4万 | -18.85%121.8万 | -21.91%124.4万 | -21.91%124.4万 |
| 衍生品负债 | ---- | ---- | ---- | ---- | ---- | --781.2万 | --1,249.7万 | --1,458万 | ---- | ---- |
| 其他非流动负债 | 161.30%1,828.3万 | 85.33%1,787.7万 | -19.35%1,824.4万 | -54.60%1,622.4万 | -54.60%1,622.4万 | -51.56%699.7万 | 3,581.68%964.6万 | 8,533.59%2,262万 | 9,583.47%3,573.2万 | 9,583.47%3,573.2万 |
| 非流动负债总额 | 37.60%5,227.8万 | 15.33%5,141.6万 | 33.38%5,124.2万 | 7.20%3,963.7万 | 7.20%3,963.7万 | 141.04%3,799.3万 | -75.64%4,458.3万 | -78.91%3,841.8万 | -77.72%3,697.6万 | -77.72%3,697.6万 |
| 总负债 | 31.89%6,318.8万 | 7.35%6,074万 | 19.28%6,299.5万 | -3.48%4,986.5万 | -3.48%4,986.5万 | 91.13%4,791.1万 | -73.71%5,658万 | -74.15%5,281.2万 | -73.95%5,166.3万 | -73.95%5,166.3万 |
| 所有者权益 | ||||||||||
| 股本 | 33.33%4,000 | 50.00%3,000 | 50.00%3,000 | 50.00%3,000 | 50.00%3,000 | 0.00%3,000 | -88.89%2,000 | -88.89%2,000 | --2,000 | --2,000 |
| -普通股股本 | 33.33%4,000 | 50.00%3,000 | 50.00%3,000 | 50.00%3,000 | 50.00%3,000 | 50.00%3,000 | -88.89%2,000 | -88.89%2,000 | --2,000 | --2,000 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -19.12%-3.21亿 | -12.14%-2.98亿 | -10.83%-2.9亿 | -12.04%-2.8亿 | -12.04%-2.8亿 | -26.58%-2.69亿 | -25.69%-2.66亿 | -33.75%-2.62亿 | -33.88%-2.5亿 | -33.88%-2.5亿 |
| 资本公积 | 18.17%2.94亿 | 15.31%2.79亿 | 12.74%2.56亿 | 14.03%2.54亿 | 14.03%2.54亿 | 12.49%2.49亿 | 1,731.64%2.42亿 | 1,943.19%2.27亿 | 2,118.16%2.22亿 | 2,118.16%2.22亿 |
| 股东权益总额 | -30.79%-2,672.5万 | 19.57%-1,942.3万 | 1.58%-3,437万 | 4.33%-2,589.4万 | 4.33%-2,589.4万 | -340.77%-2,043.4万 | 87.83%-2,414.9万 | 81.07%-3,492.3万 | 84.65%-2,706.5万 | 84.65%-2,706.5万 |
| 总权益 | -30.79%-2,672.5万 | 19.57%-1,942.3万 | 1.58%-3,437万 | 4.33%-2,589.4万 | 4.33%-2,589.4万 | -340.77%-2,043.4万 | 87.83%-2,414.9万 | 81.07%-3,492.3万 | 84.65%-2,706.5万 | 84.65%-2,706.5万 |
| 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 | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- | -- | -- | -- |