Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
AT&T
T
5
Vistra Energy
VST
| (Q1)2025/11/30 | (FY)2025/08/31 | (Q4)2025/08/31 | (Q3)2025/05/31 | (Q2)2025/02/28 | (Q1)2024/11/30 | (FY)2024/08/31 | (Q4)2024/08/31 | (Q3)2024/05/31 | (Q2)2024/02/29 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 138.65%229.96万 | 15,755.14%741.88万 | 15,755.14%741.88万 | 3,090.96%1,089.1万 | 1,193.09%1,532.42万 | 14.44%96.36万 | -98.11%4.68万 | -98.11%4.68万 | -77.78%34.13万 | -71.21%118.51万 |
| -现金和现金等价物 | 138.65%229.96万 | 15,755.14%741.88万 | 15,755.14%741.88万 | 3,090.96%1,089.1万 | 1,193.09%1,532.42万 | 14.44%96.36万 | -98.11%4.68万 | -98.11%4.68万 | -77.78%34.13万 | -71.21%118.51万 |
| 应收款项 | 2,657.44%705.09万 | 7,886.39%1,091.07万 | 7,886.39%1,091.07万 | -0.77%39.16万 | -30.18%33.32万 | -60.49%25.57万 | -73.15%13.66万 | -73.15%13.66万 | -52.28%39.46万 | -55.28%47.72万 |
| -应收账款 | 611.34%36.76万 | 2,084.94%42.47万 | 2,084.94%42.47万 | 1,615.06%16.92万 | 225.81%13.27万 | -12.15%5.17万 | -95.22%1.94万 | -95.22%1.94万 | -97.51%9,863 | -87.71%4.07万 |
| -应收税费 | 18.48%9.31万 | -24.97%6.16万 | -24.97%6.16万 | -51.02%15.74万 | -63.29%13.58万 | -83.48%7.86万 | 12.73%8.21万 | 12.73%8.21万 | -12.50%32.15万 | -1.65%37万 |
| -应收关联方款项 | 37,562.65%655.63万 | --1,038.99万 | --1,038.99万 | 10.71%1.76万 | -9.46%1.73万 | 0.14%1.74万 | --0 | --0 | -21.50%1.59万 | -3.55%1.91万 |
| -其他应收款 | -68.63%3.39万 | -1.71%3.45万 | -1.71%3.45万 | 0.00%4.74万 | 0.00%4.74万 | 13.32%10.8万 | 21.21%3.51万 | 21.21%3.51万 | 20.82%4.74万 | 20.82%4.74万 |
| 存货 | 397.25%3,137.13万 | 701.12%3,687.16万 | 701.12%3,687.16万 | 29.50%710.73万 | 49.90%716.79万 | 98.23%630.9万 | 154.73%460.25万 | 154.73%460.25万 | 101.82%548.84万 | 89.86%478.18万 |
| 预付费用 | 72.63%522.6万 | 135.93%377.19万 | 135.93%377.19万 | 21.36%332.25万 | -26.27%283.86万 | 6.86%302.73万 | 8.53%159.87万 | 8.53%159.87万 | 172.33%273.77万 | 490.22%384.98万 |
| 流动资产合计 | 335.29%4,594.78万 | 823.67%5,897.3万 | 823.67%5,897.3万 | 142.27%2,171.24万 | 149.31%2,566.38万 | 40.65%1,055.56万 | 1.82%638.47万 | 1.82%638.47万 | 47.21%896.2万 | 23.23%1,029.39万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 642.44%1,317.13万 | 661.19%1,037.74万 | 661.19%1,037.74万 | -33.90%181.01万 | -62.10%167.57万 | -60.81%177.4万 | -61.67%136.33万 | -61.67%136.33万 | -44.89%273.83万 | -1.72%442.17万 |
| -固定资产 | 542.13%1,704.54万 | 609.61%1,408.27万 | 609.61%1,408.27万 | -37.54%284.19万 | -62.22%261.01万 | -60.99%265.45万 | -44.20%198.46万 | -44.20%198.46万 | -33.36%455.01万 | 12.33%690.82万 |
| -累计折旧 | -340.00%-387.41万 | -496.40%-370.53万 | -496.40%-370.53万 | 43.05%-103.18万 | 62.42%-93.45万 | 61.36%-88.05万 | 69.71%-62.13万 | 69.71%-62.13万 | 2.58%-181.18万 | -50.61%-248.65万 |
| 商誉及其他无形资产 | -44.23%46.41万 | -25.25%48.12万 | -25.25%48.12万 | -83.47%88.07万 | -86.62%84.56万 | -92.18%83.23万 | -91.82%64.38万 | -91.82%64.38万 | -50.35%532.84万 | -41.26%631.74万 |
| -商誉 | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 | -54.45%443.02万 | -44.05%543.2万 |
| -其他无形资产 | -44.23%46.41万 | -25.25%48.12万 | -25.25%48.12万 | -1.95%88.07万 | -4.50%84.56万 | -10.07%83.23万 | -9.72%64.38万 | -9.72%64.38万 | -10.72%89.82万 | -15.32%88.54万 |
| 投资和预付款 | 1,226.21%8.17万 | 1,757.91%8.17万 | 1,757.91%8.17万 | --0 | --0 | -94.65%6,157 | -94.82%4,395 | -94.82%4,395 | -94.79%6,011 | -0.44%11.46万 |
| 关联方资产 | 37,562.65%655.63万 | --1,038.99万 | --1,038.99万 | 10.71%1.76万 | -9.46%1.73万 | 0.14%1.74万 | --0 | --0 | -21.50%1.59万 | -3.55%1.91万 |
| 非流动递延资产 | ---- | --0 | --0 | -6.44%9.72万 | -53.78%8.6万 | -8.86%8.9万 | -9.50%6万 | -9.50%6万 | --10.39万 | --18.6万 |
| 其他非流动资产 | ---- | ---- | ---- | ---- | ---- | --100 | ---- | ---- | ---- | ---- |
| 非流动资产合计 | 407.75%1,371.71万 | 428.15%1,094.02万 | 428.15%1,094.02万 | -65.90%278.8万 | -76.38%260.72万 | -82.43%270.16万 | -82.10%207.14万 | -82.10%207.14万 | -48.30%817.66万 | -28.17%1,103.96万 |
| 总资产 | 350.06%5,966.49万 | 726.78%6,991.33万 | 726.78%6,991.33万 | 42.95%2,450.03万 | 32.52%2,827.1万 | -42.07%1,325.71万 | -52.61%845.61万 | -52.61%845.61万 | -21.75%1,713.86万 | -10.07%2,133.35万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 348.20%928.54万 | 158.01%860.17万 | 158.01%860.17万 | -47.65%131.07万 | -46.91%109.98万 | -26.96%207.17万 | 157.13%333.39万 | 157.13%333.39万 | 40.83%250.37万 | 12.06%207.15万 |
| -应付账款 | 444.17%894.94万 | 179.69%805.07万 | 179.69%805.07万 | -43.12%114.56万 | -33.20%89.32万 | -28.88%164.46万 | 122.00%287.84万 | 122.00%287.84万 | 36.66%201.4万 | -9.54%133.71万 |
| -应付税费 | ---- | ---- | ---- | ---- | ---- | -72.99%1.18万 | --0 | --0 | --0 | 2.88%4.2万 |
| -其他应付款 | -19.09%33.6万 | 20.99%55.11万 | 20.99%55.11万 | -66.28%16.51万 | -70.17%20.66万 | -13.56%41.53万 | -22.17%45.55万 | -22.17%45.55万 | 95.62%48.97万 | 109.94%69.25万 |
| 应计费用 | --8,265 | --6,058 | --6,058 | ---- | ---- | ---- | --0 | --0 | ---- | ---- |
| 现行拨备 | -28.46%6.56万 | -1.83%6.67万 | -1.83%6.67万 | 3,069.27%290.52万 | 0.00%9.17万 | 0.00%9.17万 | 0.33%6.79万 | 0.33%6.79万 | --9.17万 | --9.17万 |
| 短期借款与租赁负债 | 10,657.55%2,558.03万 | 20,930.04%3,483.56万 | 20,930.04%3,483.56万 | -56.86%21.44万 | -76.96%23.45万 | -78.93%23.78万 | -79.13%16.56万 | -79.13%16.56万 | -58.66%49.71万 | -45.99%101.77万 |
| -短期借款 | 21,638.22%2,311.97万 | 44,031.47%3,316.88万 | 44,031.47%3,316.88万 | 50.09%9.25万 | -65.01%10.6万 | -76.19%10.64万 | -76.15%7.52万 | -76.15%7.52万 | -88.35%6.16万 | -76.86%30.29万 |
| -短期租赁负债 | 1,772.11%246.06万 | 1,742.07%166.69万 | 1,742.07%166.69万 | -72.00%12.19万 | -82.02%12.86万 | -80.72%13.14万 | -81.09%9.05万 | -81.09%9.05万 | -35.33%43.54万 | 24.28%71.48万 |
| 递延负债 | 558.05%590.1万 | 739.23%567.49万 | 739.23%567.49万 | 21.10%109.94万 | -46.80%93.77万 | -51.56%89.68万 | -49.59%67.62万 | -49.59%67.62万 | 6.81%90.79万 | 142.72%176.26万 |
| 其他流动负债 | 10.31%40.44万 | -68.43%51.02万 | -68.43%51.02万 | ---- | ---- | 285.58%36.66万 | -61.44%161.62万 | -61.44%161.62万 | ---- | -47.29%7.87万 |
| 流动负债总额 | 1,025.53%4,124.49万 | 748.07%4,969.52万 | 748.07%4,969.52万 | 38.23%552.97万 | -52.94%236.37万 | -38.96%366.45万 | -23.80%585.98万 | -23.80%585.98万 | 1.00%400.04万 | 8.98%502.23万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 2,996.19%1,416.28万 | 3,105.72%1,176.11万 | 3,105.72%1,176.11万 | -76.39%24.57万 | -80.39%37.66万 | -75.34%45.74万 | -75.51%36.69万 | -75.51%36.69万 | -53.71%104.09万 | 0.40%192.08万 |
| -长期借款 | 1,821.49%649.09万 | 2,325.37%642.24万 | 2,325.37%642.24万 | 38.28%19.08万 | 30.09%29万 | 2,848.19%33.78万 | 960.90%26.48万 | 960.90%26.48万 | 42.71%13.8万 | 90.60%22.3万 |
| -长期租赁负债 | 6,313.45%767.19万 | 5,130.06%533.87万 | 5,130.06%533.87万 | -93.92%5.49万 | -94.90%8.65万 | -93.51%11.96万 | -93.07%10.21万 | -93.07%10.21万 | -58.04%90.28万 | -5.47%169.78万 |
| 递延负债 | --2,721 | --5,895 | --5,895 | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
| 衍生品负债 | ---- | ---- | ---- | -78.06%183.82万 | -77.44%180.34万 | -99.60%3,695 | -60.78%218.04万 | -60.78%218.04万 | 157.50%837.64万 | 111.66%799.29万 |
| 非流动负债总额 | 2,971.97%1,416.55万 | 3,107.33%1,176.7万 | 3,107.33%1,176.7万 | -77.87%208.39万 | -78.01%217.99万 | -83.34%46.11万 | -76.28%36.69万 | -76.28%36.69万 | 66.60%941.73万 | 69.75%991.37万 |
| 总负债 | 1,243.08%5,541.04万 | 887.07%6,146.23万 | 887.07%6,146.23万 | -43.26%761.36万 | -69.58%454.36万 | -52.97%412.56万 | -32.59%622.67万 | -32.59%622.67万 | 39.58%1,341.77万 | 42.95%1,493.6万 |
| 所有者权益 | ||||||||||
| 股本 | 6.88%6,728.71万 | 59.75%6,714.47万 | 59.75%6,714.47万 | 54.50%8,110.55万 | 54.63%8,082.24万 | 21.50%6,295.83万 | 9.63%4,203万 | 9.63%4,203万 | 12.05%5,249.48万 | 15.11%5,226.82万 |
| -普通股股本 | 6.88%6,728.71万 | 59.75%6,714.47万 | 59.75%6,714.47万 | 54.50%8,110.55万 | 54.63%8,082.24万 | 21.50%6,295.83万 | 9.63%4,203万 | 9.63%4,203万 | 12.05%5,249.48万 | 15.11%5,226.82万 |
| 留存收益 | -12.93%-7,589.41万 | -43.37%-7,158.16万 | -43.37%-7,158.16万 | -25.82%-7,795.43万 | -20.16%-7,081万 | -33.01%-6,720.39万 | -26.26%-4,992.96万 | -26.26%-4,992.96万 | -31.11%-6,195.67万 | -33.45%-5,893.08万 |
| 资本公积 | -1.93%1,198.35万 | 25.23%1,178.54万 | 25.23%1,178.54万 | 4.64%1,261.18万 | 4.94%1,260万 | 3.91%1,221.91万 | 3.19%941.12万 | 3.19%941.12万 | 3.90%1,205.27万 | 9.43%1,200.64万 |
| 不影响留存收益的损益 | -21.55%87.8万 | 53.60%110.25万 | 53.60%110.25万 | -0.58%112.37万 | 5.81%111.49万 | 5.47%111.92万 | 3.52%71.78万 | 3.52%71.78万 | 3.40%113.03万 | -0.08%105.37万 |
| 其他权益 | ---- | ---- | ---- | ---- | ---- | --3.87万 | --3.87万 | --3.87万 | ---- | ---- |
| 股东权益总额 | -53.41%425.45万 | 279.07%845.1万 | 279.07%845.1万 | 353.83%1,688.67万 | 270.88%2,372.73万 | -35.30%913.15万 | -74.10%222.94万 | -74.10%222.94万 | -69.72%372.1万 | -51.80%639.75万 |
| 总权益 | -53.41%425.45万 | 279.07%845.1万 | 279.07%845.1万 | 353.83%1,688.67万 | 270.88%2,372.73万 | -35.30%913.15万 | -74.10%222.94万 | -74.10%222.94万 | -69.72%372.1万 | -51.80%639.75万 |
| 货币单位 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 | 加拿大元 |
| 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 | -- | -- | -- |