Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Roblox
RBLX
| (Q2)2025/09/30 | (FY)2025/03/31 | (Q4)2025/03/31 | (Q2)2024/09/30 | (FY)2024/03/31 | (Q4)2024/03/31 | (Q2)2023/09/30 | (FY)2023/03/31 | (Q4)2023/03/31 | (Q2)2022/09/30 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -33.85%1,720万 | -36.48%1,742.3万 | -36.48%1,742.3万 | 25.12%2,600万 | 3.14%2,742.7万 | 3.14%2,742.7万 | 14.66%2,078万 | -36.76%2,659.3万 | -36.76%2,659.3万 | -70.25%1,812.3万 |
| -现金和现金等价物 | -33.85%1,720万 | -36.48%1,742.3万 | -36.48%1,742.3万 | 25.12%2,600万 | 3.14%2,742.7万 | 3.14%2,742.7万 | 14.66%2,078万 | -36.76%2,659.3万 | -36.76%2,659.3万 | -70.25%1,812.3万 |
| -应收账款 | 11.79%2,223.1万 | -8.28%1,288.1万 | -8.28%1,288.1万 | 45.76%1,988.6万 | -2.46%1,404.4万 | -2.46%1,404.4万 | 20.38%1,364.3万 | 9.39%1,439.8万 | 9.39%1,439.8万 | -9.63%1,133.3万 |
| -应收税费 | --0 | -1.60%110.6万 | -1.60%110.6万 | -55.87%20.3万 | -41.79%112.4万 | -41.79%112.4万 | -8.55%46万 | -26.80%193.1万 | -26.80%193.1万 | 228.76%50.3万 |
| -其他应收款 | ---- | -68.50%50.9万 | -68.50%50.9万 | ---- | 40.03%161.6万 | 40.03%161.6万 | ---- | 56.79%115.4万 | 56.79%115.4万 | ---- |
| 存货 | 47.36%3,534.2万 | 19.50%3,076.3万 | 19.50%3,076.3万 | -24.61%2,398.4万 | -14.04%2,574.3万 | -14.04%2,574.3万 | -1.68%3,181.2万 | 47.00%2,994.6万 | 47.00%2,994.6万 | 78.70%3,235.4万 |
| 预付费用 | ---- | 2.50%110.5万 | 2.50%110.5万 | ---- | 2.57%107.8万 | 2.57%107.8万 | ---- | 26.17%105.1万 | 26.17%105.1万 | ---- |
| 流动资产合计 | 6.71%7,477.3万 | -10.20%6,378.7万 | -10.20%6,378.7万 | 5.06%7,007.3万 | -5.38%7,103.2万 | -5.38%7,103.2万 | 7.03%6,669.5万 | -5.92%7,507.3万 | -5.92%7,507.3万 | -32.14%6,231.3万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -4.39%7,575.3万 | -20.63%7,715.4万 | -20.63%7,715.4万 | -21.42%7,923万 | -11.70%9,721万 | -11.70%9,721万 | -30.23%1.01亿 | -39.27%1.1亿 | -39.27%1.1亿 | -3.87%1.45亿 |
| -固定资产 | -45.38%1.27亿 | -46.31%1.25亿 | -46.31%1.25亿 | -1.68%2.33亿 | -0.98%2.33亿 | -0.98%2.33亿 | 1.15%2.37亿 | 9.86%2.36亿 | 9.86%2.36亿 | 29.32%2.34亿 |
| -累计折旧 | 66.50%-5,154.1万 | 64.67%-4,805.4万 | 64.67%-4,805.4万 | -12.92%-1.54亿 | -8.43%-1.36亿 | -8.43%-1.36亿 | -51.60%-1.36亿 | -278.83%-1.25亿 | -278.83%-1.25亿 | -190.77%-8,986.2万 |
| 商誉及其他无形资产 | -8.01%611.9万 | -38.71%615.8万 | -38.71%615.8万 | -35.85%665.2万 | -4.22%1,004.8万 | -4.22%1,004.8万 | 51.33%1,036.9万 | -3.17%1,049.1万 | -3.17%1,049.1万 | -37.49%685.2万 |
| -商誉 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 | 0.00%423.1万 |
| -其他无形资产 | -22.02%188.8万 | -66.87%192.7万 | -66.87%192.7万 | -60.56%242.1万 | -7.08%581.7万 | -7.08%581.7万 | 134.19%613.8万 | -5.19%626万 | -5.19%626万 | -61.06%262.1万 |
| 非流动资产合计 | -6.33%1.11亿 | -15.67%1.17亿 | -15.67%1.17亿 | -16.05%1.18亿 | -8.26%1.39亿 | -8.26%1.39亿 | -23.17%1.41亿 | -22.47%1.51亿 | -22.47%1.51亿 | 12.66%1.83亿 |
| 总资产 | -1.48%1.86亿 | -13.82%1.81亿 | -13.82%1.81亿 | -9.27%1.88亿 | -7.30%2.1亿 | -7.30%2.1亿 | -15.50%2.08亿 | -17.67%2.27亿 | -17.67%2.27亿 | -3.50%2.46亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 15.13%3,109.1万 | -16.93%1,610.8万 | -16.93%1,610.8万 | -3.24%2,700.6万 | -22.77%1,939万 | -22.77%1,939万 | -7.69%2,791.1万 | 16.27%2,510.7万 | 16.27%2,510.7万 | 24.52%3,023.5万 |
| -应付账款 | 22.69%2,332.4万 | -28.65%843.6万 | -28.65%843.6万 | -11.21%1,901万 | -34.10%1,182.4万 | -34.10%1,182.4万 | -19.57%2,141.1万 | 7.73%1,794.2万 | 7.73%1,794.2万 | 22.30%2,662万 |
| -应付税费 | -2.86%776.7万 | 1.40%767.2万 | 1.40%767.2万 | 23.02%799.6万 | 5.60%756.6万 | 5.60%756.6万 | 79.81%650万 | 45.10%716.5万 | 45.10%716.5万 | 43.79%361.5万 |
| 现行拨备 | ---- | ---- | ---- | --438.2万 | ---- | ---- | ---- | ---- | ---- | ---- |
| 短期借款与租赁负债 | 153.25%787.6万 | 854.49%658.6万 | 854.49%658.6万 | -70.22%311万 | -93.42%69万 | -93.42%69万 | -49.00%1,044.3万 | -17.34%1,048万 | -17.34%1,048万 | 17.83%2,047.6万 |
| -短期借款 | 212.18%702.4万 | --562.5万 | --562.5万 | -76.32%225万 | --0 | --0 | -51.74%950万 | -18.48%950万 | -18.48%950万 | 21.00%1,968.6万 |
| -短期租赁负债 | -0.93%85.2万 | 39.28%96.1万 | 39.28%96.1万 | -8.80%86万 | -29.59%69万 | -29.59%69万 | 19.37%94.3万 | -4.30%98万 | -4.30%98万 | -28.70%79万 |
| 流动负债总额 | 12.95%3,896.7万 | 15.37%3,023.4万 | 15.37%3,023.4万 | -10.05%3,449.8万 | -38.28%2,620.6万 | -38.28%2,620.6万 | -24.48%3,835.4万 | -7.18%4,245.8万 | -7.18%4,245.8万 | 21.92%5,078.8万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -20.30%5,027万 | -16.37%5,339.7万 | -16.37%5,339.7万 | 7.77%6,307.4万 | 6.11%6,385.2万 | 6.11%6,385.2万 | -0.83%5,852.5万 | 6.45%6,017.5万 | 6.45%6,017.5万 | 43.36%5,901.6万 |
| -长期借款 | -20.20%4,740.2万 | -16.82%5,007.5万 | -16.82%5,007.5万 | 8.64%5,940.2万 | 6.71%6,020.4万 | 6.71%6,020.4万 | -0.96%5,468万 | 7.81%5,642万 | 7.81%5,642万 | 51.12%5,521万 |
| -长期租赁负债 | -21.90%286.8万 | -8.94%332.2万 | -8.94%332.2万 | -4.50%367.2万 | -2.85%364.8万 | -2.85%364.8万 | 1.02%384.5万 | -10.45%375.5万 | -10.45%375.5万 | -17.80%380.6万 |
| 非流动负债总额 | -20.30%5,027万 | -17.79%5,339.7万 | -17.79%5,339.7万 | 5.44%6,307.4万 | 5.52%6,495.4万 | 5.52%6,495.4万 | 1.36%5,981.8万 | 8.90%6,155.8万 | 8.90%6,155.8万 | 43.36%5,901.6万 |
| 总负债 | -8.54%8,923.7万 | -8.26%8,363.1万 | -8.26%8,363.1万 | -0.61%9,757.2万 | -12.36%9,116万 | -12.36%9,116万 | -10.59%9,817.2万 | 1.71%1.04亿 | 1.71%1.04亿 | 32.58%1.1亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.94%1,213.5万 | 0.38%1,202.2万 | 0.38%1,202.2万 | 9.27%1,202.2万 | 9.24%1,197.6万 | 9.24%1,197.6万 | 6.37%1,100.2万 | 13.75%1,096.3万 | 13.75%1,096.3万 | 7.53%1,034.3万 |
| -普通股股本 | 0.94%1,213.5万 | 0.38%1,202.2万 | 0.38%1,202.2万 | 9.27%1,202.2万 | 9.24%1,197.6万 | 9.24%1,197.6万 | 6.37%1,100.2万 | 13.75%1,096.3万 | 13.75%1,096.3万 | 7.53%1,034.3万 |
| 留存收益 | 1.31%-2.95亿 | -8.02%-2.92亿 | -8.02%-2.92亿 | -11.76%-2.99亿 | -6.45%-2.7亿 | -6.45%-2.7亿 | -12.96%-2.67亿 | -20.68%-2.54亿 | -20.68%-2.54亿 | -11.26%-2.37亿 |
| 资本公积 | 0.54%2.64亿 | 0.21%2.63亿 | 0.21%2.63亿 | 4.86%2.63亿 | 4.65%2.63亿 | 4.65%2.63亿 | 3.81%2.51亿 | 12.26%2.51亿 | 12.26%2.51亿 | 8.35%2.42亿 |
| 减:库存股 | -76.47%8,000 | 0.00%8,000 | 0.00%8,000 | 325.00%3.4万 | 0.00%8,000 | 0.00%8,000 | 33.33%8,000 | 33.33%8,000 | 33.33%8,000 | 20.00%6,000 |
| 其他权益 | ---- | ---- | ---- | ---- | ---- | ---- | --1,000 | ---- | ---- | ---- |
| 股东权益总额 | 6.12%9,628.5万 | -18.09%9,732.2万 | -18.09%9,732.2万 | -17.04%9,073万 | -3.01%1.19亿 | -3.01%1.19亿 | -16.17%1.09亿 | -10.81%1.23亿 | -10.81%1.23亿 | -3.70%1.3亿 |
| 非控制性权益 | ---- | --0 | --0 | ---- | --0 | --0 | --0 | --0 | --0 | -85.24%534.9万 |
| 总权益 | 6.12%9,628.5万 | -18.09%9,732.2万 | -18.09%9,732.2万 | -17.04%9,073万 | -3.01%1.19亿 | -3.01%1.19亿 | -19.48%1.09亿 | -29.14%1.23亿 | -29.14%1.23亿 | -20.91%1.36亿 |
| 货币单位 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 | 欧元 |
| 会计准则 | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |