Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Roblox
RBLX
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 17.82%2,524.4万 | 17.82%2,524.4万 | 91.32%2,152万 | 218.29%6,600万 | -39.24%1,407.6万 | -29.33%2,142.5万 | -29.33%2,142.5万 | -65.69%1,124.8万 | -4.06%2,073.6万 | 8.06%2,316.6万 |
| -现金和现金等价物 | 17.82%2,524.4万 | 17.82%2,524.4万 | 91.32%2,152万 | 218.29%6,600万 | -39.24%1,407.6万 | -29.33%2,142.5万 | -29.33%2,142.5万 | -65.69%1,124.8万 | -4.06%2,073.6万 | 8.06%2,316.6万 |
| 应收款项 | -12.64%1,585.9万 | -12.64%1,585.9万 | -15.49%1,456.3万 | -16.28%1,362.3万 | 4.82%1,580万 | 27.83%1,815.4万 | 27.83%1,815.4万 | 13.88%1,723.3万 | -2.14%1,627.3万 | 2.11%1,507.4万 |
| -应收账款 | -12.64%1,585.9万 | -12.64%1,585.9万 | -15.49%1,456.3万 | -16.28%1,362.3万 | 4.82%1,580万 | 27.83%1,815.4万 | 27.83%1,815.4万 | 13.88%1,723.3万 | -2.14%1,627.3万 | 2.11%1,507.4万 |
| 存货 | 1,349.23%282.6万 | 1,349.23%282.6万 | 888.84%230.4万 | -46.01%14.2万 | 7.32%22万 | 25.81%19.5万 | 25.81%19.5万 | 150.54%23.3万 | 96.27%26.3万 | -5.96%20.5万 |
| 受限制现金 | 18.43%2.28亿 | 18.43%2.28亿 | -23.37%1.48亿 | 12.36%2.14亿 | 7.18%2.57亿 | -12.08%1.93亿 | -12.08%1.93亿 | 12.22%1.94亿 | 2.10%1.9亿 | 7.31%2.4亿 |
| 其他流动资产 | 29.48%632.9万 | 29.48%632.9万 | 38.86%636.8万 | 25.93%583.8万 | 42.58%597万 | 40.82%488.8万 | 40.82%488.8万 | 17.38%458.6万 | 17.07%463.6万 | -17.50%418.7万 |
| 流动资产合计 | 17.32%2.78亿 | 17.32%2.78亿 | -14.90%1.93亿 | 28.93%3亿 | 3.77%2.93亿 | -11.21%2.37亿 | -11.21%2.37亿 | 1.10%2.27亿 | 1.53%2.32亿 | 6.60%2.82亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 42.72%3,383.8万 | 42.72%3,383.8万 | 37.02%3,136.6万 | 29.33%2,803万 | 23.94%2,540.2万 | 21.54%2,371万 | 21.54%2,371万 | 22.41%2,289.1万 | 17.24%2,167.3万 | 10.94%2,049.6万 |
| -固定资产 | 33.85%6,595.9万 | 33.85%6,595.9万 | 37.02%3,136.6万 | 29.33%2,803万 | 23.94%2,540.2万 | 13.26%4,927.7万 | 13.26%4,927.7万 | 22.41%2,289.1万 | 17.24%2,167.3万 | 10.94%2,049.6万 |
| -累计折旧 | -25.63%-3,212.1万 | -25.63%-3,212.1万 | ---- | ---- | ---- | -6.53%-2,556.7万 | -6.53%-2,556.7万 | ---- | ---- | ---- |
| 商誉及其他无形资产 | 24.31%2.04亿 | 24.31%2.04亿 | 23.69%2.08亿 | 5.11%1.64亿 | 6.85%1.68亿 | 10.63%1.64亿 | 10.63%1.64亿 | 17.31%1.68亿 | 6.60%1.56亿 | 5.32%1.57亿 |
| -商誉 | 22.21%1.16亿 | 22.21%1.16亿 | 22.21%1.16亿 | 10.13%9,472.4万 | 10.13%9,472.4万 | 10.13%9,472.4万 | 10.13%9,472.4万 | 10.13%9,472.4万 | 0.00%8,601.1万 | 0.00%8,601.1万 |
| -其他无形资产 | 27.20%8,791.1万 | 27.20%8,791.1万 | 25.61%9,223.1万 | -1.03%6,959.6万 | 2.88%7,300.3万 | 11.33%6,911.4万 | 11.33%6,911.4万 | 28.09%7,342.9万 | 15.97%7,031.9万 | 12.59%7,096万 |
| 其他非流动资产 | 31.57%1,554.2万 | 31.57%1,554.2万 | 43.74%1,462.7万 | 39.63%1,364万 | 34.95%1,272.7万 | 30.57%1,181.3万 | 30.57%1,181.3万 | 26.63%1,017.6万 | 38.90%976.9万 | 47.91%943.1万 |
| 非流动资产合计 | 26.93%2.53亿 | 26.93%2.53亿 | 26.22%2.54亿 | 9.70%2.06亿 | 10.14%2.06亿 | 12.86%1.99亿 | 12.86%1.99亿 | 18.31%2.01亿 | 9.07%1.88亿 | 7.48%1.87亿 |
| 总资产 | 21.71%5.31亿 | 21.71%5.31亿 | 4.43%4.47亿 | 20.34%5.06亿 | 6.31%4.99亿 | -1.63%4.37亿 | -1.63%4.37亿 | 8.52%4.28亿 | 4.76%4.2亿 | 6.95%4.69亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 59.38%217.4万 | 59.38%217.4万 | 94.91%256.7万 | 28.63%159.5万 | 53.73%247.5万 | -46.93%136.4万 | -46.93%136.4万 | -22.35%131.7万 | -9.16%124万 | -7.68%161万 |
| -应付账款 | 59.38%217.4万 | 59.38%217.4万 | 94.91%256.7万 | 28.63%159.5万 | 53.73%247.5万 | -46.93%136.4万 | -46.93%136.4万 | -22.35%131.7万 | -9.16%124万 | -7.68%161万 |
| 应计费用 | -2.70%642.2万 | -2.70%642.2万 | -0.57%824万 | 3.46%778.4万 | -15.33%607.1万 | 70.90%660万 | 70.90%660万 | 60.29%828.7万 | 15.01%752.4万 | 43.03%717万 |
| 短期借款与租赁负债 | -25.41%630万 | -25.41%630万 | 405.25%808.4万 | 188.36%448.4万 | 511.87%938万 | 456.76%844.6万 | 456.76%844.6万 | -6.16%160万 | -80.76%155.5万 | -78.37%153.3万 |
| -短期借款 | -38.01%434.4万 | -38.01%434.4万 | --621.3万 | 16,744.44%303.2万 | 34,456.52%794.8万 | 25,855.56%700.8万 | 25,855.56%700.8万 | ---- | -99.73%1.8万 | -99.58%2.3万 |
| -短期租赁负债 | 36.02%195.6万 | 36.02%195.6万 | 16.94%187.1万 | -5.53%145.2万 | -5.17%143.2万 | -3.49%143.8万 | -3.49%143.8万 | 5.96%160万 | 0.79%153.7万 | -9.63%151万 |
| 递延负债 | 38.97%1,162.2万 | 38.97%1,162.2万 | 134.07%709万 | 22.90%372.4万 | 31.44%466.2万 | 22.03%836.3万 | 22.03%836.3万 | -10.70%302.9万 | -7.99%303万 | -15.18%354.7万 |
| 其他流动负债 | 17.55%2.28亿 | 17.55%2.28亿 | -23.24%1.49亿 | 12.02%2.15亿 | 7.23%2.59亿 | -11.65%1.94亿 | -11.65%1.94亿 | 10.79%1.94亿 | 0.33%1.92亿 | 5.60%2.41亿 |
| 流动负债总额 | 16.14%2.6亿 | 16.14%2.6亿 | -16.10%1.78亿 | 12.76%2.35亿 | 9.94%2.84亿 | -7.34%2.24亿 | -7.34%2.24亿 | 10.20%2.12亿 | -3.06%2.09亿 | 3.04%2.58亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 637.62%6,850.3万 | 637.62%6,850.3万 | 509.30%6,908.2万 | 584.54%6,855万 | 5.53%1,006.4万 | 4.11%928.7万 | 4.11%928.7万 | 49.40%1,133.8万 | -72.07%1,001.4万 | -73.93%953.7万 |
| -长期借款 | 1,008.46%6,328.2万 | 1,008.46%6,328.2万 | 754.74%6,415.7万 | 975.19%6,435万 | 17.43%617.2万 | 33.33%570.9万 | 33.33%570.9万 | 185.07%750.6万 | -80.20%598.5万 | -82.75%525.6万 |
| -长期租赁负债 | 45.92%522.1万 | 45.92%522.1万 | 28.52%492.5万 | 4.24%420万 | -9.09%389.2万 | -22.85%357.8万 | -22.85%357.8万 | -22.68%383.2万 | -28.45%402.9万 | -29.80%428.1万 |
| 递延负债 | -14.38%517.3万 | -14.38%517.3万 | 45.31%638.2万 | 22.55%638.1万 | 129.58%622.4万 | 246.44%604.2万 | 246.44%604.2万 | 92.63%439.2万 | 78.14%520.7万 | 25.63%271.1万 |
| 其他非流动负债 | -37.43%22.4万 | -37.43%22.4万 | -64.71%27万 | 57.39%107.5万 | -10.84%90.5万 | 71.29%35.8万 | 71.29%35.8万 | 332.20%76.5万 | 343.51%68.3万 | 668.94%101.5万 |
| 非流动负债总额 | 371.09%7,390万 | 371.09%7,390万 | 359.13%7,573.4万 | 377.90%7,600.6万 | 29.63%1,719.3万 | 44.27%1,568.7万 | 44.27%1,568.7万 | 64.19%1,649.5万 | -59.15%1,590.4万 | -65.88%1,326.3万 |
| 总负债 | 39.40%3.34亿 | 39.40%3.34亿 | 10.93%2.54亿 | 38.62%3.11亿 | 10.90%3.01亿 | -5.11%2.39亿 | -5.11%2.39亿 | 12.88%2.29亿 | -11.65%2.25亿 | -6.20%2.72亿 |
| 所有者权益 | ||||||||||
| 股本 | 5.24%28.1万 | 5.24%28.1万 | 4.53%27.7万 | 5.79%27.4万 | 5.04%27.1万 | 5.12%26.7万 | 5.12%26.7万 | 5.16%26.5万 | 22.75%25.9万 | 22.86%25.8万 |
| -普通股股本 | 5.24%28.1万 | 5.24%28.1万 | 4.53%27.7万 | 5.79%27.4万 | 5.04%27.1万 | 5.12%26.7万 | 5.12%26.7万 | 5.16%26.5万 | 22.75%25.9万 | 22.86%25.8万 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -4.27%-3.2亿 | -4.27%-3.2亿 | -5.62%-3.21亿 | -5.21%-3.16亿 | -4.69%-3.1亿 | -5.78%-3.07亿 | -5.78%-3.07亿 | -5.98%-3.04亿 | -5.43%-3亿 | -5.30%-2.96亿 |
| 资本公积 | 2.49%5.17亿 | 2.49%5.17亿 | 2.12%5.14亿 | 2.59%5.1亿 | 2.55%5.07亿 | 3.46%5.05亿 | 3.46%5.05亿 | 3.49%5.03亿 | 13.21%4.97亿 | 13.19%4.95亿 |
| 减:库存股 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 不影响留存收益的损益 | 175.65%43.5万 | 175.65%43.5万 | 3,420.00%33.2万 | 107.04%9.5万 | 90.21%-13.3万 | 48.43%-57.5万 | 48.43%-57.5万 | 99.63%-1万 | 45.89%-135万 | 32.12%-135.9万 |
| 股东权益总额 | 0.24%1.98亿 | 0.24%1.98亿 | -3.05%1.93亿 | -0.65%1.94亿 | -0.01%1.98亿 | 2.95%1.97亿 | 2.95%1.97亿 | 3.91%1.99亿 | 33.18%1.96亿 | 32.48%1.98亿 |
| 总权益 | 0.24%1.98亿 | 0.24%1.98亿 | -3.05%1.93亿 | -0.65%1.94亿 | -0.01%1.98亿 | 2.95%1.97亿 | 2.95%1.97亿 | 3.91%1.99亿 | 33.18%1.96亿 | 32.48%1.98亿 |
| 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 | -- | -- | -- | -- |