Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Roblox
RBLX
| (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 | 27.13%7,509.02万 | 25.74%7,473.63万 | 20.13%6,737.12万 | -9.80%8,661.33万 | -9.80%8,661.33万 | -37.14%5,906.45万 | -46.66%5,943.74万 | -40.20%5,608.15万 | 29.64%9,602.3万 | 29.64%9,602.3万 |
| -现金和现金等价物 | 90.69%3,705.16万 | 20.63%2,969.48万 | 27.93%2,226.28万 | 28.90%2,828.97万 | 28.90%2,828.97万 | -37.23%1,943.05万 | -23.73%2,461.57万 | 9.44%1,740.3万 | -13.91%2,194.69万 | -13.91%2,194.69万 |
| -短期投资 | -4.03%3,803.85万 | 29.35%4,504.16万 | 16.62%4,510.84万 | -21.27%5,832.36万 | -21.27%5,832.36万 | -37.09%3,963.41万 | -56.01%3,482.17万 | -50.33%3,867.85万 | 52.49%7,407.62万 | 52.49%7,407.62万 |
| 应收款项 | 8.38%1,490.71万 | -1.29%1,340.56万 | 1.64%1,264.99万 | 1.55%1,251.72万 | 1.55%1,251.72万 | 49.31%1,375.4万 | 48.43%1,358.13万 | 89.42%1,244.57万 | 104.51%1,232.67万 | 104.51%1,232.67万 |
| -应收账款 | 9.27%1,488.65万 | -1.24%1,335.05万 | 1.81%1,253.91万 | 2.41%1,243.36万 | 2.41%1,243.36万 | 83.30%1,362.35万 | 83.91%1,351.75万 | 92.89%1,231.64万 | 108.21%1,214.12万 | 108.21%1,214.12万 |
| -应收利息 | -84.22%2.06万 | -13.69%5.5万 | -14.30%11.08万 | -54.92%8.36万 | -54.92%8.36万 | -23.85%13.05万 | -66.72%6.37万 | -30.33%12.92万 | -5.40%18.55万 | -5.40%18.55万 |
| 预付费用 | 0.54%529.42万 | 12.29%592.39万 | 3.83%527.78万 | -2.91%540.92万 | -2.91%540.92万 | 17.01%526.6万 | -34.10%527.56万 | -6.78%508.29万 | 18.82%557.15万 | 18.82%557.15万 |
| 受限制现金 | 46.24%1,917.74万 | 34.08%1,714.54万 | -59.94%1,708.96万 | -26.10%1,290.77万 | -26.10%1,290.77万 | -37.87%1,311.36万 | -53.16%1,278.73万 | 30.78%4,266.36万 | -40.13%1,746.63万 | -40.13%1,746.63万 |
| 流动资产合计 | 16.17%1.26亿 | 23.53%1.24亿 | -2.85%1.26亿 | -10.61%1.17亿 | -10.61%1.17亿 | -16.69%1.09亿 | -36.41%1.01亿 | -6.19%1.3亿 | 15.29%1.31亿 | 15.29%1.31亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 4.82%2.27亿 | 6.16%2.28亿 | 7.07%2.25亿 | 7.62%2.21亿 | 7.62%2.21亿 | 2.42%2.17亿 | 10.70%2.14亿 | 13.53%2.1亿 | 14.06%2.06亿 | 14.06%2.06亿 |
| -固定资产 | 10.00%2.89亿 | 11.07%2.85亿 | 11.77%2.79亿 | 12.15%2.71亿 | 12.15%2.71亿 | 7.58%2.63亿 | 15.02%2.57亿 | 17.63%2.49亿 | 18.23%2.42亿 | 18.23%2.42亿 |
| -累计折旧 | -34.37%-6,204.9万 | -35.82%-5,777.88万 | -36.95%-5,369.85万 | -37.93%-4,981.02万 | -37.93%-4,981.02万 | -40.91%-4,617.69万 | -43.16%-4,253.93万 | -45.84%-3,921.08万 | -49.26%-3,611.26万 | -49.26%-3,611.26万 |
| 商誉及其他无形资产 | -2.93%2.35亿 | -3.08%2.37亿 | -2.93%2.39亿 | -2.90%2.41亿 | -2.90%2.41亿 | -1.82%2.43亿 | -1.06%2.45亿 | 0.01%2.46亿 | 0.04%2.48亿 | 0.04%2.48亿 |
| -商誉 | 0.00%1.82亿 | 0.00%1.82亿 | 0.00%1.82亿 | 0.00%1.82亿 | 0.00%1.82亿 | 0.50%1.82亿 | 0.77%1.82亿 | 1.63%1.82亿 | 1.63%1.82亿 | 1.63%1.82亿 |
| -其他无形资产 | -11.79%5,311.27万 | -12.10%5,478.22万 | -11.32%5,646.09万 | -10.99%5,833.26万 | -10.99%5,833.26万 | -8.24%6,021.34万 | -6.04%6,232.48万 | -4.33%6,366.85万 | -4.11%6,553.23万 | -4.11%6,553.23万 |
| 投资和预付款 | -8.79%1.29亿 | -13.82%1.39亿 | -18.37%1.38亿 | -19.21%1.47亿 | -19.21%1.47亿 | -18.25%1.42亿 | -6.51%1.61亿 | 25.16%1.69亿 | 25.63%1.81亿 | 25.63%1.81亿 |
| 非流动递延资产 | 45.57%304.68万 | 20.54%254.55万 | 35.69%232.62万 | 21.96%216.17万 | 21.96%216.17万 | 35.20%209.29万 | 36.66%211.18万 | 29.11%171.44万 | 41.20%177.25万 | 41.20%177.25万 |
| 其他非流动资产 | 4.43%17.21万 | 18.18%17万 | 21.65%17.5万 | 43.93%17.18万 | 43.93%17.18万 | 35.71%16.48万 | 18.48%14.39万 | 23.59%14.39万 | 2.55%11.94万 | 2.55%11.94万 |
| 非流动资产合计 | -1.35%5.95亿 | -2.59%6.06亿 | -3.63%6.05亿 | -4.07%6.11亿 | -4.07%6.11亿 | -4.79%6.03亿 | 1.22%6.22亿 | 10.48%6.27亿 | 10.97%6.37亿 | 10.97%6.37亿 |
| 总资产 | 1.32%7.21亿 | 1.05%7.31亿 | -3.50%7.31亿 | -5.19%7.28亿 | -5.19%7.28亿 | -6.82%7.12亿 | -6.48%7.23亿 | 7.22%7.57亿 | 11.69%7.68亿 | 11.69%7.68亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 19.18%2,288.69万 | 10.60%2,196.98万 | 13.50%1,921.68万 | 17.40%2,237.26万 | 17.40%2,237.26万 | 29.14%1,920.33万 | 37.83%1,986.4万 | 44.22%1,693.06万 | 25.51%1,905.67万 | 25.51%1,905.67万 |
| -应付账款 | 15.45%2,152.62万 | 6.86%2,060.91万 | 16.88%1,909.57万 | 20.68%2,225.15万 | 20.68%2,225.15万 | 32.81%1,864.47万 | 44.87%1,928.54万 | 53.01%1,633.75万 | 68.18%1,843.86万 | 68.18%1,843.86万 |
| -其他应付款 | 143.59%136.07万 | 135.17%136.07万 | -79.58%12.11万 | -80.40%12.11万 | -80.40%12.11万 | -32.84%55.86万 | -47.35%57.86万 | -44.16%59.31万 | -85.35%61.8万 | -85.35%61.8万 |
| 短期借款与租赁负债 | 17.89%719.2万 | 19.68%723.88万 | 15.90%686.12万 | 10.77%653.51万 | 10.77%653.51万 | 2.81%610.03万 | 1.33%604.87万 | -12.77%591.97万 | -12.58%589.99万 | -12.58%589.99万 |
| -短期借款 | 128.70%192.77万 | 129.98%191.88万 | 88.89%156万 | 47.48%120.14万 | 47.48%120.14万 | 4.51%84.29万 | 4.51%83.43万 | -46.98%82.59万 | -47.27%81.47万 | -47.27%81.47万 |
| -短期租赁负债 | 0.13%526.42万 | 2.03%532万 | 4.07%530.12万 | 4.88%533.36万 | 4.88%533.36万 | 2.54%525.74万 | 0.84%521.44万 | -2.58%509.39万 | -2.28%508.52万 | -2.28%508.52万 |
| 递延负债 | 12.30%1,730.24万 | 15.82%1,674.49万 | 32.88%1,592.45万 | 30.03%1,602.99万 | 30.03%1,602.99万 | 39.64%1,540.79万 | 27.24%1,445.76万 | 13.03%1,198.45万 | 27.22%1,232.77万 | 27.22%1,232.77万 |
| 其他流动负债 | 20.79%1,361.91万 | 54.52%1,482.93万 | 55.60%1,489.08万 | -29.27%997.4万 | -29.27%997.4万 | -21.65%1,127.52万 | -54.15%959.7万 | -55.05%956.99万 | -33.97%1,410.15万 | -33.97%1,410.15万 |
| 流动负债总额 | 17.34%6,100.04万 | 21.65%6,078.29万 | 28.12%5,689.32万 | 6.86%5,491.15万 | 6.86%5,491.15万 | 12.45%5,198.68万 | -5.14%4,996.74万 | -11.93%4,440.48万 | -3.01%5,138.58万 | -3.01%5,138.58万 |
| 非流动负债 | ||||||||||
| 长期拨备 | 5.50%417.65万 | 5.58%412.17万 | 5.71%406.74万 | 5.76%401.35万 | 5.76%401.35万 | 5.85%395.88万 | 6.16%390.38万 | 6.19%384.77万 | 6.31%379.5万 | 6.31%379.5万 |
| 长期借款与租赁负债 | 8.26%9,796.08万 | 8.95%9,932.86万 | 17.78%9,698.46万 | 12.53%9,335.82万 | 12.53%9,335.82万 | 7.68%9,048.82万 | 7.54%9,117.1万 | -3.46%8,234.58万 | -3.80%8,296.14万 | -3.80%8,296.14万 |
| -长期借款 | 22.28%4,339.4万 | 21.46%4,384.8万 | 56.39%4,114.58万 | 44.64%3,836.34万 | 44.64%3,836.34万 | 32.76%3,548.85万 | 34.03%3,610.02万 | -0.93%2,630.98万 | -1.60%2,652.31万 | -1.60%2,652.31万 |
| -长期租赁负债 | -0.79%5,456.68万 | 0.74%5,548.06万 | -0.35%5,583.88万 | -2.56%5,499.49万 | -2.56%5,499.49万 | -4.01%5,499.98万 | -4.79%5,507.07万 | -4.61%5,603.59万 | -4.80%5,643.83万 | -4.80%5,643.83万 |
| 递延负债 | -4.18%1,018.59万 | -1.53%1,099.53万 | 5.04%1,173.56万 | -1.53%1,192.6万 | -1.53%1,192.6万 | -22.07%1,063.03万 | -21.95%1,116.66万 | -10.86%1,117.25万 | -18.93%1,211.18万 | -18.93%1,211.18万 |
| 其他非流动负债 | -92.65%10.56万 | -91.46%12.42万 | -5.33%139.79万 | -5.58%141.71万 | -5.58%141.71万 | -5.75%143.6万 | -5.92%145.46万 | 369.94%147.66万 | 346.92%150.09万 | 346.92%150.09万 |
| 非流动负债总额 | 5.55%1.12亿 | 6.38%1.15亿 | 15.52%1.14亿 | 10.31%1.11亿 | 10.31%1.11亿 | 3.48%1.07亿 | 3.25%1.08亿 | -2.88%9,884.25万 | -4.48%1亿 | -4.48%1亿 |
| 总负债 | 9.42%1.73亿 | 11.22%1.75亿 | 19.43%1.71亿 | 9.14%1.66亿 | 9.14%1.66亿 | 6.26%1.59亿 | 0.43%1.58亿 | -5.88%1.43亿 | -3.99%1.52亿 | -3.99%1.52亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.32%3.16万 | 0.36%3.16万 | 0.67%3.16万 | 0.51%3.15万 | 0.51%3.15万 | 0.53%3.15万 | 0.49%3.15万 | 1.75%3.14万 | 5.40%3.13万 | 5.40%3.13万 |
| -普通股股本 | 0.32%3.16万 | 0.36%3.16万 | 0.67%3.16万 | 0.51%3.15万 | 0.51%3.15万 | 0.53%3.15万 | 0.49%3.15万 | 1.75%3.14万 | 5.40%3.13万 | 5.40%3.13万 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -2.29%-1,032.62万 | 8.96%-773.83万 | -142.13%-541.82万 | -130.31%-474.89万 | -130.31%-474.89万 | -152.44%-1,009.49万 | -140.68%-849.98万 | -20.89%1,286.14万 | -30.89%1,566.95万 | -30.89%1,566.95万 |
| 资本公积 | 0.23%5.4亿 | 0.26%5.4亿 | 3.26%5.4亿 | 3.18%5.39亿 | 3.18%5.39亿 | 3.34%5.39亿 | 3.31%5.39亿 | 2.29%5.23亿 | 7.97%5.23亿 | 7.97%5.23亿 |
| 减:库存股 | 21.47%167.65万 | --167.65万 | --167.65万 | --158.93万 | --158.93万 | --138.02万 | ---- | ---- | --0 | --0 |
| 股东权益总额 | 0.13%5.28亿 | 0.09%5.31亿 | -0.54%5.33亿 | -1.00%5.33亿 | -1.00%5.33亿 | -2.46%5.28亿 | -2.24%5.3亿 | 1.58%5.36亿 | 6.23%5.38亿 | 6.23%5.38亿 |
| 非控制性权益 | -24.11%1,954.62万 | -30.39%2,431万 | -66.02%2,647.17万 | -61.79%2,989.99万 | -61.79%2,989.99万 | -65.17%2,575.6万 | -52.55%3,492.18万 | 196.21%7,791.2万 | 238.40%7,824.48万 | 238.40%7,824.48万 |
| 总权益 | -1.00%5.48亿 | -1.79%5.55亿 | -8.85%5.6亿 | -8.72%5.63亿 | -8.72%5.63亿 | -10.00%5.53亿 | -8.25%5.65亿 | 10.81%6.14亿 | 16.37%6.16亿 | 16.37%6.16亿 |
| 货币单位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |