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 | -8.16%2.69亿 | -8.16%2.69亿 | -4.96%2.67亿 | -2.49%2.54亿 | 20.45%3.16亿 | 119.67%2.93亿 | 119.67%2.93亿 | 87.69%2.81亿 | 1,000.15%2.61亿 | 1,737.71%2.63亿 |
| -现金和现金等价物 | -8.16%2.69亿 | -8.16%2.69亿 | -4.96%2.67亿 | -2.49%2.54亿 | 20.45%3.16亿 | 119.67%2.93亿 | 119.67%2.93亿 | 87.69%2.81亿 | 1,000.15%2.61亿 | 1,737.71%2.63亿 |
| 应收款项 | 73.49%1,838.7万 | 73.49%1,838.7万 | 38.03%1,430.3万 | 9.69%1,353.3万 | -0.21%1,163.5万 | 16.16%1,059.8万 | 16.16%1,059.8万 | 13.42%1,036.2万 | 31.55%1,233.8万 | 32.82%1,165.9万 |
| -应收账款 | 73.49%1,838.7万 | 73.49%1,838.7万 | 38.03%1,430.3万 | 9.69%1,353.3万 | -0.21%1,163.5万 | 16.16%1,059.8万 | 16.16%1,059.8万 | 13.42%1,036.2万 | 31.55%1,233.8万 | 32.82%1,165.9万 |
| 存货 | 34.06%4,891.7万 | 34.06%4,891.7万 | 18.01%4,529.5万 | -9.07%4,241.9万 | -15.79%3,822.5万 | -22.29%3,648.8万 | -22.29%3,648.8万 | -23.69%3,838.1万 | -2.01%4,665.1万 | 3.27%4,539.3万 |
| 其他流动资产 | 18.11%2,067万 | 18.11%2,067万 | 17.89%1,434.5万 | 3.49%1,521.3万 | 8.33%1,658.3万 | 11.92%1,750.1万 | 11.92%1,750.1万 | -0.16%1,216.8万 | 4.14%1,470万 | 7.18%1,530.8万 |
| 流动资产合计 | -0.16%3.57亿 | -0.16%3.57亿 | -0.27%3.41亿 | -2.70%3.26亿 | 14.27%3.83亿 | 74.39%3.58亿 | 74.39%3.58亿 | 54.49%3.42亿 | 252.89%3.35亿 | 312.08%3.35亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 22.27%16.8亿 | 22.27%16.8亿 | 19.04%15.98亿 | 16.59%15.06亿 | 18.60%14.24亿 | 22.14%13.74亿 | 22.14%13.74亿 | 27.31%13.42亿 | 34.94%12.91亿 | 38.62%12.01亿 |
| -固定资产 | 25.23%19.42亿 | 25.23%19.42亿 | 22.18%18.36亿 | 19.95%17.22亿 | 21.69%16.2亿 | 24.91%15.5亿 | 24.91%15.5亿 | 29.72%15.02亿 | 36.79%14.35亿 | 40.39%13.31亿 |
| -累计折旧 | -48.28%-2.62亿 | -48.28%-2.62亿 | -48.49%-2.38亿 | -50.03%-2.16亿 | -50.15%-1.96亿 | -51.77%-1.77亿 | -51.77%-1.77亿 | -54.28%-1.6亿 | -55.97%-1.44亿 | -59.11%-1.3亿 |
| 商誉及其他无形资产 | -48.76%151万 | -48.76%151万 | -6.75%2,339.1万 | -7.53%2,366.4万 | -8.27%2,407.3万 | -89.10%294.7万 | -89.10%294.7万 | -9.91%2,508.4万 | -10.72%2,559.2万 | -11.10%2,624.4万 |
| -商誉 | ---- | ---- | 0.00%2,162.9万 | 0.00%2,162.9万 | 0.00%2,162.9万 | 0.00%2,162.9万 | 0.00%2,162.9万 | 0.00%2,162.9万 | 0.00%2,162.9万 | 0.00%2,162.9万 |
| -其他无形资产 | -48.76%151万 | -48.76%151万 | -49.00%176.2万 | -48.65%203.5万 | -47.04%244.4万 | -45.58%294.7万 | -45.58%294.7万 | -44.41%345.5万 | -43.67%396.3万 | -41.53%461.5万 |
| 非流动递延资产 | 27.55%9.47亿 | 27.55%9.47亿 | 32.17%9.5亿 | 32.35%9.55亿 | 83.33%9.3亿 | 84.15%7.42亿 | 84.15%7.42亿 | 117.56%7.19亿 | 153.42%7.22亿 | 77.16%5.07亿 |
| 其他非流动资产 | -6.05%2,552.4万 | -6.05%2,552.4万 | 176.87%1,004.5万 | -45.45%221.2万 | 4.29%425.5万 | 602.92%2,716.8万 | 602.92%2,716.8万 | -29.91%362.8万 | 32.52%405.5万 | 144.31%408万 |
| 非流动资产合计 | 23.64%26.53亿 | 23.64%26.53亿 | 23.52%25.81亿 | 21.74%24.87亿 | 37.05%23.82亿 | 37.68%21.46亿 | 37.68%21.46亿 | 47.39%20.89亿 | 60.40%20.43亿 | 46.85%17.38亿 |
| 总资产 | 20.32%30.09亿 | 20.32%30.09亿 | 20.17%29.22亿 | 18.30%28.12亿 | 33.37%27.65亿 | 41.78%25.01亿 | 41.78%25.01亿 | 48.35%24.32亿 | 73.74%23.77亿 | 63.90%20.73亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 16.76%3,762.5万 | 16.76%3,762.5万 | 19.96%3,824.2万 | -6.78%3,364.6万 | -18.46%3,160.9万 | 7.57%3,222.5万 | 7.57%3,222.5万 | 15.08%3,188万 | 46.43%3,609.2万 | 60.90%3,876.3万 |
| -应付账款 | 16.76%3,762.5万 | 16.76%3,762.5万 | 19.96%3,824.2万 | -6.78%3,364.6万 | -18.46%3,160.9万 | 7.57%3,222.5万 | 7.57%3,222.5万 | 15.08%3,188万 | 46.43%3,609.2万 | 60.90%3,876.3万 |
| 应计费用 | ---- | ---- | 52.69%3,994.6万 | 67.56%3,232.8万 | 28.19%2,215.2万 | 68.14%2,651.6万 | 68.14%2,651.6万 | -35.10%2,616.2万 | -46.22%1,929.3万 | -39.07%1,728.1万 |
| 短期借款与租赁负债 | -9.43%4,034.7万 | -9.43%4,034.7万 | -12.28%3,647.1万 | 16.18%3,321.9万 | 56.68%5,125.9万 | 83.98%4,454.6万 | 83.98%4,454.6万 | 82.65%4,157.8万 | -85.97%2,859.2万 | -80.90%3,271.6万 |
| -短期借款 | -77.58%388.1万 | -77.58%388.1万 | -75.37%387.9万 | -72.66%387.7万 | 79.31%2,262.5万 | 285.46%1,731.1万 | 285.46%1,731.1万 | 307.51%1,574.6万 | -92.31%1,418.2万 | -91.78%1,261.8万 |
| -短期租赁负债 | 33.89%3,646.6万 | 33.89%3,646.6万 | 26.17%3,259.2万 | 103.62%2,934.2万 | 42.47%2,863.4万 | 38.10%2,723.5万 | 38.10%2,723.5万 | 36.68%2,583.2万 | -26.02%1,441万 | 13.77%2,009.8万 |
| 递延负债 | 29.84%5,565.8万 | 29.84%5,565.8万 | 27.61%4,560.6万 | 38.62%4,353.3万 | 36.42%3,971.1万 | 41.25%4,286.8万 | 41.25%4,286.8万 | 59.44%3,573.8万 | 40.83%3,140.5万 | 33.44%2,911万 |
| 其他流动负债 | 28.09%1.07亿 | 28.09%1.07亿 | 150.50%1,493.5万 | 150.09%1,468.8万 | 244.20%1,932万 | 1,198.96%8,343.2万 | 1,198.96%8,343.2万 | -21.77%596.2万 | -21.81%587.3万 | -23.10%561.3万 |
| 流动负债总额 | 18.43%2.4亿 | 18.43%2.4亿 | 24.40%2.24亿 | 29.93%1.99亿 | 34.26%1.97亿 | 47.03%2.03亿 | 47.03%2.03亿 | 49.35%1.8亿 | -47.95%1.53亿 | -42.04%1.47亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 16.73%10.49亿 | 16.73%10.49亿 | 12.75%10亿 | 7.42%9.48亿 | 17.05%9.7亿 | 37.71%8.98亿 | 37.71%8.98亿 | 42.41%8.87亿 | 52.29%8.82亿 | 54.11%8.29亿 |
| -长期借款 | -10.68%1.96亿 | -10.68%1.96亿 | -12.64%1.96亿 | -14.03%1.97亿 | 11.65%2.61亿 | 135.85%2.2亿 | 135.85%2.2亿 | 142.02%2.24亿 | 142.28%2.29亿 | 144.03%2.34亿 |
| -长期租赁负债 | 25.61%8.52亿 | 25.61%8.52亿 | 21.34%8.04亿 | 14.94%7.51亿 | 19.17%7.09亿 | 21.35%6.79亿 | 21.35%6.79亿 | 25.00%6.63亿 | 34.75%6.53亿 | 34.64%5.95亿 |
| 递延负债 | 11.27%891.8万 | 11.27%891.8万 | 11.58%710.4万 | 8.78%774万 | 26.49%798.5万 | 20.06%801.5万 | 20.06%801.5万 | 15.26%636.7万 | 19.46%711.5万 | 3.42%631.3万 |
| 其他非流动负债 | 29.56%8.13亿 | 29.56%8.13亿 | 36.41%8.25亿 | 36.18%8.24亿 | 100.65%7.94亿 | 115.78%6.28亿 | 115.78%6.28亿 | 176.02%6.05亿 | 176.54%6.05亿 | 80.23%3.96亿 |
| 非流动负债总额 | 21.95%18.71亿 | 21.95%18.71亿 | 22.30%18.33亿 | 19.07%17.79亿 | 43.98%17.72亿 | 61.49%15.34亿 | 61.49%15.34亿 | 76.79%14.98亿 | 85.85%14.94亿 | 61.22%12.31亿 |
| 总负债 | 21.54%21.11亿 | 21.54%21.11亿 | 22.52%20.57亿 | 20.08%19.78亿 | 42.95%19.69亿 | 59.66%17.37亿 | 59.66%17.37亿 | 73.36%16.79亿 | 50.02%16.47亿 | 35.53%13.77亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | -50.00%1,000 | -50.00%1,000 | -50.00%1,000 | -50.00%1,000 | -50.00%1,000 | 0.00%2,000 |
| -普通股股本 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | -50.00%1,000 | -50.00%1,000 | -50.00%1,000 | -50.00%1,000 | -50.00%1,000 | 0.00%2,000 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 405.99%9,950.8万 | 405.99%9,950.8万 | 386.72%7,813.8万 | 1,678.39%6,064.3万 | 510.54%3,501.9万 | 226.13%1,966.6万 | 226.13%1,966.6万 | 213.14%1,605.4万 | 118.53%341万 | 59.67%-853万 |
| 资本公积 | 12.41%5.81亿 | 12.41%5.81亿 | 14.10%5.78亿 | 13.99%5.75亿 | 32.70%5.64亿 | 36.29%5.17亿 | 36.29%5.17亿 | 46.99%5.07亿 | 230.06%5.05亿 | 185.29%4.25亿 |
| 不影响留存收益的损益 | -92.36%4.8万 | -92.36%4.8万 | -47.74%16.2万 | -73.51%28.4万 | -52.65%43.8万 | 15.44%62.8万 | 15.44%62.8万 | -71.64%31万 | 18.45%107.2万 | 56.78%92.5万 |
| 股东权益总额 | 26.69%6.81亿 | 26.69%6.81亿 | 25.50%6.57亿 | 24.95%6.36亿 | 43.62%5.99亿 | 47.49%5.37亿 | 47.49%5.37亿 | 57.73%5.23亿 | 276.01%5.09亿 | 225.08%4.17亿 |
| 非控制性权益 | -4.17%2.17亿 | -4.17%2.17亿 | -9.17%2.08亿 | -10.38%1.98亿 | -29.26%1.97亿 | -27.31%2.26亿 | -27.31%2.26亿 | -32.29%2.3亿 | 63.86%2.21亿 | 131.62%2.79亿 |
| 总权益 | 17.54%8.98亿 | 17.54%8.98亿 | 14.93%8.65亿 | 14.27%8.34亿 | 14.42%7.96亿 | 13.01%7.64亿 | 13.01%7.64亿 | 12.23%7.53亿 | 170.23%7.3亿 | 179.84%6.96亿 |
| 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 | -- | -- | -- | -- |