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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | 82.21%3,009.9万 | 713.49%7,354.8万 | -158.96%-705万 | -54.84%1.27亿 | -26.07%8,966.6万 | -83.69%1,651.9万 | -50.30%904.1万 | -70.76%1,195.8万 | 161.91%2.82亿 | 76.19%1.21亿 |
| 持续经营净收入 | 164.23%429.5万 | -37.57%1,532.5万 | 368.55%779.6万 | -94.56%1,038.2万 | -136.61%-457.7万 | -107.72%-668.7万 | -53.91%2,454.9万 | -107.57%-290.3万 | 1,532.89%1.91亿 | -35.25%1,250.2万 |
| 持续经营损益 | -44.11%597.6万 | 709.69%927.1万 | 154.51%197万 | -85.84%171.3万 | -138.15%-651.1万 | 418.34%1,069.3万 | 246.61%114.5万 | -335.42%-361.4万 | 209.91%1,209.6万 | 414.97%1,706.6万 |
| 折旧和摊销 | -14.71%2,971.2万 | 15.76%3,245.1万 | 14.03%3,192.2万 | 16.50%1.36亿 | 47.93%4,502.1万 | 27.20%3,483.7万 | -2.18%2,803.3万 | -7.18%2,799.5万 | -4.57%1.17亿 | -5.76%3,043.5万 |
| 递延税费 | -52.57%-92万 | -218.06%-456.1万 | -25.36%-799.3万 | -703.89%-1,758.1万 | -572.33%-916.8万 | 89.60%-60.3万 | 79.67%-143.4万 | -173.07%-637.6万 | 86.72%-218.7万 | 111.43%194.1万 |
| 其他非现金项目 | -25.18%680万 | 0.85%796.1万 | 31.70%794.4万 | 3.71%3,050.1万 | 13.98%748.6万 | 26.75%908.9万 | 4.88%789.4万 | -25.92%603.2万 | -36.77%2,940.9万 | -56.15%656.8万 |
| 营运资金变化 | 73.73%-491.8万 | 132.68%1,647.4万 | -2,031.87%-3,504.8万 | -21.54%-4,277.4万 | -37.42%2,800.5万 | -183.78%-1,872.3万 | 23.73%-5,041.2万 | 95.46%-164.4万 | 53.10%-3,519.4万 | 1,587.52%4,475.3万 |
| -应收款项(增)减 | 178.31%1,519.8万 | 84.86%-1,665.3万 | -181.33%-4,224.7万 | -51.10%-1,831.9万 | -27.47%5,912.1万 | -182.57%-1,940.8万 | -247.83%-1.1亿 | 160.74%5,194.4万 | 84.52%-1,212.4万 | 71.78%8,150.8万 |
| -存货(增)减 | 100.49%10.5万 | 45.15%1,627.1万 | 178.59%1,491万 | -94.11%-3,425.2万 | -45.34%-502.6万 | -22.57%-2,146.5万 | 218.29%1,121万 | -9,529.95%-1,897.1万 | 63.11%-1,764.6万 | 83.32%-345.8万 |
| -预付费用(增)减 | 325.52%172.3万 | 384.20%250.1万 | 238.54%465.5万 | 30.23%-953.7万 | 48.88%-453.3万 | -485.86%-76.4万 | 49.13%-88万 | -2.75%-336万 | -200.31%-1,367万 | -418.08%-886.8万 |
| -应付款项及应计费用(减)增 | -195.77%-2,194.4万 | -70.84%1,435.5万 | 60.44%-1,236.6万 | 134.47%1,933.4万 | 11.76%-2,155.7万 | 41.79%2,291.4万 | 235.73%4,923.4万 | -159.21%-3,125.7万 | -85.19%824.6万 | 9.04%-2,442.9万 |
| 非持续经营活动现金净额 | 118.12%1,612.1万 | -79.93%120.2万 | 225.00%1,023.1万 | 739.1万 | 598.9万 | -818.5万 | ||||
| 经营活动现金净额 | 93.31%4,622万 | 397.34%7,475万 | -15.69%318.1万 | -54.84%1.27亿 | -30.35%8,447.1万 | -76.39%2,391万 | -17.38%1,503万 | -90.77%377.3万 | 161.91%2.82亿 | 76.19%1.21亿 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | -18.57%-2,924.9万 | 36.02%-4,137万 | 16.49%-3,673.9万 | -17.19%-1.7亿 | 9.05%-3,633.6万 | 49.95%-2,466.8万 | -210.15%-6,465.7万 | -26.84%-4,399.2万 | -94.78%-1.45亿 | -24.77%-3,995.3万 |
| 固定资产交易的净现金流 | -18.57%-2,924.9万 | 36.02%-4,137万 | 16.49%-3,673.9万 | -17.19%-1.7亿 | 9.05%-3,633.6万 | 49.95%-2,466.8万 | -210.15%-6,465.7万 | -26.84%-4,399.2万 | -94.78%-1.45亿 | -24.77%-3,995.3万 |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | -20.53%-3,044.3万 | 29.05%-4,621.4万 | 14.49%-3,819.6万 | -17.19%-1.7亿 | 13.44%-3,458.5万 | 48.75%-2,525.8万 | -212.47%-6,514万 | -28.80%-4,467万 | -94.78%-1.45亿 | -24.77%-3,995.3万 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | -270.75%-4,843.5万 | -58.89%1,744.7万 | -70.56%1,682.7万 | 152.23%4,394.4万 | 15.10%-4,259.5万 | 56.42%-1,306.4万 | 530.06%4,244.3万 | 871.61%5,716万 | -150.89%-8,413.2万 | -49.27%-5,017.2万 |
| 债务发行/偿还的净现金流 | -270.75%-4,843.5万 | -58.62%1,744.7万 | -70.69%1,675.6万 | 144.99%4,340.2万 | 30.37%-4,285.4万 | 57.28%-1,306.4万 | 522.78%4,216万 | 915.46%5,716万 | -164.99%-9,646.8万 | -77.87%-6,154.1万 |
| 职工行使股票期权收到的现金 | --0 | --0 | --7.1万 | -95.61%54.2万 | -97.72%25.9万 | --0 | 174.76%28.3万 | --0 | 329.68%1,233.6万 | 1,051.87%1,136.9万 |
| 非持续融资活动现金净额 | 0 | 0 | 0 | 0 | 0 | 0 | ||||
| 融资活动现金净额 | -270.75%-4,843.5万 | -58.89%1,744.7万 | -70.56%1,682.7万 | 152.23%4,394.4万 | 15.10%-4,259.5万 | 56.42%-1,306.4万 | 530.06%4,244.3万 | 871.61%5,716万 | -150.89%-8,413.2万 | -49.27%-5,017.2万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 24.72%6,569万 | -44.76%3,313.8万 | 12.36%5,077.6万 | 145.69%4,519万 | 4.24%3,189.3万 | 679.85%5,267.1万 | 116.72%5,998.9万 | 145.69%4,519万 | 1,461.44%1,839.3万 | 33.44%3,059.7万 |
| 当期现金流变化 | -126.60%-3,265.8万 | 699.75%4,598.3万 | -211.84%-1,818.8万 | -97.20%147.5万 | -76.60%729.1万 | -165.50%-1,441.2万 | 38.78%-766.7万 | 34.46%1,626.3万 | 16,275.46%5,273.2万 | 872.20%3,115.9万 |
| 利率变动影响 | 37.51%-397.8万 | -3,948.42%-1,343.1万 | 137.57%55万 | 115.85%411.1万 | 169.97%1,159.2万 | -445.79%-636.6万 | 104.15%34.9万 | 47.84%-146.4万 | -229.22%-2,593.5万 | -114.00%-1,656.6万 |
| 期末现金流 | -8.90%2,905.4万 | 24.72%6,569万 | -44.76%3,313.8万 | 12.36%5,077.6万 | 12.36%5,077.6万 | 4.24%3,189.3万 | 679.85%5,267.1万 | 116.72%5,998.9万 | 145.69%4,519万 | 145.69%4,519万 |
| 自由现金流 | 471.72%1,443.4万 | 162.93%3,147.9万 | 32.02%-3,531.7万 | -152.17%-5,894.8万 | -42.15%4,691万 | -107.59%-388.3万 | -102.21%-5,002.1万 | -1,045.13%-5,195.4万 | 307.61%1.13亿 | 134.27%8,109.4万 |
| 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 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | -- | -- |