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 | 80.96%2,267.1万 | 27.08%1,224.3万 | 276.51%3,311.8万 | 452.07%2,784.1万 | 452.07%2,784.1万 | 79.87%1,252.8万 | 457.85%963.4万 | 306.28%879.6万 | 34.44%504.3万 | 34.44%504.3万 |
| -现金和现金等价物 | 80.96%2,267.1万 | 27.08%1,224.3万 | 276.51%3,311.8万 | 452.07%2,784.1万 | 452.07%2,784.1万 | 79.87%1,252.8万 | 457.85%963.4万 | 306.28%879.6万 | 34.44%504.3万 | 34.44%504.3万 |
| 应收款项 | -34.66%1,502.6万 | 72.44%2,754.6万 | 1.62%841万 | 19,932.22%1,802.9万 | 19,932.22%1,802.9万 | 38,874.58%2,299.5万 | 21,198.67%1,597.4万 | 2,385.29%827.6万 | -76.32%9万 | -76.32%9万 |
| -应收账款 | -35.97%1,465.5万 | 70.75%2,712.4万 | 0.93%822.3万 | 83,790.48%1,761.7万 | 83,790.48%1,761.7万 | 81,639.29%2,288.7万 | 36,002.27%1,588.5万 | 2,579.93%814.7万 | -94.05%2.1万 | -94.05%2.1万 |
| -应收税费 | 243.52%37.1万 | 374.16%42.2万 | 44.96%18.7万 | 497.10%41.2万 | 497.10%41.2万 | 248.39%10.8万 | 187.10%8.9万 | 344.83%12.9万 | 155.56%6.9万 | 155.56%6.9万 |
| 存货 | 90.15%102.3万 | 87.41%50.6万 | 668.32%77.6万 | 957.63%62.4万 | 957.63%62.4万 | 727.69%53.8万 | 302.99%27万 | 17.44%10.1万 | -29.76%5.9万 | -29.76%5.9万 |
| 预付费用 | -13.97%97.9万 | -32.75%84.2万 | 267.08%119.3万 | 212.40%120.9万 | 212.40%120.9万 | 183.08%113.8万 | 212.22%125.2万 | 60.89%32.5万 | 104.76%38.7万 | 104.76%38.7万 |
| 流动资产合计 | 6.72%3,969.9万 | 51.63%4,113.7万 | 148.58%4,349.7万 | 755.05%4,770.3万 | 755.05%4,770.3万 | 396.58%3,719.9万 | 1,095.15%2,713万 | 528.07%1,749.8万 | 26.68%557.9万 | 26.68%557.9万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 143.65%3,987.5万 | 122.89%3,056.3万 | 95.15%2,380.8万 | 1,897.39%1,839.6万 | 1,897.39%1,839.6万 | 211.50%1,636.6万 | 208.13%1,371.2万 | 121.17%1,220万 | -82.43%92.1万 | -82.43%92.1万 |
| -固定资产 | 113.22%6,544.9万 | 90.24%5,313.1万 | 68.81%4,432.5万 | 138.69%3,594.9万 | 138.69%3,594.9万 | 67.14%3,069.6万 | 59.77%2,792.8万 | 34.44%2,625.7万 | -21.09%1,506.1万 | -21.09%1,506.1万 |
| -累计折旧 | -78.46%-2,557.4万 | -58.75%-2,256.8万 | -45.96%-2,051.7万 | -24.14%-1,755.3万 | -24.14%-1,755.3万 | -9.30%-1,433万 | -9.10%-1,421.6万 | -0.31%-1,405.7万 | -2.13%-1,414万 | -2.13%-1,414万 |
| 投资和预付款 | ---- | ---- | ---- | 3.72%27.9万 | 3.72%27.9万 | -1.83%26.8万 | 0.74%27.2万 | -34.70%27.1万 | -35.49%26.9万 | -35.49%26.9万 |
| 非流动递延资产 | --74.5万 | --67.6万 | --84.7万 | --22.9万 | --22.9万 | ---- | ---- | ---- | --0 | --0 |
| 其他非流动资产 | --26.9万 | --26.7万 | --27.5万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 非流动资产合计 | 145.82%4,088.9万 | 125.30%3,150.6万 | 99.90%2,493万 | 1,488.57%1,890.4万 | 1,488.57%1,890.4万 | 200.96%1,663.4万 | 196.27%1,398.4万 | 110.27%1,247.1万 | -78.97%119万 | -78.97%119万 |
| 总资产 | 49.70%8,058.8万 | 76.69%7,264.3万 | 128.33%6,842.7万 | 884.00%6,660.7万 | 884.00%6,660.7万 | 313.53%5,383.3万 | 488.18%4,111.4万 | 243.80%2,996.9万 | -32.73%676.9万 | -32.73%676.9万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -23.95%1,411.2万 | 45.09%1,483.7万 | 84.53%964万 | 1,347.65%984.4万 | 1,347.65%984.4万 | 3,502.91%1,855.5万 | 780.03%1,022.6万 | 375.34%522.4万 | -58.18%68万 | -58.18%68万 |
| -应付账款 | -20.19%1,411.2万 | 55.49%1,483.7万 | 88.87%896.2万 | 1,347.65%984.4万 | 1,347.65%984.4万 | 3,333.40%1,768.2万 | 721.17%954.2万 | 331.76%474.5万 | -58.18%68万 | -58.18%68万 |
| -应付税费 | ---- | ---- | 41.54%67.8万 | ---- | ---- | --87.3万 | --68.4万 | --47.9万 | ---- | ---- |
| 现行拨备 | 66.04%150.6万 | 85.71%156万 | 93.48%127.7万 | 95.59%124.2万 | 95.59%124.2万 | 242.26%90.7万 | 185.71%84万 | 117.11%66万 | 115.25%63.5万 | 115.25%63.5万 |
| 短期借款与租赁负债 | 78.88%1,711.2万 | 16.48%1,029.8万 | 31.92%984.8万 | 1,466.72%1,016.8万 | 1,466.72%1,016.8万 | 5,878.75%956.6万 | 9,406.45%884.1万 | 7,926.88%746.5万 | 597.85%64.9万 | 597.85%64.9万 |
| -短期借款 | 51.38%1,110.8万 | 1.68%731.2万 | 17.90%744.2万 | --778.1万 | --778.1万 | 5,141.43%733.8万 | --719.1万 | --631.2万 | ---- | ---- |
| -短期租赁负债 | 48.54%25.4万 | 363.46%24.1万 | 359.62%23.9万 | 388.10%20.5万 | 388.10%20.5万 | 755.00%17.1万 | -44.09%5.2万 | -44.09%5.2万 | -54.84%4.2万 | -54.84%4.2万 |
| 其他流动负债 | 20.66%51.4万 | 35.47%48.5万 | --49.1万 | --47.2万 | --47.2万 | --42.6万 | --35.8万 | ---- | ---- | ---- |
| 流动负债总额 | 12.87%3,324.4万 | 34.12%2,718万 | 59.23%2,125.6万 | 1,006.21%2,172.6万 | 1,006.21%2,172.6万 | 3,033.40%2,945.4万 | 1,208.26%2,026.5万 | 792.31%1,334.9万 | -2.48%196.4万 | -2.48%196.4万 |
| 非流动负债 | ||||||||||
| 长期拨备 | 16.74%1,529万 | -1.48%1,320.3万 | 5.72%1,386.8万 | 688.28%1,445.7万 | 688.28%1,445.7万 | 699.63%1,309.8万 | 738.09%1,340.1万 | 695.51%1,311.8万 | 11.02%183.4万 | 11.02%183.4万 |
| 长期借款与租赁负债 | -93.40%34万 | -30.35%358万 | -8.33%493万 | -5.54%519.9万 | -5.54%519.9万 | -12.25%514.9万 | 919.84%514万 | 6,976.32%537.8万 | 5,459.60%550.4万 | 5,459.60%550.4万 |
| -长期借款 | ---- | -37.36%318万 | -16.12%444.8万 | -11.80%477.7万 | -11.80%477.7万 | -19.94%469.8万 | 1,028.22%507.7万 | --530.3万 | --541.6万 | --541.6万 |
| -长期租赁负债 | -24.61%34万 | 534.92%40万 | 542.67%48.2万 | 379.55%42.2万 | 379.55%42.2万 | --45.1万 | 16.67%6.3万 | -1.32%7.5万 | -11.11%8.8万 | -11.11%8.8万 |
| 其他非流动负债 | 111.37%669.2万 | 119.13%554.4万 | 1,703.27%495.9万 | --416.5万 | --416.5万 | --316.6万 | --253万 | --27.5万 | ---- | ---- |
| 非流动负债总额 | 4.25%2,232.2万 | 5.96%2,232.7万 | 26.56%2,375.7万 | 224.63%2,382.1万 | 224.63%2,382.1万 | 185.28%2,141.3万 | 901.95%2,107.1万 | 988.17%1,877.1万 | 319.07%733.8万 | 319.07%733.8万 |
| 总负债 | 9.24%5,556.6万 | 19.77%4,950.7万 | 40.14%4,501.3万 | 389.65%4,554.7万 | 389.65%4,554.7万 | 502.26%5,086.7万 | 1,031.87%4,133.6万 | 897.21%3,212万 | 147.07%930.2万 | 147.07%930.2万 |
| 所有者权益 | ||||||||||
| 股本 | 32.14%7,625.1万 | 31.25%7,566.6万 | -72.67%7,565.7万 | -72.66%7,564.9万 | -72.66%7,564.9万 | -79.15%5,770.3万 | -79.15%5,765.1万 | 0.10%2.77亿 | 0.06%2.77亿 | 0.06%2.77亿 |
| -普通股股本 | 32.14%7,625.1万 | 31.25%7,566.6万 | -72.67%7,565.7万 | -72.66%7,564.9万 | -72.66%7,564.9万 | -79.15%5,770.3万 | -79.15%5,765.1万 | 0.10%2.77亿 | 0.06%2.77亿 | 0.06%2.77亿 |
| 留存收益 | -856.14%-560.3万 | -340.12%-512.3万 | 98.20%-397.4万 | 98.23%-388.9万 | 98.23%-388.9万 | 99.72%-58.6万 | 99.45%-116.4万 | -5.65%-2.21亿 | -5.48%-2.19亿 | -5.48%-2.19亿 |
| 资本公积 | 5.84%2,635.1万 | 6.31%2,632.2万 | 5.57%2,598.7万 | 3.03%2,529.7万 | 3.03%2,529.7万 | 3.49%2,489.8万 | 12.39%2,475.9万 | 12.93%2,461.6万 | 13.22%2,455.3万 | 13.22%2,455.3万 |
| 不影响留存收益的损益 | 0.30%-8,413万 | -0.05%-8,432.8万 | 0.71%-8,369万 | 0.82%-8,372.4万 | 0.82%-8,372.4万 | 0.06%-8,437.9万 | 0.02%-8,429万 | -0.33%-8,428.5万 | -0.58%-8,441.4万 | -0.58%-8,441.4万 |
| 股东权益总额 | 644.37%1,286.9万 | 511.86%1,253.7万 | 501.96%1,398万 | 626.37%1,333.3万 | 626.37%1,333.3万 | -151.71%-236.4万 | -191.19%-304.4万 | -163.28%-347.8万 | -140.23%-253.3万 | -140.23%-253.3万 |
| 非控制性权益 | 128.01%1,215.3万 | 275.58%1,059.9万 | 610.93%943.4万 | --772.7万 | --772.7万 | --533万 | --282.2万 | --132.7万 | --0 | --0 |
| 总权益 | 743.63%2,502.2万 | 10,521.62%2,313.6万 | 1,188.52%2,341.4万 | 931.43%2,106万 | 931.43%2,106万 | -35.13%296.6万 | -106.65%-22.2万 | -139.14%-215.1万 | -140.23%-253.3万 | -140.23%-253.3万 |
| 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 |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |