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 | -12.76%8,229.5万 | -12.76%8,229.5万 | 16.25%1.1亿 | -38.33%9,944万 | -44.41%9,028.8万 | -42.44%9,433.4万 | -42.44%9,433.4万 | -40.74%9,487.5万 | 6.87%1.61亿 | 13.16%1.62亿 |
| -现金和现金等价物 | -12.76%8,229.5万 | -12.76%8,229.5万 | 16.25%1.1亿 | -38.33%9,944万 | -44.41%9,028.8万 | -42.44%9,433.4万 | -42.44%9,433.4万 | -40.74%9,487.5万 | 6.87%1.61亿 | 13.16%1.62亿 |
| 应收款项 | 13.45%8,809.6万 | 13.45%8,809.6万 | -0.56%8,586.9万 | 0.23%8,557.8万 | 0.96%8,144万 | -1.17%7,764.9万 | -1.17%7,764.9万 | -3.57%8,635.5万 | -12.45%8,538万 | -17.44%8,066.3万 |
| -应收账款 | 13.45%8,809.6万 | 13.45%8,809.6万 | -0.56%8,586.9万 | 0.23%8,557.8万 | 0.96%8,144万 | -1.17%7,764.9万 | -1.17%7,764.9万 | -3.57%8,635.5万 | -12.45%8,538万 | -17.44%8,066.3万 |
| 存货 | 1.04%5,285.4万 | 1.04%5,285.4万 | -5.31%5,424.6万 | 10.51%5,710.3万 | -6.75%5,388.3万 | -12.86%5,231.2万 | -12.86%5,231.2万 | -12.38%5,728.8万 | -17.40%5,167万 | -8.96%5,778.4万 |
| 其他流动资产 | 64.78%2,946.1万 | 64.78%2,946.1万 | 51.19%2,576.7万 | 18.49%1,962.9万 | 3.36%1,792.8万 | 5.96%1,787.9万 | 5.96%1,787.9万 | -11.57%1,704.3万 | -12.46%1,656.6万 | -3.26%1,734.6万 |
| 流动资产合计 | 4.35%2.53亿 | 4.35%2.53亿 | 8.07%2.76亿 | -16.87%2.62亿 | -23.47%2.44亿 | -24.17%2.42亿 | -24.17%2.42亿 | -23.56%2.56亿 | -4.55%3.15亿 | -1.37%3.18亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -4.27%1.12亿 | -4.27%1.12亿 | -2.53%1.14亿 | -0.60%1.15亿 | -0.43%1.16亿 | -1.45%1.17亿 | -1.45%1.17亿 | -2.72%1.17亿 | -3.96%1.16亿 | -1.04%1.17亿 |
| -固定资产 | 2.84%3.73亿 | 2.84%3.73亿 | 2.88%3.71亿 | 1.03%3.68亿 | 0.48%3.65亿 | -0.08%3.62亿 | -0.08%3.62亿 | 0.26%3.61亿 | 1.33%3.64亿 | 2.41%3.64亿 |
| -累计折旧 | -6.25%-2.6亿 | -6.25%-2.6亿 | -5.49%-2.57亿 | -1.80%-2.53亿 | -0.91%-2.49亿 | -0.59%-2.45亿 | -0.59%-2.45亿 | -1.75%-2.43亿 | -4.01%-2.48亿 | -4.13%-2.47亿 |
| 商誉及其他无形资产 | -0.55%3.63亿 | -0.55%3.63亿 | -2.93%3.65亿 | 46.05%3.69亿 | 42.54%3.65亿 | 39.60%3.65亿 | 39.60%3.65亿 | 45.64%3.76亿 | -4.44%2.53亿 | -3.42%2.56亿 |
| -商誉 | 4.13%2.1亿 | 4.13%2.1亿 | 6.38%2.07亿 | 32.99%2.08亿 | 30.08%2.03亿 | 27.70%2.01亿 | 27.70%2.01亿 | 26.40%1.95亿 | 0.08%1.56亿 | 0.44%1.56亿 |
| -其他无形资产 | -6.30%1.54亿 | -6.30%1.54亿 | -12.96%1.57亿 | 67.09%1.62亿 | 62.02%1.62亿 | 57.64%1.64亿 | 57.64%1.64亿 | 74.20%1.81亿 | -10.94%9,682.7万 | -8.89%9,994.9万 |
| 非流动递延资产 | -8.99%2,511万 | -8.99%2,511万 | -9.13%2,438.7万 | 0.36%2,671.4万 | 8.95%2,785.1万 | 9.56%2,759.1万 | 9.56%2,759.1万 | 13.12%2,683.7万 | 16.59%2,661.9万 | 9.97%2,556.3万 |
| 其他非流动资产 | -16.24%1,103.9万 | -16.24%1,103.9万 | -22.81%1,092万 | -23.63%1,169.4万 | -21.59%1,243.9万 | -17.74%1,318万 | -17.74%1,318万 | -19.30%1,414.7万 | -14.10%1,531.3万 | -9.92%1,586.4万 |
| 非流动资产合计 | -2.23%5.12亿 | -2.23%5.12亿 | -3.68%5.14亿 | 27.32%5.23亿 | 25.90%5.22亿 | 24.05%5.23亿 | 24.05%5.23亿 | 27.21%5.34亿 | -3.58%4.11亿 | -2.30%4.15亿 |
| 总资产 | -0.15%7.64亿 | -0.15%7.64亿 | 0.12%7.9亿 | 8.15%7.85亿 | 4.46%7.66亿 | 3.27%7.65亿 | 3.27%7.65亿 | 4.70%7.89亿 | -4.01%7.26亿 | -1.90%7.33亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 13.50%5,761.7万 | 13.50%5,761.7万 | 3.73%5,581.3万 | 12.04%5,519.6万 | -5.66%5,139.5万 | -4.53%5,076.6万 | -4.53%5,076.6万 | -10.78%5,380.7万 | -22.86%4,926.5万 | -17.66%5,448万 |
| -应付账款 | 13.12%4,822万 | 13.12%4,822万 | 6.94%4,807.1万 | 15.66%4,726.5万 | -5.32%4,318.2万 | -2.00%4,262.9万 | -2.00%4,262.9万 | -9.82%4,495.1万 | -23.07%4,086.4万 | -14.61%4,560.9万 |
| -应付税费 | 18.89%824.6万 | 18.89%824.6万 | -14.04%657.5万 | -6.06%674.9万 | -8.25%701.4万 | -17.83%693.6万 | -17.83%693.6万 | -16.98%764.9万 | -24.27%718.4万 | -33.46%764.5万 |
| -应付股利 | -4.16%115.1万 | -4.16%115.1万 | -3.31%116.7万 | -2.88%118.2万 | -2.20%119.9万 | -2.60%120.1万 | -2.60%120.1万 | -3.29%120.7万 | -3.11%121.7万 | -2.93%122.6万 |
| 应计费用 | 3.05%3,138.2万 | 3.05%3,138.2万 | -10.75%2,840.6万 | 5.77%2,773万 | -8.02%2,284.6万 | 14.13%3,045.2万 | 14.13%3,045.2万 | 19.43%3,182.7万 | 2.76%2,621.8万 | 4.03%2,483.8万 |
| 现行拨备 | 34.92%1,645万 | 34.92%1,645万 | 47.86%1,590.4万 | -1.97%1,189.1万 | 0.78%1,203.5万 | 1.23%1,219.2万 | 1.23%1,219.2万 | -10.41%1,075.6万 | -5.32%1,213万 | 7.99%1,194.2万 |
| 短期借款与租赁负债 | -26.83%345.3万 | -26.83%345.3万 | -21.78%359.1万 | 4.26%455.7万 | -1.36%433.9万 | 7.40%471.9万 | 7.40%471.9万 | 3.31%459.1万 | 1.82%437.1万 | 9.10%439.9万 |
| -短期租赁负债 | -26.83%345.3万 | -26.83%345.3万 | -21.78%359.1万 | 4.26%455.7万 | -1.36%433.9万 | 7.40%471.9万 | 7.40%471.9万 | 3.31%459.1万 | 1.82%437.1万 | 9.10%439.9万 |
| 其他流动负债 | 135.33%78.6万 | 135.33%78.6万 | -62.53%105.6万 | 135.85%109.2万 | 529.41%181.9万 | -55.29%33.4万 | -55.29%33.4万 | 16,476.47%281.8万 | -34.05%46.3万 | -55.47%28.9万 |
| 流动负债总额 | 11.40%1.1亿 | 11.40%1.1亿 | 0.94%1.05亿 | 8.67%1亿 | -3.66%9,243.4万 | 1.47%9,846.3万 | 1.47%9,846.3万 | 0.36%1.04亿 | -13.75%9,244.7万 | -9.29%9,594.8万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -30.05%7,934.1万 | -30.05%7,934.1万 | -8.96%1.14亿 | 23.09%1.08亿 | 18.11%1.08亿 | 22.66%1.13亿 | 22.66%1.13亿 | 21.46%1.25亿 | -13.62%8,774.1万 | -9.64%9,132.4万 |
| -长期借款 | -37.70%5,750万 | -37.70%5,750万 | -11.68%9,070万 | 35.38%8,800万 | 28.44%8,670万 | 36.74%9,230万 | 36.74%9,230万 | 33.96%1.03亿 | -15.63%6,500万 | -15.90%6,750万 |
| -长期租赁负债 | 3.41%2,184.1万 | 3.41%2,184.1万 | 3.73%2,283.7万 | -12.06%1,999.9万 | -11.18%2,116万 | -15.40%2,112万 | -15.40%2,112万 | -15.38%2,201.6万 | -7.31%2,274.1万 | 14.49%2,382.4万 |
| 递延负债 | 0.45%1,280万 | 0.45%1,280万 | -6.14%1,293.7万 | -0.57%1,423.3万 | -8.27%1,323万 | -13.48%1,274.3万 | -13.48%1,274.3万 | -9.84%1,378.4万 | -9.29%1,431.4万 | -8.63%1,442.3万 |
| 员工福利 | -5.93%369.8万 | -5.93%369.8万 | -15.76%384.2万 | -15.51%387.2万 | -15.38%390.5万 | -15.55%393.1万 | -15.55%393.1万 | -8.10%456.1万 | -8.65%458.3万 | -8.01%461.5万 |
| 其他非流动负债 | -19.21%699.8万 | -19.21%699.8万 | -34.92%763.1万 | 111.36%800.2万 | 88.01%986.1万 | 58.73%866.2万 | 58.73%866.2万 | 137.51%1,172.6万 | -23.64%378.6万 | 0.42%524.5万 |
| 非流动负债总额 | -25.89%1.03亿 | -25.89%1.03亿 | -10.88%1.38亿 | 21.45%1.34亿 | 16.65%1.35亿 | 18.29%1.39亿 | 18.29%1.39亿 | 21.05%1.55亿 | -13.28%1.1亿 | -9.04%1.16亿 |
| 总负债 | -10.41%2.13亿 | -10.41%2.13亿 | -6.14%2.43亿 | 15.63%2.35亿 | 7.44%2.27亿 | 10.67%2.37亿 | 10.67%2.37亿 | 11.80%2.59亿 | -13.49%2.03亿 | -9.15%2.12亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.93%3.25亿 | 0.93%3.25亿 | 0.88%3.25亿 | 0.87%3.25亿 | 0.86%3.25亿 | 0.85%3.22亿 | 0.85%3.22亿 | 0.88%3.22亿 | 0.87%3.22亿 | 0.96%3.22亿 |
| -普通股股本 | 0.93%3.25亿 | 0.93%3.25亿 | 0.88%3.25亿 | 0.87%3.25亿 | 0.86%3.25亿 | 0.85%3.22亿 | 0.85%3.22亿 | 0.88%3.22亿 | 0.87%3.22亿 | 0.96%3.22亿 |
| 留存收益 | 9.28%7.13亿 | 9.28%7.13亿 | 8.05%6.95亿 | 9.07%6.82亿 | 8.64%6.65亿 | 8.41%6.53亿 | 8.41%6.53亿 | 9.34%6.43亿 | 8.72%6.26亿 | 8.57%6.12亿 |
| 资本公积 | -3.04%4,330.3万 | -3.04%4,330.3万 | -1.55%4,224.4万 | -0.84%4,123.6万 | 0.90%4,080.4万 | -0.96%4,466.2万 | -0.96%4,466.2万 | -4.05%4,290.8万 | -4.37%4,158.6万 | -4.67%4,044万 |
| 减:库存股 | 11.64%5.44亿 | 11.64%5.44亿 | 9.95%5.27亿 | 9.21%5.1亿 | 8.20%4.93亿 | 9.68%4.87亿 | 9.68%4.87亿 | 11.78%4.79亿 | 11.13%4.67亿 | 10.82%4.56亿 |
| 不影响留存收益的损益 | 422.27%1,374.8万 | 422.27%1,374.8万 | 524.39%1,259.4万 | 1,450.97%1,202万 | -56.71%127.2万 | -200.05%-426.6万 | -200.05%-426.6万 | 398.81%201.7万 | -79.00%77.5万 | 320.92%293.8万 |
| 股东权益总额 | 4.46%5.52亿 | 4.46%5.52亿 | 3.17%5.48亿 | 5.24%5.5亿 | 3.25%5.38亿 | 0.26%5.28亿 | 0.26%5.28亿 | 1.56%5.31亿 | 0.26%5.23亿 | 1.39%5.21亿 |
| 总权益 | 4.46%5.52亿 | 4.46%5.52亿 | 3.17%5.48亿 | 5.24%5.5亿 | 3.25%5.38亿 | 0.26%5.28亿 | 0.26%5.28亿 | 1.56%5.31亿 | 0.26%5.23亿 | 1.39%5.21亿 |
| 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 | -- | -- | -- | -- |