Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Roblox
RBLX
| (Q1)2025/11/30 | (FY)2025/08/31 | (Q4)2025/08/31 | (Q3)2025/05/31 | (Q2)2025/02/28 | (Q1)2024/11/30 | (FY)2024/08/31 | (Q4)2024/08/31 | (Q3)2024/05/31 | (Q2)2024/02/29 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 70.22%12.74万 | -58.10%6.96万 | -58.10%6.96万 | 71.92%13.48万 | -53.45%8.08万 | -6.47%7.48万 | 187.78%16.61万 | 187.78%16.61万 | -8.15%7.84万 | 27.58%17.35万 |
| -现金和现金等价物 | 70.22%12.74万 | -58.10%6.96万 | -58.10%6.96万 | 71.92%13.48万 | -53.45%8.08万 | -6.47%7.48万 | 187.78%16.61万 | 187.78%16.61万 | -8.15%7.84万 | 27.58%17.35万 |
| 应收款项 | -39.33%7.63万 | -12.83%8.42万 | -12.83%8.42万 | -55.06%9.12万 | -56.96%13.32万 | -53.37%12.57万 | -63.04%9.65万 | -63.04%9.65万 | -14.26%20.28万 | 15.88%30.94万 |
| -应收账款 | -35.21%6.93万 | 2.24%8.24万 | 2.24%8.24万 | -1.72%7.33万 | -4.33%11.78万 | 22.83%10.7万 | 0.01%8.06万 | 0.01%8.06万 | 17.63%7.46万 | 30.00%12.31万 |
| -应收税费 | -66.03%6,159 | -93.76%958 | -93.76%958 | -86.46%1.73万 | -92.01%1.48万 | -90.03%1.81万 | -91.47%1.54万 | -91.47%1.54万 | -25.98%12.77万 | 8.20%18.57万 |
| -应收关联方款项 | 35.21%768 | 35.21%768 | 35.21%768 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 |
| 存货 | 226.96%5.58万 | 45.04%2.94万 | 45.04%2.94万 | 67.88%3.16万 | 12.29%2.62万 | -36.86%1.71万 | -30.96%2.03万 | -30.96%2.03万 | -69.15%1.88万 | -63.80%2.33万 |
| 预付费用 | -6.50%2.46万 | -52.31%3.06万 | -52.31%3.06万 | 45.57%1.8万 | -44.16%1.65万 | -70.01%2.63万 | 121.96%6.41万 | 121.96%6.41万 | -61.11%1.24万 | -3.40%2.95万 |
| 流动资产合计 | 16.46%28.4万 | -38.40%21.37万 | -38.40%21.37万 | -11.80%27.56万 | -52.10%25.66万 | -47.46%24.39万 | -8.00%34.7万 | -8.00%34.7万 | -24.68%31.25万 | 7.59%53.57万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -20.01%3,793 | -20.00%3,992 | -20.00%3,992 | -19.98%4,244 | -19.98%4,495 | -80.50%4,742 | -88.40%4,990 | -88.40%4,990 | -94.39%5,304 | -95.10%5,617 |
| -固定资产 | 0.00%1.65万 | 0.00%1.65万 | 0.00%1.65万 | 0.00%1.65万 | 0.00%1.65万 | -52.74%1.65万 | -69.05%1.65万 | -69.05%1.65万 | -94.67%1.65万 | -94.97%1.65万 |
| -累计折旧 | -8.08%-1.27万 | -8.68%-1.25万 | -8.68%-1.25万 | -9.48%-1.22万 | -10.32%-1.2万 | -11.22%-1.17万 | -12.18%-1.15万 | -12.18%-1.15万 | 94.79%-1.12万 | 94.90%-1.09万 |
| 商誉及其他无形资产 | -1.42%84.03万 | 223.32%84.32万 | 223.32%84.32万 | 217.86%84.62万 | 212.62%84.92万 | 207.73%85.24万 | -7.63%26.08万 | -7.63%26.08万 | -31.52%26.62万 | -31.09%27.16万 |
| -商誉 | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
| -其他无形资产 | -1.42%84.03万 | 223.32%84.32万 | 223.32%84.32万 | 217.86%84.62万 | 212.62%84.92万 | 207.73%85.24万 | -7.63%26.08万 | -7.63%26.08万 | -7.48%26.62万 | -7.35%27.16万 |
| 关联方资产 | 35.21%768 | 35.21%768 | 35.21%768 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 | 0.00%568 |
| 非流动资产合计 | -1.52%84.41万 | 218.75%84.72万 | 218.75%84.72万 | 213.21%85.04万 | 207.90%85.36万 | 184.47%85.71万 | -18.31%26.58万 | -18.31%26.58万 | -43.82%27.15万 | -45.50%27.72万 |
| 总资产 | 2.46%112.81万 | 73.14%106.09万 | 73.14%106.09万 | 92.81%112.6万 | 36.57%111.02万 | 43.83%110.1万 | -12.78%61.28万 | -12.78%61.28万 | -34.98%58.4万 | -19.24%81.3万 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -6.73%79.51万 | -0.06%80.67万 | -0.06%80.67万 | -9.99%80.06万 | -3.87%90.69万 | -3.62%85.25万 | -5.11%80.72万 | -5.11%80.72万 | 1.08%88.94万 | 4.08%94.34万 |
| -应付账款 | -6.76%79.1万 | 0.22%80.27万 | 0.22%80.27万 | -9.33%79.64万 | -3.64%90.26万 | -3.35%84.83万 | -5.06%80.09万 | -5.06%80.09万 | 0.52%87.83万 | 4.09%93.68万 |
| -应付税费 | 0.26%3,083 | 0.39%3,087 | 0.39%3,087 | 1.11%3,109 | 0.00%3,075 | 0.00%3,075 | 0.00%3,075 | 0.00%3,075 | -2.78%3,075 | 0.62%3,075 |
| -其他应付款 | -7.40%988 | -69.52%988 | -69.52%988 | -86.59%1,067 | -65.60%1,236 | -70.71%1,067 | -20.09%3,242 | -20.09%3,242 | 171.14%7,958 | 5.46%3,593 |
| 应计费用 | 56.92%13.11万 | 50.90%20.57万 | 50.90%20.57万 | 4.43%10.32万 | 21.26%12.07万 | -38.48%8.36万 | -2.37%13.63万 | -2.37%13.63万 | 61.30%9.88万 | 185.21%9.95万 |
| 短期借款与租赁负债 | 98.63%215.96万 | 161.75%178.84万 | 161.75%178.84万 | 265.58%165.86万 | 283.58%160.72万 | 30.54%108.72万 | 3.85%68.32万 | 3.85%68.32万 | -5.74%45.37万 | 0.55%41.9万 |
| -短期借款 | 98.63%215.96万 | 161.75%178.84万 | 161.75%178.84万 | 265.58%165.86万 | 283.58%160.72万 | 34.60%108.72万 | 12.29%68.32万 | 12.29%68.32万 | 13.11%45.37万 | 36.61%41.9万 |
| -短期租赁负债 | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --0 | --0 |
| 递延负债 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | 0.00%1,000 | -50.00%1,000 | -50.00%1,000 | -83.33%1,000 | -83.33%1,000 |
| 其他流动负债 | ---- | ---- | ---- | ---- | ---- | --4.5万 | ---- | ---- | ---- | ---- |
| 流动负债总额 | 49.17%308.67万 | 72.13%280.19万 | 72.13%280.19万 | 77.65%256.34万 | 80.17%263.58万 | 11.60%206.93万 | -1.36%162.78万 | -1.36%162.78万 | 1.01%144.29万 | 7.25%146.29万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | ---- | ---- | ---- | ---- | ---- | --46.96万 | --62.96万 | --62.96万 | --62.96万 | --52.96万 |
| -长期借款 | ---- | ---- | ---- | ---- | ---- | --46.96万 | --62.96万 | --62.96万 | --62.96万 | --52.96万 |
| 递延负债 | 0.00%1.11万 | 0.00%1.11万 | 0.00%1.11万 | 0.00%1.11万 | 0.00%1.11万 | 0.00%1.11万 | 0.00%1.11万 | 0.00%1.11万 | -68.97%1.11万 | -68.97%1.11万 |
| 非流动负债总额 | -97.68%1.11万 | -98.26%1.11万 | -98.26%1.11万 | -98.26%1.11万 | -97.94%1.11万 | 4,217.02%48.08万 | 5,653.67%64.08万 | 5,653.67%64.08万 | 1,685.22%64.08万 | 1,406.62%54.08万 |
| 总负债 | 21.48%309.79万 | 24.00%281.3万 | 24.00%281.3万 | 23.55%257.45万 | 32.10%264.69万 | 36.71%255万 | 36.54%226.86万 | 36.54%226.86万 | 42.30%208.37万 | 43.13%200.37万 |
| 所有者权益 | ||||||||||
| 股本 | 0.24%2,614.42万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 0.00%2,544.09万 | 0.00%2,544.09万 | 12.95%2,544.09万 | 12.95%2,544.09万 |
| -普通股股本 | 0.24%2,614.42万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 2.52%2,608.09万 | 0.00%2,544.09万 | 0.00%2,544.09万 | 12.95%2,544.09万 | 12.95%2,544.09万 |
| 留存收益 | -1.60%-3,323.74万 | -2.63%-3,313.29万 | -2.63%-3,313.29万 | -2.79%-3,290.43万 | -3.46%-3,280万 | -3.48%-3,271.4万 | -2.57%-3,228.27万 | -2.57%-3,228.27万 | -19.88%-3,201.13万 | -19.49%-3,170.32万 |
| 资本公积 | 1.07%515.25万 | 0.00%509.81万 | 0.00%509.81万 | 0.00%509.81万 | 0.00%509.81万 | 0.00%509.81万 | 0.00%509.81万 | 0.00%509.81万 | 40.03%509.81万 | 40.03%509.81万 |
| 不影响留存收益的损益 | 0.38%-2.24万 | -4.88%-2.15万 | -4.88%-2.15万 | -3.69%-2.15万 | -20.84%-2.41万 | -18.40%-2.25万 | -11.37%-2.05万 | -11.37%-2.05万 | 4.20%-2.08万 | -4.15%-2万 |
| 其他权益 | ---- | 100.00%23万 | 100.00%23万 | --30.5万 | --11.5万 | --11.5万 | --11.5万 | --11.5万 | ---- | ---- |
| 股东权益总额 | -36.09%-196.3万 | -5.83%-174.54万 | -5.83%-174.54万 | 3.43%-144.19万 | -29.22%-153.02万 | -31.95%-144.25万 | -73.18%-164.92万 | -73.18%-164.92万 | -167.11%-149.31万 | -206.69%-118.42万 |
| 非控制性权益 | -2.91%-6,781 | -1.23%-6,670 | -1.23%-6,670 | -0.09%-6,595 | 0.79%-6,537 | 0.00%-6,589 | 0.00%-6,589 | 0.00%-6,589 | 8.59%-6,589 | 8.36%-6,589 |
| 总权益 | -35.94%-196.98万 | -5.81%-175.21万 | -5.81%-175.21万 | 3.42%-144.85万 | -29.05%-153.67万 | -31.76%-144.9万 | -72.68%-165.58万 | -72.68%-165.58万 | -164.88%-149.97万 | -202.76%-119.08万 |
| 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 | -- | 带解释段的无保留意见 | -- | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- |