Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (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 | -21.44%9,300.6万 | -39.85%8,568.9万 | 27.13%9,218.3万 | 46.07%1.09亿 | 46.07%1.09亿 | 48.25%1.18亿 | 66.83%1.42亿 | -18.90%7,251万 | -32.76%7,437.7万 | -32.76%7,437.7万 |
| -现金和现金等价物 | -12.61%9,246.5万 | -25.93%8,512.2万 | 80.49%9,165.2万 | 190.77%1.08亿 | 190.77%1.08亿 | 145.28%1.06亿 | 160.24%1.15亿 | 4.36%5,078万 | -47.13%3,718.3万 | -47.13%3,718.3万 |
| -短期投资 | -95.70%54.1万 | -97.94%56.7万 | -97.56%53.1万 | -98.59%52.4万 | -98.59%52.4万 | -65.74%1,257.8万 | -33.23%2,752.7万 | -46.68%2,173万 | -7.68%3,719.4万 | -7.68%3,719.4万 |
| 应收款项 | 17.00%7,054.6万 | 44.08%7,233.2万 | 0.07%7,000.8万 | 39.94%5,972.6万 | 39.94%5,972.6万 | -9.25%6,029.8万 | -20.18%5,020.3万 | 5.21%6,995.8万 | -28.82%4,267.9万 | -28.82%4,267.9万 |
| -应收账款 | 17.00%7,054.6万 | 44.08%7,233.2万 | 0.07%7,000.8万 | 39.94%5,972.6万 | 39.94%5,972.6万 | -9.25%6,029.8万 | -20.18%5,020.3万 | 5.21%6,995.8万 | -28.82%4,267.9万 | -28.82%4,267.9万 |
| 存货 | 6.36%2,543.7万 | 7.47%2,743.4万 | -7.33%2,321.7万 | -7.21%2,186.1万 | -7.21%2,186.1万 | -1.15%2,391.5万 | -3.72%2,552.6万 | -22.80%2,505.4万 | -37.33%2,356万 | -37.33%2,356万 |
| 受限制现金 | -5.49%1,442.8万 | 38.00%1,767万 | 43.80%1,805.9万 | 32.04%1,342.8万 | 32.04%1,342.8万 | 74.31%1,526.6万 | 41.89%1,280.4万 | 69.22%1,255.8万 | 41.15%1,017万 | 41.15%1,017万 |
| 其他流动资产 | 60.31%2,363.5万 | 71.49%1,616.6万 | 15.66%1,643万 | 77.15%1,439万 | 77.15%1,439万 | 54.93%1,474.3万 | 5.18%942.7万 | 28.09%1,420.5万 | -5.24%812.3万 | -5.24%812.3万 |
| 流动资产合计 | -2.39%2.27亿 | -11.15%2.19亿 | 13.18%2.2亿 | 20.73%2.18亿 | 20.73%2.18亿 | 23.23%2.33亿 | 28.02%2.47亿 | -6.08%1.94亿 | -19.36%1.81亿 | -19.36%1.81亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -0.80%2,233.5万 | 7.62%2,065.5万 | 13.74%2,159.1万 | 19.45%2,232.8万 | 19.45%2,232.8万 | 10.30%2,251.6万 | 1.17%1,919.2万 | 12.49%1,898.3万 | 9.82%1,869.3万 | 9.82%1,869.3万 |
| -固定资产 | -0.80%2,233.5万 | 7.62%2,065.5万 | 13.74%2,159.1万 | 24.78%5,692.5万 | 24.78%5,692.5万 | 10.30%2,251.6万 | 1.17%1,919.2万 | 12.49%1,898.3万 | 9.50%4,561.9万 | 9.50%4,561.9万 |
| -累计折旧 | ---- | ---- | ---- | -28.49%-3,459.7万 | -28.49%-3,459.7万 | ---- | ---- | ---- | -9.28%-2,692.6万 | -9.28%-2,692.6万 |
| 商誉及其他无形资产 | 8.39%11.15亿 | 47.09%11.36亿 | 44.67%11.25亿 | 92.97%11.25亿 | 92.97%11.25亿 | 76.33%10.29亿 | 31.04%7.72亿 | 31.02%7.77亿 | -2.50%5.83亿 | -2.50%5.83亿 |
| -商誉 | 11.88%8.98亿 | 45.28%9.06亿 | 43.71%8.9亿 | 81.51%8.87亿 | 81.51%8.87亿 | 64.88%8.03亿 | 27.94%6.24亿 | 27.21%6.2亿 | 0.44%4.89亿 | 0.44%4.89亿 |
| -其他无形资产 | -4.01%2.17亿 | 54.73%2.29亿 | 48.41%2.34亿 | 152.57%2.37亿 | 152.57%2.37亿 | 134.10%2.26亿 | 45.91%1.48亿 | 48.50%1.58亿 | -15.42%9,396.9万 | -15.42%9,396.9万 |
| 其他非流动资产 | -16.45%1,254.9万 | -13.71%1,598.8万 | -15.24%1,551.1万 | -23.82%1,556.1万 | -23.82%1,556.1万 | -8.42%1,501.9万 | 19.92%1,852.8万 | 19.86%1,830万 | 27.45%2,042.7万 | 27.45%2,042.7万 |
| 非流动资产合计 | 7.84%11.5亿 | 44.77%11.72亿 | 42.60%11.62亿 | 86.92%11.63亿 | 86.92%11.63亿 | 71.92%10.67亿 | 29.85%8.1亿 | 30.25%8.15亿 | -1.41%6.22亿 | -1.41%6.22亿 |
| 总资产 | 6.01%13.77亿 | 31.71%13.92亿 | 36.93%13.82亿 | 72.03%13.81亿 | 72.03%13.81亿 | 60.56%12.99亿 | 29.42%10.57亿 | 21.22%10.09亿 | -6.11%8.03亿 | -6.11%8.03亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -8.04%4,639.5万 | 29.44%5,628.7万 | -4.03%5,028.1万 | 34.79%4,821.2万 | 34.79%4,821.2万 | 40.20%5,045.2万 | 20.19%4,348.6万 | 47.04%5,239万 | 17.32%3,576.9万 | 17.32%3,576.9万 |
| -应付账款 | -9.15%3,196.7万 | 25.86%3,861.7万 | -19.11%3,222.2万 | 35.88%3,478.4万 | 35.88%3,478.4万 | 29.22%3,518.6万 | 12.98%3,068.2万 | 41.20%3,983.2万 | 9.95%2,559.9万 | 9.95%2,559.9万 |
| -其他应付款 | -5.49%1,442.8万 | 38.00%1,767万 | 43.80%1,805.9万 | 32.04%1,342.8万 | 32.04%1,342.8万 | 74.31%1,526.6万 | 41.89%1,280.4万 | 69.22%1,255.8万 | 41.15%1,017万 | 41.15%1,017万 |
| 应计费用 | 20.34%3,161.1万 | 45.45%2,618.2万 | -7.18%2,359.1万 | 106.25%3,642.5万 | 106.25%3,642.5万 | 0.14%2,626.8万 | -15.76%1,800.1万 | 34.60%2,541.7万 | -30.65%1,766.1万 | -30.65%1,766.1万 |
| 短期借款与租赁负债 | 910.15%2,200.1万 | 1,610.95%2,203.7万 | 85.01%222.2万 | 101.43%225.6万 | 101.43%225.6万 | -85.45%217.8万 | -91.18%128.8万 | 0.92%120.1万 | -14.31%112万 | -14.31%112万 |
| -短期借款 | --1,992万 | --2,000万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| -短期租赁负债 | -4.45%208.1万 | 58.15%203.7万 | 85.01%222.2万 | 101.43%225.6万 | 101.43%225.6万 | 64.13%217.8万 | 27.40%128.8万 | 0.92%120.1万 | -14.31%112万 | -14.31%112万 |
| 递延负债 | 11.22%3,385.9万 | 70.92%2,443.2万 | 113.53%3,141万 | 168.10%2,494.4万 | 168.10%2,494.4万 | 202.44%3,044.4万 | 25.91%1,429.4万 | 61.67%1,471万 | -11.91%930.4万 | -11.91%930.4万 |
| 其他流动负债 | ---- | ---- | ---- | ---- | ---- | ---- | --203.3万 | ---- | --1,637.8万 | --1,637.8万 |
| 流动负债总额 | 22.43%1.34亿 | 63.00%1.29亿 | 14.71%1.08亿 | 39.39%1.12亿 | 39.39%1.12亿 | 25.32%1.09亿 | -5.27%7,910.2万 | 44.62%9,371.8万 | 18.29%8,023.2万 | 18.29%8,023.2万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -19.47%3.8亿 | -1.03%3.78亿 | 4.52%3.98亿 | -1.42%3.74亿 | -1.42%3.74亿 | 24.22%4.72亿 | 0.65%3.82亿 | -2.95%3.81亿 | -3.13%3.8亿 | -3.13%3.8亿 |
| -长期借款 | -19.97%3.74亿 | -1.54%3.73亿 | 3.73%3.92亿 | -2.46%3.68亿 | -2.46%3.68亿 | 23.75%4.67亿 | 0.53%3.79亿 | -2.97%3.78亿 | -2.97%3.78亿 | -2.97%3.78亿 |
| -长期租赁负债 | 22.92%683.3万 | 53.19%542.3万 | 122.63%560.8万 | 182.19%605.3万 | 182.19%605.3万 | 80.78%555.9万 | 14.94%354万 | -1.25%251.9万 | -25.21%214.5万 | -25.21%214.5万 |
| 递延负债 | 11.02%192.4万 | -56.22%125.9万 | -55.89%145.4万 | -63.63%152.9万 | -63.63%152.9万 | -59.97%173.3万 | -34.02%287.6万 | -47.22%329.6万 | -17.97%420.4万 | -17.97%420.4万 |
| 其他非流动负债 | -0.04%2,318.9万 | 478.24%2,413万 | 370.84%2,271.8万 | 489.59%2,124.3万 | 489.59%2,124.3万 | 396.85%2,319.8万 | -37.43%417.3万 | -47.05%482.5万 | -75.41%360.3万 | -75.41%360.3万 |
| 非流动负债总额 | -18.46%4.05亿 | 3.70%4.04亿 | 8.55%4.22亿 | 2.02%3.97亿 | 2.02%3.97亿 | 27.75%4.97亿 | -0.38%3.89亿 | -4.62%3.89亿 | -5.47%3.89亿 | -5.47%3.89亿 |
| 总负债 | -11.09%5.39亿 | 13.71%5.33亿 | 9.75%5.3亿 | 8.41%5.09亿 | 8.41%5.09亿 | 27.30%6.07亿 | -1.24%4.68亿 | 2.14%4.83亿 | -2.11%4.7亿 | -2.11%4.7亿 |
| 所有者权益 | ||||||||||
| 股本 | 11.48%83.5万 | 18.44%83.5万 | 18.49%83.3万 | 36.64%79.8万 | 36.64%79.8万 | 30.49%74.9万 | 23.25%70.5万 | 22.90%70.3万 | 2.46%58.4万 | 2.46%58.4万 |
| -普通股股本 | 11.48%83.5万 | 18.44%83.5万 | 18.49%83.3万 | 36.64%79.8万 | 36.64%79.8万 | 30.49%74.9万 | 23.25%70.5万 | 22.90%70.3万 | 2.46%58.4万 | 2.46%58.4万 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -32.69%-3.44亿 | -36.09%-3.25亿 | -3.77%-3.04亿 | -1.81%-2.8亿 | -1.81%-2.8亿 | -1.00%-2.59亿 | 0.73%-2.39亿 | -32.62%-2.93亿 | -33.99%-2.75亿 | -33.99%-2.75亿 |
| 资本公积 | 25.16%12.18亿 | 41.91%12.1亿 | 42.27%12.01亿 | 73.63%10.85亿 | 73.63%10.85亿 | 60.31%9.73亿 | 41.56%8.52亿 | 41.08%8.44亿 | 5.02%6.25亿 | 5.02%6.25亿 |
| 减:库存股 | 32.23%2,889.2万 | 32.36%2,889.2万 | 33.53%2,886.4万 | 30.22%2,184.9万 | 30.22%2,184.9万 | 29.78%2,184.9万 | 30.11%2,182.8万 | 30.44%2,161.6万 | 19.05%1,677.8万 | 19.05%1,677.8万 |
| 不影响留存收益的损益 | -6,602.54%-790.9万 | 174.16%289.8万 | -357.08%-1,669.7万 | -2,131.20%-2,095.1万 | -2,131.20%-2,095.1万 | 92.17%-11.8万 | -33.65%-390.8万 | -159.63%-365.3万 | 31.21%-93.9万 | 31.21%-93.9万 |
| 其他权益 | ---- | ---- | ---- | --1.08亿 | --1.08亿 | ---- | ---- | ---- | ---- | ---- |
| 股东权益总额 | 20.98%8.38亿 | 46.03%8.59亿 | 61.85%8.52亿 | 161.72%8.72亿 | 161.72%8.72亿 | 108.18%6.93亿 | 71.92%5.88亿 | 46.27%5.26亿 | -11.23%3.33亿 | -11.23%3.33亿 |
| 总权益 | 20.98%8.38亿 | 46.03%8.59亿 | 61.85%8.52亿 | 161.72%8.72亿 | 161.72%8.72亿 | 108.18%6.93亿 | 71.92%5.88亿 | 46.27%5.26亿 | -11.23%3.33亿 | -11.23%3.33亿 |
| 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 | -- | -- | -- | -- | -- | -- |