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 | 449.52%4,709.4万 | 435.90%4,318.3万 | -44.05%502万 | -55.39%712.9万 | -55.39%712.9万 | 17.59%857万 | -25.03%805.8万 | -2.42%897.3万 | 106.93%1,597.9万 | 106.93%1,597.9万 |
| -现金和现金等价物 | 449.52%4,709.4万 | 435.19%4,312.6万 | -44.05%502万 | -55.39%712.9万 | -55.39%712.9万 | 17.59%857万 | -25.03%805.8万 | -2.42%897.3万 | 106.93%1,597.9万 | 106.93%1,597.9万 |
| -短期投资 | ---- | --5.7万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 应收款项 | 12.25%3,333万 | 23.17%3,226.6万 | 59.50%3,322.3万 | 48.42%2,969.7万 | 48.42%2,969.7万 | 65.98%2,969.3万 | 80.62%2,619.7万 | 18.06%2,082.9万 | 28.08%2,000.9万 | 28.08%2,000.9万 |
| -应收账款 | 12.25%3,333万 | 23.17%3,226.6万 | 59.50%3,322.3万 | 48.42%2,969.7万 | 48.42%2,969.7万 | 65.98%2,969.3万 | 80.62%2,619.7万 | 18.06%2,082.9万 | 28.08%2,000.9万 | 28.08%2,000.9万 |
| 存货 | 26.34%7,817.1万 | 34.62%7,641.4万 | 35.51%7,298万 | 33.66%6,854万 | 33.66%6,854万 | 26.26%6,187.5万 | 26.86%5,676.3万 | 25.69%5,385.7万 | 12.07%5,128万 | 12.07%5,128万 |
| 受限制现金 | ---- | ---- | ---- | --0 | --0 | --0 | --0 | --13.9万 | --66.1万 | --66.1万 |
| 其他流动资产 | -13.32%630.1万 | -1.67%661万 | 27.32%837.5万 | 22.68%784.8万 | 22.68%784.8万 | 42.70%726.9万 | 12.31%672.2万 | 33.92%657.8万 | 5.79%639.7万 | 5.79%639.7万 |
| 流动资产合计 | 53.52%1.65亿 | 62.14%1.58亿 | 32.33%1.2亿 | 20.02%1.13亿 | 20.02%1.13亿 | 35.48%1.07亿 | 28.64%9,774万 | 21.15%9,037.6万 | 25.52%9,432.6万 | 25.52%9,432.6万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 17.83%5,153.5万 | 10.39%4,812.1万 | 0.81%4,458.9万 | -3.18%4,385.8万 | -3.18%4,385.8万 | -2.68%4,373.5万 | -2.07%4,359万 | -1.31%4,422.9万 | -1.31%4,530万 | -1.31%4,530万 |
| -固定资产 | 17.83%5,153.5万 | 10.39%4,812.1万 | 0.81%4,458.9万 | 3.28%1.08亿 | 3.28%1.08亿 | -2.68%4,373.5万 | -2.07%4,359万 | -1.31%4,422.9万 | 4.32%1.05亿 | 4.32%1.05亿 |
| -累计折旧 | ---- | ---- | ---- | -8.21%-6,431.4万 | -8.21%-6,431.4万 | ---- | ---- | ---- | -9.05%-5,943.2万 | -9.05%-5,943.2万 |
| 商誉及其他无形资产 | -5.68%152.8万 | -7.65%155.8万 | -6.95%163.3万 | -14.81%155.3万 | -14.81%155.3万 | 0.75%162万 | 1.32%168.7万 | 1.92%175.5万 | 12.32%182.3万 | 12.32%182.3万 |
| -其他无形资产 | ---- | ---- | ---- | -14.81%155.3万 | -14.81%155.3万 | ---- | ---- | ---- | 12.32%182.3万 | 12.32%182.3万 |
| 投资和预付款 | 54.33%446万 | 51.57%418.8万 | 57.31%372.2万 | 33.81%290.1万 | 33.81%290.1万 | 43.64%289万 | 46.50%276.3万 | 36.53%236.6万 | 30.21%216.8万 | 30.21%216.8万 |
| 非流动递延资产 | -37.05%68.3万 | -73.11%29.5万 | -74.48%35.8万 | -11.77%87.7万 | -11.77%87.7万 | -35.91%108.5万 | -15.94%109.7万 | 16.24%140.3万 | -19.12%99.4万 | -19.12%99.4万 |
| 确认的养老福利金 | 12.88%73.6万 | 10.09%70.9万 | -2.73%64.1万 | -1.51%65.4万 | -1.51%65.4万 | -1.36%65.2万 | -5.71%64.4万 | -7.18%65.9万 | -14.87%66.4万 | -14.87%66.4万 |
| 其他非流动资产 | -0.34%29.7万 | -1.02%29.1万 | 95.65%31.5万 | 0.99%30.5万 | 0.99%30.5万 | 4.20%29.8万 | -0.68%29.4万 | -46.69%16.1万 | -0.66%30.2万 | -0.66%30.2万 |
| 非流动资产合计 | 17.82%5,923.9万 | 10.16%5,516.2万 | 1.35%5,125.8万 | -2.15%5,014.8万 | -2.15%5,014.8万 | -1.79%5,028万 | -0.54%5,007.5万 | 0.16%5,057.3万 | -0.49%5,125.1万 | -0.49%5,125.1万 |
| 总资产 | 42.14%2.24亿 | 44.53%2.14亿 | 21.22%1.71亿 | 12.22%1.63亿 | 12.22%1.63亿 | 20.86%1.58亿 | 17.01%1.48亿 | 12.68%1.41亿 | 14.94%1.46亿 | 14.94%1.46亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 30.95%1,689.8万 | 71.43%1,556.4万 | 35.57%1,259.2万 | 21.73%1,215.8万 | 21.73%1,215.8万 | 50.78%1,290.4万 | 12.39%907.9万 | 1.93%928.8万 | -2.39%998.8万 | -2.39%998.8万 |
| -应付账款 | 30.95%1,689.8万 | 71.43%1,556.4万 | 35.57%1,259.2万 | 21.73%1,215.8万 | 21.73%1,215.8万 | 50.78%1,290.4万 | 12.39%907.9万 | 1.93%928.8万 | -2.39%998.8万 | -2.39%998.8万 |
| 应计费用 | 0.55%1,670.9万 | 18.33%1,527.3万 | 25.77%1,557.2万 | 35.89%1,131.3万 | 35.89%1,131.3万 | 52.60%1,661.7万 | 20.09%1,290.7万 | 31.78%1,238.1万 | 24.91%832.5万 | 24.91%832.5万 |
| 现行拨备 | ---- | ---- | ---- | -9.02%35.3万 | -9.02%35.3万 | ---- | ---- | ---- | -10.39%38.8万 | -10.39%38.8万 |
| 短期借款与租赁负债 | -39.90%350.9万 | -80.30%308.1万 | 21.31%1,353.4万 | -52.04%737.2万 | -52.04%737.2万 | -61.27%583.9万 | 75.90%1,563.9万 | 24.62%1,115.7万 | 73.08%1,537.1万 | 73.08%1,537.1万 |
| -短期借款 | -54.35%215.1万 | -85.58%208.8万 | 26.66%1,269.5万 | -55.13%643.3万 | -55.13%643.3万 | -66.35%471.2万 | 79.57%1,448.4万 | 23.94%1,002.3万 | 79.74%1,433.8万 | 79.74%1,433.8万 |
| -短期租赁负债 | 20.50%135.8万 | -14.03%99.3万 | -26.01%83.9万 | -9.10%93.9万 | -9.10%93.9万 | 5.03%112.7万 | 40.00%115.5万 | 30.95%113.4万 | 14.27%103.3万 | 14.27%103.3万 |
| 递延负债 | ---- | ---- | ---- | 32.24%692.8万 | 32.24%692.8万 | ---- | ---- | ---- | 88.59%523.9万 | 88.59%523.9万 |
| 流动负债总额 | 4.97%3,711.6万 | -9.85%3,391.8万 | 27.03%4,169.8万 | -3.02%3,812.4万 | -3.02%3,812.4万 | 2.17%3,536万 | 35.26%3,762.5万 | 18.97%3,282.6万 | 35.60%3,931.1万 | 35.60%3,931.1万 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 8.37%1,395万 | -4.59%1,283.8万 | -18.53%1,166万 | -15.77%1,228.3万 | -15.77%1,228.3万 | -12.58%1,287.2万 | -30.90%1,345.6万 | -28.83%1,431.2万 | -30.37%1,458.3万 | -30.37%1,458.3万 |
| -长期借款 | -13.17%988.4万 | -13.87%1,031万 | -17.18%1,039.1万 | -15.12%1,093.8万 | -15.12%1,093.8万 | -11.21%1,138.3万 | -34.32%1,197万 | -33.13%1,254.7万 | -33.60%1,288.6万 | -33.60%1,288.6万 |
| -长期租赁负债 | 173.07%406.6万 | 70.12%252.8万 | -28.10%126.9万 | -20.74%134.5万 | -20.74%134.5万 | -21.80%148.9万 | 18.88%148.6万 | 31.03%176.5万 | 10.55%169.7万 | 10.55%169.7万 |
| 递延负债 | --127.2万 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| 员工福利 | 16.37%110.9万 | 10.02%109.8万 | -3.69%96.6万 | -1.40%98.6万 | -1.40%98.6万 | -4.03%95.3万 | -2.25%99.8万 | -6.17%100.3万 | -12.89%100万 | -12.89%100万 |
| 非流动负债总额 | 18.13%1,633.1万 | -3.58%1,393.6万 | -17.56%1,262.6万 | -14.85%1,326.9万 | -14.85%1,326.9万 | -12.04%1,382.5万 | -29.48%1,445.4万 | -27.69%1,531.5万 | -29.46%1,558.3万 | -29.46%1,558.3万 |
| 总负债 | 8.67%5,344.7万 | -8.11%4,785.4万 | 12.84%5,432.4万 | -6.38%5,139.3万 | -6.38%5,139.3万 | -2.27%4,918.5万 | 7.80%5,207.9万 | -1.29%4,814.1万 | 7.46%5,489.4万 | 7.46%5,489.4万 |
| 所有者权益 | ||||||||||
| 股本 | --0 | --0 | --0 | --0 | --0 | --0 | 10.60%315.2万 | 10.52%314.1万 | 10.49%314万 | 10.49%314万 |
| -普通股股本 | --0 | --0 | --0 | --0 | --0 | --0 | 10.60%315.2万 | 10.52%314.1万 | 10.49%314万 | 10.49%314万 |
| 留存收益 | 75.12%3,653.2万 | 76.10%3,169.1万 | 83.69%2,824.9万 | 84.16%2,443.6万 | 84.16%2,443.6万 | 61.96%2,086.1万 | 67.72%1,799.6万 | 66.17%1,537.9万 | 54.34%1,326.9万 | 54.34%1,326.9万 |
| 资本公积 | 51.49%1.36亿 | 77.20%1.36亿 | 17.73%8,991.9万 | 17.50%8,969.7万 | 17.50%8,969.7万 | 34.69%8,960.8万 | 15.02%7,651.2万 | 15.14%7,637.6万 | 15.23%7,633.5万 | 15.23%7,633.5万 |
| 减:库存股 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 | 0.00%208.8万 |
| 不影响留存收益的损益 | 312.40%49.9万 | 265.85%60万 | --45.2万 | -381.48%-7.6万 | -381.48%-7.6万 | 604.17%12.1万 | --16.4万 | --0 | 203.85%2.7万 | 203.85%2.7万 |
| 股东权益总额 | 57.31%1.71亿 | 73.16%1.66亿 | 25.56%1.17亿 | 23.47%1.12亿 | 23.47%1.12亿 | 35.38%1.09亿 | 22.72%9,573.6万 | 21.61%9,280.8万 | 20.00%9,068.3万 | 20.00%9,068.3万 |
| 总权益 | 57.31%1.71亿 | 73.16%1.66亿 | 25.56%1.17亿 | 23.47%1.12亿 | 23.47%1.12亿 | 35.38%1.09亿 | 22.72%9,573.6万 | 21.61%9,280.8万 | 20.00%9,068.3万 | 20.00%9,068.3万 |
| 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 | -- |