Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Roblox
RBLX
| (Q1)2025/12/31 | (FY)2025/09/30 | (Q4)2025/09/30 | (Q3)2025/06/30 | (Q2)2025/03/31 | (Q1)2024/12/31 | (FY)2024/09/30 | (Q4)2024/09/30 | (Q3)2024/06/30 | (Q2)2024/03/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -5.34%1.63亿 | 4.47%1.69亿 | 4.47%1.69亿 | 2.02%1.18亿 | 16.87%1.36亿 | 19.78%1.72亿 | 6.83%1.62亿 | 6.83%1.62亿 | 4.52%1.16亿 | -3.72%1.16亿 |
| -现金和现金等价物 | -45.60%9,356.7万 | -21.33%1.27亿 | -21.33%1.27亿 | -38.81%7,067.2万 | -17.31%9,599.8万 | 19.78%1.72亿 | 6.83%1.62亿 | 6.83%1.62亿 | 4.52%1.16亿 | -3.72%1.16亿 |
| -短期投资 | --6,924.4万 | --4,178.4万 | --4,178.4万 | --4,716.2万 | --3,969.1万 | ---- | --0 | --0 | ---- | ---- |
| 应收款项 | 51.31%5,168.4万 | 41.23%5,267.5万 | 41.23%5,267.5万 | 20.69%4,371万 | 23.37%3,757.4万 | 18.92%3,415.7万 | 19.72%3,729.6万 | 19.72%3,729.6万 | 16.38%3,621.8万 | -2.97%3,045.7万 |
| -应收账款 | 61.05%4,498.6万 | 77.35%6,258.8万 | 77.35%6,258.8万 | 23.92%3,720.6万 | 28.59%3,124万 | 22.93%2,793.3万 | 19.16%3,529万 | 19.16%3,529万 | 19.35%3,002.4万 | -4.49%2,429.4万 |
| -应收票据 | 7.62%669.8万 | 6.40%659.7万 | 6.40%659.7万 | 5.00%650.4万 | 2.77%633.4万 | 3.72%622.4万 | 3.49%620万 | 3.49%620万 | 3.86%619.4万 | 3.51%616.3万 |
| -应收税费 | ---- | -74.92%58.5万 | -74.92%58.5万 | ---- | ---- | ---- | 215.27%233.3万 | 215.27%233.3万 | ---- | ---- |
| -其他应收款 | ---- | 32.79%511.1万 | 32.79%511.1万 | ---- | ---- | ---- | -0.23%384.9万 | -0.23%384.9万 | ---- | ---- |
| -应收账款调整额 | ---- | -114.01%-2,220.6万 | -114.01%-2,220.6万 | ---- | ---- | ---- | -14.61%-1,037.6万 | -14.61%-1,037.6万 | ---- | ---- |
| 预付费用 | 85.47%2,383.5万 | 4.86%1,252.6万 | 4.86%1,252.6万 | 2.18%1,394.7万 | 15.23%1,405.8万 | 6.06%1,285.1万 | 26.91%1,194.5万 | 26.91%1,194.5万 | 22.39%1,365万 | 23.44%1,220万 |
| 受限制现金 | -32.23%390万 | 21.48%676.9万 | 21.48%676.9万 | -24.48%272.7万 | 1.55%451.5万 | 9.98%575.5万 | 3.63%557.2万 | 3.63%557.2万 | 1.09%361.1万 | 10.79%444.6万 |
| 其他流动资产 | 5.17%642.7万 | 5.33%551.7万 | 5.33%551.7万 | -8.17%696.2万 | -5.92%661.6万 | -21.44%611.1万 | -30.13%523.8万 | -30.13%523.8万 | -6.67%758.1万 | -19.56%703.2万 |
| 流动资产合计 | 7.70%2.49亿 | 11.12%2.47亿 | 11.12%2.47亿 | 4.88%1.85亿 | 16.58%1.98亿 | 16.93%2.31亿 | 8.28%2.22亿 | 8.28%2.22亿 | 7.35%1.77亿 | -2.50%1.7亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 13.40%4.74亿 | 9.71%4.65亿 | 9.71%4.65亿 | 3.67%4.43亿 | -4.00%4.16亿 | -4.78%4.18亿 | -4.39%4.24亿 | -4.39%4.24亿 | -4.67%4.27亿 | -2.77%4.33亿 |
| -固定资产 | 5.60%6.68亿 | 6.20%6.71亿 | 6.20%6.71亿 | 2.07%6.43亿 | 0.05%6.3亿 | 0.37%6.33亿 | 0.38%6.32亿 | 0.38%6.32亿 | -0.01%6.3亿 | 1.23%6.3亿 |
| -累计折旧 | 9.59%-1.94亿 | 0.94%-2.06亿 | 0.94%-2.06亿 | 1.32%-2亿 | -8.98%-2.14亿 | -12.17%-2.15亿 | -11.72%-2.08亿 | -11.72%-2.08亿 | -11.49%-2.02亿 | -11.31%-1.97亿 |
| 商誉及其他无形资产 | 6.49%4,948.3万 | -1.88%4,581.1万 | -1.88%4,581.1万 | -1.89%4,602.6万 | -1.79%4,624.1万 | -1.68%4,646.6万 | -1.57%4,668.8万 | -1.57%4,668.8万 | -1.46%4,691.2万 | -1.45%4,708.6万 |
| -商誉 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 | 0.00%2,845.9万 |
| -其他无形资产 | 16.75%2,102.4万 | -4.81%1,735.2万 | -4.81%1,735.2万 | -4.80%1,756.7万 | -4.54%1,778.2万 | -4.22%1,800.7万 | -3.93%1,822.9万 | -3.93%1,822.9万 | -3.63%1,845.3万 | -3.60%1,862.7万 |
| 长期应收票据 | 12.92%4,466.8万 | 13.35%4,110.9万 | 13.35%4,110.9万 | 13.79%4,001.4万 | 14.50%3,997.2万 | 18.46%3,955.8万 | 18.24%3,626.7万 | 18.24%3,626.7万 | 17.49%3,516.4万 | 14.47%3,490.9万 |
| 非流动递延资产 | -55.61%196万 | 20.21%428.3万 | 20.21%428.3万 | -55.10%295.3万 | -10.21%409.1万 | -9.06%441.5万 | -5.44%356.3万 | -5.44%356.3万 | 25.73%657.7万 | -14.76%455.6万 |
| 其他非流动资产 | 5.04%1,524.9万 | 88.26%2,359.1万 | 88.26%2,359.1万 | 75.26%2,348.7万 | 30.60%1,585.3万 | 37.37%1,451.7万 | 15.78%1,253.1万 | 15.78%1,253.1万 | 20.30%1,340.1万 | 35.12%1,213.9万 |
| 非流动资产合计 | 11.94%5.85亿 | 10.88%5.8亿 | 10.88%5.8亿 | 4.93%5.56亿 | -1.85%5.22亿 | -2.26%5.23亿 | -2.44%5.23亿 | -2.44%5.23亿 | -2.36%5.29亿 | -1.16%5.32亿 |
| 总资产 | 10.64%8.34亿 | 10.95%8.26亿 | 10.95%8.26亿 | 4.92%7.41亿 | 2.61%7.2亿 | 2.91%7.54亿 | 0.53%7.45亿 | 0.53%7.45亿 | -0.10%7.06亿 | -1.49%7.02亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 25.52%2,997.9万 | 48.88%3,911.5万 | 48.88%3,911.5万 | 21.28%2,284万 | 12.26%1,982.3万 | 32.75%2,388.4万 | 81.97%2,627.3万 | 81.97%2,627.3万 | 26.54%1,883.2万 | 49.30%1,765.8万 |
| -应付账款 | 25.52%2,997.9万 | 48.88%3,911.5万 | 48.88%3,911.5万 | 21.28%2,284万 | 12.26%1,982.3万 | 32.75%2,388.4万 | 81.97%2,627.3万 | 81.97%2,627.3万 | 38.28%1,883.2万 | 49.30%1,765.8万 |
| 应计费用 | 10.70%2,645.4万 | -1.84%2,152.9万 | -1.84%2,152.9万 | 2.86%2,304万 | 10.04%2,580.5万 | 4.34%2,389.6万 | 14.41%2,193.3万 | 14.41%2,193.3万 | 17.28%2,240万 | 9.30%2,345万 |
| 短期借款与租赁负债 | -12.04%2,148.6万 | -20.38%1,983.2万 | -20.38%1,983.2万 | -13.54%2,155.5万 | -2.89%2,470.6万 | -2.61%2,442.6万 | -0.36%2,490.7万 | -0.36%2,490.7万 | 4.89%2,493.1万 | 8.02%2,544.1万 |
| -短期借款 | 6.06%290.4万 | 6.23%286.5万 | 6.23%286.5万 | 6.25%282.2万 | 6.88%277.9万 | 6.95%273.8万 | 7.15%269.7万 | 7.15%269.7万 | 7.18%265.6万 | 12.12%260万 |
| -短期租赁负债 | -14.32%1,858.2万 | -23.61%1,696.7万 | -23.61%1,696.7万 | -15.90%1,873.3万 | -4.00%2,192.7万 | -3.70%2,168.8万 | -1.21%2,221万 | -1.21%2,221万 | 4.63%2,227.5万 | 7.57%2,284.1万 |
| 递延负债 | 0.23%8,858万 | -1.09%9,152.5万 | -1.09%9,152.5万 | 1.62%6,704.3万 | 10.86%7,494.3万 | 8.47%8,837.5万 | 7.93%9,253.8万 | 7.93%9,253.8万 | 14.77%6,597.7万 | 4.30%6,759.9万 |
| 其他流动负债 | 84.48%1,457.4万 | 274.32%1,367万 | 274.32%1,367万 | 71.23%514.9万 | 71.35%569.4万 | 14.79%790万 | -9.22%365.2万 | -9.22%365.2万 | -14.62%300.7万 | -11.17%332.3万 |
| 流动负债总额 | 7.66%2.18亿 | 12.05%2.3亿 | 12.05%2.3亿 | 6.48%1.85亿 | 11.21%1.85亿 | 11.22%2.02亿 | 10.97%2.05亿 | 10.97%2.05亿 | 15.12%1.74亿 | 7.70%1.66亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 2.42%2.68亿 | -3.99%2.59亿 | -3.99%2.59亿 | -16.84%2.39亿 | -22.01%2.32亿 | -18.99%2.62亿 | -16.88%2.7亿 | -16.88%2.7亿 | -13.04%2.88亿 | -10.45%2.98亿 |
| -长期借款 | -16.03%9,851.5万 | -31.52%8,423.4万 | -31.52%8,423.4万 | -47.32%7,094.2万 | -34.22%9,164.2万 | -26.19%1.17亿 | -22.93%1.23亿 | -22.93%1.23亿 | -15.95%1.35亿 | -13.37%1.39亿 |
| -长期租赁负债 | 17.42%1.7亿 | 19.07%1.75亿 | 19.07%1.75亿 | 9.94%1.69亿 | -11.27%1.41亿 | -12.01%1.44亿 | -11.03%1.47亿 | -11.03%1.47亿 | -10.31%1.53亿 | -7.72%1.58亿 |
| 递延负债 | -11.95%413.5万 | -11.75%414.4万 | -11.75%414.4万 | 608.30%469.6万 | 608.30%469.6万 | 608.30%469.6万 | 608.30%469.6万 | 608.30%469.6万 | --66.3万 | --66.3万 |
| 其他非流动负债 | 59.66%797万 | 6.09%514.2万 | 6.09%514.2万 | 11.76%480.1万 | -2.15%450.6万 | 9.88%499.2万 | 2.50%484.7万 | 2.50%484.7万 | -5.83%429.6万 | -3.60%460.5万 |
| 非流动负债总额 | 3.23%2.8亿 | -3.95%2.68亿 | -3.95%2.68亿 | -15.01%2.49亿 | -20.33%2.41亿 | -17.32%2.71亿 | -15.34%2.79亿 | -15.34%2.79亿 | -12.74%2.93亿 | -10.16%3.03亿 |
| 总负债 | 5.12%4.98亿 | 2.83%4.98亿 | 2.83%4.98亿 | -7.00%4.34亿 | -9.15%4.27亿 | -7.14%4.74亿 | -5.90%4.84亿 | -5.90%4.84亿 | -4.10%4.67亿 | -4.55%4.69亿 |
| 所有者权益 | ||||||||||
| 股本 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 66.67%5,000 | 66.67%5,000 | 66.67%5,000 | 66.67%5,000 |
| -普通股股本 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 0.00%5,000 | 66.67%5,000 | 66.67%5,000 | 66.67%5,000 | 66.67%5,000 |
| -优先股股本 | ---- | --0 | --0 | ---- | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 88.51%1.14亿 | 163.64%1.02亿 | 163.64%1.02亿 | 320.82%8,277.1万 | 391.07%7,210.8万 | 779.54%6,066.2万 | 547.65%3,850.9万 | 547.65%3,850.9万 | 3,675.24%1,966.9万 | 540.38%1,468.4万 |
| 资本公积 | 1.41%2.21亿 | 2.29%2.26亿 | 2.29%2.26亿 | 2.39%2.23亿 | 2.10%2.21亿 | 1.85%2.18亿 | 1.40%2.21亿 | 1.40%2.21亿 | 0.11%2.18亿 | -0.47%2.16亿 |
| 减:库存股 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 | 0.00%36.5万 |
| 不影响留存收益的损益 | -50.51%81.7万 | -17.54%91.2万 | -17.54%91.2万 | -47.30%101.4万 | -34.46%126.5万 | 4.69%165.1万 | -55.10%110.6万 | -55.10%110.6万 | -6.69%192.4万 | 24.60%193万 |
| 股东权益总额 | 19.98%3.36亿 | 26.08%3.28亿 | 26.08%3.28亿 | 28.16%3.07亿 | 26.35%2.94亿 | 26.01%2.8亿 | 15.16%2.6亿 | 15.16%2.6亿 | 8.75%2.39亿 | 5.32%2.33亿 |
| 总权益 | 19.98%3.36亿 | 26.08%3.28亿 | 26.08%3.28亿 | 28.16%3.07亿 | 26.35%2.94亿 | 26.01%2.8亿 | 15.16%2.6亿 | 15.16%2.6亿 | 8.75%2.39亿 | 5.32%2.33亿 |
| 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 | -- | -- | -- | -- | 无保留意见 | -- | -- | -- |