Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q3)Sep 30, 2025 | (Q2)Jun 30, 2025 | (Q1)Mar 31, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | -136.00%-8.1M | 18.35%12.9M | 143.62%20.5M | -17.27%23M | -21.46%36.6M | 238.04%22.5M | -34.73%10.9M | -144.79%-47M | 137.62%27.8M | 372.51%46.6M |
| Net income from continuing operations | 32.26%-4.2M | 220.00%16.8M | 333.33%14.3M | -87.83%4.1M | 40.94%21M | 4.62%-6.2M | -206.06%-14M | -72.73%3.3M | 5,716.67%33.7M | 1,246.15%14.9M |
| Operating gains losses | ---- | ---- | ---- | 62.50%-1.2M | --0 | -80.00%100K | ---500K | 76.47%-800K | -100.00%-3.2M | -200.00%-300K |
| Depreciation and amortization | 75.71%12.3M | -9.09%6M | -1.54%6.4M | 4.69%26.8M | 11.67%6.7M | -1.41%7M | 6.45%6.6M | 3.17%6.5M | -8.24%25.6M | -14.29%6M |
| Deferred tax | 171.43%1M | 103.03%100K | 50.00%-1M | -6.25%-6.8M | 97.67%-100K | -153.85%-1.4M | -57.14%-3.3M | 23.08%-2M | 62.57%-6.4M | 4.44%-4.3M |
| Other non cash items | 1,000.00%4.4M | -180.00%-1.4M | 114.29%300K | 46.67%-800K | 16.67%1.4M | 128.57%400K | 0.00%-500K | -162.50%-2.1M | -50.00%-1.5M | 100.00%1.2M |
| Change In working capital | -262.78%-29.3M | -240.00%-17M | 87.28%-7.3M | 3.12%-43.5M | -96.23%900K | 174.69%18M | 44.44%-5M | -60.78%-57.4M | 57.48%-44.9M | 200.00%23.9M |
| -Change in receivables | -128.19%-12.6M | 147.46%14M | 90.03%-3.9M | -200.49%-20.6M | -87.45%3.3M | 388.39%44.7M | -307.75%-29.5M | -768.89%-39.1M | 173.21%20.5M | 976.67%26.3M |
| -Change in inventory | 131.71%2.6M | -138.75%-11.2M | 64.38%-10.9M | 143.49%27.4M | 1,230.30%37.3M | 63.56%-8.2M | 389.00%28.9M | -12.50%-30.6M | 34.65%-63M | -232.00%-3.3M |
| -Change in prepaid assets | 1,825.00%6.9M | -46.15%1.4M | 33.33%800K | -259.09%-3.5M | -3.28%-6.3M | -115.38%-400K | -18.75%2.6M | -76.00%600K | 178.57%2.2M | -64.86%-6.1M |
| -Change in payables and accrued expense | 4.46%-10.7M | 49.70%-8.3M | 120.83%5.3M | -2,588.00%-62.2M | -954.29%-36.9M | -167.88%-11.2M | -323.08%-16.5M | 136.36%2.4M | -88.26%2.5M | 50.70%-3.5M |
| -Change in other current assets | -63.64%400K | -12.50%700K | 117.50%700K | 92.97%-900K | 137.50%1.2M | 184.62%1.1M | 127.59%800K | 25.93%-4M | 20.99%-12.8M | 45.76%-3.2M |
| -Change in other working capital | -98.75%-15.9M | -256.32%-13.6M | -94.74%700K | 185.96%16.3M | -83.21%2.3M | -105.13%-8M | 190.63%8.7M | 141.82%13.3M | -65.45%5.7M | 304.48%13.7M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -136.00%-8.1M | 18.35%12.9M | 143.62%20.5M | -17.27%23M | -21.46%36.6M | 238.04%22.5M | -34.73%10.9M | -144.79%-47M | 137.62%27.8M | 372.51%46.6M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -17,950.00%-252.7M | 47.76%-3.5M | 28.81%-4.2M | -39.53%-18M | 55.56%-4M | 78.46%-1.4M | 27.17%-6.7M | -150.00%-5.9M | 75.75%-12.9M | -9.76%-9M |
| Capital expenditure reported | -61.54%-4.2M | 48.68%-3.9M | 32.76%-3.9M | 39.88%-20.5M | 50.55%-4.5M | 67.09%-2.6M | 16.48%-7.6M | 27.50%-5.8M | 16.22%-34.1M | 30.53%-9.1M |
| Net PPE purchase and sale | --0 | -71.43%200K | --0 | -88.67%2.3M | --0 | 1,100.00%1.2M | 600.00%700K | -98.00%400K | 256.14%20.3M | -98.00%100K |
| Net business purchase and sale | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | ---- |
| Net investment purchase and sale | --0 | 0.00%200K | 40.00%-300K | -122.22%-200K | --100K | --0 | 200.00%200K | -150.00%-500K | 325.00%900K | --0 |
| Net other investing changes | ---- | ---- | ---- | --400K | ---- | ---- | ---- | ---- | ---- | ---- |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -17,950.00%-252.7M | 47.76%-3.5M | 28.81%-4.2M | -39.53%-18M | 55.56%-4M | 78.46%-1.4M | 27.17%-6.7M | -150.00%-5.9M | 75.75%-12.9M | -9.76%-9M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 905.33%241.6M | -1,390.91%-14.2M | -130.99%-15M | 233.33%24.4M | 109.98%4.9M | -156.82%-30M | 118.97%1.1M | 398.77%48.4M | -130.45%-18.3M | -171.68%-49.1M |
| Net issuance payments of debt | 1,040.96%255M | -375.61%-11.3M | -122.05%-11.4M | 800.00%36.4M | 116.59%7.7M | -148.65%-27.1M | 257.69%4.1M | 534.45%51.7M | -106.15%-5.2M | -160.34%-46.4M |
| Net common stock issuance | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
| Cash dividends paid | 0.00%-3M | 0.00%-3M | 0.00%-2.9M | -0.85%-11.9M | -3.45%-3M | 0.00%-3M | 0.00%-3M | 0.00%-2.9M | -5.36%-11.8M | 0.00%-2.9M |
| Proceeds from stock option exercised by employees | --0 | ---- | ---- | 33.33%400K | 0.00%200K | 0.00%100K | ---- | ---- | 50.00%300K | --200K |
| Net other financing activities | ---10.4M | --0 | -75.00%-700K | 68.75%-500K | --0 | --0 | 50.00%-100K | 71.43%-400K | 51.52%-1.6M | --0 |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 905.33%241.6M | -1,390.91%-14.2M | -130.99%-15M | 233.33%24.4M | 109.98%4.9M | -156.82%-30M | 118.97%1.1M | 398.77%48.4M | -130.45%-18.3M | -171.68%-49.1M |
| Net cash flow | ||||||||||
| Beginning cash position | 40.35%88.7M | 59.38%92.6M | 43.67%90.8M | -4.24%63.2M | -25.07%55.3M | 42.02%63.2M | 36.71%58.1M | -4.24%63.2M | -50.89%66M | 254.81%73.8M |
| Current changes in cash | -115.73%-19.2M | -190.57%-4.8M | 128.89%1.3M | 964.71%29.4M | 426.09%37.5M | -129.67%-8.9M | 211.76%5.3M | 80.93%-4.5M | 94.93%-3.4M | -126.62%-11.5M |
| Effect of exchange rate changes | -120.00%-200K | 550.00%900K | 183.33%500K | -400.00%-1.8M | -322.22%-2M | 242.86%1M | -166.67%-200K | -700.00%-600K | 142.86%600K | -55.00%900K |
| End cash Position | 25.32%69.3M | 40.35%88.7M | 59.38%92.6M | 43.67%90.8M | 43.67%90.8M | -25.07%55.3M | 42.02%63.2M | 36.71%58.1M | -4.24%63.2M | -4.24%63.2M |
| Free cash flow | -161.81%-12.3M | 172.73%9M | 131.44%16.6M | 139.68%2.5M | -14.40%32.1M | 182.23%19.9M | -56.58%3.3M | -94.12%-52.8M | 94.50%-6.3M | 224.17%37.5M |
| Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |