Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q3)Sep 27, 2025 | (Q2)Jun 28, 2025 | (Q1)Mar 29, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow (Indirect Method) | ||||||||||
| Cash flow from continuing operating activities | 191.76%30.1M | 71.07%25.94M | -221.92%-19.33M | 121.52%38.8M | 86.25%19.32M | 224.06%10.32M | 40.45%15.16M | -228.89%-6.01M | 253.53%17.51M | 59.23%10.37M |
| Net income from continuing operations | 168.50%4.01M | 127.10%9.27M | 47.94%-3.32M | 63.83%-43.83M | 134.13%2.61M | 33.48%-5.85M | -623.25%-34.22M | 93.62%-6.38M | 16.21%-121.2M | 64.35%-7.66M |
| Operating gains losses | 153.36%357K | -176.73%-122K | -142.71%-161K | -99.22%33K | -64.22%166K | -130.41%-669K | -80.87%159K | -49.53%377K | 184.62%4.24M | 189.06%464K |
| Depreciation and amortization | -7.10%11.4M | -7.95%12.05M | 0.68%11.87M | -13.61%49.56M | -0.48%12.41M | -11.22%12.28M | -10.34%13.09M | -28.46%11.79M | 3.55%57.37M | -26.43%12.47M |
| Deferred tax | 126.42%135K | 100.54%44K | -46.91%43K | -126.92%-5.39M | 176.44%3.22M | ---511K | -833.68%-8.18M | 103.04%81K | 94.91%-2.38M | 109.88%1.16M |
| Other non cash items | -77.52%243K | -43.82%382K | -56.51%381K | 74.48%4.23M | 167.79%1.6M | 559.15%1.08M | -41.13%680K | 71.43%876K | 62.82%2.43M | 18.25%596K |
| Change In working capital | 2,431.22%10.68M | -91.39%477K | -111.43%-31.2M | -270.32%-11.78M | -206.73%-2.11M | 97.18%-458K | 85.57%5.54M | -282.86%-14.76M | 89.30%-3.18M | -74.69%1.98M |
| -Change in receivables | -89.31%1.82M | 31.77%-13.63M | 559.86%9M | -206.08%-10.67M | 36.99%-5.79M | 115.45%17.06M | -989.74%-19.98M | -114.88%-1.96M | 156.90%10.06M | -90.23%-9.19M |
| -Change in inventory | 111.57%291K | 34.51%-2.81M | 53.78%-1.88M | -174.33%-16.44M | -168.38%-5.56M | -139.75%-2.52M | 44.87%-4.29M | 23.12%-4.07M | 67.82%-5.99M | 181.34%8.13M |
| -Change in payables and accrued expense | 134.28%7.31M | -45.04%16.42M | -433.33%-39.1M | 438.31%17.85M | 186.98%16.62M | 17.44%-21.33M | 140.34%29.88M | -414.54%-7.33M | -70.22%-5.28M | -59.53%5.79M |
| -Change in other working capital | -80.22%1.25M | 738.96%492K | 155.83%780K | -28.17%-2.53M | -167.57%-7.38M | 130.04%6.33M | -146.39%-77K | 34.38%-1.4M | -120.40%-1.97M | -133.13%-2.76M |
| Cash from discontinued investing activities | 0 | 0 | 0 | 0 | 0 | -1.83%-2.17M | 0 | |||
| Operating cash flow | 191.76%30.1M | 71.07%25.94M | -221.92%-19.33M | 152.83%38.8M | 86.25%19.32M | 224.06%10.32M | 40.45%15.16M | -341.16%-6.01M | 213.35%15.34M | 97.83%10.37M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -639.06%-473K | -1,677.92%-1.37M | 17.40%-826K | -15.93%22.96M | 4,178.51%24.1M | 96.86%-64K | -100.23%-77K | 71.91%-1M | 335.56%27.31M | 82.63%-591K |
| Net PPE purchase and sale | -639.06%-473K | -787.01%-683K | -183.85%-826K | 86.34%-1.01M | -55.56%-574K | 96.86%-64K | 94.49%-77K | 91.83%-291K | -398.11%-7.36M | -107.15%-369K |
| Net business purchase and sale | --0 | ---- | ---- | -28.83%24.68M | 11,216.22%24.68M | --0 | ---- | ---- | --34.68M | ---222K |
| Net investment purchase and sale | --0 | --0 | --0 | ---709K | --0 | --0 | --0 | ---709K | --0 | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -639.06%-473K | -1,677.92%-1.37M | 17.40%-826K | 45.27%22.96M | 4,178.51%24.1M | 96.86%-64K | -100.23%-77K | 93.36%-1M | 113.58%15.81M | 82.63%-591K |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | -5,618.51%-19.98M | -86.91%-14.66M | 122.32%947K | -104.78%-54.58M | -306,007.14%-42.86M | -95.60%362K | 87.40%-7.85M | -115.49%-4.24M | -142.94%-26.65M | 99.74%-14K |
| Net issuance payments of debt | ---19.16M | 39.50%-5M | 427.23%10M | -156.12%-59.58M | ---48.26M | --0 | 86.29%-8.26M | -110.54%-3.06M | -139.02%-23.26M | --0 |
| Net common stock issuance | -82.64%96K | 116.26%1.32M | -15.25%150K | 213.88%2.44M | 598.10%1.1M | 39.29%553K | 338.13%609K | 110.71%177K | -86.64%778K | -85.41%158K |
| Net other financing activities | -378.01%-913K | -5,678.95%-10.98M | -575.20%-9.2M | 161.48%2.56M | 2,603.49%4.31M | -13.69%-191K | 91.05%-190K | 20.01%-1.36M | -23.76%-4.17M | -1,463.64%-172K |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | -5,618.51%-19.98M | -86.91%-14.66M | 122.32%947K | -104.78%-54.58M | -306,007.14%-42.86M | -95.60%362K | 87.40%-7.85M | -115.49%-4.24M | -142.94%-26.65M | 99.74%-14K |
| Net cash flow | ||||||||||
| Beginning cash position | 2.86%32.91M | -9.42%22.8M | 12.49%41.58M | 16.10%36.96M | 60.56%43.07M | 8.86%31.99M | -46.56%25.17M | 16.10%36.96M | -67.91%31.84M | -21.97%26.83M |
| Current changes in cash | -9.10%9.65M | 36.82%9.91M | -70.80%-19.21M | 59.58%7.18M | -94.15%571K | 600.19%10.61M | 140.33%7.24M | -175.97%-11.25M | 106.62%4.5M | 371.59%9.77M |
| Effect of exchange rate changes | -184.55%-394K | 148.21%202K | 179.04%430K | -507.00%-2.56M | -660.60%-2.06M | 205.91%466K | -274.58%-419K | -218.00%-544K | 20.73%629K | -65.02%368K |
| End cash Position | -2.11%42.16M | 2.86%32.91M | -9.42%22.8M | 12.49%41.58M | 12.49%41.58M | 60.56%43.07M | 8.86%31.99M | -46.56%25.17M | 16.10%36.96M | 16.10%36.96M |
| Free cash flow | 188.97%29.63M | 67.42%25.26M | -220.16%-20.16M | 373.43%37.79M | 87.39%18.75M | 199.04%10.25M | 60.51%15.09M | -488.41%-6.3M | 153.16%7.98M | -3.84%10.01M |
| 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 | -- |