Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q2)Jun 30, 2025 | (FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q2)Jun 30, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q2)Jun 30, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q2)Jun 30, 2022 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -5.69%10.1B | -25.72%11.6B | -25.72%11.6B | -4.70%10.71B | 91.33%15.62B | 91.33%15.62B | -15.43%11.24B | -2.17%8.16B | -2.17%8.16B | 58.63%13.29B |
| -Cash and cash equivalents | -11.78%9.45B | -13.75%11.54B | -13.75%11.54B | -4.70%10.71B | 63.93%13.38B | 63.93%13.38B | -15.43%11.24B | -2.17%8.16B | -2.17%8.16B | 58.63%13.29B |
| -Short-term investments | --653M | -97.36%59M | -97.36%59M | ---- | --2.24B | --2.24B | ---- | ---- | ---- | ---- |
| -Accounts receivable | 46.13%11.81B | -3.58%4.69B | -3.58%4.69B | 1.98%8.08B | 0.85%4.87B | 0.85%4.87B | 7.33%7.92B | -11.60%4.83B | -11.60%4.83B | -6.92%7.38B |
| -Taxes receivable | ---- | 15.17%410M | 15.17%410M | ---- | 66.36%356M | 66.36%356M | ---- | 25.15%214M | 25.15%214M | ---- |
| -Other receivables | 12.13%4.71B | -7.60%2.51B | -7.60%2.51B | -3.22%4.2B | -1.27%2.71B | -1.27%2.71B | 19.90%4.34B | 5.37%2.75B | 5.37%2.75B | 25.45%3.62B |
| Inventory | 22.97%8.02B | 2.44%5.95B | 2.44%5.95B | -2.67%6.52B | 1.63%5.81B | 1.63%5.81B | 18.08%6.7B | 6.07%5.72B | 6.07%5.72B | 4.01%5.67B |
| Prepaid assets | ---- | 41.92%1.19B | 41.92%1.19B | ---- | -13.38%835M | -13.38%835M | ---- | 3.77%964M | 3.77%964M | ---- |
| Total current assets | 17.37%34.64B | -12.75%26.35B | -12.75%26.35B | -26.74%29.51B | -11.83%30.2B | -11.83%30.2B | -13.34%40.29B | 48.32%34.25B | 48.32%34.25B | 88.60%46.49B |
| Non current assets | ||||||||||
| Net PPE | 23.46%30.96B | 10.84%27.05B | 10.84%27.05B | 6.30%25.08B | 3.07%24.41B | 3.07%24.41B | -0.33%23.59B | -11.14%23.68B | -11.14%23.68B | -11.39%23.67B |
| -Gross PPE | ---- | 10.37%66.96B | 10.37%66.96B | ---- | 3.71%60.67B | 3.71%60.67B | ---- | -11.16%58.5B | -11.16%58.5B | ---- |
| -Accumulated depreciation | ---- | -10.06%-39.91B | -10.06%-39.91B | ---- | -4.16%-36.26B | -4.16%-36.26B | ---- | 11.17%-34.82B | 11.17%-34.82B | ---- |
| Goodwill and other intangible assets | 64.69%81.04B | 6.69%52.39B | 6.69%52.39B | 0.37%49.21B | -0.25%49.1B | -0.25%49.1B | -2.43%49.03B | -28.12%49.22B | -28.12%49.22B | -26.01%50.25B |
| -Goodwill | ---- | 8.62%41.62B | 8.62%41.62B | ---- | -0.36%38.32B | -0.36%38.32B | ---- | -26.73%38.45B | -26.73%38.45B | ---- |
| -Other intangible assets | ---- | -0.15%10.77B | -0.15%10.77B | ---- | 0.14%10.79B | 0.14%10.79B | ---- | -32.65%10.77B | -32.65%10.77B | ---- |
| Other non current assets | ---- | --2M | --2M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Total non current assets | 44.97%119.98B | 6.55%86.98B | 6.55%86.98B | 2.53%82.76B | 0.67%81.63B | 0.67%81.63B | -1.30%80.72B | -21.49%81.09B | -21.49%81.09B | -19.36%81.78B |
| Total assets | 37.72%154.62B | 1.34%113.33B | 1.34%113.33B | -7.22%112.27B | -3.04%111.83B | -3.04%111.83B | -5.66%121.01B | -8.74%115.34B | -8.74%115.34B | 1.75%128.27B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 11.56%28.79B | 5.64%24.52B | 5.64%24.52B | 2.99%25.8B | 1.23%23.21B | 1.23%23.21B | 2.79%25.05B | 4.26%22.93B | 4.26%22.93B | 13.73%24.37B |
| -accounts payable | 11.56%28.79B | 5.23%23.32B | 5.23%23.32B | 2.99%25.8B | 1.10%22.16B | 1.10%22.16B | 2.79%25.05B | 6.18%21.92B | 6.18%21.92B | 13.73%24.37B |
| -Total tax payable | ---- | 14.45%1.2B | 14.45%1.2B | ---- | 3.95%1.05B | 3.95%1.05B | ---- | -25.04%1.01B | -25.04%1.01B | ---- |
| Current provisions | ---- | 0.64%950M | 0.64%950M | ---- | 16.98%944M | 16.98%944M | ---- | -14.33%807M | -14.33%807M | ---- |
| Current debt and capital lease obligation | 15.67%7.27B | 28.90%10.75B | 28.90%10.75B | -53.86%6.28B | 44.23%8.34B | 44.23%8.34B | 35.94%13.62B | -6.26%5.78B | -6.26%5.78B | 505.74%10.02B |
| -Current debt | 16.11%6.78B | 30.75%10.29B | 30.75%10.29B | -55.84%5.84B | 46.02%7.87B | 46.02%7.87B | 36.94%13.23B | -6.92%5.39B | -6.92%5.39B | 654.10%9.66B |
| -Current capital lease obligation | 9.93%487M | -2.36%455M | -2.36%455M | 13.01%443M | 19.49%466M | 19.49%466M | 9.19%392M | 4.00%390M | 4.00%390M | -3.75%359M |
| Other current liabilities | -22.85%13.62B | -33.32%9.83B | -33.32%9.83B | -0.06%17.65B | -2.60%14.74B | -2.60%14.74B | 4.73%17.66B | 6.69%15.13B | 6.69%15.13B | 30.11%16.86B |
| Current liabilities | -0.13%49.67B | -2.51%46.05B | -2.51%46.05B | -18.09%49.74B | -3.11%47.23B | -3.11%47.23B | 4.41%60.72B | 12.63%48.75B | 12.63%48.75B | 61.35%58.16B |
| Non current liabilities | ||||||||||
| Long term provisions | ---- | 10.93%1.74B | 10.93%1.74B | ---- | -32.07%1.57B | -32.07%1.57B | ---- | -5.81%2.3B | -5.81%2.3B | ---- |
| Long term debt and capital lease obligation | 116.96%66.81B | -10.96%27.39B | -10.96%27.39B | 45.43%30.79B | 34.54%30.76B | 34.54%30.76B | -6.74%21.18B | 0.48%22.87B | 0.48%22.87B | -20.04%22.71B |
| -Long term debt | 119.89%64.76B | -12.59%25.72B | -12.59%25.72B | 47.78%29.45B | 35.85%29.43B | 35.85%29.43B | -8.38%19.93B | -0.37%21.66B | -0.37%21.66B | -20.56%21.75B |
| -Long term capital lease obligation | 52.79%2.06B | 24.94%1.67B | 24.94%1.67B | 7.86%1.35B | 10.97%1.34B | 10.97%1.34B | 30.71%1.25B | 18.87%1.2B | 18.87%1.2B | -6.01%954M |
| Other non current liabilities | ---- | 376.11%1.5B | 376.11%1.5B | ---- | 2.95%314M | 2.95%314M | ---- | -32.07%305M | -32.07%305M | ---- |
| Total non current liabilities | 100.28%77.18B | -5.61%36.67B | -5.61%36.67B | 30.32%38.54B | 21.90%38.85B | 21.90%38.85B | -8.75%29.57B | -7.20%31.87B | -7.20%31.87B | -27.76%32.4B |
| Total liabilities | 43.71%126.85B | -3.91%82.72B | -3.91%82.72B | -2.24%88.27B | 6.78%86.08B | 6.78%86.08B | -0.30%90.29B | 3.85%80.62B | 3.85%80.62B | 11.94%90.56B |
| Shareholders'equity | ||||||||||
| Share capital | -1.19%2.65B | -2.26%2.69B | -2.26%2.69B | -2.26%2.69B | -3.17%2.75B | -3.17%2.75B | -3.17%2.75B | -2.34%2.84B | -2.34%2.84B | -2.34%2.84B |
| -common stock | -1.19%2.65B | -2.26%2.69B | -2.26%2.69B | -2.26%2.69B | -3.17%2.75B | -3.17%2.75B | -3.17%2.75B | -2.34%2.84B | -2.34%2.84B | -2.34%2.84B |
| Retained earnings | 19.25%25.62B | 9.77%25.58B | 9.77%25.58B | -69.08%21.48B | -67.07%23.31B | -67.07%23.31B | 1.36%69.48B | -11.84%70.78B | -11.84%70.78B | -11.30%68.55B |
| Total stockholders'equity | 15.51%25.02B | 19.53%27.77B | 19.53%27.77B | -23.42%21.66B | -27.17%23.23B | -27.17%23.23B | -15.34%28.29B | -29.88%31.9B | -29.88%31.9B | -18.09%33.41B |
| Noncontrolling interests | 17.39%2.75B | 12.96%2.84B | 12.96%2.84B | -3.62%2.34B | -10.82%2.52B | -10.82%2.52B | -43.42%2.43B | -13.47%2.82B | -13.47%2.82B | -1.74%4.29B |
| Total equity | 15.69%27.77B | 18.89%30.61B | 18.89%30.61B | -21.86%24B | -25.84%25.75B | -25.84%25.75B | -18.54%30.72B | -28.78%34.72B | -28.78%34.72B | -16.50%37.71B |
| Currency Unit | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK | DKK |