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 | -41.89%43M | 114.29%45M | -119.75%-16M | 58.51%298M | 16.19%122M | 1,750.00%74M | -75.29%21M | 1,450.00%81M | 188M | 1,650.00%105M |
| Net income from continuing operations | 92.31%25M | 0.00%25M | 9.52%23M | -66.94%82M | -84.35%23M | -62.86%13M | -26.47%25M | -34.38%21M | 92.25%248M | 359.38%147M |
| Depreciation and amortization | 37.50%11M | 11.11%10M | 57.14%11M | 30.77%34M | 42.86%10M | 14.29%8M | 50.00%9M | 16.67%7M | 36.84%26M | 40.00%7M |
| Deferred tax | -14.29%6M | -14.29%6M | -16.67%5M | 121.01%25M | 104.20%5M | --7M | --7M | --6M | -12,000.00%-119M | ---119M |
| Other non cash items | -33.33%4M | 33.33%4M | 100.00%6M | -22.22%14M | -50.00%2M | 50.00%6M | -25.00%3M | -50.00%3M | 350.00%18M | -33.33%4M |
| Change In working capital | -125.81%-8M | 82.14%-5M | -266.67%-65M | 1,422.22%119M | 32.76%77M | 164.58%31M | -180.00%-28M | 172.22%39M | 95.00%-9M | 234.88%58M |
| -Change in receivables | --10M | 40.00%7M | -326.09%-52M | 406.25%81M | 278.57%53M | --0 | -37.50%5M | 192.00%23M | 116.84%16M | -6.67%14M |
| -Change in inventory | -88.57%4M | -85.71%4M | -1,166.67%-32M | 566.67%80M | -70.21%14M | 337.50%35M | 264.71%28M | 111.54%3M | 108.70%12M | 393.75%47M |
| -Change in prepaid assets | 75.00%-1M | 140.00%2M | 300.00%8M | -214.29%-8M | -112.50%-1M | -300.00%-4M | ---5M | 166.67%2M | 170.00%7M | 233.33%8M |
| -Change in payables and accrued expense | ---21M | 67.86%-18M | 0.00%11M | 22.73%-34M | 200.00%11M | --0 | -227.27%-56M | --11M | -169.84%-44M | 69.44%-11M |
| Cash from discontinued investing activities | ||||||||||
| Operating cash flow | -41.89%43M | 114.29%45M | -119.75%-16M | 58.51%298M | 16.19%122M | 1,750.00%74M | -75.29%21M | 1,450.00%81M | --188M | 1,650.00%105M |
| Investing cash flow | ||||||||||
| Cash flow from continuing investing activities | -50.00%-3M | -11M | 97.34%-5M | -533.33%-304M | -11,300.00%-114M | 50.00%-2M | 0 | -3,660.00%-188M | 44.83%-48M | 98.36%-1M |
| Net PPE purchase and sale | -100.00%-4M | -33.33%-4M | -500.00%-6M | 47.06%-9M | -50.00%-3M | 50.00%-2M | 50.00%-3M | 80.00%-1M | -88.89%-17M | 0.00%-2M |
| Net business purchase and sale | --0 | ---8M | --0 | -834.38%-299M | -11,500.00%-114M | --0 | --0 | ---185M | 60.00%-32M | 101.69%1M |
| Net other investing changes | --1M | -66.67%1M | 150.00%1M | 300.00%4M | --3M | --0 | --3M | ---2M | -50.00%1M | --0 |
| Cash from discontinued investing activities | ||||||||||
| Investing cash flow | -50.00%-3M | ---11M | 97.34%-5M | -533.33%-304M | -11,300.00%-114M | 50.00%-2M | --0 | -3,660.00%-188M | 44.83%-48M | 98.36%-1M |
| Financing cash flow | ||||||||||
| Cash flow from continuing financing activities | 50.00%-5M | -109.09%-23M | -325.00%-17M | 40.00%-33M | -700.00%-8M | -42.86%-10M | 15.38%-11M | 88.24%-4M | -450.00%-55M | 80.00%-1M |
| Net issuance payments of debt | ---- | ---- | ---- | -100.00%-10M | ---- | ---- | ---- | ---- | -66.67%-5M | ---- |
| Net common stock issuance | --0 | -90.00%-19M | -700.00%-8M | 54.00%-23M | -400.00%-5M | -40.00%-7M | 9.09%-10M | 96.97%-1M | -614.29%-50M | 66.67%-1M |
| Net other financing activities | -66.67%-5M | -300.00%-4M | -200.00%-9M | ---- | ---- | -50.00%-3M | 50.00%-1M | -200.00%-3M | ---- | ---- |
| Cash from discontinued financing activities | ||||||||||
| Financing cash flow | 50.00%-5M | -109.09%-23M | -325.00%-17M | 40.00%-33M | -700.00%-8M | -42.86%-10M | 15.38%-11M | 88.24%-4M | -450.00%-55M | 80.00%-1M |
| Net cash flow | ||||||||||
| Beginning cash position | 17.77%232M | 16.49%219M | -14.38%256M | 41.04%299M | 34.54%261M | -2.96%197M | 11.90%188M | 41.04%299M | -32.27%212M | -27.34%194M |
| Current changes in cash | -43.55%35M | 10.00%11M | 65.77%-38M | -145.88%-39M | --0 | 985.71%62M | -70.59%10M | -146.67%-111M | 187.63%85M | 271.67%103M |
| Effect of exchange rate changes | -150.00%-1M | 300.00%2M | --1M | -300.00%-4M | -350.00%-5M | 200.00%2M | -200.00%-1M | --0 | 150.00%2M | -60.00%2M |
| End cash Position | 1.92%266M | 17.77%232M | 16.49%219M | -14.38%256M | -14.38%256M | 34.54%261M | -2.96%197M | 11.90%188M | 41.04%299M | 41.04%299M |
| Free cash flow | -45.83%39M | 127.78%41M | -127.50%-22M | 69.01%289M | 15.53%119M | --72M | -77.22%18M | 827.27%80M | 2,000.00%171M | 2,475.00%103M |
| 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 | -- |