Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q1)Jan 31, 2023 | (FY)Oct 31, 2022 | (Q4)Oct 31, 2022 | (Q3)Jul 31, 2022 | (Q2)Apr 30, 2022 | (Q1)Jan 31, 2022 | (FY)Oct 31, 2021 | (Q4)Oct 31, 2021 | (Q3)Jul 31, 2021 | (Q2)Apr 30, 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | -45.12%9.33M | -42.88%10.01M | -42.88%10.01M | 3.44%10.25M | 79.85%13.68M | --17M | 66.32%17.53M | 66.32%17.53M | --9.91M | --7.61M |
| -Cash and cash equivalents | -45.12%9.33M | -42.88%10.01M | -42.88%10.01M | 3.44%10.25M | 79.85%13.68M | --17M | 66.32%17.53M | 66.32%17.53M | --9.91M | --7.61M |
| Receivables | 41.92%5.66M | 26.75%6.88M | 26.75%6.88M | 23.98%7.52M | -78.43%4.76M | --3.99M | -76.31%5.43M | -76.31%5.43M | --6.07M | --22.06M |
| -Accounts receivable | 41.92%5.66M | 18.73%6.45M | 18.73%6.45M | 16.80%7.09M | -78.43%4.76M | --3.99M | -76.31%5.43M | -76.31%5.43M | --6.07M | --22.06M |
| -Other receivables | ---- | --436K | --436K | --436K | ---- | ---- | ---- | ---- | ---- | ---- |
| Inventory | 44.35%4.22M | 38.67%4.29M | 38.67%4.29M | 7.12%3.56M | -10.25%3.29M | --2.92M | -17.69%3.09M | -17.69%3.09M | --3.33M | --3.67M |
| Prepaid assets | --2.4M | 0.35%2.28M | 0.35%2.28M | --2.16M | ---- | ---- | --2.27M | --2.27M | ---- | ---- |
| Other current assets | ---- | ---- | ---- | ---- | 2.20%2.23M | --1.78M | ---- | ---- | --2.38M | --2.18M |
| Total current assets | -15.90%21.6M | -17.17%23.46M | -17.17%23.46M | 8.35%23.49M | -32.55%23.96M | --25.69M | -43.07%28.32M | -43.07%28.32M | --21.68M | --35.52M |
| Non current assets | ||||||||||
| Net PPE | 230.54%1.78M | 189.98%1.88M | 189.98%1.88M | 38.99%1.1M | -44.08%505K | --537K | -45.05%649K | -45.05%649K | --790K | --903K |
| -Gross PPE | 13.05%2.94M | 20.10%2.18M | 20.10%2.18M | 4.17%2.62M | 22.70%2.41M | --2.6M | -15.38%1.82M | -15.38%1.82M | --2.52M | --1.97M |
| -Accumulated depreciation | 43.62%-1.16M | 74.38%-299K | 74.38%-299K | 11.74%-1.53M | -79.47%-1.91M | ---2.06M | -20.93%-1.17M | -20.93%-1.17M | ---1.73M | ---1.06M |
| Goodwill and other intangible assets | -4.38%2.47M | 7.57%2.54M | 7.57%2.54M | 46.45%2.52M | 71.31%2.57M | --2.58M | -25.56%2.37M | -25.56%2.37M | --1.72M | --1.5M |
| -Goodwill | 0.00%199K | 0.00%199K | 0.00%199K | 0.00%199K | 0.00%199K | --199K | 0.00%199K | 0.00%199K | --199K | --199K |
| -Other intangible assets | -4.75%2.27M | 8.26%2.35M | 8.26%2.35M | 52.53%2.32M | 82.23%2.37M | --2.38M | -27.27%2.17M | -27.27%2.17M | --1.52M | --1.3M |
| Investments and advances | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 |
| Other non current assets | -12.90%54K | -11.48%54K | -11.48%54K | -83.37%77K | -74.15%84K | --62K | -88.43%61K | -88.43%61K | --463K | --325K |
| Total non current assets | 35.15%4.3M | 45.69%4.48M | 45.69%4.48M | 24.25%3.69M | 15.77%3.16M | --3.18M | -37.37%3.08M | -37.37%3.08M | --2.97M | --2.73M |
| Total assets | -10.28%25.9M | -11.01%27.94M | -11.01%27.94M | 10.27%27.19M | -29.10%27.11M | --28.86M | -42.56%31.4M | -42.56%31.4M | --24.66M | --38.24M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 15.57%1.73M | -57.03%1.35M | -57.03%1.35M | -43.48%2.2M | 1.55%1.64M | --1.5M | 8.62%3.15M | 8.62%3.15M | --3.89M | --1.61M |
| -accounts payable | 28.45%1.73M | 15.78%1.32M | 15.78%1.32M | 107.12%2.13M | 34.57%1.57M | --1.35M | -18.85%1.14M | -18.85%1.14M | --1.03M | --1.16M |
| -Total tax payable | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --449K |
| -Other payable | ---- | -98.36%33K | -98.36%33K | -97.48%72K | --72K | --150K | 34.45%2.01M | 34.45%2.01M | --2.86M | ---- |
| Current accrued expenses | 16.91%2.71M | -11.44%3.35M | -11.44%3.35M | 4.78%3.07M | -33.37%3.32M | --2.32M | 54.03%3.79M | 54.03%3.79M | --2.93M | --4.98M |
| Current debt and capital lease obligation | 43.43%284K | -20.11%278K | -20.11%278K | -82.94%117K | -99.65%47K | --198K | -97.76%348K | -97.76%348K | --686K | --13.59M |
| -Current debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --190K | --12.98M |
| -Current capital lease obligation | 43.43%284K | -20.11%278K | -20.11%278K | -76.41%117K | -92.21%47K | --198K | -38.08%348K | -38.08%348K | --496K | --603K |
| Current deferred liabilities | -35.38%42K | --0 | --0 | --0 | -99.62%8K | --65K | -14.26%2.05M | -14.26%2.05M | --2.24M | --2.13M |
| Other current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --80K |
| Current liabilities | 16.88%4.77M | -46.57%4.99M | -46.57%4.99M | -44.76%5.38M | -77.63%5.01M | --4.08M | -70.76%9.33M | -70.76%9.33M | --9.75M | --22.38M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 5,131.25%837K | 4,455.00%911K | 4,455.00%911K | -69.97%309K | -98.85%13K | --16K | -99.56%20K | -99.56%20K | --1.03M | --1.13M |
| -Long term debt | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1.01M | --1.07M |
| -Long term capital lease obligation | 5,131.25%837K | 4,455.00%911K | 4,455.00%911K | 1,187.50%309K | -77.97%13K | --16K | -94.57%20K | -94.57%20K | --24K | --59K |
| Total non current liabilities | 5,131.25%837K | 4,455.00%911K | 4,455.00%911K | -69.97%309K | -98.85%13K | --16K | -99.56%20K | -99.56%20K | --1.03M | --1.13M |
| Total liabilities | 36.87%5.6M | -36.94%5.9M | -36.94%5.9M | -47.17%5.69M | -78.65%5.02M | --4.09M | -74.34%9.35M | -74.34%9.35M | --10.78M | --23.51M |
| Shareholders'equity | ||||||||||
| Share capital | 8.59%139K | 8.59%139K | 8.59%139K | 40.40%139K | 40.40%139K | --128K | 30.61%128K | 30.61%128K | --99K | --99K |
| -common stock | 8.59%139K | 8.59%139K | 8.59%139K | 40.40%139K | 40.40%139K | --128K | 30.61%128K | 30.61%128K | --99K | --99K |
| -Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| Retained earnings | -6.81%-83.45M | -0.93%-81.45M | -0.93%-81.45M | -3.06%-81.8M | -3.23%-80.97M | ---78.13M | 12.28%-80.7M | 12.28%-80.7M | ---79.38M | ---78.44M |
| Paid-in capital | 0.81%104.8M | 0.71%104.55M | 0.71%104.55M | 10.60%104.35M | 10.45%104.12M | --103.96M | -6.79%103.82M | -6.79%103.82M | --94.35M | --94.27M |
| Less: Treasury stock | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | 0.00%1.2M | --1.2M | 0.00%1.2M | 0.00%1.2M | --1.2M | --1.2M |
| Gains losses not affecting retained earnings | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | --0 |
| Total stockholders'equity | -18.07%20.3M | -0.01%22.05M | -0.01%22.05M | 54.86%21.49M | 49.96%22.09M | --24.77M | 20.98%22.05M | 20.98%22.05M | --13.88M | --14.73M |
| Total equity | -18.07%20.3M | -0.01%22.05M | -0.01%22.05M | 54.86%21.49M | 49.96%22.09M | --24.77M | 20.98%22.05M | 20.98%22.05M | --13.88M | --14.73M |
| 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 | -- | -- | -- |