Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | (Q3)Sep 30, 2022 | (Q2)Jun 30, 2022 | (Q1)Mar 31, 2022 | (FY)Dec 31, 2021 | (Q4)Dec 31, 2021 | (Q3)Sep 30, 2021 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 31.52%76.37B | -4.47%88.52B | -25.44%93.96B | -25.44%93.96B | -44.77%65.93B | -52.73%58.07B | -34.09%92.66B | 21.50%126.02B | 21.50%126.02B | 2,229.03%119.39B |
| -Cash and cash equivalents | 31.55%74.64B | -10.83%82.45B | -16.26%90.47B | -16.26%90.47B | -43.68%65.6B | -53.81%56.74B | -34.23%92.46B | 4.18%108.04B | 4.18%108.04B | 2,172.10%116.47B |
| -Short-term investments | 30.08%1.73B | 2,892.61%6.08B | -80.61%3.49B | -80.61%3.49B | -88.55%334M | --1.33B | --203M | 81,654.55%17.99B | 81,654.55%17.99B | --2.92B |
| Receivables | 690.47%30.13B | 139.49%19.44B | 31.93%13.32B | 31.93%13.32B | 33.69%7.39B | -20.27%3.81B | 109.07%8.12B | 134.04%10.09B | 134.04%10.09B | 60.16%5.53B |
| -Accounts receivable | 51.55%5.17B | 0.95%4.91B | 8.17%7.15B | 8.17%7.15B | -4.45%4.2B | 8.83%3.41B | 87.64%4.86B | 94.16%6.61B | 94.16%6.61B | 84.02%4.4B |
| -Loans receivable | --21.32B | --11.84B | 11,855.81%5.14B | 11,855.81%5.14B | --2.57B | ---- | ---- | --43M | --43M | ---- |
| -Taxes receivable | 815.37%3.63B | -17.37%2.69B | -70.20%1.03B | -70.20%1.03B | -45.52%614M | -75.84%397M | 151.97%3.26B | 278.85%3.44B | 278.85%3.44B | 6.32%1.13B |
| Inventory | 93.35%33.73B | 44.85%34.1B | 31.31%34.62B | 31.31%34.62B | 9.15%21.17B | -1.37%17.45B | 39.75%23.54B | 71.83%26.36B | 71.83%26.36B | 72.16%19.39B |
| Prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 125.47%2.97B |
| Other current assets | 12.81%5.65B | 89.22%9.38B | 216.87%13.01B | 216.87%13.01B | 1,127.39%7.57B | 1,188.17%5.01B | 1,434.06%4.96B | 187.40%4.11B | 187.40%4.11B | --617M |
| Total current assets | 72.97%145.89B | 17.14%151.44B | -7.01%154.9B | -7.01%154.9B | -30.99%102.06B | -42.92%84.34B | -20.57%129.28B | 33.47%166.59B | 33.47%166.59B | 598.92%147.9B |
| Non current assets | ||||||||||
| Net PPE | 35.41%145.6B | 43.22%133B | 77.65%124.19B | 77.65%124.19B | 112.23%106.53B | 181.36%107.52B | 216.08%92.86B | 153.46%69.91B | 153.46%69.91B | 109.55%50.2B |
| -Gross PPE | 35.41%145.6B | 43.22%133B | 79.18%136.82B | 79.18%136.82B | 112.23%106.53B | 181.36%107.52B | 216.08%92.86B | 144.31%76.36B | 144.31%76.36B | 109.55%50.2B |
| -Accumulated depreciation | ---- | ---- | -95.86%-12.63B | -95.86%-12.63B | ---- | ---- | ---- | -75.60%-6.45B | -75.60%-6.45B | ---- |
| Goodwill and other intangible assets | -46.49%511M | -51.74%598M | -43.55%661M | -43.55%661M | -15.42%702M | 68.43%955M | 283.59%1.24B | 269.40%1.17B | 269.40%1.17B | 295.24%830M |
| Investments and advances | -6.06%3.84B | -19.04%3.67B | 9.27%3.88B | 9.27%3.88B | 237.33%4.17B | 228.15%4.09B | 286.69%4.53B | 91.17%3.55B | 91.17%3.55B | 2.24%1.24B |
| Long-term notes receivables | --884M | --463M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
| Non current deferred assets | 262.50%261M | 400.00%240M | 66.25%133M | 66.25%133M | -28.30%38M | 56.52%72M | 140.00%48M | 81.82%80M | 81.82%80M | -86.48%53M |
| Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 194.92%6.28B |
| Other non current assets | 537.04%516M | 483.05%344M | 2,465.85%1.05B | 2,465.85%1.05B | --114M | --81M | --59M | --41M | --41M | ---- |
| Total non current assets | 34.50%151.61B | 40.08%138.31B | 73.80%129.92B | 73.80%129.92B | 90.39%111.55B | 151.15%112.72B | 193.41%98.74B | 150.85%74.75B | 150.85%74.75B | 110.06%58.59B |
| Total assets | 50.97%297.5B | 27.07%289.75B | 18.02%284.82B | 18.02%284.82B | 3.45%213.61B | 2.29%197.06B | 16.10%228.01B | 56.10%241.34B | 56.10%241.34B | 320.95%206.49B |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 110.67%106.64B | 40.34%91.58B | 6.70%96.4B | 6.70%96.4B | 41.45%68.53B | 17.10%50.62B | 65.90%65.26B | 108.37%90.35B | 108.37%90.35B | 92.42%48.45B |
| -accounts payable | 107.51%99.6B | 33.20%84.91B | 6.13%94.75B | 6.13%94.75B | 35.64%64.5B | 12.86%48B | 64.53%63.74B | 109.83%89.27B | 109.83%89.27B | 91.81%47.55B |
| -Total tax payable | 168.52%7.04B | 341.01%6.67B | 53.57%1.65B | 53.57%1.65B | 350.28%4.03B | 274.43%2.62B | 155.84%1.51B | 31.99%1.08B | 31.99%1.08B | 131.27%895M |
| Current accrued expenses | 65.45%10.35B | 45.32%9.11B | 13.20%523M | 13.20%523M | 228.33%10.23B | 136.51%6.26B | 213.24%6.27B | 100.00%462M | 100.00%462M | 142.19%3.12B |
| Current provisions | ---- | ---- | 106.46%5.18B | 106.46%5.18B | ---- | ---- | ---- | 133.96%2.51B | 133.96%2.51B | ---- |
| Current debt and capital lease obligation | -73.27%15.96B | -38.29%51.28B | 240.81%65.56B | 240.81%65.56B | 200.45%54.81B | 830.01%59.73B | 1,473.51%83.1B | 85.89%19.24B | 85.89%19.24B | 37.82%18.24B |
| -Current debt | -91.23%4.34B | -44.66%40.8B | 378.51%55.22B | 378.51%55.22B | 291.69%44.81B | 3,185.74%49.55B | 4,706.19%73.73B | 61.95%11.54B | 61.95%11.54B | 11.48%11.44B |
| -Current capital lease obligation | 14.18%11.62B | 11.85%10.48B | 34.39%10.34B | 34.39%10.34B | 47.00%10B | 107.08%10.18B | 150.07%9.37B | 138.81%7.7B | 138.81%7.7B | 128.72%6.8B |
| Current deferred liabilities | 191.22%38.25B | 151.22%29.06B | 155.69%25.24B | 155.69%25.24B | 130.05%16.39B | 129.67%13.14B | 143.93%11.57B | 101.90%9.87B | 101.90%9.87B | 139.22%7.12B |
| Other current liabilities | ---- | ---- | ---- | ---- | --1.09B | ---- | ---- | ---- | ---- | ---- |
| Current liabilities | 31.96%171.21B | 8.93%181.03B | 57.24%194.87B | 57.24%194.87B | 96.35%151.05B | 123.63%129.74B | 223.58%166.19B | 105.84%123.94B | 105.84%123.94B | 80.25%76.93B |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | 141.62%134.49B | 136.85%109.75B | 20.74%103.05B | 20.74%103.05B | -11.84%68.61B | -19.17%55.66B | -27.43%46.34B | 484.97%85.35B | 484.97%85.35B | 561.66%77.83B |
| -Long term debt | 2,081.21%57.45B | 1,278.63%39.61B | -23.09%38.9B | -23.09%38.9B | -67.78%15.76B | -94.59%2.63B | -94.27%2.87B | 2,077.23%50.58B | 2,077.23%50.58B | 12,411.00%48.92B |
| -Long term capital lease obligation | 45.27%77.03B | 61.38%70.14B | 84.50%64.15B | 84.50%64.15B | 82.80%52.85B | 162.80%53.03B | 216.99%43.46B | 183.44%34.77B | 183.44%34.77B | 154.25%28.91B |
| Non current deferred liabilities | -81.60%207M | -64.31%227M | -25.07%251M | -25.07%251M | 202.79%1.08B | 197.62%1.13B | 59.00%636M | -29.03%335M | -29.03%335M | 137.09%358M |
| Derivative product liabilities | --7.98B | --4.17B | 405.05%3B | 405.05%3B | -71.91%739M | --0 | --0 | --594M | --594M | --2.63B |
| Other non current liabilities | ---- | ---- | ---- | ---- | -28.46%284M | 415.29%438M | 603.80%556M | ---- | ---- | 944.74%397M |
| Total non current liabilities | 149.83%142.96B | 140.80%114.44B | 22.81%106.59B | 22.81%106.59B | -12.93%70.72B | -24.22%57.22B | -33.78%47.53B | 473.28%86.79B | 473.28%86.79B | 579.53%81.22B |
| Total liabilities | 68.04%314.17B | 38.25%295.47B | 43.06%301.47B | 43.06%301.47B | 40.23%221.77B | 40.02%186.96B | 73.58%213.72B | 179.66%210.73B | 179.66%210.73B | 189.48%158.15B |
| Shareholders'equity | ||||||||||
| Share capital | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 9.09%12M | 9.09%12M | 9.09%12M | 100.00%12M |
| -common stock | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 9.09%12M | 9.09%12M | 9.09%12M | 100.00%12M |
| Retained earnings | -24.91%-172.85B | -21.79%-159.76B | -51.90%-170.31B | -51.90%-170.31B | -74.20%-159.1B | -78.99%-138.38B | -111.31%-131.18B | -102.59%-112.12B | -102.59%-112.12B | -98.79%-91.33B |
| Paid-in capital | 0.02%135.52B | 0.07%135.52B | 0.44%135.52B | 0.44%135.52B | 1.01%135.52B | 1.36%135.5B | 1.48%135.42B | 1.11%134.92B | 1.11%134.92B | 318.17%134.17B |
| Less: Treasury stock | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | 0.00%1M | --1M | --1M | --1M | --1M |
| Gains losses not affecting retained earnings | 59.14%20.64B | 84.19%18.5B | 132.53%18.13B | 132.53%18.13B | 180.93%15.41B | 374.19%12.97B | 429.14%10.04B | 576.82%7.8B | 576.82%7.8B | -33.70%5.48B |
| Total stockholders'equity | -265.08%-16.67B | -140.06%-5.73B | -154.39%-16.65B | -154.39%-16.65B | -116.88%-8.16B | -82.91%10.1B | -80.49%14.3B | -61.38%30.61B | -61.38%30.61B | 966.45%48.34B |
| Total equity | -265.08%-16.67B | -140.06%-5.73B | -154.39%-16.65B | -154.39%-16.65B | -116.88%-8.16B | -82.91%10.1B | -80.49%14.3B | -61.38%30.61B | -61.38%30.61B | 966.45%48.34B |
| Currency Unit | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB | RUB |
| 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 with Explanatory Notes | -- | -- |