Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Warner Bros Discovery
WBD
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| Current assets | ||||||||||
| Cash, cash equivalents and short term investments | 38.86%67.15M | 82.30%68.75M | 14.08%41M | -29.53%36.99M | -29.53%36.99M | 42.95%48.36M | 36.27%37.71M | 115.42%35.94M | 286.15%52.49M | 286.15%52.49M |
| -Cash and cash equivalents | 38.86%67.15M | 82.30%68.75M | 14.08%41M | -29.53%36.99M | -29.53%36.99M | 42.95%48.36M | 36.27%37.71M | 115.42%35.94M | 286.15%52.49M | 286.15%52.49M |
| Receivables | 5.75%116.38M | -21.66%110.3M | -8.70%120.9M | -6.25%104.81M | -6.25%104.81M | -10.46%110.05M | 7.99%140.81M | 12.61%132.43M | -13.76%111.8M | -13.76%111.8M |
| -Accounts receivable | 5.75%116.38M | -21.66%110.3M | -8.70%120.9M | -6.25%104.81M | -6.25%104.81M | -10.46%110.05M | 7.99%140.81M | 12.61%132.43M | -13.76%111.8M | -13.76%111.8M |
| Inventory | 8.35%105.86M | 31.12%108.54M | 12.94%106.49M | 5.35%101.7M | 5.35%101.7M | 6.05%97.7M | 1.16%82.78M | 12.32%94.29M | 33.87%96.54M | 33.87%96.54M |
| Restricted cash | -92.10%52K | -98.97%52K | --50K | --221K | --221K | --658K | --5.04M | ---- | --0 | --0 |
| Other current assets | 12.32%24.44M | 3.05%23.99M | -9.21%22.62M | 22.24%25.91M | 22.24%25.91M | 0.87%21.76M | 10.57%23.28M | 34.02%24.91M | -8.29%21.2M | -8.29%21.2M |
| Total current assets | 12.69%313.88M | 7.60%311.63M | 1.21%291.05M | -4.39%269.63M | -4.39%269.63M | 3.00%278.53M | 10.99%289.62M | 21.43%287.56M | 18.27%282.02M | 18.27%282.02M |
| Non current assets | ||||||||||
| Net PPE | 27.45%203.2M | 28.31%194.78M | 24.61%179.86M | 23.15%171.96M | 23.15%171.96M | 13.64%159.44M | 3.65%151.8M | 3.67%144.33M | 3.13%139.63M | 3.13%139.63M |
| -Gross PPE | 14.01%546.62M | 13.64%530.06M | 11.65%507.1M | 10.01%492.37M | 10.01%492.37M | 7.66%479.46M | 1.06%466.44M | -0.57%454.19M | -2.97%447.56M | -2.97%447.56M |
| -Accumulated depreciation | -7.31%-343.42M | -6.56%-335.28M | -5.61%-327.24M | -4.05%-320.41M | -4.05%-320.41M | -4.90%-320.02M | 0.15%-314.64M | 2.43%-309.86M | 5.50%-307.93M | 5.50%-307.93M |
| Goodwill and other intangible assets | -14.15%22.34M | -14.03%23.24M | -14.25%24.07M | -14.45%24.92M | -14.45%24.92M | -13.62%26.03M | -13.11%27.03M | -12.29%28.07M | -11.60%29.13M | -11.60%29.13M |
| -Other intangible assets | -14.15%22.34M | -14.03%23.24M | -14.25%24.07M | -14.45%24.92M | -14.45%24.92M | -13.62%26.03M | -13.11%27.03M | -12.29%28.07M | -11.60%29.13M | -11.60%29.13M |
| Investments and advances | -54.25%10.41M | -56.08%8.97M | -52.49%9.69M | 62.26%28.16M | 62.26%28.16M | 38.70%22.75M | 22.19%20.43M | 46.64%20.39M | 21.48%17.35M | 21.48%17.35M |
| Non current deferred assets | --93.79M | --94.7M | --97.18M | 10,685.60%98.15M | 10,685.60%98.15M | ---- | ---- | ---- | --910K | --910K |
| Other non current assets | -19.84%11.55M | 12.96%12.26M | 11.52%12.23M | 24.80%12.38M | 24.80%12.38M | -4.88%14.41M | -26.50%10.85M | -19.57%10.97M | -25.30%9.92M | -25.30%9.92M |
| Total non current assets | 53.30%341.29M | 58.94%333.94M | 58.53%323.03M | 70.39%335.57M | 70.39%335.57M | 10.22%222.63M | 0.51%210.1M | 2.51%203.76M | 0.52%196.95M | 0.52%196.95M |
| Total assets | 30.73%655.17M | 29.19%645.58M | 24.99%614.09M | 26.36%605.2M | 26.36%605.2M | 6.08%501.16M | 6.33%499.73M | 12.80%491.33M | 10.27%478.96M | 10.27%478.96M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | -3.34%60.49M | -3.16%64.93M | -14.74%51.74M | -11.25%55.6M | -11.25%55.6M | 2.43%62.58M | 3.83%67.05M | 4.10%60.68M | 6.11%62.64M | 6.11%62.64M |
| -accounts payable | -8.62%44.26M | -1.74%52.15M | -13.58%41.04M | -17.57%43.1M | -17.57%43.1M | -3.75%48.43M | -1.13%53.07M | -3.74%47.49M | 6.45%52.29M | 6.45%52.29M |
| -Total tax payable | 14.71%16.23M | -8.55%12.78M | -18.93%10.7M | 20.71%12.49M | 20.71%12.49M | 31.29%14.15M | 28.25%13.98M | 47.22%13.19M | 4.41%10.35M | 4.41%10.35M |
| Current accrued expenses | 41.94%29.3M | -9.70%24.91M | -4.76%27.89M | 10.02%30.04M | 10.02%30.04M | -11.32%20.65M | 0.79%27.58M | 32.33%29.28M | 6.82%27.3M | 6.82%27.3M |
| Current debt and capital lease obligation | 21.36%10.61M | 24.84%10.73M | 6.80%9.33M | -2.64%8.86M | -2.64%8.86M | -17.97%8.74M | -17.04%8.6M | -16.14%8.73M | 16.75%9.1M | 16.75%9.1M |
| -Current capital lease obligation | 21.36%10.61M | 24.84%10.73M | 6.80%9.33M | -2.64%8.86M | -2.64%8.86M | -0.05%8.74M | 1.58%8.6M | 5.84%8.73M | 16.75%9.1M | 16.75%9.1M |
| Other current liabilities | 0.00%5.83M | --5.83M | --5.83M | --5.83M | --5.83M | 1,308.21%5.83M | ---- | ---- | ---- | ---- |
| Current liabilities | 11.62%133.29M | 4.99%126.34M | -3.01%114.37M | -2.07%123.35M | -2.07%123.35M | -5.63%119.41M | -4.37%120.34M | 5.81%117.93M | 1.36%125.96M | 1.36%125.96M |
| Non current liabilities | ||||||||||
| Long term provisions | 5.69%15.43M | 3.48%15.29M | 2.98%15.08M | 4.13%14.79M | 4.13%14.79M | 3.31%14.6M | 5.64%14.77M | 5.91%14.65M | 3.86%14.2M | 3.86%14.2M |
| Long term debt and capital lease obligation | -0.77%203.99M | 0.27%206.19M | -0.36%205.39M | 10.64%204.74M | 10.64%204.74M | 11.26%205.57M | 9.88%205.63M | 9.51%206.13M | 0.26%185.04M | 0.26%185.04M |
| -Long term debt | 0.68%180.92M | 0.46%180.5M | 0.39%180.1M | 14.09%179.7M | 14.09%179.7M | 14.65%179.71M | 15.17%179.67M | 11.76%179.39M | 0.67%157.51M | 0.67%157.51M |
| -Long term capital lease obligation | -10.81%23.07M | -1.04%25.69M | -5.41%25.29M | -9.07%25.04M | -9.07%25.04M | -7.68%25.86M | -16.63%25.96M | -3.53%26.74M | -2.03%27.54M | -2.03%27.54M |
| Non current deferred liabilities | 23.52%4.28M | 100.31%4.58M | 76.88%3.85M | 115.53%4.91M | 115.53%4.91M | 83.12%3.46M | 14.20%2.28M | 5.68%2.18M | 11.83%2.28M | 11.83%2.28M |
| Other non current liabilities | 2.18%2.76M | 14.10%3.57M | -15.03%3.65M | -0.97%4.1M | -0.97%4.1M | -31.78%2.7M | -21.37%3.13M | 11.06%4.3M | 20.82%4.14M | 20.82%4.14M |
| Total non current liabilities | 0.05%226.46M | 1.69%229.62M | 0.32%227.97M | 11.12%228.54M | 11.12%228.54M | 10.55%226.33M | 9.03%225.81M | 9.26%227.25M | 0.96%205.67M | 0.96%205.67M |
| Total liabilities | 4.05%359.75M | 2.83%355.96M | -0.82%342.34M | 6.11%351.89M | 6.11%351.89M | 4.37%345.75M | 3.97%346.15M | 8.06%345.18M | 1.12%331.63M | 1.12%331.63M |
| Shareholders'equity | ||||||||||
| Share capital | 1.41%1.37M | 1.34%1.36M | 1.41%1.36M | 1.35%1.35M | 1.35%1.35M | 1.28%1.35M | 1.43%1.35M | 1.36%1.34M | 1.06%1.33M | 1.06%1.33M |
| -common stock | 1.41%1.37M | 1.34%1.36M | 1.41%1.36M | 1.35%1.35M | 1.35%1.35M | 1.28%1.35M | 1.43%1.35M | 1.36%1.34M | 1.06%1.33M | 1.06%1.33M |
| Retained earnings | 45.08%-148.92M | 42.92%-153.07M | 40.40%-164.38M | 39.13%-168.43M | 39.13%-168.43M | 0.61%-271.15M | 3.63%-268.15M | 6.97%-275.79M | 8.52%-276.71M | 8.52%-276.71M |
| Paid-in capital | 1.03%496.18M | 1.00%495.1M | 1.02%493.42M | 0.73%492.72M | 0.73%492.72M | 1.74%491.11M | 1.82%490.19M | 1.76%488.44M | 2.37%489.16M | 2.37%489.16M |
| Less: Treasury stock | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M | 0.00%19.96M |
| Gains losses not affecting retained earnings | 28.40%-31.99M | 33.01%-32.55M | 19.69%-37.45M | -13.02%-51.12M | -13.02%-51.12M | 8.58%-44.68M | -5.02%-48.59M | 1.88%-46.63M | 7.81%-45.23M | 7.81%-45.23M |
| Total stockholders'equity | 89.37%296.69M | 87.86%290.88M | 85.21%273M | 71.32%254.57M | 71.32%254.57M | 10.03%156.67M | 11.95%154.84M | 25.57%147.4M | 38.06%148.59M | 38.06%148.59M |
| Noncontrolling interests | -0.08%-1.26M | -0.08%-1.26M | -0.32%-1.26M | -0.32%-1.26M | -0.32%-1.26M | -0.32%-1.26M | -0.48%-1.26M | -1.86%-1.26M | -2.36%-1.26M | -2.36%-1.26M |
| Total equity | 90.09%295.43M | 88.58%289.62M | 85.94%271.74M | 71.93%253.31M | 71.93%253.31M | 10.11%155.41M | 12.05%153.58M | 25.82%146.15M | 38.48%147.33M | 38.48%147.33M |
| 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 | -- |