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 | 37.05%349.51M | 43.78%319.91M | 45.24%300.63M | 47.92%278.03M | 47.92%278.03M | 44.65%255.02M | 42.45%222.5M | 40.26%207M | 40.92%187.96M | 40.92%187.96M |
| -Cash and cash equivalents | 37.05%349.51M | 43.78%319.91M | 45.24%300.63M | 47.92%278.03M | 47.92%278.03M | 44.65%255.02M | 42.45%222.5M | 40.26%207M | 40.92%187.96M | 40.92%187.96M |
| Receivables | 12.08%59.3M | 17.52%54.39M | 32.30%55.77M | 15.58%43.98M | 15.58%43.98M | 20.07%52.91M | 13.62%46.28M | 9.90%42.16M | 13.28%38.05M | 13.28%38.05M |
| -Accounts receivable | 12.08%59.3M | 17.52%54.39M | 32.30%55.77M | 15.58%43.98M | 15.58%43.98M | 20.07%52.91M | 13.62%46.28M | 9.90%42.16M | 13.28%38.05M | 13.28%38.05M |
| Inventory | 3.23%28.68M | -6.25%25.6M | 8.30%27.86M | 13.87%27.69M | 13.87%27.69M | 16.84%27.78M | 22.15%27.3M | 16.68%25.72M | 24.18%24.31M | 24.18%24.31M |
| Other current assets | 1.67%2.8M | 2.39%3.55M | 1.75%4.07M | 9.55%5.08M | 9.55%5.08M | 22.18%2.75M | 22.73%3.47M | 41.58%4M | 35.08%4.64M | 35.08%4.64M |
| Total current assets | 30.09%440.29M | 34.68%403.45M | 39.25%388.34M | 39.15%354.78M | 39.15%354.78M | 37.36%338.46M | 34.87%299.55M | 32.29%278.88M | 34.20%254.97M | 34.20%254.97M |
| Non current assets | ||||||||||
| Net PPE | 16.04%212.07M | 11.53%203.52M | 6.44%196.45M | 1.45%187.75M | 1.45%187.75M | 3.21%182.75M | 1.50%182.48M | 4.58%184.57M | 4.36%185.07M | 4.36%185.07M |
| -Gross PPE | 10.49%539.29M | 8.95%525.13M | 6.97%512.59M | 4.89%498.1M | 4.89%498.1M | 5.75%488.07M | 4.82%481.97M | 6.26%479.18M | 6.24%474.87M | 6.24%474.87M |
| -Accumulated depreciation | -7.17%-327.22M | -7.38%-321.61M | -7.31%-316.14M | -7.09%-310.36M | -7.09%-310.36M | -7.33%-305.32M | -6.95%-299.49M | -7.34%-294.6M | -7.48%-289.8M | -7.48%-289.8M |
| Other non current assets | -17.03%453K | -78.47%458K | -15.15%465K | 12.39%635K | 12.39%635K | -7.46%546K | 343.13%2.13M | 23.42%548K | 28.41%565K | 28.41%565K |
| Total non current assets | 15.94%212.52M | 10.49%203.98M | 6.37%196.92M | 1.48%188.38M | 1.48%188.38M | 3.17%183.3M | 2.41%184.6M | 4.62%185.12M | 4.42%185.63M | 4.42%185.63M |
| Total assets | 25.12%652.8M | 25.46%607.42M | 26.13%585.26M | 23.28%543.16M | 23.28%543.16M | 23.04%521.76M | 20.33%484.16M | 19.67%464M | 19.80%440.6M | 19.80%440.6M |
| Liabilities | ||||||||||
| Current liabilities | ||||||||||
| Payables | 39.97%11.89M | 54.45%11.1M | 32.28%9.23M | -1.36%10.38M | -1.36%10.38M | 5.28%8.5M | -4.33%7.19M | -20.95%6.98M | 14.79%10.53M | 14.79%10.53M |
| -accounts payable | 39.97%11.89M | 54.45%11.1M | 32.28%9.23M | 19.11%8.82M | 19.11%8.82M | 5.28%8.5M | -4.33%7.19M | -20.95%6.98M | -4.16%7.4M | -4.16%7.4M |
| -Total tax payable | ---- | ---- | ---- | -49.90%1.56M | -49.90%1.56M | ---- | ---- | ---- | 116.06%3.12M | 116.06%3.12M |
| Current accrued expenses | 10.84%9.61M | 9.00%5.86M | 35.46%14.56M | -7.54%4.98M | -7.54%4.98M | 34.68%8.67M | -3.91%5.38M | 23.76%10.75M | 8.62%5.38M | 8.62%5.38M |
| Current debt and capital lease obligation | 7.32%1.64M | 5.44%1.59M | 5.39%1.6M | 1.26%1.6M | 1.26%1.6M | 2.48%1.53M | 3.36%1.51M | 26.77%1.52M | 12.12%1.58M | 12.12%1.58M |
| -Current capital lease obligation | 7.32%1.64M | 5.44%1.59M | 5.39%1.6M | 1.26%1.6M | 1.26%1.6M | 2.48%1.53M | 3.36%1.51M | 26.77%1.52M | 12.12%1.58M | 12.12%1.58M |
| Current liabilities | 23.79%23.15M | 31.84%18.55M | 31.93%25.39M | -3.02%16.96M | -3.02%16.96M | 16.85%18.7M | -3.40%14.07M | 2.85%19.25M | 12.58%17.49M | 12.58%17.49M |
| Non current liabilities | ||||||||||
| Long term debt and capital lease obligation | -26.40%2.67M | -13.55%2.89M | -10.41%3.23M | -12.30%3.44M | -12.30%3.44M | -2.86%3.63M | -16.74%3.34M | -16.31%3.6M | -5.09%3.92M | -5.09%3.92M |
| -Long term capital lease obligation | -26.40%2.67M | -13.55%2.89M | -10.41%3.23M | -12.30%3.44M | -12.30%3.44M | -2.86%3.63M | -16.74%3.34M | -16.31%3.6M | -5.09%3.92M | -5.09%3.92M |
| Non current deferred liabilities | -1.76%23.41M | -11.91%21.37M | -5.46%23.09M | -4.06%23.66M | -4.06%23.66M | -5.66%23.83M | -3.47%24.26M | -3.93%24.42M | -3.61%24.66M | -3.61%24.66M |
| Other non current liabilities | -5.72%1.3M | -5.23%1.32M | -4.89%1.34M | -4.55%1.36M | -4.55%1.36M | -2.68%1.38M | -1.20%1.4M | -1.05%1.41M | -0.49%1.43M | -0.49%1.43M |
| Total non current liabilities | -5.05%27.39M | -11.77%25.58M | -6.04%27.66M | -5.16%28.46M | -5.16%28.46M | -5.17%28.85M | -5.11%29M | -5.51%29.43M | -3.66%30.01M | -3.66%30.01M |
| Total liabilities | 6.29%50.54M | 2.47%44.13M | 8.97%53.05M | -4.37%45.42M | -4.37%45.42M | 2.42%47.55M | -4.55%43.07M | -2.37%48.68M | 1.74%47.5M | 1.74%47.5M |
| Shareholders'equity | ||||||||||
| Share capital | 0.24%2.97M | 0.24%2.97M | 340.50%2.97M | 0.44%2.97M | 0.44%2.97M | 340.92%2.96M | 340.92%2.96M | 0.30%674K | 340.39%2.96M | 340.39%2.96M |
| -common stock | 0.24%2.97M | 0.24%2.97M | 340.50%2.97M | 0.44%2.97M | 0.44%2.97M | 340.92%2.96M | 340.92%2.96M | 0.30%674K | 340.39%2.96M | 340.39%2.96M |
| -Preferred stock | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
| Retained earnings | 25.33%614.19M | 25.97%577.13M | 26.41%548.02M | 25.00%515.62M | 25.00%515.62M | 23.55%490.06M | 21.51%458.14M | 20.93%433.51M | 20.44%412.5M | 20.44%412.5M |
| Paid-in capital | 19.56%46.93M | 18.31%45.01M | 9.83%43.04M | 14.10%40.55M | 14.10%40.55M | 5.98%39.25M | 4.97%38.05M | 10.55%39.19M | 2.93%35.54M | 2.93%35.54M |
| Less: Treasury stock | 6.48%61.82M | 6.48%61.82M | 6.48%61.82M | 6.06%61.4M | 6.06%61.4M | 2.38%58.06M | 2.38%58.06M | 2.38%58.06M | 2.25%57.89M | 2.25%57.89M |
| Total stockholders'equity | 27.00%602.27M | 27.70%563.29M | 28.15%532.21M | 26.62%497.74M | 26.62%497.74M | 25.58%474.21M | 23.47%441.09M | 22.92%415.32M | 22.43%393.1M | 22.43%393.1M |
| Total equity | 27.00%602.27M | 27.70%563.29M | 28.15%532.21M | 26.62%497.74M | 26.62%497.74M | 25.58%474.21M | 23.47%441.09M | 22.92%415.32M | 22.43%393.1M | 22.43%393.1M |
| 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 | -- |