Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Warner Bros Discovery
WBD
| (Q3)2025/09/30 | (Q2)2025/06/30 | (Q1)2025/03/31 | (FY)2024/12/31 | (Q4)2024/12/31 | (Q3)2024/09/30 | (Q2)2024/06/30 | (Q1)2024/03/31 | (FY)2023/12/31 | (Q4)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資產 | ||||||||||
| 流動資產 | ||||||||||
| 現金及現金等價物和短期投資 | 6.07%1.17億 | 27.79%1.79億 | 75.94%1.12億 | 30.41%1.22億 | 30.41%1.22億 | 168.61%1.1億 | 112.46%1.4億 | 42.69%6,368.3萬 | 73.52%9,357.3萬 | 73.52%9,357.3萬 |
| -現金和現金等價物 | 6.07%1.17億 | 27.79%1.79億 | 75.94%1.12億 | 54.16%1.1億 | 54.16%1.1億 | 168.61%1.1億 | 112.46%1.4億 | 42.69%6,368.3萬 | 97.57%7,156.8萬 | 97.57%7,156.8萬 |
| -短期投資 | ---- | ---- | ---- | -46.83%1,169.9萬 | -46.83%1,169.9萬 | ---- | ---- | ---- | 24.32%2,200.5萬 | 24.32%2,200.5萬 |
| 應收款項 | 6.53%2.47億 | 6.97%1.98億 | 8.84%2.39億 | 0.58%2.83億 | 0.58%2.83億 | 3.68%2.32億 | 2.06%1.85億 | -4.77%2.2億 | 29.72%2.82億 | 29.72%2.82億 |
| -應收賬款 | 6.53%2.47億 | 6.97%1.98億 | 8.84%2.39億 | 0.58%2.83億 | 0.58%2.83億 | 3.68%2.32億 | 2.06%1.85億 | -4.77%2.2億 | 29.72%2.82億 | 29.72%2.82億 |
| 預付費用 | ---- | ---- | ---- | 78.71%5,978.7萬 | 78.71%5,978.7萬 | ---- | ---- | ---- | 11.13%3,345.5萬 | 11.13%3,345.5萬 |
| 受限制現金 | ---- | ---- | ---- | -28.64%1,124.4萬 | -28.64%1,124.4萬 | ---- | ---- | ---- | 348.63%1,575.6萬 | 348.63%1,575.6萬 |
| 其他流動資產 | 46.19%9,144.1萬 | 35.18%9,568.6萬 | 50.11%9,723.5萬 | -49.87%1,123.1萬 | -49.87%1,123.1萬 | -40.43%6,254.8萬 | -20.32%7,078.5萬 | -32.50%6,477.4萬 | 27.77%2,240.5萬 | 27.77%2,240.5萬 |
| 流動資產合計 | 12.54%4.55億 | 19.39%4.73億 | 28.79%4.48億 | 10.99%4.96億 | 10.99%4.96億 | 9.42%4.04億 | 17.82%3.96億 | -6.23%3.48億 | 28.53%4.47億 | 28.53%4.47億 |
| 非流動資產 | ||||||||||
| 固定資產淨額 | -4.67%13.07億 | -0.52%13.28億 | -2.64%13.07億 | -4.07%12.99億 | -4.07%12.99億 | 0.73%13.71億 | -3.84%13.35億 | -2.17%13.42億 | -1.39%13.54億 | -1.39%13.54億 |
| -固定資產 | -4.67%13.07億 | -0.52%13.28億 | -2.64%13.07億 | -1.66%19.36億 | -1.66%19.36億 | 0.73%13.71億 | -3.84%13.35億 | -2.17%13.42億 | 1.95%19.69億 | 1.95%19.69億 |
| -累計折舊 | ---- | ---- | ---- | -3.65%-6.37億 | -3.65%-6.37億 | ---- | ---- | ---- | -10.17%-6.15億 | -10.17%-6.15億 |
| 商譽及其他無形資產 | -0.84%20.14億 | 1.44%20.21億 | -0.21%19.76億 | -2.13%19.6億 | -2.13%19.6億 | 2.89%20.31億 | -0.34%19.92億 | 0.55%19.8億 | 1.50%20.03億 | 1.50%20.03億 |
| -商譽 | -0.48%18.19億 | 2.03%18.24億 | 0.44%17.79億 | -1.33%17.63億 | -1.33%17.63億 | 4.42%18.28億 | 1.17%17.88億 | 2.29%17.71億 | 3.39%17.86億 | 3.39%17.86億 |
| -其他無形資產 | -4.10%1.95億 | -3.76%1.96億 | -5.77%1.96億 | -8.77%1.98億 | -8.77%1.98億 | -9.10%2.03億 | -11.90%2.04億 | -12.15%2.08億 | -11.81%2.17億 | -11.81%2.17億 |
| 投資和預付款 | ---- | ---- | ---- | 101.27%3,357.8萬 | 101.27%3,357.8萬 | ---- | ---- | ---- | -30.78%1,668.3萬 | -30.78%1,668.3萬 |
| 金融資產 | ---- | ---- | ---- | -78.21%631.1萬 | -78.21%631.1萬 | ---- | ---- | ---- | 1.45%2,896.8萬 | 1.45%2,896.8萬 |
| 長期預付費用 | ---- | ---- | ---- | 28.91%2,139.6萬 | 28.91%2,139.6萬 | ---- | ---- | ---- | 26.86%1,659.8萬 | 26.86%1,659.8萬 |
| 確認的養老福利金 | ---- | ---- | ---- | 27.41%2,354.1萬 | 27.41%2,354.1萬 | ---- | ---- | ---- | 15.81%1,847.7萬 | 15.81%1,847.7萬 |
| 其他非流動資產 | -0.23%1.09億 | -14.09%9,805.8萬 | -23.65%9,270.8萬 | -10.15%1,036.8萬 | -10.15%1,036.8萬 | 10.83%1.09億 | 14.28%1.14億 | 30.18%1.21億 | -49.70%1,153.9萬 | -49.70%1,153.9萬 |
| 非流動資產合計 | -2.32%34.29億 | 0.16%34.47億 | -1.98%33.75億 | -2.75%33.54億 | -2.75%33.54億 | 2.26%35.11億 | -1.32%34.41億 | 0.27%34.43億 | -0.06%34.49億 | -0.06%34.49億 |
| 總資產 | -0.78%38.84億 | 2.15%39.2億 | 0.84%38.23億 | -1.18%38.5億 | -1.18%38.5億 | 2.96%39.15億 | 0.37%38.37億 | -0.37%37.91億 | 2.56%38.96億 | 2.56%38.96億 |
| 負債 | ||||||||||
| 流動負債 | ||||||||||
| 應付款項 | ---- | ---- | ---- | -72.83%3,596萬 | -72.83%3,596萬 | ---- | ---- | ---- | 5.66%1.32億 | 5.66%1.32億 |
| -應付賬款 | ---- | ---- | ---- | 32.40%3,284萬 | 32.40%3,284萬 | ---- | ---- | ---- | 0.63%2,480.3萬 | 0.63%2,480.3萬 |
| -應付稅費 | ---- | ---- | ---- | 200.29%312萬 | 200.29%312萬 | ---- | ---- | ---- | --103.9萬 | --103.9萬 |
| -其他應付款 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 5.85%1.07億 | 5.85%1.07億 |
| 應計費用 | ---- | ---- | ---- | 15.98%2.72億 | 15.98%2.72億 | ---- | ---- | ---- | 13.73%2.34億 | 13.73%2.34億 |
| 短期借款與租賃負債 | 111.73%2.77億 | 66.99%2.08億 | 6.28%1.28億 | 9.84%1.31億 | 9.84%1.31億 | -7.85%1.31億 | 9.66%1.24億 | -22.70%1.21億 | -38.75%1.19億 | -38.75%1.19億 |
| -短期借款 | 551.23%1.69億 | 331.91%1.02億 | 19.05%2,500萬 | 54.05%2,850萬 | 54.05%2,850萬 | -42.73%2,600萬 | 46.88%2,350萬 | -65.29%2,100萬 | -81.50%1,850萬 | -81.50%1,850萬 |
| -短期租賃負債 | 2.55%1.07億 | 5.31%1.06億 | 3.59%1.03億 | 1.70%1.02億 | 1.70%1.02億 | 8.59%1.05億 | 3.55%1.01億 | 4.22%9,976.9萬 | 6.69%1億 | 6.69%1億 |
| 遞延負債 | 9.54%2.43億 | 9.15%2.83億 | 10.77%3.09億 | 8.92%3.29億 | 8.92%3.29億 | 5.81%2.22億 | 7.89%2.59億 | 5.54%2.79億 | 22.73%3.02億 | 22.73%3.02億 |
| 其他流動負債 | 13.61%4,017.1萬 | -12.38%4,065萬 | -30.96%3,389.7萬 | 2.51%1,231.6萬 | 2.51%1,231.6萬 | -76.44%3,535.8萬 | -72.00%4,639.6萬 | -68.86%4,909.7萬 | -19.71%1,201.4萬 | -19.71%1,201.4萬 |
| 流動負債總額 | 26.13%8.41億 | 17.77%8.39億 | 8.42%7.44億 | -2.51%7.79億 | -2.51%7.79億 | -10.29%6.67億 | -6.00%7.12億 | -12.93%6.86億 | 1.67%7.99億 | 1.67%7.99億 |
| 非流動負債 | ||||||||||
| 長期借款與租賃負債 | -14.06%14.72億 | -9.61%15.43億 | -6.24%16.19億 | -4.54%16.62億 | -4.54%16.62億 | -1.86%17.13億 | -3.37%17.07億 | -2.03%17.27億 | -1.75%17.41億 | -1.75%17.41億 |
| -長期借款 | -19.24%7.48億 | -14.48%7.97億 | -6.96%8.73億 | -2.73%9.18億 | -2.73%9.18億 | -2.61%9.26億 | -2.34%9.32億 | -2.07%9.38億 | -1.80%9.44億 | -1.80%9.44億 |
| -長期租賃負債 | -7.97%7.24億 | -3.76%7.46億 | -5.37%7.46億 | -6.67%7.44億 | -6.67%7.44億 | -0.96%7.87億 | -4.59%7.75億 | -1.98%7.89億 | -1.69%7.97億 | -1.69%7.97億 |
| 遞延負債 | 5.74%4,220.1萬 | -8.23%3,941.1萬 | -7.57%3,971.8萬 | -13.87%3,601.2萬 | -13.87%3,601.2萬 | -26.21%3,991萬 | -20.75%4,294.7萬 | -22.78%4,297.2萬 | -29.93%4,181.1萬 | -29.93%4,181.1萬 |
| 其他非流動負債 | 5.66%1.02億 | 8.17%9,904.7萬 | -9.08%9,617.5萬 | -6.67%9,450.1萬 | -6.67%9,450.1萬 | 1.91%9,607萬 | -3.28%9,156.4萬 | 11.14%1.06億 | 0.79%1.01億 | 0.79%1.01億 |
| 非流動負債總額 | -12.61%16.16億 | -8.69%16.82億 | -6.43%17.55億 | -4.86%17.93億 | -4.86%17.93億 | -2.37%18.49億 | -3.86%18.42億 | -1.98%18.76億 | -2.49%18.84億 | -2.49%18.84億 |
| 總負債 | -2.34%24.57億 | -1.31%25.21億 | -2.45%24.99億 | -4.16%25.72億 | -4.16%25.72億 | -4.60%25.16億 | -4.47%25.54億 | -5.17%25.62億 | -1.29%26.83億 | -1.29%26.83億 |
| 所有者權益 | ||||||||||
| 股本 | -1.72%5.7萬 | -1.72%5.7萬 | -1.72%5.7萬 | -1.72%5.7萬 | -1.72%5.7萬 | 0.00%5.8萬 | 0.00%5.8萬 | 0.00%5.8萬 | 0.00%5.8萬 | 0.00%5.8萬 |
| -普通股股本 | -1.72%5.7萬 | -1.72%5.7萬 | -1.72%5.7萬 | -1.72%5.7萬 | -1.72%5.7萬 | 0.00%5.8萬 | 0.00%5.8萬 | 0.00%5.8萬 | 0.00%5.8萬 | 0.00%5.8萬 |
| -優先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | 27.21%9.37億 | 25.93%8.59億 | 25.09%8.04億 | 22.40%7.66億 | 22.40%7.66億 | 18.80%7.37億 | 17.52%6.82億 | 14.84%6.43億 | 13.46%6.26億 | 13.46%6.26億 |
| 資本公積 | -22.90%5.37億 | -14.46%5.76億 | -8.18%6.09億 | -3.60%6.23億 | -3.60%6.23億 | 9.64%6.97億 | 7.29%6.73億 | 7.64%6.63億 | 7.75%6.46億 | 7.75%6.46億 |
| 不影響留存收益的損益 | -36.31%-4,743.5萬 | 50.65%-3,545.5萬 | -15.92%-8,926.9萬 | -86.62%-1.1億 | -86.62%-1.1億 | 61.62%-3,479.9萬 | -24.10%-7,183.8萬 | -6.00%-7,700.9萬 | 16.32%-5,910.1萬 | 16.32%-5,910.1萬 |
| 股東權益總額 | 2.02%14.27億 | 9.03%13.99億 | 7.70%13.24億 | 5.42%12.78億 | 5.42%12.78億 | 20.06%13.99億 | 11.61%12.83億 | 11.40%12.29億 | 12.24%12.13億 | 12.24%12.13億 |
| 總權益 | 2.02%14.27億 | 9.03%13.99億 | 7.70%13.24億 | 5.42%12.78億 | 5.42%12.78億 | 20.06%13.99億 | 11.61%12.83億 | 11.40%12.29億 | 12.24%12.13億 | 12.24%12.13億 |
| 貨幣單位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 會計準則 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
| 審計意見 | -- | -- | -- | 無保留意見 | -- | -- | -- | -- | 無保留意見 | -- |