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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 經營活動現金流量(間接法) | ||||||||||
| 持續經營活動現金淨額 | 3,759.13%1.22億 | -17.08%3,718.4萬 | -92.25%874.6萬 | -7.22%2.2億 | 216.21%5,904萬 | -98.09%314.9萬 | -51.45%4,484.4萬 | 273.84%1.13億 | -50.71%2.37億 | -168.70%-5,080.4萬 |
| 持續經營淨收入 | 18.72%7,646.7萬 | 4.35%7,222.1萬 | 0.22%6,586.7萬 | -2.06%2.63億 | 1.02%6,415.5萬 | -13.27%6,440.9萬 | 0.89%6,920.8萬 | 4.88%6,572.3萬 | 20.83%2.69億 | -24.79%6,350.5萬 |
| 持續經營損益 | -1,576.79%-93.9萬 | ---- | ---- | 75.68%-230.9萬 | 98.73%-12.3萬 | ---5.6萬 | ---215.3萬 | --2.3萬 | ---949.3萬 | ---968.8萬 |
| 折舊和攤銷 | -11.93%844.7萬 | -6.27%910.7萬 | -11.69%959.7萬 | -18.31%3,970.2萬 | -19.91%952.7萬 | -14.23%959.1萬 | -27.75%971.6萬 | -10.01%1,086.8萬 | -19.72%4,860.2萬 | 5.14%1,189.5萬 |
| 遞延稅費 | 210.29%397.7萬 | 12.89%-315.5萬 | 104.52%1,071.5萬 | -51.23%-816.2萬 | -66.12%-617.3萬 | -0.17%-360.6萬 | -932.64%-362.2萬 | 253.03%523.9萬 | -34.76%-539.7萬 | -252.67%-371.6萬 |
| 其他非現金項目 | 1,621.61%7,258.1萬 | 25.97%-3,378.1萬 | -157.13%-2,045.2萬 | 6.35%-8,101.9萬 | -7.73%-2,266.3萬 | 71.33%-477萬 | -72.63%-4,563.2萬 | 64.50%-795.4萬 | -154.52%-8,651萬 | -473.77%-2,103.6萬 |
| 營運資金變動 | 45.76%-4,207.6萬 | -10,480.12%-1,671.2萬 | -364.36%-7,072.6萬 | 16.84%-4,091.2萬 | 108.68%975.2萬 | -189.49%-7,757.9萬 | -99.38%16.1萬 | 154.08%2,675.4萬 | -122.82%-4,919.5萬 | -232.65%-1.12億 |
| -應收款項(增)減 | -83.07%25.7萬 | 214.26%64.9萬 | 282.45%425.3萬 | 111.34%130.8萬 | 166.07%268.9萬 | 137.22%151.8萬 | -19.83%-56.8萬 | 19.84%-233.1萬 | 47.94%-1,153.1萬 | 63.18%-407萬 |
| -應付款項及遞延費用(減)增 | -120.27%-339.2萬 | -136.29%-681.3萬 | 74.63%-222.6萬 | -120.50%-851.1萬 | -938.57%-3,524.5萬 | -0.17%1,673.4萬 | 77.39%1,877.3萬 | -188.07%-877.3萬 | 3,370.74%4,151萬 | 1,166.75%420.3萬 |
| -遞延費用變動 | -68.44%-63.5萬 | -69.91%-55.9萬 | -46.69%-48.7萬 | 15.36%-147.1萬 | -1,102.78%-43.3萬 | 64.20%-37.7萬 | 1.50%-32.9萬 | -5.40%-33.2萬 | 16.36%-173.8萬 | 91.59%-3.6萬 |
| -其他流動資產變化 | -50.26%880.9萬 | 124.68%746.5萬 | 444.26%5,627.2萬 | -4,753.14%-1.06億 | -292.67%-7,715.2萬 | 133.16%1,771萬 | 15.67%-3,025.3萬 | -134.74%-1,634.6萬 | 96.29%-218.5萬 | 312.31%4,004.3萬 |
| -其他流動負債變化 | 59.13%-4,642.8萬 | -238.46%-1,751.3萬 | -336.33%-1.29億 | 201.55%7,433.4萬 | 180.58%1.21億 | -188.20%-1.14億 | -75.78%1,264.8萬 | 152.24%5,448.2萬 | -124.50%-7,319.8萬 | -6,837.62%-1.5億 |
| -其他營運資本變化 | -259.03%-68.7萬 | 153.64%5.9萬 | 309.26%22.1萬 | 74.14%-53.1萬 | 64.63%-90.7萬 | 236.71%43.2萬 | 45.27%-11萬 | -94.75%5.4萬 | -56.60%-205.3萬 | -193.36%-256.4萬 |
| 非持續經營活動現金流 | ||||||||||
| 經營活動現金淨額 | 3,759.13%1.22億 | -17.08%3,718.4萬 | -92.25%874.6萬 | -7.22%2.2億 | 216.21%5,904萬 | -98.09%314.9萬 | -51.45%4,484.4萬 | 273.84%1.13億 | -50.71%2.37億 | -168.70%-5,080.4萬 |
| 投資活動現金流量 | ||||||||||
| 持續投資活動現金淨額 | 248.04%1.2億 | 310.72%1.41億 | 193.30%1.33億 | 79.55%-6,673.2萬 | 161.24%2.24億 | 63.51%-8,125.4萬 | -35.23%-6,701.7萬 | -1.74%-1.42億 | -137.51%-3.26億 | 216.03%8,559.2萬 |
| 投資產品交易淨現金流 | -31.06%6,892.6萬 | 15.56%9,831.1萬 | -7.64%6,644.3萬 | -17.64%3.44億 | -22.13%8,729.3萬 | -9.78%9,998.5萬 | -13.05%8,507.2萬 | -26.02%7,193.7萬 | 262.58%4.18億 | -7.27%1.12億 |
| 貸款淨收益 | 128.37%5,016.1萬 | 125.26%3,918.7萬 | 136.96%7,761.5萬 | 49.03%-4.08億 | 277.22%1.34億 | 45.90%-1.77億 | 13.70%-1.55億 | 3.68%-2.1億 | -84.17%-8億 | 61.00%-7,562.7萬 |
| 固定資產交易的淨現金流 | 66.14%-123.2萬 | 27.46%-197.6萬 | 42.57%-243.1萬 | -123.16%-1,425.8萬 | -6.51%-366.3萬 | -218.84%-363.8萬 | -184.94%-272.4萬 | -396.25%-423.3萬 | 16.13%-638.9萬 | -307.46%-343.9萬 |
| 業務交易的淨現金流 | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- | -100.52%-300萬 | --0 |
| 其他投資活動的淨現金流 | 397.19%243.1萬 | -43.25%327.2萬 | -4,031.17%-908.1萬 | -82.97%1,112.4萬 | -88.69%594.5萬 | 68.18%-81.8萬 | -82.70%576.6萬 | 101.28%23.1萬 | 648.31%6,530.4萬 | 43,333.06%5,255.4萬 |
| 非持續投資現金淨額 | ||||||||||
| 投資活動現金流淨額 | 248.04%1.2億 | 310.72%1.41億 | 193.30%1.33億 | 79.55%-6,673.2萬 | 161.24%2.24億 | 63.51%-8,125.4萬 | -35.23%-6,701.7萬 | -1.74%-1.42億 | -137.51%-3.26億 | 216.03%8,559.2萬 |
| 融資活動現金流量 | ||||||||||
| 持續融資活動現金淨額 | -100.44%-20.8萬 | 103.24%1.36億 | -221.84%-2.79億 | -126.46%-9,124.9萬 | -126.59%-1.19億 | 110.59%4,730.7萬 | 320.60%6,681.8萬 | -123.09%-8,663.3萬 | 133.19%3.45億 | 329.85%4.47億 |
| 為回購而出售的聯邦基金和證券 | --0 | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 | ---2,500萬 |
| 存款的增減 | -27.43%1.07億 | 130.57%2.28億 | 49.90%-1.46億 | 120.90%5.58億 | 23.15%6.03億 | 132.97%1.48億 | -57.84%9,873.6萬 | -1,172.77%-2.92億 | 121.84%2.52億 | 194.31%4.9億 |
| 債務發行/償還的淨現金流 | 35.51%-5,104萬 | --0 | -129.79%-7,000萬 | -377.82%-5.14億 | ---6.92億 | ---7,914.8萬 | 109.49%2,230.6萬 | -44.05%2.35億 | -47.14%1.85億 | --0 |
| 普通股發行/償還的淨現金流 | -274.87%-4,699萬 | -96.25%-8,223.1萬 | -163.16%-5,364.8萬 | -86.65%-9,584.5萬 | -131.74%-2,102.3萬 | 8.46%-1,253.5萬 | -160.76%-4,190.1萬 | -62.91%-2,038.6萬 | 73.92%-5,134.9萬 | 40.48%-907.2萬 |
| 現金股利支付 | -6.82%-949.6萬 | -6.68%-962.7萬 | 3.10%-878.8萬 | 2.55%-3,580.5萬 | 3.15%-882.2萬 | 2.92%-889萬 | 2.14%-902.4萬 | 2.01%-906.9萬 | -2.79%-3,674.2萬 | 1.47%-910.9萬 |
| 其他融資活動的淨現金流額 | ---- | ---- | ---- | 26.08%-329.9萬 | --0 | --0 | ---- | ---- | -785.52%-446.3萬 | 99.78%-1,000 |
| 非持續融資活動現金淨額 | ||||||||||
| 融資活動現金流淨額 | -100.44%-20.8萬 | 103.24%1.36億 | -221.84%-2.79億 | -126.46%-9,124.9萬 | -126.59%-1.19億 | 110.59%4,730.7萬 | 320.60%6,681.8萬 | -123.09%-8,663.3萬 | 133.19%3.45億 | 329.85%4.47億 |
| 現金淨流量 | ||||||||||
| 期初現金流 | 30.32%13.31億 | 4.12%10.17億 | 5.67%11.55億 | 30.53%10.93億 | 62.05%9.91億 | -8.41%10.22億 | -11.42%9.77億 | 30.53%10.93億 | -45.38%8.37億 | -40.71%6.11億 |
| 當期現金流變化 | 884.47%2.42億 | 603.78%3.14億 | -18.73%-1.38億 | -75.78%6,191.8萬 | -65.95%1.64億 | 93.89%-3,079.8萬 | 256.59%4,464.5萬 | -143.58%-1.16億 | 136.75%2.56億 | 347.98%4.81億 |
| 期末現金流 | 58.75%15.73億 | 30.32%13.31億 | 4.12%10.17億 | 5.67%11.55億 | 5.67%11.55億 | 62.05%9.91億 | -8.41%10.22億 | -11.42%9.77億 | 30.53%10.93億 | 30.53%10.93億 |
| 自由現金流 | 24,699.59%1.2億 | -16.41%3,520.8萬 | -94.19%631.5萬 | -10.82%2.06億 | 202.06%5,537.7萬 | -100.30%-48.9萬 | -53.92%4,212萬 | 270.32%1.09億 | -51.15%2.31億 | -174.52%-5,425.7萬 |
| 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 | -- |