Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (Q3)2025/09/24 | (Q2)2025/06/25 | (Q1)2025/03/26 | (FY)2024/12/25 | (Q4)2024/12/25 | (Q3)2024/09/25 | (Q2)2024/06/26 | (Q1)2024/03/27 | (FY)2023/12/27 | (Q4)2023/12/27 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | -49.08%222.4万 | -70.57%116.6万 | -45.13%216.8万 | -54.58%280.4万 | -54.58%280.4万 | 91.83%436.8万 | -5.78%396.2万 | -66.93%395.1万 | 17.18%617.4万 | 17.18%617.4万 |
| -现金和现金等价物 | 51.71%222.4万 | 0.00%116.6万 | -10.74%103.9万 | -65.30%169.8万 | -65.30%169.8万 | 43.44%146.6万 | 3.19%116.6万 | -86.91%116.4万 | 38.89%489.3万 | 38.89%489.3万 |
| -短期投资 | --0 | --0 | -59.49%112.9万 | -13.66%110.6万 | -13.66%110.6万 | 131.24%290.2万 | -9.07%279.6万 | -8.65%278.7万 | -26.63%128.1万 | -26.63%128.1万 |
| 应收款项 | -5.29%1,613.7万 | -3.59%1,907.4万 | -0.53%1,719.7万 | 14.22%2,443.3万 | 14.22%2,443.3万 | 0.52%1,703.8万 | 7.12%1,978.4万 | -26.26%1,728.8万 | -16.36%2,139.1万 | -16.36%2,139.1万 |
| -应收账款 | -9.37%1,120.5万 | -4.36%1,356.4万 | -12.35%1,067.7万 | 12.11%1,579.8万 | 12.11%1,579.8万 | -1.44%1,236.3万 | 9.87%1,418.2万 | -18.04%1,218.1万 | 5.84%1,409.2万 | 5.84%1,409.2万 |
| -应收票据 | -11.49%20.8万 | -18.24%41.7万 | 242.06%116.3万 | -16.10%49万 | -16.10%49万 | -51.65%23.5万 | --51万 | --34万 | -91.32%58.4万 | -91.32%58.4万 |
| -其他应收款 | -0.08%499.6万 | -2.14%539.5万 | 15.32%584.9万 | 24.16%858.7万 | 24.16%858.7万 | 21.45%500万 | -5.73%551.3万 | -42.80%507.2万 | 17.08%691.6万 | 17.08%691.6万 |
| -应收账款调整额 | 51.43%-27.2万 | 28.27%-30.2万 | -61.31%-49.2万 | -119.90%-44.2万 | -119.90%-44.2万 | -184.26%-56万 | -46.69%-42.1万 | -6.27%-30.5万 | 46.54%-20.1万 | 46.54%-20.1万 |
| 存货 | 15.64%212.2万 | 12.35%212.9万 | -9.50%187.6万 | -19.68%174.7万 | -19.68%174.7万 | -22.05%183.5万 | -25.22%189.5万 | -36.27%207.3万 | -60.73%217.5万 | -60.73%217.5万 |
| 其他流动资产 | 15.23%1,222.6万 | -3.79%886.6万 | 7.64%1,038.3万 | -17.32%1,062.8万 | -17.32%1,062.8万 | -10.21%1,061万 | -8.24%921.5万 | -2.34%964.6万 | 2.60%1,285.5万 | 2.60%1,285.5万 |
| 流动资产合计 | -0.74%3,360万 | -8.17%3,233.1万 | -6.42%3,183.4万 | -9.21%3,999.3万 | -9.21%3,999.3万 | -3.16%3,385.1万 | -4.34%3,520.6万 | -33.08%3,401.8万 | -12.45%4,405万 | -12.45%4,405万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 15.53%2.65亿 | 17.72%2.51亿 | 14.81%2.48亿 | 12.00%2.42亿 | 12.00%2.42亿 | 5.74%2.29亿 | -2.19%2.13亿 | -2.55%2.16亿 | -4.69%2.16亿 | -4.69%2.16亿 |
| -固定资产 | 10.03%4.37亿 | 10.21%4.2亿 | 8.09%4.16亿 | 6.30%4.09亿 | 6.30%4.09亿 | 3.32%3.97亿 | -0.79%3.81亿 | -0.56%3.85亿 | -1.47%3.84亿 | -1.47%3.84亿 |
| -累计折旧 | -2.53%-1.72亿 | -0.68%-1.69亿 | 0.47%-1.68亿 | 1.03%-1.66亿 | 1.03%-1.66亿 | -0.18%-1.68亿 | -1.05%-1.68亿 | -2.12%-1.69亿 | -3.01%-1.68亿 | -3.01%-1.68亿 |
| 商誉及其他无形资产 | -0.42%1.58亿 | -0.48%1.58亿 | -2.02%1.56亿 | -0.78%1.58亿 | -0.78%1.58亿 | -4.53%1.58亿 | -4.47%1.59亿 | -4.68%1.59亿 | -5.03%1.59亿 | -5.03%1.59亿 |
| -商誉 | 3.28%6,853.2万 | 3.27%6,852.6万 | 0.68%6,635.7万 | 0.68%6,635.7万 | 0.68%6,635.7万 | -8.02%6,635.7万 | -8.02%6,635.7万 | -8.64%6,590.8万 | -9.39%6,590.8万 | -9.39%6,590.8万 |
| -其他无形资产 | -3.08%8,927.1万 | -3.17%8,963万 | -3.92%8,939.4万 | -1.81%9,173.9万 | -1.81%9,173.9万 | -1.85%9,211.2万 | -1.76%9,256.3万 | -1.67%9,304.6万 | -1.69%9,342.8万 | -1.69%9,342.8万 |
| 非流动递延资产 | -51.92%58.9万 | -45.95%74.8万 | -41.22%90.7万 | -37.37%106.6万 | -37.37%106.6万 | -34.18%122.5万 | -31.49%138.4万 | -29.19%154.3万 | -27.17%170.2万 | -27.17%170.2万 |
| 其他非流动资产 | 18.66%4,623.8万 | -4.39%4,916.2万 | 3.47%5,195.7万 | 26.35%5,476.4万 | 26.35%5,476.4万 | -35.45%3,896.6万 | 20.53%5,141.8万 | 27.65%5,021.4万 | -14.81%4,334.3万 | -14.81%4,334.3万 |
| 非流动资产合计 | 9.71%4.69亿 | 8.03%4.59亿 | 7.00%4.56亿 | 8.44%4.56亿 | 8.44%4.56亿 | -3.85%4.28亿 | -0.95%4.25亿 | -0.75%4.26亿 | -6.08%4.21亿 | -6.08%4.21亿 |
| 总资产 | 8.95%5.03亿 | 6.79%4.91亿 | 6.01%4.88亿 | 6.77%4.96亿 | 6.77%4.96亿 | -3.80%4.62亿 | -1.22%4.6亿 | -4.17%4.6亿 | -6.73%4.65亿 | -6.73%4.65亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 43.04%2,962.6万 | -3.71%2,110.7万 | 10.40%2,112.9万 | -15.13%2,441.7万 | -15.13%2,441.7万 | -4.24%2,071.2万 | 24.72%2,192.1万 | -14.13%1,913.8万 | 18.16%2,876.9万 | 18.16%2,876.9万 |
| -应付账款 | 62.29%2,383.3万 | -5.37%1,629.9万 | 10.98%1,673.1万 | -16.97%1,998.5万 | -16.97%1,998.5万 | -5.62%1,468.5万 | 31.69%1,722.4万 | -17.40%1,507.6万 | 20.98%2,407万 | 20.98%2,407万 |
| -应付税费 | -3.88%579.3万 | 2.36%480.8万 | 8.27%439.8万 | -5.68%443.2万 | -5.68%443.2万 | -0.68%602.7万 | 4.45%469.7万 | 0.67%406.2万 | 5.55%469.9万 | 5.55%469.9万 |
| 应计费用 | -11.95%3,043.3万 | -13.15%3,389.6万 | -2.90%3,386.2万 | -6.17%4,019.5万 | -6.17%4,019.5万 | 3.36%3,456.3万 | 21.92%3,903万 | 40.03%3,487.3万 | 25.81%4,284万 | 25.81%4,284万 |
| 短期借款与租赁负债 | 0.18%1,656.2万 | 10.30%1,798.2万 | 3.08%1,743万 | 3.77%1,677.1万 | 3.77%1,677.1万 | 1.37%1,653.3万 | -1.95%1,630.3万 | 0.99%1,691万 | -4.89%1,616.2万 | -4.89%1,616.2万 |
| -短期租赁负债 | 0.18%1,656.2万 | 10.30%1,798.2万 | 3.08%1,743万 | 3.77%1,677.1万 | 3.77%1,677.1万 | 1.37%1,653.3万 | -1.95%1,630.3万 | 0.99%1,691万 | -4.89%1,616.2万 | -4.89%1,616.2万 |
| 递延负债 | 5.92%628.3万 | 5.82%678.6万 | 7.22%686万 | 6.94%838.2万 | 6.94%838.2万 | 3.71%593.2万 | 3.24%641.3万 | 1.78%639.8万 | 2.12%783.8万 | 2.12%783.8万 |
| 其他流动负债 | 22.01%1,214.2万 | -34.10%821.1万 | -39.72%702.5万 | -24.16%583.3万 | -24.16%583.3万 | -28.11%995.2万 | -12.54%1,246万 | -23.24%1,165.3万 | -27.33%769.1万 | -27.33%769.1万 |
| 流动负债总额 | 8.39%9,504.6万 | -8.47%8,798.2万 | -3.00%8,630.6万 | -7.46%9,559.8万 | -7.46%9,559.8万 | -3.57%8,769.2万 | 10.91%9,612.7万 | 4.18%8,897.2万 | 10.30%1.03亿 | 10.30%1.03亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 3.08%4亿 | 7.02%3.99亿 | 4.30%3.98亿 | 3.25%3.91亿 | 3.25%3.91亿 | 3.66%3.88亿 | -0.09%3.73亿 | -2.99%3.82亿 | -3.89%3.79亿 | -3.89%3.79亿 |
| -长期借款 | -0.57%2.6亿 | 4.31%2.69亿 | 1.84%2.66亿 | 2.27%2.61亿 | 2.27%2.61亿 | 5.20%2.61亿 | 4.25%2.58亿 | -1.06%2.61亿 | -2.29%2.56亿 | -2.29%2.56亿 |
| -长期租赁负债 | 10.60%1.4亿 | 13.06%1.31亿 | 9.65%1.32亿 | 5.28%1.3亿 | 5.28%1.3亿 | 0.64%1.27亿 | -8.57%1.16亿 | -6.94%1.2亿 | -7.04%1.24亿 | -7.04%1.24亿 |
| 递延负债 | 89.02%873.1万 | -10.71%627.6万 | -2.30%768.3万 | 51.38%996.4万 | 51.38%996.4万 | -64.10%461.9万 | -21.35%702.9万 | 2.49%786.4万 | -11.28%658.2万 | -11.28%658.2万 |
| 其他非流动负债 | -10.91%3,195.2万 | -12.96%3,203.4万 | -13.87%3,249万 | -13.52%3,331.2万 | -13.52%3,331.2万 | -4.62%3,586.5万 | -5.77%3,680.5万 | -3.27%3,772.1万 | -3.51%3,852.1万 | -3.51%3,852.1万 |
| 非流动负债总额 | 2.84%4.41亿 | 4.96%4.38亿 | 2.58%4.38亿 | 2.47%4.35亿 | 2.47%4.35亿 | 0.88%4.28亿 | -1.07%4.17亿 | -2.92%4.27亿 | -3.98%4.24亿 | -3.98%4.24亿 |
| 总负债 | 3.78%5.36亿 | 2.45%5.26亿 | 1.62%5.24亿 | 0.53%5.3亿 | 0.53%5.3亿 | 0.09%5.16亿 | 0.97%5.13亿 | -1.77%5.16亿 | -1.48%5.28亿 | -1.48%5.28亿 |
| 所有者权益 | ||||||||||
| 股本 | -2.63%51.9万 | -2.63%51.9万 | -3.19%51.6万 | -3.02%51.3万 | -3.02%51.3万 | -18.87%53.3万 | -18.87%53.3万 | -18.63%53.3万 | -18.62%52.9万 | -18.62%52.9万 |
| -普通股股本 | -2.63%51.9万 | -2.63%51.9万 | -3.19%51.6万 | -3.02%51.3万 | -3.02%51.3万 | -18.87%53.3万 | -18.87%53.3万 | -18.63%53.3万 | -18.62%52.9万 | -18.62%52.9万 |
| 留存收益 | 113.25%92.9万 | 102.20%29.7万 | 87.29%-217.3万 | 88.53%-249.9万 | 88.53%-249.9万 | 71.61%-700.9万 | 58.50%-1,352.5万 | 58.44%-1,709.3万 | 47.80%-2,178.4万 | 47.80%-2,178.4万 |
| 资本公积 | -47.58%688.2万 | -58.81%417.5万 | -79.21%156.6万 | --0 | --0 | -91.09%1,312.9万 | -92.99%1,013.5万 | -94.70%753.4万 | -95.29%668.8万 | -95.29%668.8万 |
| 减:库存股 | -90.98%159.5万 | -89.98%159.5万 | -91.26%98.1万 | --0 | --0 | -86.54%1,769.1万 | -86.14%1,592.5万 | -89.25%1,122.3万 | -93.23%646万 | -93.23%646万 |
| 不影响留存收益的损益 | 9.24%-3,942.9万 | -10.20%-3,797.5万 | 0.41%-3,534.8万 | 23.09%-3,203.9万 | 23.09%-3,203.9万 | -56.50%-4,344.5万 | 14.53%-3,446.1万 | 16.17%-3,549.5万 | 2.43%-4,165.9万 | 2.43%-4,165.9万 |
| 股东权益总额 | 39.99%-3,269.4万 | 35.05%-3,457.9万 | 34.67%-3,642万 | 45.72%-3,402.5万 | 45.72%-3,402.5万 | -52.20%-5,448.3万 | -24.93%-5,324.3万 | -23.87%-5,574.4万 | -68.89%-6,268.6万 | -68.89%-6,268.6万 |
| 总权益 | 39.99%-3,269.4万 | 35.05%-3,457.9万 | 34.67%-3,642万 | 45.72%-3,402.5万 | 45.72%-3,402.5万 | -52.20%-5,448.3万 | -24.93%-5,324.3万 | -23.87%-5,574.4万 | -68.89%-6,268.6万 | -68.89%-6,268.6万 |
| 货币单位 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 | 美元 |
| 会计准则 | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |