Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (FY)2025/09/28 | (Q4)2025/09/28 | (Q3)2025/06/29 | (Q2)2025/03/30 | (Q1)2024/12/29 | (FY)2024/09/29 | (Q4)2024/09/29 | (Q3)2024/06/23 | (Q2)2024/03/24 | (Q1)2023/12/24 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 4.07%998.9万 | 4.07%998.9万 | 5.21%1,412.5万 | -71.04%466.4万 | -60.16%612.2万 | -34.03%959.8万 | -34.03%959.8万 | -20.82%1,342.5万 | -15.36%1,610.7万 | -16.25%1,536.5万 |
| -现金和现金等价物 | 4.07%998.9万 | 4.07%998.9万 | 5.21%1,412.5万 | -71.04%466.4万 | -60.16%612.2万 | -34.03%959.8万 | -34.03%959.8万 | -20.82%1,342.5万 | -15.36%1,610.7万 | -16.25%1,536.5万 |
| 应收款项 | -9.95%5,461.3万 | -9.95%5,461.3万 | -6.72%5,710.7万 | 5.33%6,234万 | -12.58%5,953.9万 | -12.24%6,064.8万 | -12.24%6,064.8万 | -11.51%6,122.2万 | -12.43%5,918.6万 | -9.68%6,810.3万 |
| -应收账款 | -9.95%5,461.3万 | -9.95%5,461.3万 | -6.72%5,710.7万 | 5.33%6,234万 | -12.58%5,953.9万 | -12.24%6,064.8万 | -12.24%6,064.8万 | -11.51%6,122.2万 | -12.43%5,918.6万 | -9.68%6,810.3万 |
| 存货 | -16.78%469.6万 | -16.78%469.6万 | -11.67%526.9万 | -16.14%561.8万 | -18.41%623.1万 | -24.80%564.3万 | -24.80%564.3万 | -24.81%596.5万 | -35.26%669.9万 | -15.06%763.7万 |
| 其他流动资产 | -7.95%2,014.5万 | -7.95%2,014.5万 | -4.37%2,036.8万 | 0.87%2,022万 | 38.26%2,040.9万 | 42.35%2,188.4万 | 42.35%2,188.4万 | 41.07%2,129.8万 | 45.14%2,004.5万 | -19.57%1,476.1万 |
| 流动资产合计 | -8.52%8,944.3万 | -8.52%8,944.3万 | -4.95%9,686.9万 | -9.01%9,284.2万 | -12.81%9,230.1万 | -8.22%9,777.3万 | -8.22%9,777.3万 | -6.65%1.02亿 | -7.89%1.02亿 | -12.58%1.06亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | -23.39%6,071.6万 | -23.39%6,071.6万 | -28.25%6,689.5万 | -25.36%7,127.5万 | -23.44%7,471.8万 | -22.34%7,925.4万 | -22.34%7,925.4万 | -14.96%9,322.9万 | -16.90%9,549万 | -16.96%9,759.5万 |
| -固定资产 | -6.53%2.93亿 | -6.53%2.93亿 | -10.55%3亿 | -10.59%3.05亿 | -11.25%3.07亿 | -11.09%3.13亿 | -11.09%3.13亿 | -8.31%3.35亿 | -8.23%3.41亿 | -7.14%3.46亿 |
| -累计折旧 | 0.82%-2.32亿 | 0.82%-2.32亿 | 3.72%-2.33亿 | 4.85%-2.33亿 | 6.47%-2.32亿 | 6.51%-2.34亿 | 6.51%-2.34亿 | 5.45%-2.42亿 | 4.36%-2.45亿 | 2.62%-2.49亿 |
| 商誉及其他无形资产 | -5.61%3.76亿 | -5.61%3.76亿 | -4.32%3.85亿 | -4.78%3.87亿 | -6.73%3.9亿 | -6.21%3.98亿 | -6.21%3.98亿 | -7.90%4.02亿 | -7.89%4.06亿 | -6.15%4.19亿 |
| -商誉 | -1.27%3.24亿 | -1.27%3.24亿 | -1.34%3.24亿 | -1.34%3.24亿 | -1.34%3.24亿 | -0.44%3.28亿 | -0.44%3.28亿 | -0.38%3.28亿 | -0.38%3.28亿 | -0.38%3.28亿 |
| -其他无形资产 | -25.90%5,192.6万 | -25.90%5,192.6万 | -17.58%6,090.7万 | -19.26%6,313.1万 | -26.31%6,660万 | -26.23%7,007.5万 | -26.23%7,007.5万 | -31.01%7,390万 | -30.03%7,818.7万 | -22.44%9,038.4万 |
| 投资和预付款 | -2.34%3,318.8万 | -2.34%3,318.8万 | 2.28%3,427.8万 | 0.83%3,365.7万 | 1.48%3,380.3万 | 1.77%3,398.3万 | 1.77%3,398.3万 | -5.45%3,351.3万 | -3.03%3,338.1万 | -1.53%3,331万 |
| 确认的养老福利金 | 18.85%3,323.5万 | 18.85%3,323.5万 | -10.05%3,054.7万 | -11.27%2,971.1万 | -12.84%2,869.1万 | -13.72%2,796.3万 | -13.72%2,796.3万 | 72.40%3,396万 | 70.98%3,348.4万 | 63.90%3,291.6万 |
| 其他非流动资产 | -22.51%936.3万 | -22.51%936.3万 | -26.79%929.8万 | -32.38%945.7万 | -8.44%1,299.7万 | -5.16%1,208.3万 | -5.16%1,208.3万 | 3.57%1,270万 | 15.03%1,398.5万 | 55.66%1,419.5万 |
| 非流动资产合计 | -7.09%5.12亿 | -7.09%5.12亿 | -8.65%5.26亿 | -8.87%5.31亿 | -9.38%5.41亿 | -8.87%5.51亿 | -8.87%5.51亿 | -6.21%5.76亿 | -6.35%5.83亿 | -4.78%5.97亿 |
| 总资产 | -7.31%6.02亿 | -7.31%6.02亿 | -8.09%6.23亿 | -8.89%6.24亿 | -9.90%6.33亿 | -8.78%6.49亿 | -8.78%6.49亿 | -6.28%6.77亿 | -6.59%6.85亿 | -6.04%7.03亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 14.95%4,171.5万 | 14.95%4,171.5万 | 51.36%4,745.9万 | 39.85%4,431.3万 | 16.24%4,479.5万 | 0.00%3,629万 | 0.00%3,629万 | -18.48%3,135.6万 | -21.28%3,168.5万 | -2.15%3,853.7万 |
| -应付账款 | 14.95%4,171.5万 | 14.95%4,171.5万 | 51.36%4,745.9万 | 39.85%4,431.3万 | 16.24%4,479.5万 | 0.00%3,629万 | 0.00%3,629万 | -18.48%3,135.6万 | -21.28%3,168.5万 | -2.15%3,853.7万 |
| 应计费用 | -12.16%2,642万 | -12.16%2,642万 | 9.36%3,548万 | 13.44%3,566.9万 | 33.86%3,608.8万 | 50.34%3,007.9万 | 50.34%3,007.9万 | 0.34%3,244.2万 | -10.98%3,144.3万 | -32.51%2,696万 |
| 短期借款与租赁负债 | -10.30%730.1万 | -10.30%730.1万 | -26.72%779.5万 | 3.19%766.8万 | 2.84%781.8万 | 4.95%813.9万 | 4.95%813.9万 | 6.55%1,063.8万 | -9.08%743.1万 | -3.13%760.2万 |
| -短期借款 | ---- | ---- | -84.30%40.6万 | ---- | ---- | ---- | ---- | 28.46%258.6万 | ---- | ---- |
| -短期租赁负债 | -10.30%730.1万 | -10.30%730.1万 | -8.23%738.9万 | 3.19%766.8万 | 2.84%781.8万 | 4.95%813.9万 | 4.95%813.9万 | 1.02%805.2万 | -9.08%743.1万 | -3.13%760.2万 |
| 递延负债 | -16.62%2,647.8万 | -16.62%2,647.8万 | -24.66%2,714.2万 | -25.31%2,867.5万 | -23.43%3,028.5万 | -22.25%3,175.5万 | -22.25%3,175.5万 | -17.89%3,602.7万 | -19.24%3,839.1万 | -18.87%3,955万 |
| 流动负债总额 | -1.73%1.13亿 | -1.73%1.13亿 | 6.71%1.18亿 | 6.77%1.16亿 | 5.63%1.19亿 | 0.89%1.15亿 | 0.89%1.15亿 | -11.39%1.1亿 | -17.01%1.09亿 | -17.12%1.13亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | -0.30%4.74亿 | -0.30%4.74亿 | -0.78%4.78亿 | -1.71%4.78亿 | -3.16%4.73亿 | -3.37%4.76亿 | -3.37%4.76亿 | -3.18%4.82亿 | -3.26%4.86亿 | -3.61%4.88亿 |
| -长期借款 | 2.14%4.55亿 | 2.14%4.55亿 | 1.18%4.55亿 | -0.04%4.53亿 | -1.81%4.46亿 | -2.15%4.46亿 | -2.15%4.46亿 | -1.71%4.5亿 | -1.38%4.54亿 | -1.81%4.54亿 |
| -长期租赁负债 | -36.81%1,881万 | -36.81%1,881万 | -28.86%2,236.4万 | -24.74%2,468.3万 | -21.07%2,696.2万 | -18.62%2,976.9万 | -18.62%2,976.9万 | -20.25%3,143.7万 | -23.47%3,279.5万 | -22.47%3,416万 |
| 递延负债 | -20.86%2,247.7万 | -20.86%2,247.7万 | -31.24%2,802万 | -31.21%2,804万 | -30.68%2,823.6万 | -31.31%2,840.3万 | -31.31%2,840.3万 | -3.57%4,074.9万 | -3.76%4,075.9万 | -4.16%4,073.5万 |
| 员工福利 | -30.57%561.1万 | -30.57%561.1万 | 1.09%808.5万 | 1.61%809.6万 | 1.00%806.8万 | -12.20%808.1万 | -12.20%808.1万 | -21.40%799.8万 | -20.88%796.8万 | -22.26%798.8万 |
| 衍生品负债 | -6.65%2,380.4万 | -6.65%2,380.4万 | --2,474.9万 | --2,515.3万 | --2,544.1万 | 2.45%2,549.9万 | 2.45%2,549.9万 | ---- | ---- | ---- |
| 其他非流动负债 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --2,377.1万 | -4.03%2,404.8万 | -3.39%2,464.6万 |
| 非流动负债总额 | -2.18%5.29亿 | -2.18%5.29亿 | -3.13%5.43亿 | -3.84%5.44亿 | -5.20%5.38亿 | -5.65%5.41亿 | -5.65%5.41亿 | -3.95%5.61亿 | -3.98%5.65亿 | -4.33%5.68亿 |
| 总负债 | -2.10%6.43亿 | -2.10%6.43亿 | -1.51%6.61亿 | -2.13%6.6亿 | -3.41%6.57亿 | -4.57%6.57亿 | -4.57%6.57亿 | -5.26%6.71亿 | -6.35%6.74亿 | -6.71%6.8亿 |
| 所有者权益 | ||||||||||
| 股本 | 1.61%6.3万 | 1.61%6.3万 | 1.61%6.3万 | 1.64%6.2万 | 1.64%6.2万 | 1.64%6.2万 | 1.64%6.2万 | 1.64%6.2万 | 1.67%6.1万 | 1.67%6.1万 |
| -普通股股本 | 1.61%6.3万 | 1.61%6.3万 | 1.61%6.3万 | 1.64%6.2万 | 1.64%6.2万 | 1.64%6.2万 | 1.64%6.2万 | 1.64%6.2万 | 1.67%6.1万 | 1.67%6.1万 |
| -优先股股本 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
| 留存收益 | -12.86%-3.3亿 | -12.86%-3.3亿 | -14.62%-3.24亿 | -15.69%-3.22亿 | -16.28%-3.09亿 | -9.70%-2.92亿 | -9.70%-2.92亿 | -6.71%-2.82亿 | -4.50%-2.78亿 | -2.18%-2.66亿 |
| 资本公积 | 0.51%2.64亿 | 0.51%2.64亿 | 0.56%2.63亿 | 0.56%2.63亿 | 0.62%2.63亿 | 0.63%2.62亿 | 0.63%2.62亿 | 0.58%2.62亿 | 0.57%2.61亿 | 0.56%2.61亿 |
| 不影响留存收益的损益 | 14.22%2,275.3万 | 14.22%2,275.3万 | -19.23%1,957.5万 | -19.24%1,969万 | -19.26%1,980.5万 | -25.79%1,992万 | -25.79%1,992万 | 49.29%2,423.4万 | 48.91%2,438.1万 | 48.54%2,452.9万 |
| 股东权益总额 | -337.92%-4,330.6万 | -337.92%-4,330.6万 | -1,120.64%-4,049.9万 | -592.30%-3,892.1万 | -235.08%-2,665.3万 | -146.56%-988.9万 | -146.56%-988.9万 | -67.49%396.8万 | -23.85%790.6万 | 23.87%1,973.2万 |
| 非控制性权益 | -8.14%234.7万 | -8.14%234.7万 | -8.80%230.2万 | 12.25%282.3万 | 0.73%247.6万 | 3.61%255.5万 | 3.61%255.5万 | 5.52%252.4万 | -2.18%251.5万 | -1.21%245.8万 |
| 总权益 | -458.48%-4,095.9万 | -458.48%-4,095.9万 | -688.37%-3,819.7万 | -446.40%-3,609.8万 | -208.95%-2,417.7万 | -130.94%-733.4万 | -130.94%-733.4万 | -55.53%649.2万 | -19.55%1,042.1万 | 20.48%2,219万 |
| 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 |