Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Block
XYZ
| (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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 资产 | ||||||||||
| 流动资产 | ||||||||||
| 现金及现金等价物和短期投资 | 53.58%7,294.6万 | 41.08%6,690.8万 | 19.57%5,483.5万 | 6.78%5,724.4万 | 6.78%5,724.4万 | 8.60%4,749.8万 | 9.88%4,742.4万 | 44.25%4,585.9万 | 43.95%5,360.7万 | 43.95%5,360.7万 |
| -现金和现金等价物 | 53.58%7,294.6万 | 41.08%6,690.8万 | 19.57%5,483.5万 | 6.78%5,724.4万 | 6.78%5,724.4万 | 8.60%4,749.8万 | 9.88%4,742.4万 | 44.25%4,585.9万 | 43.95%5,360.7万 | 43.95%5,360.7万 |
| 应收款项 | 8.93%1.21亿 | 22.09%1.24亿 | 6.26%1.19亿 | 4.22%1.11亿 | 4.22%1.11亿 | -12.01%1.11亿 | -29.83%1.01亿 | -20.97%1.12亿 | -14.66%1.07亿 | -14.66%1.07亿 |
| -应收账款 | 8.93%1.21亿 | 22.09%1.24亿 | 6.26%1.19亿 | 4.22%1.11亿 | 4.22%1.11亿 | -12.01%1.11亿 | -29.83%1.01亿 | -20.97%1.12亿 | -14.66%1.07亿 | -14.66%1.07亿 |
| 存货 | 2.36%1.46亿 | 1.10%1.43亿 | -4.53%1.35亿 | -12.70%1.3亿 | -12.70%1.3亿 | -4.62%1.43亿 | -4.49%1.42亿 | -5.53%1.42亿 | 0.92%1.49亿 | 0.92%1.49亿 |
| 预付费用 | 8.15%1,411.7万 | 72.23%1,273.5万 | 47.47%1,226.1万 | 42.13%1,172万 | 42.13%1,172万 | 56.62%1,305.3万 | -15.49%739.4万 | 0.18%831.4万 | -37.92%824.6万 | -37.92%824.6万 |
| 其他流动资产 | -2.30%633万 | -10.11%627.7万 | -14.59%602.4万 | -24.01%551.4万 | -24.01%551.4万 | -38.02%647.9万 | -17.26%698.3万 | -13.77%705.3万 | 47.21%725.6万 | 47.21%725.6万 |
| 流动资产合计 | 12.36%3.6亿 | 15.76%3.53亿 | 3.97%3.27亿 | -2.78%3.16亿 | -2.78%3.16亿 | -5.19%3.21亿 | -13.68%3.05亿 | -7.34%3.14亿 | -1.02%3.25亿 | -1.02%3.25亿 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 7.44%2.28亿 | 5.38%2.22亿 | -0.49%2.13亿 | -6.54%2.05亿 | -6.54%2.05亿 | -0.38%2.12亿 | -0.07%2.11亿 | 3.56%2.14亿 | 18.20%2.2亿 | 18.20%2.2亿 |
| -固定资产 | 7.29%4.6亿 | 7.81%4.52亿 | 3.52%4.34亿 | -1.15%4.19亿 | -1.15%4.19亿 | 5.00%4.28亿 | 2.83%4.19亿 | 4.57%4.19亿 | 10.90%4.24亿 | 10.90%4.24亿 |
| -累计折旧 | -7.13%-2.32亿 | -10.28%-2.29亿 | -7.72%-2.21亿 | -4.65%-2.14亿 | -4.65%-2.14亿 | -10.85%-2.16亿 | -5.95%-2.08亿 | -5.66%-2.05亿 | -4.01%-2.04亿 | -4.01%-2.04亿 |
| 商誉及其他无形资产 | 1.25%4,015.2万 | 1.34%3,948.4万 | -7.39%3,748.2万 | -14.45%3,634.1万 | -14.45%3,634.1万 | -3.69%3,965.5万 | -9.84%3,896万 | -4.99%4,047.1万 | 0.93%4,247.8万 | 0.93%4,247.8万 |
| -商誉 | 6.31%3,048万 | 5.80%2,951.8万 | -3.00%2,774.6万 | -9.53%2,668.5万 | -9.53%2,668.5万 | 0.79%2,867.2万 | -5.52%2,790.1万 | -0.29%2,860.3万 | 5.33%2,949.7万 | 5.33%2,949.7万 |
| -其他无形资产 | -11.94%967.2万 | -9.88%996.6万 | -17.96%973.6万 | -25.61%965.6万 | -25.61%965.6万 | -13.71%1,098.3万 | -19.17%1,105.9万 | -14.67%1,186.8万 | -7.82%1,298.1万 | -7.82%1,298.1万 |
| 非流动递延资产 | -23.07%731万 | -6.70%720.4万 | -14.84%628.4万 | -7.92%654.6万 | -7.92%654.6万 | 37.21%950.2万 | 20.36%772.1万 | 20.04%737.9万 | 33.63%710.9万 | 33.63%710.9万 |
| 其他非流动资产 | -10.22%917.2万 | -5.84%922.6万 | -10.20%874.2万 | 8.80%999.4万 | 8.80%999.4万 | 34.83%1,021.6万 | 42.64%979.8万 | 45.21%973.5万 | 28.66%918.6万 | 28.66%918.6万 |
| 非流动资产合计 | 4.81%2.84亿 | 4.03%2.78亿 | -2.25%2.66亿 | -7.28%2.58亿 | -7.28%2.58亿 | 1.08%2.71亿 | -0.37%2.68亿 | 3.33%2.72亿 | 15.82%2.78亿 | 15.82%2.78亿 |
| 总资产 | 8.90%6.45亿 | 10.28%6.31亿 | 1.08%5.92亿 | -4.85%5.74亿 | -4.85%5.74亿 | -2.42%5.92亿 | -7.94%5.73亿 | -2.68%5.86亿 | 6.10%6.03亿 | 6.10%6.03亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | 12.85%5,195.2万 | 17.02%5,347.5万 | 4.96%4,754.7万 | 10.91%4,520.6万 | 10.91%4,520.6万 | -22.59%4,603.6万 | -19.90%4,569.9万 | -30.60%4,529.8万 | -19.48%4,076万 | -19.48%4,076万 |
| -应付账款 | 15.16%4,885.8万 | 19.08%5,113.7万 | 8.39%4,525.2万 | 11.02%4,195.1万 | 11.02%4,195.1万 | -17.54%4,242.6万 | -14.17%4,294.5万 | -25.81%4,174.8万 | -19.32%3,778.8万 | -19.32%3,778.8万 |
| -应付税费 | -19.42%189.6万 | -23.86%116.5万 | -51.33%114.9万 | 17.34%196.2万 | 17.34%196.2万 | -65.17%235.3万 | -73.59%153万 | -69.74%236.1万 | -32.17%167.2万 | -32.17%167.2万 |
| -应付股利 | -4.69%119.8万 | -4.17%117.3万 | -3.62%114.6万 | -0.54%129.3万 | -0.54%129.3万 | -0.40%125.7万 | -0.33%122.4万 | -0.42%118.9万 | -1.37%130万 | -1.37%130万 |
| 应计费用 | -6.77%2,445.2万 | 13.33%2,558.2万 | 26.94%2,660.8万 | -6.97%2,550.3万 | -6.97%2,550.3万 | -2.56%2,622.9万 | -0.67%2,257.4万 | 9.18%2,096.1万 | 55.45%2,741.4万 | 55.45%2,741.4万 |
| 短期借款与租赁负债 | -23.90%931.1万 | -10.37%1,014万 | 8.69%1,097.4万 | -21.98%1,180万 | -21.98%1,180万 | -36.29%1,223.5万 | -48.05%1,131.3万 | -45.16%1,009.7万 | -33.43%1,512.5万 | -33.43%1,512.5万 |
| -短期借款 | -29.34%750.7万 | -14.44%834.2万 | 7.68%922.3万 | -24.10%1,021.2万 | -24.10%1,021.2万 | -39.54%1,062.4万 | -52.65%975万 | -49.22%856.5万 | -36.29%1,345.4万 | -36.29%1,345.4万 |
| -短期租赁负债 | 11.98%180.4万 | 15.04%179.8万 | 14.30%175.1万 | -4.97%158.8万 | -4.97%158.8万 | -1.23%161.1万 | 31.57%156.3万 | -0.71%153.2万 | 4.05%167.1万 | 4.05%167.1万 |
| 流动负债总额 | 2.14%1.16亿 | 10.37%1.15亿 | 6.23%1.06亿 | -2.61%1.08亿 | -2.61%1.08亿 | -16.05%1.14亿 | -17.97%1.04亿 | -20.38%9,970.4万 | -3.48%1.11亿 | -3.48%1.11亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 18.85%3,752.6万 | -3.62%3,453.4万 | -41.91%3,213.7万 | -56.08%2,489.5万 | -56.08%2,489.5万 | -40.62%3,157.4万 | -53.13%3,583.1万 | -26.71%5,531.9万 | -24.86%5,668.8万 | -24.86%5,668.8万 |
| -长期借款 | 27.52%3,134.6万 | -3.27%2,787.8万 | -46.42%2,568.2万 | -62.38%1,835.7万 | -62.38%1,835.7万 | -45.70%2,458.2万 | -58.20%2,882万 | -29.90%4,792.8万 | -28.68%4,879.6万 | -28.68%4,879.6万 |
| -长期租赁负债 | -11.61%618万 | -5.06%665.6万 | -12.66%645.5万 | -17.16%653.8万 | -17.16%653.8万 | -11.57%699.2万 | -6.47%701.1万 | 3.98%739.1万 | 12.37%789.2万 | 12.37%789.2万 |
| 递延负债 | 99.33%565.5万 | 58.45%349.7万 | -11.63%301.7万 | 6.50%376.6万 | 6.50%376.6万 | -4.83%283.7万 | -33.22%220.7万 | -2.62%341.4万 | -15.10%353.6万 | -15.10%353.6万 |
| 其他非流动负债 | 28.20%1,866.1万 | 24.65%1,788.3万 | 8.77%1,555.9万 | -6.31%1,447.9万 | -6.31%1,447.9万 | -1.75%1,455.6万 | -15.50%1,434.7万 | -17.46%1,430.4万 | 3.63%1,545.4万 | 3.63%1,545.4万 |
| 非流动负债总额 | 26.29%6,184.2万 | 6.74%5,591.4万 | -30.57%5,071.3万 | -43.00%4,314万 | -43.00%4,314万 | -31.01%4,896.7万 | -45.84%5,238.5万 | -24.17%7,303.7万 | -19.93%7,567.8万 | -19.93%7,567.8万 |
| 总负债 | 9.40%1.78亿 | 9.16%1.71亿 | -9.33%1.57亿 | -18.95%1.52亿 | -18.95%1.52亿 | -21.19%1.63亿 | -30.03%1.56亿 | -22.03%1.73亿 | -10.89%1.87亿 | -10.89%1.87亿 |
| 所有者权益 | ||||||||||
| 股本 | 2.09%424.5万 | 21.05%421万 | 20.85%422.6万 | 21.99%417.7万 | 21.99%417.7万 | 19.14%415.8万 | 0.23%347.8万 | 2.40%349.7万 | 10.81%342.4万 | 10.81%342.4万 |
| -普通股股本 | 2.09%424.5万 | 21.05%421万 | 20.85%422.6万 | 21.99%417.7万 | 21.99%417.7万 | 19.14%415.8万 | 0.23%347.8万 | 2.40%349.7万 | 10.81%342.4万 | 10.81%342.4万 |
| 留存收益 | 6.11%5.77亿 | 7.13%5.75亿 | 6.61%5.64亿 | 6.35%5.53亿 | 6.35%5.53亿 | 5.61%5.44亿 | 7.26%5.37亿 | 9.86%5.29亿 | 12.85%5.2亿 | 12.85%5.2亿 |
| 资本公积 | 4.01%6,564.1万 | 2.66%6,401.9万 | 1.30%6,220.5万 | 6.78%6,509.3万 | 6.78%6,509.3万 | 5.98%6,310.8万 | 9.51%6,236.1万 | 11.74%6,140.8万 | 13.63%6,095.8万 | 13.63%6,095.8万 |
| 减:库存股 | 6.46%1.35亿 | 4.74%1.3亿 | 3.32%1.28亿 | 7.23%1.27亿 | 7.23%1.27亿 | 7.48%1.27亿 | 13.86%1.24亿 | 20.05%1.24亿 | 19.08%1.18亿 | 19.08%1.18亿 |
| 不影响留存收益的损益 | 14.77%-5,547.6万 | 14.25%-6,231.1万 | -13.98%-7,611.5万 | -37.48%-8,290.9万 | -37.48%-8,290.9万 | 7.58%-6,509.2万 | -14.28%-7,266.4万 | -1.22%-6,678.2万 | 13.83%-6,030.6万 | 13.83%-6,030.6万 |
| 其他权益 | 0.30%958.6万 | -6.06%961.3万 | -6.07%959.4万 | -5.97%957.5万 | -5.97%957.5万 | -5.08%955.7万 | 1.93%1,023.3万 | 1.37%1,021.4万 | -0.76%1,018.3万 | -0.76%1,018.3万 |
| 股东权益总额 | 8.70%4.66亿 | 10.70%4.61亿 | 5.42%4.36亿 | 1.48%4.22亿 | 1.48%4.22亿 | 7.29%4.29亿 | 4.46%4.16亿 | 8.58%4.13亿 | 16.04%4.16亿 | 16.04%4.16亿 |
| 非控制性权益 | 106.25%3.3万 | --4万 | 4,600.00%4.5万 | 212.50%9,000 | 212.50%9,000 | 6.67%1.6万 | --0 | -112.50%-1,000 | 38.46%-8,000 | 38.46%-8,000 |
| 总权益 | 8.71%4.66亿 | 10.71%4.61亿 | 5.43%4.36亿 | 1.48%4.22亿 | 1.48%4.22亿 | 7.29%4.29亿 | 4.46%4.16亿 | 8.58%4.13亿 | 16.04%4.16亿 | 16.04%4.16亿 |
| 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 |
| 审计意见 | -- | -- | -- | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- |