Sample Name
Sample Code
Sample Name
Sample Code
Sample Name
Sample Code
4
Tempus AI
TEM
5
Warner Bros Discovery
WBD
| (FY)2025/09/30 | (Q4)2025/09/30 | (Q3)2025/06/30 | (Q2)2025/03/31 | (Q1)2024/12/31 | (FY)2024/09/30 | (Q4)2024/09/30 | (Q3)2024/06/30 | (Q2)2024/03/31 | (Q1)2023/12/31 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 经营活动现金流量(间接法) | ||||||||||
| 持续经营活动现金净额 | 39.33%2.91亿 | 16.78%1.12亿 | 139.73%8,302.1万 | 206.15%5,563.4万 | -32.65%4,066.3万 | 33.04%2.09亿 | 53.15%9,589.8万 | -29.10%3,463.1万 | 8.09%1,817.2万 | 109.04%6,037.8万 |
| 持续经营净收入 | 47.65%1.02亿 | 93.02%5,657万 | 42.51%4,404.7万 | 475.00%421.5万 | -131.00%-305.1万 | 40.68%6,893.5万 | -5.19%2,930.8万 | 42.58%3,090.8万 | 79.49%-112.4万 | 420.24%984.3万 |
| 持续经营损益 | -154.89%-1,081.5万 | -62.25%-247.1万 | -258.33%-393.8万 | -225.82%-336.9万 | -76.66%-103.7万 | 64.83%-424.3万 | 53.41%-152.3万 | 53.65%-109.9万 | 44.88%-103.4万 | 87.10%-58.7万 |
| 折旧和摊销 | 59.57%1.48亿 | 59.24%4,052.9万 | 67.16%3,929.4万 | 63.15%3,726.3万 | 47.64%3,118.4万 | 17.47%9,292万 | 19.32%2,545.2万 | 20.33%2,350.7万 | 15.02%2,284万 | 14.94%2,112.1万 |
| 递延税费 | 21.07%2,746.1万 | 21.36%2,776.1万 | 953.57%118万 | -170.41%-6.9万 | -249.26%-141.1万 | 103.14%2,268.1万 | 102.25%2,287.5万 | 41.77%11.2万 | 25.64%9.8万 | -33.77%-40.4万 |
| 其他非现金项目 | 5,127.42%324.1万 | 2,827.78%52.7万 | 725.83%99.1万 | 2,376.56%145.7万 | 2,316.67%26.6万 | 72.22%6.2万 | 125.00%1.8万 | 361.54%12万 | -206.67%-6.4万 | -154.55%-1.2万 |
| 营运资金变化 | -216.62%-1,611.8万 | -237.89%-2,129.1万 | 71.13%-662.1万 | 295.23%1,157.7万 | -99.20%21.7万 | -26.11%1,382.1万 | 3,501.10%1,544.1万 | -438.20%-2,293.7万 | -508.68%-593万 | 149.38%2,724.7万 |
| -应收款项(增)减 | -5,989.32%-6,673.9万 | -447.35%-5,032.1万 | 0.94%-5,074.7万 | 12.46%-2,246.4万 | -7.36%5,679.3万 | 95.31%-109.6万 | 134.02%1,448.7万 | -227.58%-5,122.7万 | -163.48%-2,566万 | 37.53%6,130.4万 |
| -存货(增)减 | 66.72%-515.1万 | -118.32%-27.1万 | 50.25%-49.3万 | 199.33%604.7万 | -5.61%-1,043.4万 | -111.48%-1,548万 | -68.39%147.9万 | 46.35%-99.1万 | 8.93%-608.8万 | -184.97%-988万 |
| -预付费用(增)减 | 157.47%748万 | 117.41%205.8万 | 105.18%17.4万 | 396.41%539.1万 | -113.25%-14.3万 | -456.58%-1,301.5万 | -2,811.24%-1,182.1万 | -152.00%-335.9万 | 137.05%108.6万 | 442.54%107.9万 |
| -应付款项及应计费用(减)增 | 212.49%5,706.4万 | 83.16%2,244.8万 | 102.03%6,165.5万 | 166.32%2,700.5万 | -55.96%-5,404.4万 | -6.64%1,826.1万 | -57.36%1,225.6万 | 209.16%3,051.7万 | -28.53%1,014万 | -4.24%-3,465.2万 |
| -其他流动资产变化 | -394.06%-257.9万 | 37.40%54万 | -595.45%-229.5万 | -365.66%-123.4万 | 228.13%41万 | -304.65%-52.2万 | 155.19%39.3万 | -328.57%-33万 | -293.43%-26.5万 | 6.71%-32万 |
| -其他流动负债变化 | -174.88%-60.2万 | -55.49%36.5万 | 93.57%-14万 | -316.22%-216万 | 14.72%133.3万 | -63.99%80.4万 | 145.05%82万 | -271.55%-217.7万 | -27.61%99.9万 | -17.24%116.2万 |
| -其他营运资本变化 | -122.48%-559.1万 | 279.02%389万 | -419.11%-1,477.5万 | -107.27%-100.8万 | -26.33%630.2万 | 3.20%2,486.9万 | -121.86%-217.3万 | -31.35%463万 | 171.67%1,385.8万 | 269.66%855.4万 |
| 非持续经营活动现金净额 | ||||||||||
| 经营活动现金净额 | 39.33%2.91亿 | 16.78%1.12亿 | 139.73%8,302.1万 | 206.15%5,563.4万 | -32.65%4,066.3万 | 33.04%2.09亿 | 53.15%9,589.8万 | -29.10%3,463.1万 | 8.09%1,817.2万 | 109.04%6,037.8万 |
| 投资活动现金流量 | ||||||||||
| 持续投资活动现金净额 | -316.21%-12.8亿 | -127.73%-2.47亿 | -130.32%-1.4亿 | -535.67%-2.14亿 | -548.79%-6.79亿 | -114.54%-3.08亿 | -338.61%-1.08亿 | -183.79%-6,074万 | -26.85%-3,369.7万 | -48.10%-1.05亿 |
| 固定资产交易的净现金流 | -62.66%-1.2亿 | -130.50%-2,652.6万 | -165.95%-3,140.1万 | -41.98%-3,724.6万 | -2.74%-2,498.9万 | -71.30%-7,387.1万 | 16.04%-1,150.8万 | 17.48%-1,180.7万 | -22.14%-2,623.3万 | -482.08%-2,432.3万 |
| 业务交易的净现金流 | -398.39%-11.55亿 | -127.31%-2.19亿 | -125.73%-1.07亿 | -2,585.58%-1.75亿 | -704.17%-6.54亿 | -152.52%-2.32亿 | -967.29%-9,655.8万 | -867.11%-4,736.9万 | -921.86%-649.9万 | -5.37%-8,135.1万 |
| 投资产品交易的净现金流 | ---- | ---- | 368.26%441.1万 | 68.29%152.3万 | 138.60%241.7万 | ---- | ---- | 75.42%94.2万 | 30.03%90.5万 | 495.88%101.3万 |
| 其他投资活动的净现金流 | -151.52%-487.2万 | 199.71%731万 | -138.63%-598万 | ---394.4万 | ---225.8万 | 77.10%-193.7万 | 521.97%243.9万 | 8.34%-250.6万 | ---- | ---- |
| 非持续投资活动现金净额 | ||||||||||
| 投资活动现金净额 | -316.21%-12.8亿 | -127.73%-2.47亿 | -130.32%-1.4亿 | -535.67%-2.14亿 | -548.79%-6.79亿 | -114.54%-3.08亿 | -338.61%-1.08亿 | -183.79%-6,074万 | -26.85%-3,369.7万 | -48.10%-1.05亿 |
| 融资活动现金流量 | ||||||||||
| 持续融资活动现金净额 | 749.43%10.71亿 | 476.65%1.78亿 | 104.00%6,959.7万 | 3,542.27%1.29亿 | 970.26%6.95亿 | 47,868.94%1.26亿 | 170.47%3,083万 | 1,191.71%3,411.6万 | -20.00%-375万 | 30.52%6,491.4万 |
| 债务发行/偿还的净现金流 | 696.64%10.95亿 | 407.98%1.81亿 | 78.42%7,027.1万 | 3,756.88%1.37亿 | 966.92%7.07亿 | 110,037.60%1.37亿 | 181.23%3,553.7万 | 1,360.32%3,938.5万 | -20.00%-375万 | 32.83%6,625万 |
| 普通股发行/偿还的净现金流 | -108.12%-2,354.2万 | 41.81%-273.9万 | 87.21%-67.4万 | ---804.8万 | -804.27%-1,208.1万 | -8,038.13%-1,131.2万 | ---470.7万 | ---526.9万 | --0 | -861.15%-133.6万 |
| 非持续融资活动现金净额 | ||||||||||
| 融资活动现金净额 | 749.43%10.71亿 | 476.65%1.78亿 | 104.00%6,959.7万 | 3,542.27%1.29亿 | 970.26%6.95亿 | 47,868.94%1.26亿 | 170.47%3,083万 | 1,191.71%3,411.6万 | -20.00%-375万 | 30.52%6,491.4万 |
| 现金净流量 | ||||||||||
| 期初现金流 | 56.24%7,668.4万 | 99.01%1.16亿 | 105.38%1.04亿 | 90.89%1.33亿 | 56.24%7,668.4万 | 38.02%4,908万 | 6.36%5,844.3万 | 64.66%5,043.6万 | 60.22%6,971.1万 | 38.02%4,908万 |
| 当期现金流变化 | 198.26%8,233.1万 | 134.14%4,271万 | 58.87%1,272.1万 | -52.96%-2,948.4万 | 173.30%5,638.4万 | 104.16%2,760.4万 | 410.80%1,824.1万 | -67.07%800.7万 | -49.67%-1,927.5万 | 159.51%2,063.1万 |
| 期末现金流 | 107.36%1.59亿 | 107.36%1.59亿 | 99.01%1.16亿 | 105.38%1.04亿 | 90.89%1.33亿 | 56.24%7,668.4万 | 56.24%7,668.4万 | 6.36%5,844.3万 | 64.66%5,043.6万 | 60.22%6,971.1万 |
| 自由现金流 | 26.60%1.53亿 | 0.72%7,894万 | 134.87%4,636.1万 | 234.81%1,424万 | -58.83%1,383.1万 | 104.14%1.21亿 | 78.74%7,837.8万 | -34.64%1,973.9万 | 11.41%-1,056.3万 | 1,308.89%3,359.5万 |
| 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 |
| 审计意见 | 无保留意见 | -- | -- | -- | -- | 无保留意见 | -- | -- | -- | -- |