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 | 1,295.65%706.2万 | 1,445.96%2,257.1万 | 418.39%662.5万 | 1,127.15%2,110.7万 | 1,127.15%2,110.7万 | -91.45%50.6万 | -35.65%146万 | -98.64%127.8万 | 28,566.67%172万 | 28,566.67%172万 |
| -现金和现金等价物 | 1,295.65%706.2万 | 1,445.96%2,257.1万 | 418.39%662.5万 | 1,127.15%2,110.7万 | 1,127.15%2,110.7万 | -91.45%50.6万 | -35.65%146万 | -98.64%127.8万 | 28,566.67%172万 | 28,566.67%172万 |
| 应收款项 | 15.48%503.5万 | 18.30%530.8万 | 0.40%472.9万 | -14.26%425.7万 | -14.26%425.7万 | 11.34%436万 | 6,597.01%448.7万 | 13.25%471万 | 2,983.85%496.5万 | 2,983.85%496.5万 |
| -应收账款 | 15.48%503.5万 | 18.30%530.8万 | 0.40%472.9万 | -14.26%425.7万 | -14.26%425.7万 | 11.34%436万 | 6,597.01%448.7万 | 13.25%471万 | 2,983.85%496.5万 | 2,983.85%496.5万 |
| 预付费用 | -22.20%583.2万 | -87.77%101.2万 | -35.45%589.7万 | -25.73%616万 | -25.73%616万 | --749.6万 | --827.4万 | --913.5万 | 13,723.33%829.4万 | 13,723.33%829.4万 |
| 其他流动资产 | 125.08%408.3万 | 493.95%982.4万 | 71.57%272.8万 | -14.73%235.1万 | -14.73%235.1万 | -90.03%181.4万 | -78.61%165.4万 | -87.37%159万 | -64.17%275.7万 | -64.17%275.7万 |
| 流动资产合计 | 55.28%2,201.2万 | 143.87%3,871.5万 | 19.54%1,997.9万 | 91.00%3,387.5万 | 91.00%3,387.5万 | -49.43%1,417.6万 | 57.66%1,587.5万 | -84.88%1,671.3万 | 123.88%1,773.6万 | 123.88%1,773.6万 |
| 非流动资产 | ||||||||||
| 固定资产净额 | 7.72%5,813.4万 | -1.52%5,794.3万 | -6.61%5,633.6万 | 1.89%6,234.5万 | 1.89%6,234.5万 | -15.41%5,396.6万 | 5,029.64%5,883.7万 | 14.48%6,032.1万 | 3,362.87%6,118.9万 | 3,362.87%6,118.9万 |
| -固定资产 | 14.52%6,803.5万 | 4.93%6,623.5万 | -1.10%6,300.1万 | 7.95%6,861万 | 7.95%6,861万 | -9.09%5,940.7万 | 5,403.23%6,312.2万 | 20.91%6,370.4万 | 2,453.64%6,356万 | 2,453.64%6,356万 |
| -累计折旧 | -81.97%-990.1万 | -93.51%-829.2万 | -97.01%-666.5万 | -164.23%-626.5万 | -164.23%-626.5万 | -251.94%-544.1万 | ---428.5万 | ---338.3万 | -228.39%-237.1万 | -228.39%-237.1万 |
| 商誉及其他无形资产 | -13.33%2,080.5万 | -13.45%2,154.3万 | -13.56%2,228.1万 | -12.12%2,503.9万 | -12.12%2,503.9万 | -74.11%2,400.4万 | 836.42%2,489万 | -80.88%2,577.7万 | 856.11%2,849.2万 | 856.11%2,849.2万 |
| -其他无形资产 | -13.33%2,080.5万 | -13.45%2,154.3万 | -13.56%2,228.1万 | -12.12%2,503.9万 | -12.12%2,503.9万 | -30.56%2,400.4万 | --2,489万 | -40.24%2,577.7万 | 856.11%2,849.2万 | 856.11%2,849.2万 |
| 长期预付费用 | ---- | ---- | ---- | -4.07%56.6万 | -4.07%56.6万 | ---- | ---- | ---- | --59万 | --59万 |
| 其他非流动资产 | 1.78%583.5万 | 81.36%1,078.2万 | 11.75%667.7万 | -25.12%223.3万 | -25.12%223.3万 | 530.69%573.3万 | 555.46%594.5万 | -84.74%597.5万 | 190.08%298.2万 | 190.08%298.2万 |
| 非流动资产合计 | 1.28%8,477.4万 | 0.66%9,026.8万 | -7.36%8,529.4万 | -3.29%9,018.3万 | -3.29%9,018.3万 | -46.83%8,370.3万 | 1,803.06%8,967.2万 | -59.38%9,207.3万 | 1,514.77%9,325.3万 | 1,514.77%9,325.3万 |
| 总资产 | 9.10%1.07亿 | 22.20%1.29亿 | -3.23%1.05亿 | 11.78%1.24亿 | 11.78%1.24亿 | -47.23%9,787.9万 | 614.07%1.06亿 | -67.73%1.09亿 | 710.32%1.11亿 | 710.32%1.11亿 |
| 负债 | ||||||||||
| 流动负债 | ||||||||||
| 应付款项 | -30.66%3,663.3万 | -51.08%4,286.6万 | -42.46%3,965.7万 | -32.39%3,746.2万 | -32.39%3,746.2万 | 27.96%5,283.1万 | 169.58%8,763.1万 | 78.11%6,892.2万 | 128.18%5,541.1万 | 128.18%5,541.1万 |
| -应付账款 | -38.77%1,640.3万 | -25.08%1,946.6万 | -13.27%1,784.5万 | -4.66%1,797.6万 | -4.66%1,797.6万 | 33.97%2,679.1万 | 98.25%2,598.3万 | -0.67%2,057.5万 | 46.26%1,885.4万 | 46.26%1,885.4万 |
| -应付税费 | 18.21%911.6万 | 12.20%886.3万 | 6.51%826.1万 | 0.74%772.9万 | 0.74%772.9万 | 9.37%771.2万 | 17.88%789.9万 | --775.6万 | 19.02%767.2万 | 19.02%767.2万 |
| -应付关联方款项 | -84.27%156.6万 | -92.66%347.6万 | -93.04%254万 | -92.91%180.4万 | -92.91%180.4万 | -30.09%995.3万 | 273.03%4,737.1万 | 103.01%3,650.8万 | 414.07%2,543.1万 | 414.07%2,543.1万 |
| -其他应付款 | 14.01%954.8万 | 73.42%1,106.1万 | 169.68%1,101.1万 | 188.16%995.3万 | 188.16%995.3万 | --837.5万 | --637.8万 | --408.3万 | --345.4万 | --345.4万 |
| 应计费用 | -0.20%1,795.1万 | -0.48%1,750.5万 | -13.83%1,579.5万 | -14.40%1,603.2万 | -14.40%1,603.2万 | -15.29%1,798.7万 | 160.63%1,759万 | 12.41%1,832.9万 | 175.09%1,872.8万 | 175.09%1,872.8万 |
| 短期借款与租赁负债 | -23.65%1,114.9万 | -34.73%1,274.6万 | -39.41%1,280.5万 | -36.74%1,277万 | -36.74%1,277万 | 40.27%1,460.3万 | -44.87%1,952.7万 | 247.35%2,113.3万 | 19.80%2,018.8万 | 19.80%2,018.8万 |
| -短期借款 | -32.54%717.6万 | -41.98%867.4万 | -46.18%863.7万 | -47.16%838.5万 | -47.16%838.5万 | 80.99%1,063.7万 | -57.42%1,494.9万 | 775.93%1,604.7万 | -0.50%1,586.9万 | -0.50%1,586.9万 |
| -短期租赁负债 | 0.18%397.3万 | -11.05%407.2万 | -18.05%416.8万 | 1.53%438.5万 | 1.53%438.5万 | -12.53%396.6万 | 1,344.16%457.8万 | 19.61%508.6万 | 378.29%431.9万 | 378.29%431.9万 |
| 递延负债 | 8.74%1,596.9万 | 4.57%1,785.3万 | -8.38%1,660.3万 | -8.51%1,739.3万 | -8.51%1,739.3万 | -10.27%1,468.5万 | 103.38%1,707.2万 | 19.18%1,812.2万 | 143.11%1,901.1万 | 143.11%1,901.1万 |
| 其他流动负债 | -54.55%1万 | 50.00%9,000 | -57.14%6,000 | -48.00%1.3万 | -48.00%1.3万 | -18.52%2.2万 | -99.99%6,000 | -99.78%1.4万 | -83.22%2.5万 | -83.22%2.5万 |
| 流动负债总额 | -33.79%8,812.5万 | -48.04%9,707.6万 | -44.36%9,207.1万 | -36.04%8,961万 | -36.04%8,961万 | 27.39%1.33亿 | 41.80%1.87亿 | 100.48%1.65亿 | 144.11%1.4亿 | 144.11%1.4亿 |
| 非流动负债 | ||||||||||
| 长期借款与租赁负债 | 160.69%7,813.2万 | 234.12%7,791.1万 | 203.66%7,832.6万 | 192.43%7,971.8万 | 192.43%7,971.8万 | -22.36%2,997.1万 | 17,172.59%2,331.8万 | -30.52%2,579.4万 | 103.53%2,726.1万 | 103.53%2,726.1万 |
| -长期借款 | 163.30%6,778.2万 | 262.88%6,657.4万 | 233.37%6,662.4万 | 226.09%6,723万 | 226.09%6,723万 | -17.25%2,574.3万 | --1,834.6万 | -26.07%1,998.5万 | 56.81%2,061.7万 | 56.81%2,061.7万 |
| -长期租赁负债 | 144.80%1,035万 | 128.02%1,133.7万 | 101.45%1,170.2万 | 87.96%1,248.8万 | 87.96%1,248.8万 | -43.57%422.8万 | 3,582.96%497.2万 | -42.42%580.9万 | 2,600.81%664.4万 | 2,600.81%664.4万 |
| 应付关联方款项 | -69.39%1,500万 | 4,970.52%5,004.6万 | 3,797.44%5,019.9万 | 2,915.96%5,045.7万 | 2,915.96%5,045.7万 | 2,768.68%4,899.7万 | --98.7万 | -77.18%128.8万 | --167.3万 | --167.3万 |
| 可转换优先证券 | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- |
| 其他非流动负债 | -15.56%1,808.6万 | -13.59%1,943.3万 | -9.86%2,031.4万 | 24.94%2,427万 | 24.94%2,427万 | 72.97%2,141.9万 | 21.26%2,248.9万 | 206.81%2,253.5万 | 99.00%1,942.6万 | 99.00%1,942.6万 |
| 非流动负债总额 | 10.79%1.11亿 | 214.98%1.47亿 | 199.98%1.49亿 | 219.37%1.54亿 | 219.37%1.54亿 | 90.51%1亿 | -71.18%4,679.4万 | -3.65%4,961.7万 | -72.89%4,836万 | -72.89%4,836万 |
| 总负债 | -14.62%1.99亿 | 4.63%2.44亿 | 12.01%2.41亿 | 29.49%2.44亿 | 29.49%2.44亿 | 48.55%2.33亿 | -20.56%2.34亿 | 60.48%2.15亿 | -20.07%1.88亿 | -20.07%1.88亿 |
| 所有者权益 | ||||||||||
| 股本 | 400.00%5,000 | -50.00%4,000 | -75.00%2,000 | 100.00%2,000 | 100.00%2,000 | -85.71%1,000 | -99.91%8,000 | 60.00%8,000 | -99.97%1,000 | -99.97%1,000 |
| -普通股股本 | 400.00%5,000 | -50.00%4,000 | -75.00%2,000 | 100.00%2,000 | 100.00%2,000 | -85.71%1,000 | 700.00%8,000 | 60.00%8,000 | 0.00%1,000 | 0.00%1,000 |
| -优先股股本 | ---- | ---- | ---- | --0 | --0 | ---- | ---- | --0 | --0 | --0 |
| 留存收益 | -10.67%-7.51亿 | -8.62%-7.24亿 | -8.82%-6.96亿 | -12.43%-6.77亿 | -12.43%-6.77亿 | -38.08%-6.79亿 | -59.85%-6.66亿 | -36.41%-6.4亿 | -71.25%-6.03亿 | -71.25%-6.03亿 |
| 资本公积 | 21.26%6.59亿 | 13.01%6.08亿 | 5.08%5.6亿 | 6.17%5.57亿 | 6.17%5.57亿 | 4.48%5.43亿 | 318.30%5.38亿 | -20.75%5.33亿 | 315.60%5.25亿 | 315.60%5.25亿 |
| 股东权益总额 | 31.75%-9,255.7万 | 9.84%-1.15亿 | -27.60%-1.36亿 | -54.86%-1.2亿 | -54.86%-1.2亿 | -579.22%-1.36亿 | 54.14%-1.28亿 | -152.11%-1.06亿 | 65.11%-7,748.5万 | 65.11%-7,748.5万 |
| 总权益 | 31.75%-9,255.7万 | 9.84%-1.15亿 | -27.60%-1.36亿 | -54.86%-1.2亿 | -54.86%-1.2亿 | -579.22%-1.36亿 | 54.14%-1.28亿 | -152.33%-1.06亿 | 65.11%-7,748.5万 | 65.11%-7,748.5万 |
| 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 | -- | -- | -- | 带解释段的无保留意见 | -- | -- | -- | -- | 带解释段的无保留意见 | -- |