Tempus AI, Inc. (BMV:TEM)
Mexico
· Delayed Price · Currency is MXN 1,350.00
+116.00 (9.40%)
At close: May 13, 2025, 2:00 PM CST
Tempus AI Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 |
| Net Income | -709.1 | -705.81 | -214.12 | -289.81 | -259.19 | -209.85 | Upgrade
|
| Depreciation & Amortization | 48.41 | 37.25 | 33.33 | 30.41 | 23.88 | 23.05 | Upgrade
|
| Other Amortization | 5.77 | 6.74 | 6.85 | 5.1 | 1.52 | - | Upgrade
|
| Asset Writedown & Restructuring Costs | - | - | 7.36 | - | - | - | Upgrade
|
| Loss (Gain) From Sale of Investments | 25.94 | -12.11 | -9.81 | - | - | - | Upgrade
|
| Loss (Gain) on Equity Investments | 6.11 | 4.23 | 0.3 | 0.6 | 0.6 | -1.5 | Upgrade
|
| Stock-Based Compensation | 557.11 | 534.14 | - | - | 0.56 | 0.4 | Upgrade
|
| Provision & Write-off of Bad Debts | 0.78 | 0.68 | 1.65 | 3.87 | 0.27 | 0.48 | Upgrade
|
| Other Operating Activities | -66.53 | -16.35 | -2.06 | 9.82 | 5.83 | 16.31 | Upgrade
|
| Change in Accounts Receivable | -92.66 | -61.04 | -7.35 | -8.2 | 4.75 | -55.84 | Upgrade
|
| Change in Inventory | -9.17 | -9.54 | -6.56 | -1.31 | 14.65 | -29.28 | Upgrade
|
| Change in Accounts Payable | 11.78 | -23.85 | -23.36 | -7.92 | -30.47 | 38.13 | Upgrade
|
| Change in Unearned Revenue | 18.55 | 18.95 | -26.41 | 67.63 | 9.49 | 1.4 | Upgrade
|
| Change in Other Net Operating Assets | 9.72 | 37.68 | 25.85 | 21.62 | 16.14 | 10.14 | Upgrade
|
| Operating Cash Flow | -193.29 | -189.05 | -214.34 | -168.2 | -211.98 | -206.56 | Upgrade
|
| Capital Expenditures | -18.09 | -22.12 | -34.61 | -18.38 | -11.77 | -13.42 | Upgrade
|
| Cash Acquisitions | -380.76 | - | -5.71 | -39.56 | - | - | Upgrade
|
| Investment in Securities | -123.05 | -108.27 | - | - | -5.96 | - | Upgrade
|
| Other Investing Activities | - | - | - | - | -4 | - | Upgrade
|
| Investing Cash Flow | -523.2 | -130.39 | -40.31 | -57.94 | -21.72 | -13.42 | Upgrade
|
| Long-Term Debt Issued | - | - | 82.88 | 170.63 | - | 330 | Upgrade
|
| Long-Term Debt Repaid | - | - | -0.29 | -0.38 | -0.8 | -0.89 | Upgrade
|
| Net Debt Issued (Repaid) | 294 | - | 82.59 | 170.25 | -0.8 | 329.11 | Upgrade
|
| Issuance of Common Stock | 381.95 | 381.95 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -69.92 | -69.92 | -3.6 | - | - | -7.31 | Upgrade
|
| Common Dividends Paid | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 | -5.63 | Upgrade
|
| Other Financing Activities | -11.41 | -11.83 | -0.7 | -5.43 | -4.51 | -3.2 | Upgrade
|
| Financing Cash Flow | 788.75 | 494.33 | 117.55 | 251.39 | -2.04 | 506.11 | Upgrade
|
| Foreign Exchange Rate Adjustments | 0.28 | 0.34 | -0.02 | 0.02 | -0 | -0.01 | Upgrade
|
| Net Cash Flow | 72.53 | 175.23 | -137.12 | 25.27 | -235.75 | 286.12 | Upgrade
|
| Free Cash Flow | -211.38 | -211.17 | -248.95 | -186.58 | -223.75 | -219.98 | Upgrade
|
| Free Cash Flow Margin | -26.31% | -30.45% | -46.81% | -58.18% | -86.78% | -117.01% | Upgrade
|
| Free Cash Flow Per Share | -1.44 | -1.76 | -3.93 | -2.96 | -3.55 | -3.51 | Upgrade
|
| Cash Interest Paid | 31.91 | 28.05 | 16.91 | 4.66 | 0.08 | 2.05 | Upgrade
|
| Cash Income Tax Paid | 0.21 | 0.21 | 0.16 | 0.01 | 0 | 0.01 | Upgrade
|
| Levered Free Cash Flow | 54.3 | 82.42 | -100.68 | -120.66 | -120.63 | -147.98 | Upgrade
|
| Unlevered Free Cash Flow | 88.68 | 114.06 | -73.01 | -107.36 | -111.14 | -136.15 | Upgrade
|
| Change in Net Working Capital | 59.45 | 8.16 | -41.24 | -44.11 | -23.72 | 29.58 | Upgrade
|
Updated Feb 24, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.