NEPTUNE DIGITAL ASSETS CORP
NPPTF
Intchains Group
ICG
Bitdeer Technologies
BTDR
BIGG DIGITAL ASSETS INC
BBKCF
FRMO CORP
FRMO
(Q3)Oct 31, 2024 | (Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | (Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 1,061.11%209M | 57.04%212M | -31.67%494M | -36.60%1.31B | -52.03%437M | -96.16%18M | -47.47%135M | 66.59%723M | 35.27%2.07B | 26.18%911M |
Net income from continuing operations | 14.11%275M | 27.03%282M | 56.52%252M | 10.09%906M | -3.75%282M | 21.72%241M | 19.35%222M | 10.27%161M | 65.59%823M | 229.21%293M |
Depreciation and amortization | 33.33%48M | 39.39%46M | 21.21%40M | -7.33%139M | 0.00%37M | -2.70%36M | -13.16%33M | -13.16%33M | 1.35%150M | 8.82%37M |
Deferred tax | 60.78%-20M | 57.14%-15M | 16.67%-25M | 68.95%-86M | 116.76%30M | 7.27%-51M | -66.67%-35M | -36.36%-30M | -3,362.50%-277M | -678.26%-179M |
Other non cash items | -5.77%49M | 90.91%21M | 210.53%59M | -550.00%-52M | -538.10%-134M | 116.67%52M | 128.95%11M | -29.63%19M | -144.44%-8M | -520.00%-21M |
Change In working capital | 26.70%-324M | 3.67%-289M | -94.93%19M | -144.94%-311M | -90.73%56M | -639.02%-442M | -252.94%-300M | 312.09%375M | 218.89%692M | 64.13%604M |
-Change in receivables | -67.60%-300M | 30.99%-49M | -16.51%526M | 134.82%86M | 7.26%-294M | 15.17%-179M | -39.22%-71M | 89.76%630M | -274.24%-247M | -133.09%-317M |
-Change in prepaid assets | 16.92%-54M | -345.45%-98M | 5.48%-69M | -2,466.67%-77M | 2,175.00%83M | -350.00%-65M | -1,000.00%-22M | -217.39%-73M | 97.76%-3M | -180.00%-4M |
-Change in payables and accrued expense | 2,066.67%65M | 188.89%130M | -58.33%-133M | -102.78%-4M | -77.30%32M | -98.30%3M | 542.86%45M | 53.33%-84M | 7,300.00%144M | 171.15%141M |
-Change in other working capital | 82.59%-35M | -7.94%-272M | -211.22%-305M | -139.60%-316M | -70.03%235M | -320.88%-201M | -546.15%-252M | -157.89%-98M | 90.45%798M | 75.39%784M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 1,061.11%209M | 57.04%212M | -31.67%494M | -36.60%1.31B | -52.03%437M | -96.16%18M | -47.47%135M | 66.59%723M | 35.27%2.07B | 26.18%911M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 126.42%28M | -20.21%-226M | -177.39%-638M | -251.05%-502M | 137.29%22M | -73.77%-106M | -248.15%-188M | -841.94%-230M | 91.03%-143M | 80.07%-59M |
Capital expenditure reported | -100.00%-10M | -28.57%-9M | 22.22%-7M | 22.50%-31M | -25.00%-10M | 44.44%-5M | 36.36%-7M | 25.00%-9M | 28.57%-40M | -33.33%-8M |
Net intangibles purchase and sale | -20.00%-18M | -25.00%-5M | -466.67%-34M | -400.00%-30M | ---5M | -1,400.00%-15M | -300.00%-4M | -50.00%-6M | 45.45%-6M | --0 |
Net business purchase and sale | --0 | ---164M | -2,350.00%-637M | 27.08%-70M | ---26M | ---18M | --0 | 72.92%-26M | 92.32%-96M | --0 |
Net investment purchase and sale | 188.06%59M | 74.56%-43M | 123.46%42M | -752.83%-346M | 238.00%69M | -48.89%-67M | -576.00%-169M | -203.47%-179M | 119.41%53M | 77.38%-50M |
Net other investing changes | -200.00%-3M | 37.50%-5M | 80.00%-2M | 53.70%-25M | -500.00%-6M | 83.33%-1M | 52.94%-8M | 66.67%-10M | -980.00%-54M | 66.67%-1M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 126.42%28M | -20.21%-226M | -177.39%-638M | -251.05%-502M | 137.29%22M | -73.77%-106M | -248.15%-188M | -841.94%-230M | 91.03%-143M | 80.07%-59M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -251.14%-309M | -12.68%-160M | 88.34%-61M | 42.70%-852M | 83.22%-99M | 46.34%-88M | 47.99%-142M | -13.70%-523M | -779.88%-1.49B | 8.10%-590M |
Net issuance payments of debt | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | -135.11%-350M | ---- |
Net common stock issuance | -396.36%-273M | -6.73%-111M | 114.06%62M | 31.93%-665M | 68.60%-65M | 57.36%-55M | 58.57%-104M | -13.08%-441M | -1.24%-977M | 65.21%-207M |
Net other financing activities | -9.09%-36M | -28.95%-49M | -50.00%-123M | -16.88%-187M | -3.03%-34M | 5.71%-33M | -72.73%-38M | -17.14%-82M | 20.40%-160M | 29.79%-33M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -251.14%-309M | -12.68%-160M | 88.34%-61M | 42.70%-852M | 83.22%-99M | 46.34%-88M | 47.99%-142M | -13.70%-523M | -779.88%-1.49B | 8.10%-590M |
Net cash flow | ||||||||||
Beginning cash position | -11.73%1.51B | -11.94%1.68B | -2.82%1.89B | 27.42%1.95B | -8.35%1.53B | 19.03%1.71B | 25.76%1.91B | 27.42%1.95B | -13.77%1.53B | -4.80%1.67B |
Current changes in cash | 59.09%-72M | 10.77%-174M | -583.33%-205M | -109.30%-41M | 37.40%360M | -172.13%-176M | -178.57%-195M | -700.00%-30M | 289.27%441M | 221.30%262M |
Effect of exchange rate changes | 66.67%-4M | --6M | 25.00%-6M | 36.36%-14M | -70.00%6M | 36.84%-12M | --0 | 46.67%-8M | -100.00%-22M | 500.00%20M |
End cash Position | -5.83%1.44B | -11.73%1.51B | -11.94%1.68B | -2.82%1.89B | -2.82%1.89B | -8.35%1.53B | 19.03%1.71B | 25.76%1.91B | 27.42%1.95B | 27.42%1.95B |
Free cash flow | 9,150.00%181M | 59.68%198M | -36.02%453M | -38.17%1.25B | -53.27%422M | -100.44%-2M | -49.39%124M | 69.38%708M | 38.32%2.03B | 26.29%903M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Accounting Standards | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP | US-GAAP |
Audit Opinions | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- |