Bakkt Holdings
BKKT
Bit Origin
BTOG
Intchains Group
ICG
4
Mawson Infrastructure
MIGI
5
FRMO CORP
FRMO
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (FY)Dec 31, 2023 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 3.73%116.43M | -65.33%10.42M | 122.75%48.53M | -54.79%18.81M | 105.74%38.68M | 6.79%112.25M | 23.70%30.05M | 18.94%21.79M | -26.37%41.61M | 214.21%18.8M |
Net income from continuing operations | 17.73%73.6M | -0.27%19.53M | 30.84%20.16M | 21.73%18.08M | 24.89%15.83M | 35.83%62.52M | 32.62%19.58M | 33.51%15.41M | 32.02%14.85M | 49.65%12.68M |
Operating gains losses | ---3.74M | ---3.73M | ---8K | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -4.22%13.53M | -12.59%3.21M | -4.81%3.45M | 0.56%3.4M | 0.64%3.47M | 0.47%14.13M | 5.39%3.68M | 5.20%3.62M | -6.29%3.38M | -2.10%3.45M |
Deferred tax | 367.97%13.19M | 405.40%13M | -193.83%-76K | -43.88%133K | 281.94%131K | -27.87%2.82M | -26.38%2.57M | -33.61%81K | 43.64%237K | -157.14%-72K |
Other non cash items | 30.47%1.09M | 128.65%439K | -0.93%213K | 4.65%225K | 0.00%215K | -2.67%837K | -10.70%192K | 0.00%215K | 0.00%215K | 0.00%215K |
Change In working capital | -92.79%1.51M | -2,398.17%-30.18M | 6,922.71%21.63M | -130.46%-6.14M | 6,424.22%16.19M | -24.82%20.89M | 340.48%1.31M | -709.62%-317K | -47.59%20.15M | 97.48%-256K |
-Change in receivables | 41.31%22.14M | -25.59%4.27M | 209.07%12.51M | -124.35%-5.19M | 12,314.12%10.55M | -23.92%15.67M | 143.09%5.74M | -468.47%-11.47M | 62.32%21.31M | -98.81%85K |
-Change in prepaid assets | -512.43%-19.07M | -168.92%-25.25M | -109.13%-940K | 80.05%-2.2M | 32.73%9.33M | -311.62%-3.11M | -3.22%-9.39M | 287.18%10.3M | -394.77%-11.05M | 68.95%7.03M |
-Change in payables and accrued expense | -144.25%-7.04M | -196.59%-6.78M | 213.57%9.41M | -83.47%1.81M | -128.33%-11.48M | 626.47%15.91M | -51.41%7.02M | 159.84%3M | 21.32%10.92M | 76.57%-5.03M |
-Change in other working capital | 172.24%5.47M | -17.91%-2.42M | 130.52%655K | 47.16%-548K | 431.90%7.78M | -186.70%-7.58M | 75.15%-2.05M | -148.52%-2.15M | ---1.04M | ---2.35M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 3.73%116.43M | -65.33%10.42M | 122.75%48.53M | -54.79%18.81M | 105.74%38.68M | 6.79%112.25M | 23.70%30.05M | 18.94%21.79M | -26.37%41.61M | 214.21%18.8M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -197.40%-354.61M | -6,585.89%-354.49M | 98.27%-1.92M | 466.15%3.55M | -0.46%-1.75M | -11.86%-119.24M | 72.44%-5.3M | -8,287.86%-111.22M | -123.27%-969K | 97.96%-1.74M |
Net PPE purchase and sale | 36.01%-6.05M | 68.10%-1.7M | 18.24%-1.93M | -7.75%-1.07M | -73.75%-1.35M | -13.90%-9.45M | 2.13%-5.32M | -78.21%-2.36M | -129.03%-994K | 29.62%-777K |
Net business purchase and sale | -217.48%-348.59M | -11,759,733.33%-352.79M | --0 | 18,300.00%4.6M | 58.55%-400K | -11.71%-109.8M | 100.02%3K | ---108.86M | --25K | 98.86%-965K |
Net other investing changes | 93.33%29K | --0 | --10K | ---- | ---- | --15K | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -197.40%-354.61M | -6,585.89%-354.49M | 98.27%-1.92M | 466.15%3.55M | -0.46%-1.75M | -11.86%-119.24M | 72.44%-5.3M | -8,287.86%-111.22M | -123.27%-969K | 97.96%-1.74M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 3,428.40%272.3M | 654.39%220.13M | -96.54%2.94M | 347.42%74.23M | -6.50%-25M | 90.65%-8.18M | -29.17%-39.71M | 363.46%85M | 49.94%-30M | -166.17%-23.48M |
Net issuance payments of debt | 1,237.02%96.65M | 657.50%223M | --0 | -237.84%-101.35M | -6.38%-25M | 90.56%-8.5M | -25.00%-40M | 357.58%85M | 50.00%-30M | -167.14%-23.5M |
Net common stock issuance | --175.6M | --22K | --0 | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
Proceeds from stock option exercised by employees | 976.80%3.44M | 53.74%452K | --2.98M | --0 | --0 | -87.47%319K | -76.69%294K | --0 | --0 | -94.78%25K |
Net other financing activities | ---3.39M | ---3.35M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 3,428.40%272.3M | 654.39%220.13M | -96.54%2.94M | 347.42%74.23M | -6.50%-25M | 90.65%-8.18M | -29.17%-39.71M | 363.46%85M | 49.94%-30M | -166.17%-23.48M |
Net cash flow | ||||||||||
Beginning cash position | -18.97%64.79M | 179.44%222.85M | 105.85%173.31M | 4.32%76.72M | -18.97%64.79M | -52.66%79.96M | -24.51%79.75M | -30.38%84.19M | -41.05%73.54M | -52.66%79.96M |
Current changes in cash | 324.92%34.12M | -728.54%-123.94M | 1,216.43%49.55M | 807.34%96.59M | 285.85%11.93M | 82.94%-15.17M | 41.76%-14.96M | 70.94%-4.44M | 376.78%10.65M | 85.46%-6.42M |
End cash Position | 52.66%98.91M | 52.66%98.91M | 179.44%222.85M | 105.85%173.31M | 4.32%76.72M | -18.97%64.79M | -18.97%64.79M | -24.51%79.75M | -30.38%84.19M | -41.05%73.54M |
Free cash flow | 7.38%110.38M | -64.73%8.72M | 139.90%46.59M | -56.32%17.74M | 107.12%37.33M | 6.18%102.79M | 31.15%24.73M | 14.31%19.42M | -27.57%40.62M | 269.38%18.02M |
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 | -- | -- | -- | -- | -- | -- | -- | -- | -- |