FRMO CORP
FRMO
The9 Ltd
NCTY
Argo Blockchain
ARBK
Ebang International
EBON
Intchains Group
ICG
(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 | 95.42%-720K | 11.68%-2.63M | 140.02%1.12M | 120.00%311K | 105.69%477K | -132.44%-15.73M | -661.89%-2.98M | 46.17%-2.81M | -885.35%-1.56M | -516.39%-8.39M |
Net income from continuing operations | 8.76%-33.64M | 22.17%-8.2M | 5.72%-7.69M | 8.96%-8.34M | -4.36%-9.4M | -34.62%-36.87M | -46.10%-10.54M | -6.10%-8.15M | -61.70%-9.17M | -32.11%-9.01M |
Operating gains losses | -18.97%2.86M | -23.66%797K | -36.89%580K | -1.23%725K | -8.99%759K | 1,202.95%3.53M | 148.57%1.04M | --919K | --734K | --834K |
Depreciation and amortization | 9.55%3.36M | 7.12%888K | -12.54%844K | 18.25%797K | 38.60%833K | 46.21%3.07M | 56.12%829K | 51.02%965K | 27.65%674K | 49.88%601K |
Other non cash items | -13.32%-1.19M | -159.04%-430K | 36.45%-197K | 3.22%-301K | 0.38%-263K | -164.07%-1.05M | 46.45%-166K | -210.00%-310K | -2,292.31%-311K | -1,156.00%-264K |
Change In working capital | 548.69%12.64M | -85.58%360K | 1,196.54%3.37M | 55.41%3.84M | 254.91%5.08M | -74.41%1.95M | -41.05%2.5M | 117.84%260K | 16.68%2.47M | -220.26%-3.28M |
-Change in receivables | -77.13%-8.61M | -628.29%-11.89M | 129.61%233K | 1,862.72%3.32M | 89.95%-262K | -168.40%-4.86M | -156.94%-1.63M | 84.05%-787K | -95.16%169K | -145.95%-2.61M |
-Change in prepaid assets | 17.91%-1.07M | 122.46%181K | -1,083.26%-2.11M | 135.94%386K | 31.59%479K | -744.06%-1.3M | -140.28%-806K | -50.35%215K | -36.82%-1.07M | 125.16%364K |
-Change in payables and accrued expense | 63.76%3.4M | 153.18%1.95M | -28.28%1.19M | -1,960.94%-1.19M | 446.06%1.45M | 501.93%2.08M | 181.33%771K | 46.30%1.66M | -94.18%64K | 76.77%-419K |
-Change in other working capital | 213.65%18.91M | 143.04%10.12M | 589.16%4.06M | -59.97%1.33M | 655.05%3.41M | 626.51%6.03M | 1,230.35%4.16M | -143.50%-830K | 295.63%3.31M | -303.99%-614K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 95.42%-720K | 11.68%-2.63M | 140.02%1.12M | 120.00%311K | 105.69%477K | -132.44%-15.73M | -661.89%-2.98M | 46.17%-2.81M | -885.35%-1.56M | -516.39%-8.39M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 120.68%970K | -40.94%-1.93M | -25.80%-4.65M | -8,614.00%-4.36M | 2,727.08%11.9M | 87.48%-4.69M | 95.46%-1.37M | 44.10%-3.69M | 88.69%-50K | 248.76%421K |
Net PPE purchase and sale | 78.44%-324K | 88.32%-50K | 90.88%-31K | 92.36%-47K | -63.33%-196K | -43.01%-1.5M | -8.08%-428K | 24.44%-340K | -444.25%-615K | -30.43%-120K |
Net investment purchase and sale | 141.24%1.29M | -105.25%-1.88M | -38.66%-4.62M | -862.83%-4.31M | 2,136.23%12.1M | 91.04%-3.14M | 96.80%-915K | 47.98%-3.33M | --565K | --541K |
Net other investing changes | ---- | ---- | ---- | ---- | ---- | -120.75%-50K | ---25K | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 120.68%970K | -40.94%-1.93M | -25.80%-4.65M | -8,614.00%-4.36M | 2,727.08%11.9M | 87.48%-4.69M | 95.46%-1.37M | 44.10%-3.69M | 88.69%-50K | 248.76%421K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 91.02%-262K | 170.89%414K | 35.79%-775K | 130.90%55K | 104.63%44K | 29.73%-2.92M | -145.38%-584K | 5.70%-1.21M | 74.24%-178K | 51.16%-950K |
Net issuance payments of debt | -35.69%-1.75M | -25.40%-311K | -72.33%-953K | 2.70%-288K | -2.60%-197K | -13.47%-1.29M | 50.50%-248K | -142.54%-553K | -46.53%-296K | 6.34%-192K |
Proceeds from stock option exercised by employees | 191.43%1.43M | 2,316.67%725K | 176.74%119K | 113.04%343K | -5.86%241K | -44.06%490K | -89.09%30K | -72.78%43K | -54.39%161K | 184.44%256K |
Net other financing activities | 102.78%59K | --0 | ---- | ---- | ---- | 45.56%-2.12M | -2,950.00%-366K | 42.40%-697K | 94.89%-43K | 44.59%-1.01M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 91.02%-262K | 170.89%414K | 35.79%-775K | 130.90%55K | 104.63%44K | 29.73%-2.92M | -145.38%-584K | 5.70%-1.21M | 74.24%-178K | 51.16%-950K |
Net cash flow | ||||||||||
Beginning cash position | -62.37%14.08M | -4.20%18.22M | -15.74%22.52M | -7.01%26.51M | -62.37%14.08M | -56.40%37.42M | -72.12%19.02M | -67.13%26.72M | -65.34%28.51M | -56.40%37.42M |
Current changes in cash | 99.95%-12K | 15.94%-4.15M | 44.22%-4.3M | -123.84%-3.99M | 239.30%12.42M | 51.78%-23.34M | 83.98%-4.93M | 41.17%-7.71M | -90.70%-1.78M | -148.48%-8.92M |
End cash Position | -0.09%14.07M | -0.09%14.07M | -4.20%18.22M | -15.74%22.52M | -7.01%26.51M | -62.37%14.08M | -62.37%14.08M | -72.12%19.02M | -67.13%26.72M | -65.34%28.51M |
Free cash flow | 93.94%-1.04M | 21.31%-2.68M | 134.71%1.09M | 112.17%264K | 103.30%281K | -120.41%-17.23M | -332.91%-3.41M | 44.45%-3.15M | -2,652.94%-2.17M | -485.62%-8.51M |
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 | -- | -- | -- | -- |