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 | 136.74%35.25M | 65.01%15.31M | 4,311.24%7.85M | -231.05%-2.89M | 364.10%14.98M | 79.82%14.89M | 2,093.62%9.28M | -91.53%178K | -54.21%2.21M | 244.14%3.23M |
Net income from continuing operations | 74.38%15.31M | 85.36%6.78M | -36.99%2.68M | 257.73%3.77M | 1,244.51%2.08M | -69.16%8.78M | -51.58%3.66M | -20.86%4.25M | -84.79%1.06M | -102.11%-182K |
Operating gains losses | --882K | --608K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | 49.58%3.88M | 75.48%1.1M | 53.99%1M | 88.49%1.26M | -19.66%523K | -13.00%2.6M | -13.69%624K | -18.19%652K | -7.34%669K | -12.26%651K |
Other non cash items | 243.58%313K | -1.68%176K | 73.85%-17K | 18.97%69K | 121.79%85K | 75.56%-218K | 209.15%179K | 83.75%-65K | 132.58%58K | -160.00%-390K |
Change In working capital | 161.32%5.52M | 96.82%4.2M | 124.85%1.88M | -249.51%-10.41M | 1,829.35%9.84M | 76.88%-9M | 118.11%2.14M | 1.08%-7.58M | 57.53%-2.98M | 95.42%-569K |
-Change in receivables | -436.04%-7.48M | 131.09%1.24M | -96.96%-5.19M | -396.43%-6.39M | -57.34%2.86M | 110.03%2.23M | 52.23%-3.99M | 49.73%-2.63M | 134.28%2.16M | 390.20%6.7M |
-Change in inventory | 257.66%12.28M | 165.85%2.16M | 359.98%4.17M | 171.78%2.69M | 156.50%3.26M | 38.43%-7.79M | 117.68%814K | 121.61%907K | -53.71%-3.75M | -308.07%-5.77M |
-Change in payables and accrued expense | 120.56%2.13M | 347.40%5.5M | 153.50%1.17M | 46.70%-2.46M | 56.80%-2.08M | -991.17%-10.38M | 30.16%1.23M | -155.62%-2.18M | -341.20%-4.62M | 37.89%-4.81M |
-Change in other current assets | -35.25%6.01M | -51.64%1.25M | -50.21%1.2M | -45.22%1.17M | 11.12%2.39M | 39.80%9.28M | 29.65%2.59M | 60.72%2.41M | 18.97%2.13M | 59.26%2.15M |
-Change in other current liabilities | 32.73%-4.65M | -148.10%-720K | 87.77%-496K | -61.86%-1.32M | 40.32%-2.11M | 27.29%-6.91M | 696.41%1.5M | -33.91%-4.06M | 59.57%-818K | 15.91%-3.54M |
-Change in other working capital | -160.71%-2.78M | -87,200.00%-5.24M | 150.79%1.03M | -313.62%-4.1M | 17.68%5.52M | 1,932.40%4.58M | 99.61%-6K | -224.88%-2.02M | 7,568.00%1.92M | 150.35%4.69M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 136.74%35.25M | 65.01%15.31M | 4,311.24%7.85M | -231.05%-2.89M | 364.10%14.98M | 79.82%14.89M | 2,093.62%9.28M | -91.53%178K | -54.21%2.21M | 244.14%3.23M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -10.86%17.81M | 3,916.32%25.72M | -34.45%3.84M | -174.84%-5.5M | -184.17%-6.26M | 201.54%19.98M | -143.32%-674K | 677.17%5.86M | 1,180.31%7.35M | 135.78%7.44M |
Net PPE purchase and sale | -307.04%-24.28M | -428.92%-3.51M | -170.12%-5.51M | -335.44%-8.48M | -415.58%-6.79M | -301.14%-5.97M | -97.62%-664K | -256.29%-2.04M | -573.70%-1.95M | -353.79%-1.32M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net investment purchase and sale | 62.24%42.09M | 292,440.00%29.23M | 18.31%9.35M | -67.96%2.98M | -94.00%525K | 251.83%25.94M | -100.35%-10K | 1,879.73%7.9M | 977.17%9.3M | 142.91%8.75M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -10.86%17.81M | 3,916.32%25.72M | -34.45%3.84M | -174.84%-5.5M | -184.17%-6.26M | 201.54%19.98M | -143.32%-674K | 677.17%5.86M | 1,180.31%7.35M | 135.78%7.44M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 13.86%-24.86M | -1.19%-5.81M | 38.15%-9.02M | 59.77%-1.17M | -57.54%-8.86M | 40.62%-28.86M | -145.63%-5.74M | -27.52%-14.59M | 64.20%-2.91M | 78.94%-5.62M |
Net issuance payments of debt | ---- | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- |
Net common stock issuance | 21.53%-14.33M | 4.74%-5.99M | 60.36%-3.59M | 60.01%-1.17M | ---3.58M | 52.07%-18.26M | -119.94%-6.29M | -49.00%-9.05M | 64.75%-2.93M | --0 |
Cash dividends paid | 4.41%-10.9M | --0 | 4.19%-5.44M | --0 | 4.63%-5.45M | 1.32%-11.4M | --0 | 0.68%-5.68M | --0 | 1.95%-5.72M |
Proceeds from stock option exercised by employees | -54.11%368K | -66.79%182K | -95.71%6K | --0 | 87.50%180K | -23.98%802K | 4.98%548K | -60.23%140K | -89.77%18K | 1,820.00%96K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 13.86%-24.86M | -1.19%-5.81M | 38.15%-9.02M | 59.77%-1.17M | -57.54%-8.86M | 40.62%-28.86M | -145.63%-5.74M | -27.52%-14.59M | 64.20%-2.91M | 78.94%-5.62M |
Net cash flow | ||||||||||
Beginning cash position | 24.50%30.55M | -15.02%23.52M | -42.45%20.85M | 2.81%30.41M | 24.50%30.55M | -70.97%24.54M | 11.20%27.68M | 2.78%36.23M | -22.12%29.58M | -70.97%24.54M |
Current changes in cash | 369.19%28.2M | 1,128.71%35.23M | 131.28%2.67M | -243.84%-9.56M | -102.70%-136K | 110.02%6.01M | 903.08%2.87M | 17.46%-8.55M | 343.30%6.65M | 110.83%5.04M |
End cash Position | 92.33%58.75M | 92.33%58.75M | -15.02%23.52M | -42.45%20.85M | 2.81%30.41M | 24.50%30.55M | 24.50%30.55M | 11.20%27.68M | 2.78%36.23M | -22.12%29.58M |
Free cash flow | 22.93%10.97M | 36.96%11.8M | 226.18%2.35M | -4,489.58%-11.37M | 328.66%8.2M | 31.38%8.93M | 9,802.30%8.62M | -221.57%-1.86M | -94.28%259K | 195.06%1.91M |
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 | -- | -- | -- | -- |