Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
FRMO CORP
FRMO
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 110.75%2B | 51.89%1.29B | 9.16%1.04B | 41.64%1.53B | 41.64%1.53B | -23.53%949M | -38.99%848M | -36.71%950M | -41.27%1.08B | -41.27%1.08B |
-Cash and cash equivalents | 110.75%2B | 51.89%1.29B | 9.16%1.04B | 41.64%1.53B | 41.64%1.53B | -23.53%949M | -38.99%848M | -36.71%950M | -41.27%1.08B | -41.27%1.08B |
Receivables | -4.04%3.23B | -19.22%3.13B | -7.68%3.31B | 25.84%3.13B | 25.84%3.13B | -0.41%3.37B | 22.81%3.87B | 12.40%3.58B | -14.75%2.49B | -14.75%2.49B |
-Accounts receivable | -4.06%3.22B | -19.32%3.11B | -7.77%3.29B | 18.10%2.52B | 18.10%2.52B | -0.36%3.35B | 23.04%3.86B | 12.63%3.57B | -15.42%2.13B | -15.42%2.13B |
-Taxes receivable | ---- | ---- | ---- | 23.32%238M | 23.32%238M | ---- | ---- | ---- | -19.58%193M | -19.58%193M |
-Other receivables | 0.00%16M | 6.67%16M | 14.29%16M | 124.71%382M | 124.71%382M | -11.11%16M | -16.67%15M | -26.32%14M | 2.41%170M | 2.41%170M |
-Recievables adjustments allowances | ---- | ---- | ---- | -9.09%-12M | -9.09%-12M | ---- | ---- | ---- | 15.38%-11M | 15.38%-11M |
Inventory | 2.86%1.37B | -28.92%1.32B | -25.94%1.33B | 7.89%1.31B | 7.89%1.31B | -19.90%1.33B | 12.52%1.86B | 9.49%1.8B | -20.66%1.22B | -20.66%1.22B |
Prepaid assets | 11.51%155M | 10.94%142M | 15.45%142M | 14.17%137M | 14.17%137M | -4.79%139M | -17.42%128M | -28.49%123M | -33.70%120M | -33.70%120M |
Other current assets | 13.25%94M | -17.60%103M | -30.40%87M | -11.90%74M | -11.90%74M | -6.74%83M | -3.85%125M | -7.41%125M | -23.64%84M | -23.64%84M |
Total current assets | 16.20%6.86B | -12.68%6B | -9.84%5.96B | -6.05%6.22B | -6.05%6.22B | -9.88%5.9B | 6.11%6.88B | -0.50%6.61B | 0.30%6.62B | 0.30%6.62B |
Non current assets | ||||||||||
Net PPE | 7.01%3.96B | -16.94%3.88B | -16.24%3.9B | 11.16%3.93B | 11.16%3.93B | -11.77%3.7B | 7.90%4.67B | 3.07%4.66B | -22.88%3.53B | -22.88%3.53B |
-Gross PPE | 7.01%3.96B | -16.94%3.88B | -16.24%3.9B | 9.61%7.74B | 9.61%7.74B | -11.77%3.7B | 7.90%4.67B | 3.07%4.66B | -14.83%7.06B | -14.83%7.06B |
-Accumulated depreciation | ---- | ---- | ---- | -8.07%-3.82B | -8.07%-3.82B | ---- | ---- | ---- | 4.90%-3.53B | 4.90%-3.53B |
Goodwill and other intangible assets | 1.37%3.54B | -20.88%3.49B | -21.02%3.52B | -0.56%3.58B | -0.56%3.58B | -19.14%3.49B | 0.89%4.41B | -1.81%4.45B | -17.69%3.6B | -17.69%3.6B |
-Goodwill | 3.10%3.03B | -12.90%2.97B | -12.95%2.98B | 1.18%3.01B | 1.18%3.01B | -10.24%2.94B | 3.65%3.4B | 0.94%3.42B | -9.18%2.98B | -9.18%2.98B |
-Other intangible assets | -7.72%514M | -48.00%521M | -47.73%540M | -8.89%564M | -8.89%564M | -46.90%557M | -7.48%1B | -9.94%1.03B | -43.26%619M | -43.26%619M |
Investments and advances | -44.97%312M | -60.70%290M | -61.39%310M | -59.63%308M | -59.63%308M | 66.28%567M | 103.31%738M | 120.00%803M | 78.27%763M | 78.27%763M |
Non current accounts receivable | -33.33%38M | -46.39%52M | -40.22%55M | 0.00%56M | 0.00%56M | -29.63%57M | 22.78%97M | -14.81%92M | -45.10%56M | -45.10%56M |
Financial assets | -71.08%24M | 10.42%53M | -45.59%37M | -77.94%15M | -77.94%15M | -51.74%83M | -34.25%48M | --68M | 750.00%68M | 750.00%68M |
Non current deferred assets | 72.54%333M | -20.00%268M | -8.57%256M | 43.58%257M | 43.58%257M | -5.39%193M | 46.29%335M | 3.70%280M | -29.53%179M | -29.53%179M |
Other non current assets | -32.46%77M | -47.97%77M | -43.51%87M | -95.55%97M | -95.55%97M | -48.65%114M | -34.51%148M | -35.56%154M | 824.58%2.18B | 824.58%2.18B |
Total non current assets | 0.94%8.28B | -22.38%8.1B | -22.31%8.17B | -20.63%8.24B | -20.63%8.24B | -13.91%8.2B | 8.04%10.44B | 4.70%10.51B | 4.00%10.38B | 4.00%10.38B |
Total assets | 7.32%15.14B | -18.53%14.11B | -17.50%14.12B | -14.95%14.45B | -14.95%14.45B | -12.27%14.1B | 7.27%17.32B | 2.63%17.12B | 2.53%16.99B | 2.53%16.99B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.88%2.38B | -22.11%2.38B | -14.40%2.6B | 15.87%2.78B | 15.87%2.78B | -0.84%2.61B | 22.76%3.05B | 12.29%3.03B | -4.99%2.4B | -4.99%2.4B |
-accounts payable | -9.18%2.18B | -19.19%2.2B | -11.14%2.38B | 18.64%2.55B | 18.64%2.55B | -0.17%2.4B | 18.58%2.73B | 8.56%2.68B | -5.71%2.15B | -5.71%2.15B |
-Total tax payable | -12.68%179M | -47.77%164M | -35.86%195M | 0.85%236M | 0.85%236M | 0.99%205M | 85.80%314M | 44.76%304M | 0.43%234M | 0.43%234M |
-Dividends payable | 127.27%25M | -14.29%12M | -55.56%24M | --0 | --0 | -64.52%11M | -30.00%14M | 100.00%54M | 16.67%21M | 16.67%21M |
Current accrued expenses | 15.85%380M | -20.36%309M | -19.64%266M | 4.10%381M | 4.10%381M | -17.17%328M | 7.48%388M | 1.85%331M | -8.27%366M | -8.27%366M |
Current provisions | -15.15%84M | -33.06%83M | -33.33%80M | -17.27%91M | -17.27%91M | -8.33%99M | 12.73%124M | 0.00%120M | -14.06%110M | -14.06%110M |
Current debt and capital lease obligation | 317.31%434M | 358.10%481M | 362.50%481M | 34.15%110M | 34.15%110M | 9.47%104M | 8.25%105M | 0.00%104M | -24.77%82M | -24.77%82M |
-Current debt | 531.75%398M | 584.62%445M | 617.74%445M | 21.67%73M | 21.67%73M | 12.50%63M | 8.33%65M | -3.13%62M | -9.09%60M | -9.09%60M |
-Current capital lease obligation | -12.20%36M | -10.00%36M | -14.29%36M | 68.18%37M | 68.18%37M | 5.13%41M | 8.11%40M | 5.00%42M | -48.84%22M | -48.84%22M |
Current deferred liabilities | 10.22%205M | -32.03%191M | -36.96%162M | 6.90%155M | 6.90%155M | -31.37%186M | 5.24%281M | -7.22%257M | -49.12%145M | -49.12%145M |
Other current liabilities | 5.26%180M | -21.31%192M | -17.25%211M | -84.00%176M | -84.00%176M | -30.77%171M | -1.21%244M | 3.66%255M | 341.77%1.1B | 341.77%1.1B |
Current liabilities | 4.06%3.72B | -12.35%3.71B | -6.73%3.87B | -11.07%3.77B | -11.07%3.77B | -6.37%3.57B | 16.00%4.24B | 7.49%4.15B | 11.53%4.24B | 11.53%4.24B |
Non current liabilities | ||||||||||
Long term provisions | 34.74%128M | 0.00%121M | -7.02%106M | 40.00%105M | 40.00%105M | -5.94%95M | 6.14%121M | 3.64%114M | -30.56%75M | -30.56%75M |
Long term debt and capital lease obligation | 14.62%4.31B | -21.93%3.39B | -21.58%3.4B | -9.61%3.82B | -9.61%3.82B | -11.25%3.76B | 1.00%4.35B | -0.87%4.34B | -4.26%4.23B | -4.26%4.23B |
-Long term debt | 14.46%4.2B | -21.67%3.28B | -21.08%3.3B | -10.46%3.71B | -10.46%3.71B | -10.17%3.67B | 0.84%4.19B | -1.14%4.18B | -2.84%4.14B | -2.84%4.14B |
-Long term capital lease obligation | 20.88%110M | -29.03%110M | -34.36%107M | 31.76%112M | 31.76%112M | -40.13%91M | 5.44%155M | 6.54%163M | -44.08%85M | -44.08%85M |
Non current deferred liabilities | 1.61%252M | -17.61%234M | -15.17%246M | 20.30%243M | 20.30%243M | -21.52%248M | -3.07%284M | -4.92%290M | -26.28%202M | -26.28%202M |
Employee benefits | 13.24%154M | -36.86%149M | -35.19%151M | 4.08%153M | 4.08%153M | -49.63%136M | -16.31%236M | -21.02%233M | -55.59%147M | -55.59%147M |
Other non current liabilities | 59.70%107M | -2.41%81M | -2.47%79M | 15.63%74M | 15.63%74M | 19.64%67M | 53.70%83M | -6.90%81M | -44.35%64M | -44.35%64M |
Total non current liabilities | 12.00%5.07B | -22.45%4.11B | -20.40%4.21B | -12.00%4.62B | -12.00%4.62B | -13.40%4.52B | -0.39%5.3B | -3.48%5.29B | -4.81%5.25B | -4.81%5.25B |
Total liabilities | 8.50%8.79B | -17.96%7.82B | -14.39%8.08B | -11.59%8.39B | -11.59%8.39B | -10.43%8.1B | 6.27%9.54B | 1.05%9.44B | 1.86%9.49B | 1.86%9.49B |
Shareholders'equity | ||||||||||
Share capital | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
-common stock | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M | 0.00%3M |
-Preferred stock | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --0 | --0 |
Retained earnings | 13.81%6.84B | -15.08%6.62B | -17.13%6.33B | -17.47%6.15B | -17.47%6.15B | -16.98%6.01B | 11.29%7.8B | 11.74%7.63B | 11.74%7.45B | 11.74%7.45B |
Paid-in capital | -0.86%2.66B | -0.45%2.65B | -1.09%2.63B | 0.52%2.69B | 0.52%2.69B | 1.13%2.68B | 0.91%2.66B | 1.68%2.66B | 1.44%2.68B | 1.44%2.68B |
Less: Treasury stock | 26.17%2.54B | 11.46%2.24B | 10.09%2.24B | 7.68%2.19B | 7.68%2.19B | -1.42%2.01B | 3.67%2.01B | 10.62%2.03B | 12.14%2.03B | 12.14%2.03B |
Gains losses not affecting retained earnings | 11.69%-808M | -4.45%-938M | -7.16%-883M | 5.48%-828M | 5.48%-828M | 15.12%-915M | -10.05%-898M | -46.10%-824M | -58.98%-876M | -58.98%-876M |
Total stockholders'equity | 6.73%6.16B | -19.31%6.09B | -21.50%5.84B | -19.32%5.83B | -19.32%5.83B | -14.86%5.77B | 9.61%7.55B | 5.55%7.44B | 3.97%7.22B | 3.97%7.22B |
Noncontrolling interests | -17.99%196M | -16.52%192M | -15.55%201M | -16.20%238M | -16.20%238M | -8.78%239M | -18.44%230M | -17.36%238M | -9.55%284M | -9.55%284M |
Total equity | 5.74%6.35B | -19.23%6.29B | -21.32%6.04B | -19.21%6.07B | -19.21%6.07B | -14.64%6.01B | 8.51%7.78B | 4.65%7.68B | 3.39%7.51B | 3.39%7.51B |
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 | -- |