NEPTUNE DIGITAL ASSETS CORP
NPPTF
Intchains Group
ICG
Bitdeer Technologies
BTDR
BIGG DIGITAL ASSETS INC
BBKCF
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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 34.82%-903.1K | 60.38%-1.27M | 33.27%-1.41M | 44.57%-5.92M | 127.71%784.39K | 67.60%-1.39M | -474.23%-3.21M | 30.01%-2.11M | -44.63%-10.68M | 7.88%-2.83M |
Net income from continuing operations | 33.22%-3.68M | 71.23%-8.44M | 81.03%-6.61M | -137.54%-80.23M | -6.59%-10.55M | 35.24%-5.51M | -294.89%-29.33M | -338.67%-34.84M | 13.72%-33.78M | 69.99%-9.9M |
Operating gains losses | ---1.16M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -18.06%543.67K | -8.12%767.34K | -24.20%817.63K | 1.56%3.37M | -20.34%794.01K | -35.67%663.52K | 6.13%835.14K | 113.85%1.08M | 693.66%3.32M | 372.40%996.73K |
Other non cash items | 71.53%84.82K | 380.04%121.54K | 904.49%185.14K | 459.83%200.32K | 834.69%107.12K | -4.57%49.45K | -94.84%25.32K | 103.74%18.43K | -98.32%35.78K | -100.53%-14.58K |
Change In working capital | -62.81%1M | -22.12%474.34K | -31.76%1.99M | 336.70%10.23M | 1,451.85%4M | 443.90%2.69M | -57.72%609.09K | 1,878.02%2.92M | 211.87%2.34M | 119.89%257.79K |
-Change in receivables | -91.73%199.95K | 116.75%428.09K | -9.52%1.71M | 293.62%2.22M | 127.17%463.17K | 505.03%2.42M | -402.76%-2.56M | 509.67%1.89M | 51.38%-1.15M | 14.90%-1.7M |
-Change in inventory | --0 | 5.33%-38.24K | 3,231.09%199.83K | -225.70%-217.66K | -154.18%-151.37K | -120.92%-19.52K | -112.51%-40.39K | 98.78%-6.38K | -65.22%173.16K | -43.88%279.4K |
-Change in prepaid assets | 14.99%22.24K | 432.54%358.34K | -48.15%-213.95K | 81.21%-493.33K | 61.27%-260.5K | -89.20%19.34K | 91.49%-107.76K | 83.31%-144.41K | -1,042.28%-2.63M | -988.31%-672.62K |
-Change in payables and accrued expense | 130.29%1.1M | -112.81%-313.58K | -106.98%-120.32K | 91.74%8.13M | 181.56%3.48M | 45.68%478.22K | 58.78%2.45M | 52.09%1.72M | 1,144.06%4.24M | 463.47%1.23M |
-Change in other current liabilities | 69.75%-65.87K | 24.82%-67.7K | ---30.16K | 70.59%-199.07K | 308.91%108.75K | 20.91%-217.77K | ---90.05K | --0 | -288.94%-676.87K | -112.17%-52.05K |
-Change in other working capital | -1,695.88%-255.64K | -88.74%107.44K | 181.30%443.95K | -66.83%789.21K | -68.88%365.06K | -97.91%16.02K | 174.82%954.21K | -697.06%-546.09K | 5,147.35%2.38M | --1.17M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 34.82%-903.1K | 60.38%-1.27M | 33.27%-1.41M | 44.57%-5.92M | 127.71%784.39K | 67.60%-1.39M | -474.23%-3.21M | 30.01%-2.11M | -44.63%-10.68M | 7.88%-2.83M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 7,581.67%1M | -122.15%-7.52K | 58.67%-75.57K | 97.35%-160.16K | -414.28%-24.31K | 101.40%13.02K | 136.50%33.97K | 96.36%-182.84K | -395.06%-6.05M | -100.34%-4.73K |
Net PPE purchase and sale | --0 | -122.15%-7.52K | 58.67%-75.57K | 62.79%-190.59K | -1,808.16%-24.31K | 94.39%-17.41K | 135.15%33.97K | -76.05%-182.84K | ---512.25K | ---1.27K |
Net business purchase and sale | ---- | ---- | ---- | 100.55%30.43K | --0 | ---- | ---- | ---- | -370.08%-5.54M | -100.25%-3.45K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 7,581.67%1M | -122.15%-7.52K | 58.67%-75.57K | 97.35%-160.16K | -414.28%-24.31K | 101.40%13.02K | 136.50%33.97K | 96.36%-182.84K | -395.06%-6.05M | -100.34%-4.73K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -438.37%-962.66K | -15.95%1.05M | -52.49%2.01M | -60.75%6.19M | 259.52%415.34K | -77.37%284.5K | -78.26%1.25M | -52.96%4.24M | 451.08%15.78M | -115.49%-260.36K |
Net issuance payments of debt | -387.79%-962.66K | 145.85%1.05M | 190.75%2.01M | -120.99%-762.8K | 197.73%496.05K | 138.65%334.5K | -141.50%-2.28M | 238.82%691.3K | 931.65%3.63M | -131.13%-507.57K |
Net common stock issuance | --0 | -96.98%106.86K | -98.47%48.09K | -37.74%6.66M | -121.14%-26.71K | --0 | 6,866.91%3.54M | -66.81%3.14M | 228.89%10.69M | --126.32K |
Proceeds from stock option exercised by employees | --0 | --0 | --0 | -66.77%491.85K | --0 | --0 | --0 | 1,194.35%491.85K | 2,860.28%1.48M | 141.76%120.88K |
Net other financing activities | --0 | ---100K | 49.71%-44K | -666.00%-191.5K | ---54K | ---50K | --0 | ---87.5K | ---25K | --0 |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -438.37%-962.66K | -15.95%1.05M | -52.49%2.01M | -60.75%6.19M | 259.52%415.34K | -77.37%284.5K | -78.26%1.25M | -52.96%4.24M | 451.08%15.78M | -115.49%-260.36K |
Net cash flow | ||||||||||
Beginning cash position | -30.09%1.31M | -60.33%1.52M | -42.04%1.06M | -32.73%1.83M | -84.24%770.48K | -78.65%1.87M | -1.01%3.82M | -32.73%1.83M | -47.57%2.73M | 79.09%4.89M |
Current changes in cash | 20.43%-865.76K | 88.32%-224.21K | -72.76%529.83K | 111.85%112.78K | 137.97%1.18M | 72.44%-1.09M | -137.51%-1.92M | 99.79%1.95M | 61.49%-952.04K | -68,029.42%-3.1M |
Effect of exchange rate changes | --0 | 150.44%16.07K | -265.51%-75.28K | -1,568.33%-883.5K | -2,274.34%-883.46K | -120.05%-13.67K | 85.04%-31.86K | -72.31%45.49K | --60.17K | --40.63K |
End cash Position | -42.49%443.09K | -30.09%1.31M | -60.33%1.52M | -42.04%1.06M | -42.04%1.06M | -84.24%770.48K | -78.65%1.87M | -1.01%3.82M | -32.73%1.83M | -32.73%1.83M |
Free cash flow | 35.63%-903.1K | 59.72%-1.28M | 35.29%-1.48M | 45.20%-6.13M | 126.03%737.04K | 69.41%-1.4M | -384.36%-3.17M | 26.48%-2.29M | -51.56%-11.19M | 7.84%-2.83M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |