FRMO CORP
FRMO
Bakkt Holdings
BKKT
Argo Blockchain
ARBK
SATO TECHNOLOGIES CORP
CCPUF
SAI TECH Global
SAI
(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 30, 2022 | (Q4)Dec 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -33.14%7.2M | 42.41%15.41M | -89.27%1.83M | -10.24%4.25M | -10.24%4.25M | 30.51%10.78M | -0.37%10.82M | 11.59%17.06M | -72.38%4.74M | -72.38%4.74M |
-Cash and cash equivalents | -33.14%7.2M | 42.41%15.41M | -89.27%1.83M | -10.24%4.25M | -10.24%4.25M | 30.51%10.78M | -0.37%10.82M | 11.59%17.06M | -72.38%4.74M | -72.38%4.74M |
Receivables | 69.09%9.72M | -5.85%8.16M | -23.92%7.64M | 20.02%11.07M | 20.02%11.07M | -35.06%5.75M | 9.24%8.66M | -2.08%10.04M | 14.75%9.23M | 14.75%9.23M |
-Accounts receivable | 67.87%9.65M | -26.96%3.84M | -42.33%3.88M | -26.82%5.4M | -26.82%5.4M | -6.57%5.75M | -9.18%5.26M | -34.16%6.73M | 63.05%7.38M | 63.05%7.38M |
-Taxes receivable | --70K | 19.90%3.89M | 0.50%3.23M | 205.45%5.38M | 205.45%5.38M | --0 | 87.67%3.24M | 8,591.89%3.22M | -46.03%1.76M | -46.03%1.76M |
-Other receivables | ---- | 167.92%426K | 443.30%527K | 258.02%290K | 258.02%290K | ---- | -61.03%159K | --97K | -67.34%81K | -67.34%81K |
Inventory | 20.75%22.73M | 10.55%20.4M | 11.18%20.54M | 10.75%20.3M | 10.75%20.3M | -4.32%18.83M | -10.13%18.45M | -8.97%18.48M | -11.91%18.33M | -11.91%18.33M |
Prepaid assets | 31.89%6.72M | 34.19%5.29M | 17.61%3.95M | -31.28%2.54M | -31.28%2.54M | 31.09%5.09M | 12.00%3.94M | -23.61%3.36M | -46.71%3.69M | -46.71%3.69M |
Restricted cash | ---- | --0 | --0 | 22.92%2.46M | 22.92%2.46M | ---- | --1.96M | --1.96M | --2M | --2M |
Total current assets | 9.78%59.86M | 40.70%62.76M | -6.74%47.47M | 41.12%54.23M | 41.12%54.23M | 34.07%54.52M | 4.11%44.61M | 1.34%50.9M | -27.40%38.43M | -27.40%38.43M |
Non current assets | ||||||||||
Net PPE | ---- | 2.39%275.56M | 1.92%274.13M | 39.36%273.92M | 39.36%273.92M | ---- | 50.16%269.13M | 60.12%268.95M | 24.60%196.56M | 24.60%196.56M |
-Gross PPE | ---- | 6.93%352.1M | 6.32%346.41M | 36.19%342.4M | 36.19%342.4M | ---- | 43.19%329.28M | 93.97%325.82M | 23.37%251.41M | 23.37%251.41M |
-Accumulated depreciation | ---- | -27.23%-76.54M | -27.11%-72.28M | -24.86%-68.48M | -24.86%-68.48M | ---- | -18.59%-60.15M | ---56.87M | -19.13%-54.84M | -19.13%-54.84M |
Non current deferred assets | ---- | 12.50%180K | 56.03%181K | -24.26%153K | -24.26%153K | ---- | 25.98%160K | 26.09%116K | 4.12%202K | 4.12%202K |
Total non current assets | 5.26%279.8M | 2.40%275.74M | 1.95%274.31M | 39.29%274.07M | 39.29%274.07M | 41.40%265.81M | 50.14%269.29M | 60.10%269.07M | 24.58%196.76M | 24.58%196.76M |
Total assets | 6.03%339.66M | 7.84%338.5M | 0.57%321.78M | 39.59%328.3M | 39.59%328.3M | 40.10%320.34M | 41.27%313.89M | 46.58%319.97M | 11.53%235.19M | 11.53%235.19M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 20.80%24.52M | -10.88%11.24M | -25.27%11.5M | -2.41%8.31M | -2.41%8.31M | 186.12%20.3M | 26.02%12.61M | 19.76%15.39M | 67.84%8.52M | 67.84%8.52M |
-accounts payable | 27.60%22.28M | -9.75%4.22M | -8.81%5.25M | 76.07%6.17M | 76.07%6.17M | 524.20%17.46M | -12.79%4.68M | -40.95%5.75M | 39.91%3.5M | 39.91%3.5M |
-Total tax payable | -21.01%2.24M | 65.35%4.15M | -95.38%102K | -99.24%10K | -99.24%10K | 52.17%2.84M | -24.53%2.51M | -28.89%2.21M | -15.24%1.32M | -15.24%1.32M |
-Dividends payable | ---- | -60.37%1.61M | 180.41%4.48M | -44.34%1.05M | -44.34%1.05M | ---- | 645.96%4.06M | --1.6M | --1.88M | --1.88M |
-Other payable | ---- | -7.87%1.25M | -71.32%1.67M | -39.85%1.09M | -39.85%1.09M | ---- | 76.85%1.36M | --5.83M | 79.09%1.81M | 79.09%1.81M |
Current accrued expenses | ---- | 166.03%6.54M | -41.86%5.2M | -4.37%5.54M | -4.37%5.54M | ---- | -14.83%2.46M | --8.94M | 111.96%5.79M | 111.96%5.79M |
Current debt and capital lease obligation | 6.89%15.79M | 6.92%17.75M | -9.12%16.8M | 48.87%18.57M | 48.87%18.57M | 566.52%14.77M | 12,970.08%16.6M | 1,763.10%18.48M | 1,121.84%12.48M | 1,121.84%12.48M |
-Current debt | 7.26%15.69M | 7.11%17.63M | -9.21%16.66M | 49.11%18.41M | 49.11%18.41M | 600.43%14.63M | --16.46M | 2,043.22%18.35M | 1,291.54%12.34M | 1,291.54%12.34M |
-Current capital lease obligation | -31.88%94K | -16.18%114K | 3.68%141K | 26.52%167K | 26.52%167K | 8.66%138K | 7.09%136K | 0.00%136K | -1.49%132K | -1.49%132K |
Other current liabilities | 345.45%98K | --93K | --96K | --128K | --128K | --22K | ---- | ---- | ---- | ---- |
Current liabilities | 16.00%41.49M | 11.69%41.25M | -19.21%38.15M | 23.71%40.13M | 23.71%40.13M | 107.34%35.77M | 115.34%36.93M | 152.55%47.22M | 83.41%32.44M | 83.41%32.44M |
Non current liabilities | ||||||||||
Long term provisions | ---- | 152.64%9.42M | 181.10%10.4M | 271.37%10.99M | 271.37%10.99M | ---- | 21.84%3.73M | 14.95%3.7M | -10.20%2.96M | -10.20%2.96M |
Long term debt and capital lease obligation | ---- | 46.46%10.29M | 50.42%6.44M | 3,484.53%6.49M | 3,484.53%6.49M | ---- | 2,645.31%7.03M | 1,236.88%4.28M | -45.32%181K | -45.32%181K |
-Long term debt | ---- | 48.94%10.27M | 55.80%6.41M | --6.45M | --6.45M | ---- | --6.9M | --4.11M | ---- | ---- |
-Long term capital lease obligation | ---- | -83.33%22K | -82.04%30K | -77.35%41K | -77.35%41K | ---- | -48.44%132K | -47.81%167K | -45.32%181K | -45.32%181K |
Non current deferred liabilities | ---- | 89.87%5.38M | 10.47%5.34M | 19.68%6.13M | 19.68%6.13M | ---- | -13.20%2.83M | -33.55%4.83M | -36.23%5.12M | -36.23%5.12M |
Employee benefits | ---- | 0.00%190K | 14.25%441K | -63.65%374K | -63.65%374K | ---- | -71.89%190K | -52.75%386K | 5.65%1.03M | 5.65%1.03M |
Total non current liabilities | 44.46%26.31M | 83.47%25.28M | 71.35%22.61M | 158.08%23.98M | 158.08%23.98M | 170.80%18.21M | 89.90%13.78M | 13.47%13.2M | -26.45%9.29M | -26.45%9.29M |
Total liabilities | 25.60%67.8M | 31.20%66.53M | 0.57%60.76M | 53.63%64.11M | 53.63%64.11M | 125.14%53.98M | 107.78%50.71M | 99.22%60.42M | 37.63%41.73M | 37.63%41.73M |
Shareholders'equity | ||||||||||
Share capital | ---- | 0.02%165.19M | 5.71%165.15M | 97.75%165.07M | 97.75%165.07M | ---- | 97.86%165.16M | 87.17%156.23M | 0.97%83.47M | 0.97%83.47M |
-common stock | ---- | 0.02%165.19M | 5.71%165.15M | 97.75%165.07M | 97.75%165.07M | ---- | 97.86%165.16M | 87.17%156.23M | 0.97%83.47M | 0.97%83.47M |
Retained earnings | ---- | 6.22%-57.99M | -18.85%-66.41M | -25.79%-63.17M | -25.79%-63.17M | ---- | -36.15%-61.83M | -1.60%-55.88M | 15.09%-50.22M | 15.09%-50.22M |
Paid-in capital | ---- | --132.59M | --132.59M | 0.00%132.59M | 0.00%132.59M | ---- | ---- | ---- | --132.59M | --132.59M |
Gains losses not affecting retained earnings | ---- | -107.55%-10.38M | -107.67%-10.55M | -6.36%-10.41M | -6.36%-10.41M | ---- | -0.20%137.43M | -0.73%137.54M | -107.10%-9.79M | -107.10%-9.79M |
Other equity interest | ---- | --16.23M | --15.84M | 4.27%15.64M | 4.27%15.64M | ---- | ---- | ---- | --15M | --15M |
Total stockholders'equity | 0.66%245.54M | 2.03%245.65M | -0.54%236.61M | 40.14%239.72M | 40.14%239.72M | 34.06%243.94M | 36.98%240.76M | 42.43%237.89M | 6.05%171.05M | 6.05%171.05M |
Noncontrolling interests | ---- | 17.42%26.33M | 12.70%24.41M | 9.23%24.48M | 9.23%24.48M | ---- | 1.76%22.42M | 3.44%21.66M | 16.35%22.41M | 16.35%22.41M |
Total equity | 2.07%271.86M | 3.34%271.97M | 0.56%261.02M | 36.56%264.19M | 36.56%264.19M | 30.14%266.36M | 33.06%263.18M | 38.08%259.55M | 7.15%193.46M | 7.15%193.46M |
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 |