Bakkt Holdings
BKKT
Ebang International
EBON
The9 Ltd
NCTY
BIT Mining
BTCM
FRMO CORP
FRMO
(FY)Dec 31, 2024 | (FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 120.36%2.1B | -6.84%953M | -48.64%1.02B | -1.87%1.99B | 0.10%2.03B | -16.89%2.03B | -4.65%2.44B | 40.07%2.56B | 30.69%1.83B | 11.57%1.4B |
Deferred tax | 232.61%61M | -215.00%-46M | 154.79%40M | -97.30%-73M | -192.50%-37M | 129.63%40M | 61.76%-135M | -443.08%-353M | 63.69%-65M | -90.43%-179M |
Other non cash items | -77.05%151M | 1,330.43%658M | 53.33%46M | -6.25%30M | -31.91%32M | 251.61%47M | -147.69%-31M | 400.00%65M | 144.83%13M | -45.00%-29M |
Change In working capital | 92.42%533M | 259.74%277M | -78.13%77M | 252.38%352M | 25.72%-231M | -418.33%-311M | 51.22%-60M | -432.43%-123M | 120.33%37M | -620.00%-182M |
-Change in receivables | -109.46%-7M | 117.45%74M | -83.55%-424M | -491.53%-231M | 122.01%59M | -133.21%-268M | 524.74%807M | -72.73%-190M | 73.68%-110M | -335.42%-418M |
-Change in inventory | 21.95%50M | 106.15%41M | -723.46%-667M | 5.81%-81M | 51.69%-86M | -6.59%-178M | -36.89%-167M | -408.33%-122M | 63.64%-24M | 37.14%-66M |
-Change in other current assets | 184.57%137M | -156.06%-162M | 20.92%289M | --239M | --0 | -287.14%-131M | 59.09%70M | 134.65%44M | -199.22%-127M | 146.15%128M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 11.30%3.83B | 16.13%3.44B | -14.68%2.96B | 17.09%3.47B | -13.85%2.97B | 10.70%3.44B | 5.17%3.11B | 11.54%2.96B | 11.95%2.65B | 8.22%2.37B |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Capital expenditure reported | -8.97%-923M | 2.98%-847M | 16.30%-873M | -8.42%-1.04B | -1.16%-962M | -1.06%-951M | 2.89%-941M | -4.76%-969M | 1.28%-925M | 4.78%-937M |
Net PPE purchase and sale | 20.00%18M | -50.00%15M | -34.78%30M | 6.98%46M | 168.75%43M | -27.27%16M | -51.11%22M | 66.67%45M | -12.90%27M | -53.73%31M |
Net business purchase and sale | 2,260.00%354M | -85.85%15M | -93.09%106M | 321.43%1.53B | 774.07%364M | -104.31%-54M | 111.92%1.25B | -23,981.82%-10.51B | 107.41%44M | 42.66%-594M |
Net other investing changes | --1M | ---- | ---- | ---- | ---1M | ---- | 200.00%1M | ---1M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 44.48%-463M | -11.35%-834M | -233.51%-749M | 191.97%561M | 39.48%-610M | -409.20%-1.01B | 102.85%326M | -1,248.70%-11.44B | 44.17%-848M | 22.74%-1.52B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | -231.07%-1.42B | 79.75%-428M | -512.75%-2.11B | 54.37%-345M | 51.07%-756M | 15.57%-1.55B | -127.05%-1.83B | -107.94%-806M | 655.17%10.16B | 962.18%1.35B |
Net common stock issuance | 10.14%76M | 35.29%69M | 106.75%51M | -2,616.67%-755M | -45.45%30M | 17.02%55M | -21.67%47M | -23.08%60M | -67.09%78M | 415.22%237M |
Cash dividends paid | -5.39%-1.35B | -3.31%-1.28B | 1.82%-1.24B | 7.48%-1.26B | -8.52%-1.36B | -191.42%-1.26B | -54.48%-431M | 71.68%-279M | -213.69%-985M | -2.28%-314M |
Net other financing activities | -199.41%-1.02B | -123.14%-339M | 197.02%1.47B | -678.35%-1.51B | -145.33%-194M | 145.34%428M | -110.04%-944M | 187.26%9.4B | -400.33%-10.77B | -1,366.47%-2.15B |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -85.56%-3.82B | -6.36%-2.06B | 51.97%-1.93B | -70.64%-4.03B | 1.67%-2.36B | 26.18%-2.4B | -139.22%-3.25B | 612.93%8.29B | -64.56%-1.62B | -175.07%-982M |
Net cash flow | ||||||||||
Beginning cash position | 4.57%1.1B | 59.48%1.05B | 11.13%659M | -7.92%593M | -23.24%644M | 31.50%839M | 14.54%638M | 7.32%557M | -41.02%519M | -9.18%880M |
Current changes in cash | -181.49%-449M | 96.09%551M | 3,412.50%281M | 366.67%8M | -108.33%-3M | -80.65%36M | 197.89%186M | -201.06%-190M | 242.42%188M | 1.49%-132M |
Effect of exchange rate changes | 99.60%-2M | -549.11%-503M | 93.10%112M | 220.83%58M | 79.22%-48M | -1,750.00%-231M | -94.85%14M | 280.13%272M | 33.77%-151M | -606.67%-228M |
End cash Position | -41.13%647M | 4.57%1.1B | 59.48%1.05B | 11.13%659M | -7.92%593M | -23.24%644M | 31.50%839M | 14.54%638M | 7.32%557M | -41.02%519M |
Free cash flow | 12.06%2.91B | 24.10%2.6B | -13.99%2.09B | 21.25%2.43B | -19.57%2.01B | 14.88%2.49B | 9.10%2.17B | 15.17%1.99B | 20.60%1.73B | 18.84%1.43B |
Currency Unit | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR | EUR |