FRMO CORP
FRMO
Intchains Group
ICG
Argo Blockchain
ARBK
Ebang International
EBON
Mawson Infrastructure
MIGI
(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 | 4.52%4.49B | 29.75%1.38B | 11.20%1.56B | 18.34%1.03B | -45.69%521.09M | 66.09%4.29B | 37.02%1.06B | 41.42%1.41B | 211.67%866.43M | 78.36%959.54M |
Net income from continuing operations | -55.08%1.06B | -70.94%287.16M | -3.58%645.75M | -86.80%51.73M | -75.49%76.54M | 115.32%2.36B | 912.05%988.28M | 20.48%669.71M | 139.02%392.01M | 11.70%312.3M |
Operating gains losses | 75.42%-150.05M | ---466.78M | --131.54M | ---- | ---- | 12.70%-610.48M | ---- | ---- | ---- | ---- |
Depreciation and amortization | 8.87%2.44B | 8.05%622.3M | 11.43%614.77M | 7.53%606.08M | 8.53%600.41M | 2.47%2.24B | 10.20%575.94M | -0.38%551.7M | 2.06%563.62M | -1.51%553.22M |
Deferred tax | 145.31%320.71M | 108.91%86.01M | 2.33%218.7M | -74.14%36.65M | 78.97%-20.66M | -1,401.09%-707.82M | -3,369.30%-965.03M | 8.22%213.71M | 141.10%141.75M | -238.80%-98.24M |
Other non cash items | -188.05%-84.48M | 625.25%565.86M | -216.39%-527.71M | ---- | ---- | 85.00%95.95M | 265.19%78.02M | 65.42%453.4M | ---- | ---- |
Change In working capital | -20.18%746.96M | -72.89%285.6M | 170.47%464.63M | -21.89%272.98M | -243.71%-276.26M | 529.12%935.84M | 111.25%1.05B | -126.09%-659.35M | -74.03%349.49M | 110.86%192.24M |
-Change in receivables | -97.00%3.06M | -13.50%276.18M | 69.74%-85.57M | -42.55%-295.48M | -60.40%107.92M | 164.73%101.8M | 50.96%319.28M | -95.98%-282.74M | 40.35%-207.27M | 121.59%272.53M |
-Change in inventory | 148.48%21.9M | -39.66%-14.76M | 106.13%18.33M | 192.35%12.94M | 118.27%5.39M | -750.53%-45.17M | 15.41%-10.57M | 191.35%8.89M | -983.29%-14.01M | -299.28%-29.48M |
-Change in payables and accrued expense | 269.91%180.09M | 411.35%121.71M | 7.38%167.83M | 136.15%212.44M | 14.40%-321.89M | -13.20%-105.99M | 114.71%23.8M | 315.91%156.3M | -75.07%89.96M | -13.87%-376.05M |
-Change in other current assets | -13.16%378.51M | -61.62%196.47M | 83.16%-78.68M | 115.59%23.62M | -56.31%237.1M | -24.44%435.88M | 5,085.16%511.93M | -240.80%-467.24M | -107.05%-151.51M | 138.10%542.69M |
-Change in other working capital | -70.25%163.4M | -34.16%272.46M | 55.71%-123.73M | -49.48%319.45M | -40.16%-304.78M | 199.70%549.32M | 16.45%413.83M | -527.05%-279.38M | 177.32%632.32M | -41.23%-217.45M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 4.52%4.49B | 29.75%1.38B | 11.20%1.56B | 18.34%1.03B | -45.69%521.09M | 66.09%4.29B | 37.02%1.06B | 41.42%1.41B | 211.67%866.43M | 78.36%959.54M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -26.36%-5.85B | -75.96%-1.85B | -35.42%-1.54B | -1.44%-1.18B | -0.33%-1.29B | 18.93%-4.63B | 21.70%-1.05B | 0.99%-1.13B | 30.54%-1.16B | 17.25%-1.28B |
Net PPE purchase and sale | -25.76%-5.97B | -71.15%-1.95B | -38.02%-1.56B | 1.56%-1.19B | -0.05%-1.27B | 12.02%-4.75B | 19.40%-1.14B | 1.28%-1.13B | 3.23%-1.21B | 20.09%-1.27B |
Net investment purchase and sale | 25.53%-88.72M | 39.78%-22.95M | 43.84%-16.89M | 23.31%-17.06M | -10.84%-31.82M | -57.71%-119.14M | -26.89%-38.12M | -28.68%-30.08M | -667.37%-22.24M | -10.20%-28.71M |
Net other investing changes | -11.59%209.42M | -0.39%129.15M | 57.34%39.51M | -57.84%29.73M | -4.79%11.03M | 198.94%236.88M | 23.13%129.66M | 15.79%25.11M | 116.55%70.53M | -80.61%11.58M |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -26.36%-5.85B | -75.96%-1.85B | -35.42%-1.54B | -1.44%-1.18B | -0.33%-1.29B | 18.93%-4.63B | 21.70%-1.05B | 0.99%-1.13B | 30.54%-1.16B | 17.25%-1.28B |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 759.00%2.09B | 93.97%-84.4M | -45.60%29.4M | 144.42%213.56M | -6.83%1.93B | -91.64%243.03M | -553.15%-1.4B | -90.60%54.04M | -137.76%-480.76M | 62.73%2.07B |
Net issuance payments of debt | 577.25%2.63B | 92.89%-92.16M | -1.71%243.61M | 204.83%336.61M | 162.34%2.15B | -57.86%-551.91M | -51.98%-1.3B | -66.92%247.84M | 81.29%-321.11M | -44.39%817.99M |
Net common stock issuance | -2.62%136.79M | -70.18%40.35M | 4,462.93%50.47M | 64,200.00%39.22M | 68.26%6.76M | -84.12%140.47M | -84.14%135.29M | -77.20%1.11M | -99.65%61K | -58.28%4.02M |
Cash dividends paid | -6.78%-999.98M | -7.45%-262.26M | -6.70%-246.3M | -6.52%-245.88M | -6.40%-245.54M | -8.90%-936.51M | -5.97%-244.07M | -9.90%-230.84M | -9.92%-230.83M | -10.08%-230.77M |
Net other financing activities | -80.08%316.85M | 4,725.19%229.68M | -151.13%-18.37M | 17.55%83.6M | -98.52%21.94M | -50.76%1.59B | -70.63%4.76M | 15.42%35.94M | -97.77%71.12M | 106,930.82%1.48B |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 759.00%2.09B | 93.97%-84.4M | -45.60%29.4M | 144.42%213.56M | -6.83%1.93B | -91.64%243.03M | -553.15%-1.4B | -90.60%54.04M | -137.76%-480.76M | 62.73%2.07B |
Net cash flow | ||||||||||
Beginning cash position | -40.87%132.55M | -7.10%1.41B | 13.47%1.36B | -34.29%1.29B | -40.87%132.55M | -49.35%224.16M | 51.45%1.52B | 105.96%1.19B | 180.86%1.97B | -49.35%224.16M |
Current changes in cash | 893.70%727.16M | 60.20%-552.11M | -82.59%56.65M | 107.77%60.31M | -33.44%1.16B | 58.05%-91.62M | -78.00%-1.39B | -23.18%325.43M | -537.76%-776.17M | 574.18%1.75B |
End cash Position | 548.60%859.7M | 548.60%859.7M | -7.10%1.41B | 13.47%1.36B | -34.29%1.29B | -40.87%132.55M | -40.87%132.55M | 51.45%1.52B | 105.96%1.19B | 180.86%1.97B |
Free cash flow | -227.42%-1.48B | -634.64%-573.91M | -98.33%4.63M | 51.72%-165.93M | -143.05%-745.99M | 83.90%-452.39M | 87.80%-78.12M | 284.45%276.35M | 64.66%-343.7M | 70.68%-306.92M |
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 | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |