NEPTUNE DIGITAL ASSETS CORP
NPPTF
Intchains Group
ICG
Bitdeer Technologies
BTDR
BIGG DIGITAL ASSETS INC
BBKCF
FRMO CORP
FRMO
(Q3)Sep 28, 2024 | (Q2)Jun 29, 2024 | (Q1)Mar 30, 2024 | (FY)Dec 30, 2023 | (Q4)Dec 30, 2023 | (Q3)Sep 30, 2023 | (Q2)Jul 1, 2023 | (Q1)Apr 1, 2023 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -27.83%257.96M | -6.72%255.32M | 55.91%435.31M | 74.60%1.38B | 26.39%465.94M | 131.91%357.41M | 242.80%273.7M | 50.41%279.21M | -22.14%788.26M | 118.19%368.67M |
Net income from continuing operations | 55.15%399.11M | 4.41%300.63M | 36.39%275.96M | 32.46%1.29B | 84.85%542.13M | 22.00%257.24M | 11.66%287.94M | -4.38%202.33M | -10.04%973.59M | 2.49%293.27M |
Operating gains losses | -225.05%-28.83M | 102.96%360K | 403.48%2.96M | -262.78%-25.26M | 32.04%-35.2M | -5.93%23.05M | -145.71%-12.14M | 84.37%-976K | -119.31%-6.96M | -533.84%-51.79M |
Depreciation and amortization | -0.84%44.26M | -0.17%44.11M | 3.25%44.83M | 8.37%177.57M | 9.25%45.34M | 12.99%44.63M | 6.11%44.19M | 5.35%43.42M | 5.84%163.85M | 1.07%41.5M |
Deferred tax | 14.83%-18.19M | 50.76%-26.17M | 38.83%-9.61M | -137.83%-340.77M | -494.41%-250.56M | 38.55%-21.36M | -31.60%-53.15M | 39.56%-15.71M | -2,569.26%-143.29M | -207.10%-42.15M |
Change In working capital | -659.07%-173.45M | -525.73%-98.88M | 207.39%90.45M | 162.99%173.67M | 18.47%129.03M | 129.80%31.03M | 92.85%-15.8M | 149.34%29.43M | 20.72%-275.73M | 160.40%108.91M |
-Change in receivables | -1,275.92%-94.97M | -6.70%-117.05M | 131.38%108.45M | -177.16%-129.12M | -796.94%-74.36M | -76.41%8.08M | 5.19%-109.71M | -80.32%46.87M | 975.83%167.34M | 104.94%10.67M |
-Change in inventory | -211,701.39%-152.5M | -141.16%-27.91M | -62.15%16.55M | 167.30%244.51M | 68.45%133.05M | 99.95%-72K | 142.40%67.82M | 132.43%43.71M | 23.74%-363.33M | 166.34%78.99M |
-Change in payables and accrued expense | 218.24%32.25M | 88.93%93.35M | 69.51%-1.28M | 121.71%28.5M | 59.99%-26.84M | 129.49%10.13M | 53.87%49.41M | 93.22%-4.2M | -220.49%-131.27M | -230.63%-67.07M |
-Change in other current assets | -129.99%-7.65M | -1,982.35%-41.88M | -55.71%2.12M | -89.07%7.89M | -147.57%-20.4M | -10.53%25.52M | -183.69%-2.01M | 393.61%4.78M | 289.94%72.19M | 749.20%42.89M |
-Change in other current liabilities | 38.08%55.11M | -90.69%2.6M | 4.01%-64.7M | 172.73%52.19M | 313.04%51.76M | 498.58%39.91M | -37.80%27.92M | 43.43%-67.41M | -202.50%-71.76M | -88.60%12.53M |
-Change in other working capital | 89.16%-5.7M | 83.79%-7.98M | 417.28%29.31M | -159.28%-30.29M | 112.97%65.82M | -309.60%-52.55M | -99.82%-49.23M | -71.33%5.67M | 650.92%51.1M | 15,509.09%30.91M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -27.83%257.96M | -6.72%255.32M | 55.91%435.31M | 74.60%1.38B | 26.39%465.94M | 131.91%357.41M | 242.80%273.7M | 50.41%279.21M | -22.14%788.26M | 118.19%368.67M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 75.90%-47.61M | -70.78%-106.28M | -366.83%-36.88M | -129.44%-332.97M | -137.51%-65.28M | -353.26%-197.56M | 76.18%-62.24M | 94.19%-7.9M | 69.47%-145.12M | 206.33%174.03M |
Net PPE purchase and sale | 15.34%-38.54M | 29.27%-37.16M | 29.15%-33.17M | 20.08%-193.31M | 17.42%-48.43M | 9.14%-45.53M | 29.53%-52.53M | 20.09%-46.81M | 21.37%-241.88M | 50.99%-58.65M |
Net intangibles purchase and sale | ---- | ---- | ---- | 21.13%-1.5M | ---- | ---- | ---- | ---- | 1.80%-1.91M | 7.12%-496K |
Net business purchase and sale | --0 | --0 | --5.01M | -1,021.17%-150.85M | --0 | -5,642.41%-150.85M | --0 | --0 | 33.31%-13.46M | --0 |
Net investment purchase and sale | -947.77%-8.93M | -650.46%-69.03M | -121.72%-8.5M | -88.68%12.69M | -107.02%-16.36M | -100.65%-852K | 95.07%-9.2M | 159.32%39.11M | 176.98%112.12M | 695.26%233.17M |
Net other investing changes | 57.59%-137K | 80.59%-98K | -17.37%-223K | ---- | ---- | ---323K | ---505K | ---190K | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 75.90%-47.61M | -70.78%-106.28M | -366.83%-36.88M | -129.44%-332.97M | -137.51%-65.28M | -353.26%-197.56M | 76.18%-62.24M | 94.19%-7.9M | 69.47%-145.12M | 206.33%174.03M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -9.84%-163.74M | 10.56%-129.49M | 18.77%-156.2M | 24.28%-636.51M | 58.54%-150.36M | 32.53%-149.08M | -8.28%-144.79M | -55.93%-192.29M | -72.71%-840.62M | -155.01%-362.64M |
Net common stock issuance | ---- | ---- | ---- | 50.76%-98.99M | ---- | ---- | ---- | ---- | ---201.01M | ---95.81M |
Cash dividends paid | -3.15%-144.13M | -3.18%-144.03M | -0.26%-140.21M | 17.72%-558.77M | 50.15%-139.6M | 0.78%-139.72M | -7.88%-139.6M | -8.53%-139.85M | -38.18%-679.1M | -117.32%-280.02M |
Proceeds from stock option exercised by employees | 63.13%-29.33M | -62.68%24.25M | 69.51%-15.99M | -46.20%21.25M | 568.98%88.23M | -305,796.15%-79.53M | 212.58%64.99M | -1,047.29%-52.44M | 731.74%39.49M | 198.80%13.19M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -9.84%-163.74M | 10.56%-129.49M | 18.77%-156.2M | 24.28%-636.51M | 58.54%-150.36M | 32.53%-149.08M | -8.28%-144.79M | -55.93%-192.29M | -72.71%-840.62M | -155.01%-362.64M |
Net cash flow | ||||||||||
Beginning cash position | 35.90%1.94B | 41.12%1.92B | 32.37%1.69B | -14.61%1.28B | 31.44%1.42B | 31.07%1.43B | -3.95%1.36B | -14.61%1.28B | 2.75%1.5B | -33.95%1.08B |
Current changes in cash | 332.42%46.61M | -70.69%19.55M | 206.54%242.23M | 305.99%406.78M | 39.02%250.3M | -3.63%10.78M | 121.16%66.68M | 207.42%79.02M | -492.23%-197.48M | 231.52%180.05M |
Effect of exchange rate changes | 288.04%25.3M | -38.02%-3.85M | -510.78%-13.91M | 134.78%7.46M | 20.80%20.31M | 17.29%-13.45M | 81.46%-2.79M | 148.66%3.39M | -109.18%-21.45M | 511.95%16.82M |
End cash Position | 41.20%2.01B | 35.90%1.94B | 41.12%1.92B | 32.37%1.69B | 32.37%1.69B | 31.44%1.42B | 31.07%1.43B | -3.95%1.36B | -14.61%1.28B | -14.61%1.28B |
Free cash flow | -29.65%219.41M | -1.36%218.16M | 73.04%402.14M | 117.91%1.18B | 34.64%415.79M | 201.44%311.88M | 4,904.98%221.17M | 85.37%232.4M | -22.87%542.07M | 533.55%308.81M |
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 |