FRMO CORP
FRMO
The9 Ltd
NCTY
Argo Blockchain
ARBK
Ebang International
EBON
Intchains Group
ICG
(FY)Dec 28, 2024 | (Q4)Dec 28, 2024 | (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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -4.71%1.33B | -4.71%1.33B | 22.05%1.28B | -4.96%900M | 96.85%1.63B | 34.62%1.4B | 34.62%1.4B | 5.52%1.05B | -37.62%947M | --826M |
-Cash and cash equivalents | -4.71%1.33B | -4.71%1.33B | 22.05%1.28B | -4.96%900M | 96.85%1.63B | 34.62%1.4B | 34.62%1.4B | 5.52%1.05B | -37.62%947M | --826M |
Receivables | 1.66%2.15B | 1.66%2.15B | 3.57%2.18B | -3.44%2.16B | -3.06%2.22B | -0.38%2.11B | -0.38%2.11B | 2.34%2.1B | 4.29%2.24B | --2.29B |
-Accounts receivable | 1.66%2.15B | 1.66%2.15B | 3.57%2.18B | -3.44%2.16B | -3.06%2.22B | -0.38%2.11B | -0.38%2.11B | 2.34%2.1B | 4.29%2.24B | --2.29B |
Inventory | -6.59%3.38B | -6.59%3.38B | 2.46%3.87B | -6.47%3.57B | -10.91%3.58B | -1.01%3.61B | -1.01%3.61B | 6.90%3.78B | 11.27%3.82B | --4.02B |
Prepaid assets | -8.12%215M | -8.12%215M | -6.94%228M | -7.77%273M | -11.25%292M | -2.50%234M | -2.50%234M | 9.38%245M | 54.97%296M | --329M |
Other current assets | 2.46%583M | 2.46%583M | -3.21%633M | -9.70%624M | -30.99%521M | -32.42%569M | -32.42%569M | -31.45%654M | -9.08%691M | --755M |
Total current assets | -3.46%7.66B | -3.46%7.66B | 4.64%8.2B | -5.80%7.53B | 0.21%8.23B | 0.41%7.93B | 0.41%7.93B | -0.28%7.84B | -1.77%7.99B | --8.22B |
Non current assets | ||||||||||
Net PPE | 0.42%7.15B | 0.42%7.15B | 4.76%7.14B | 2.51%7.04B | 3.84%7.04B | 5.67%7.12B | 5.67%7.12B | 6.17%6.81B | 4.54%6.87B | --6.78B |
-Gross PPE | -0.30%11.89B | -0.30%11.89B | ---- | ---- | ---- | 8.88%11.93B | 8.88%11.93B | ---- | ---- | ---- |
-Accumulated depreciation | 1.37%-4.74B | 1.37%-4.74B | ---- | ---- | ---- | -14.03%-4.8B | -14.03%-4.8B | ---- | ---- | ---- |
Goodwill and other intangible assets | -5.67%68.77B | -5.67%68.77B | -2.58%70.75B | -2.47%71.85B | -1.18%72.69B | -0.78%72.91B | -0.78%72.91B | -0.42%72.62B | -0.63%73.67B | --73.55B |
-Goodwill | -5.86%28.67B | -5.86%28.67B | -4.50%28.95B | -4.69%29.5B | -1.61%30.39B | -1.21%30.46B | -1.21%30.46B | -0.86%30.31B | -0.72%30.95B | --30.89B |
-Other intangible assets | -5.53%40.1B | -5.53%40.1B | -1.21%41.8B | -0.86%42.35B | -0.86%42.3B | -0.47%42.45B | -0.47%42.45B | -0.09%42.31B | -0.57%42.71B | --42.67B |
Other non current assets | 97.73%4.71B | 97.73%4.71B | 4.12%2.48B | -1.98%2.38B | -1.83%2.35B | -0.54%2.38B | -0.54%2.38B | -14.57%2.38B | -14.29%2.43B | --2.4B |
Total non current assets | -2.16%80.63B | -2.16%80.63B | -1.78%80.36B | -2.04%81.27B | -0.79%82.08B | -0.25%82.41B | -0.25%82.41B | -0.38%81.82B | -0.69%82.96B | --82.73B |
Total assets | -2.27%88.29B | -2.27%88.29B | -1.22%88.57B | -2.37%88.8B | -0.70%90.31B | -0.19%90.34B | -0.19%90.34B | -0.37%89.66B | -0.79%90.96B | --90.94B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -9.49%4.19B | -9.49%4.19B | 2.02%4.55B | -2.13%4.45B | -7.97%4.42B | -4.56%4.63B | -4.56%4.63B | -5.70%4.46B | -4.88%4.55B | --4.8B |
-accounts payable | -9.49%4.19B | -9.49%4.19B | 2.02%4.55B | -2.13%4.45B | -7.97%4.42B | -4.56%4.63B | -4.56%4.63B | -5.70%4.46B | -4.88%4.55B | --4.8B |
Current accrued expenses | -3.13%960M | -3.13%960M | -3.39%1.03B | -10.63%984M | -1.86%1.05B | -2.17%991M | -2.17%991M | -0.47%1.06B | -4.84%1.1B | --1.07B |
Current debt and capital lease obligation | 2.51%654M | 2.51%654M | 16.45%708M | 6.19%669M | -26.13%622M | -23.78%638M | -23.78%638M | -21.45%608M | -47.24%630M | --842M |
-Current debt | 2.51%654M | 2.51%654M | 16.45%708M | 6.19%669M | -26.13%622M | -23.78%638M | -23.78%638M | -21.45%608M | -47.24%630M | --842M |
Other current liabilities | -18.53%1.45B | -18.53%1.45B | -13.76%1.44B | -34.33%1.39B | -34.00%1.48B | -23.56%1.78B | -23.56%1.78B | -20.87%1.67B | 5.98%2.11B | --2.24B |
Current liabilities | -9.75%7.25B | -9.75%7.25B | -0.97%7.73B | -10.72%7.49B | -15.45%7.57B | -10.98%8.04B | -10.98%8.04B | -10.15%7.8B | -8.05%8.39B | --8.95B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -0.92%19.22B | -0.92%19.22B | 0.59%19.38B | -0.53%19.27B | 3.43%19.92B | 0.84%19.39B | 0.84%19.39B | -0.13%19.27B | -1.81%19.37B | --19.26B |
-Long term debt | -0.92%19.22B | -0.92%19.22B | 0.59%19.38B | -0.53%19.27B | 3.43%19.92B | 0.84%19.39B | 0.84%19.39B | -0.13%19.27B | -1.81%19.37B | --19.26B |
Non current deferred liabilities | -4.92%11.05B | -4.92%11.05B | -1.37%11.41B | -0.23%11.57B | 0.06%11.63B | -0.03%11.63B | -0.03%11.63B | -1.76%11.57B | -3.09%11.6B | --11.63B |
Employee benefits | -5.59%135M | -5.59%135M | -2.10%140M | -7.43%137M | -3.45%140M | -0.69%143M | -0.69%143M | -26.29%143M | -27.09%148M | --145M |
Other non current liabilities | -7.90%1.31B | -7.90%1.31B | 1.70%1.44B | -9.50%1.31B | -15.49%1.35B | -11.87%1.42B | -11.87%1.42B | -16.78%1.41B | -13.03%1.44B | --1.6B |
Total non current liabilities | -2.67%31.71B | -2.67%31.71B | -0.08%32.37B | -0.85%32.28B | 1.27%33.05B | -0.11%32.58B | -0.11%32.58B | -1.73%32.39B | -2.97%32.56B | --32.64B |
Total liabilities | -4.07%38.96B | -4.07%38.96B | -0.25%40.1B | -2.87%39.77B | -2.33%40.62B | -2.46%40.62B | -2.46%40.62B | -3.48%40.2B | -4.06%40.94B | --41.59B |
Shareholders'equity | ||||||||||
Share capital | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | --12M |
-common stock | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | 0.00%12M | --12M |
Retained earnings | 58.81%2.17B | 58.81%2.17B | -52.81%521M | -2.92%1.3B | 102.17%1.68B | 179.55%1.37B | 179.55%1.37B | 630.77%1.1B | 308.75%1.34B | --831M |
Paid-in capital | 0.19%52.14B | 0.19%52.14B | 0.20%52.11B | 0.23%52.09B | 0.27%52.05B | 0.39%52.04B | 0.39%52.04B | -0.14%52B | -1.05%51.97B | --51.91B |
Less: Treasury stock | 72.47%2.22B | 72.47%2.22B | 79.82%1.76B | 102.53%1.76B | 82.04%1.55B | 51.83%1.29B | 51.83%1.29B | 34.57%981M | 26.82%870M | --852M |
Gains losses not affecting retained earnings | -11.94%-2.92B | -11.94%-2.92B | 11.04%-2.55B | -4.07%-2.74B | 2.87%-2.67B | 7.33%-2.6B | 7.33%-2.6B | 4.69%-2.86B | -9.17%-2.63B | ---2.75B |
Total stockholders'equity | -0.69%49.19B | -0.69%49.19B | -1.92%48.33B | -1.84%48.9B | 0.75%49.52B | 1.74%49.53B | 1.74%49.53B | 2.34%49.28B | 2.09%49.81B | --49.15B |
Noncontrolling interests | -28.57%140M | -28.57%140M | -22.53%141M | -32.00%136M | -17.00%166M | 2.08%196M | 2.08%196M | -6.67%182M | -2.91%200M | --200M |
Total equity | -0.80%49.33B | -0.80%49.33B | -2.00%48.47B | -1.97%49.03B | 0.68%49.69B | 1.74%49.72B | 1.74%49.72B | 2.31%49.46B | 2.07%50.01B | --49.35B |
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 |