The9 Ltd
NCTY
Bit Digital
BTBT
TeraWulf
WULF
MARA Holdings
MARA
Argo Blockchain
ARBK
(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 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 5.53%32.78B | 5.53%32.78B | 7.65%41.49B | 23.66%38.27B | --35.05B | -22.88%31.06B | --31.06B | -1.69%38.54B | -32.09%30.95B | -14.75%40.28B |
-Cash and cash equivalents | ---- | ---- | ---- | ---- | ---- | -22.88%31.06B | --31.06B | ---- | ---- | -14.75%40.28B |
Receivables | -19.65%18.62B | -19.65%18.62B | 16.15%16.6B | 21.95%16.8B | --15.95B | 4.25%23.17B | --23.17B | 0.36%14.29B | 8.46%13.78B | 21.43%22.23B |
-Accounts receivable | 23.95%18.62B | 23.95%18.62B | 16.15%16.6B | 21.95%16.8B | --15.95B | 11.84%15.02B | --15.02B | 0.36%14.29B | 8.46%13.78B | 23.65%13.43B |
-Loans receivable | ---- | ---- | ---- | ---- | ---- | -9.52%76M | --76M | ---- | ---- | 2.44%84M |
-Taxes receivable | ---- | ---- | ---- | ---- | ---- | -8.24%5.43B | --5.43B | ---- | ---- | 11.69%5.91B |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | 7.86%1.84B | --1.84B | ---- | ---- | 6.97%1.7B |
-Other receivables | ---- | ---- | ---- | ---- | ---- | -15.04%1.39B | --1.39B | ---- | ---- | 62.46%1.64B |
-Recievables adjustments allowances | ---- | ---- | ---- | ---- | ---- | -7.25%-577M | ---577M | ---- | ---- | -1.32%-538M |
Inventory | 18.34%14.06B | 18.34%14.06B | 20.55%13.97B | 2.87%12.41B | --12.18B | -0.07%11.88B | --11.88B | -11.83%11.59B | -15.44%12.07B | -0.60%11.89B |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | -46.78%902M | --902M | ---- | ---- | -6.09%1.7B |
Restricted cash | ---- | ---- | ---- | ---- | ---- | 25.10%304M | --304M | ---- | ---- | 1.67%243M |
Other current assets | 6,141.29%9.67B | 6,141.29%9.67B | 4.14%8.67B | -18.11%7.29B | --7.47B | -26.54%155M | --155M | -13.25%8.33B | 17.26%8.9B | 86.73%211M |
Total current assets | 10.92%75.13B | 10.92%75.13B | 10.97%80.74B | 13.82%74.78B | --70.65B | -14.49%67.74B | --67.74B | -4.51%72.76B | -18.02%65.7B | -1.43%79.21B |
Non current assets | ||||||||||
Net PPE | 26.20%102.37B | 26.20%102.37B | 23.90%94.29B | 17.93%86.5B | --81.84B | 10.71%81.12B | --81.12B | 12.53%76.11B | 10.28%73.35B | 15.11%73.27B |
-Gross PPE | 17.54%164.77B | 17.54%164.77B | 18.56%156.65B | 13.58%145.36B | --138.46B | 7.92%140.19B | --140.19B | 8.06%132.13B | 6.28%127.98B | 12.53%129.9B |
-Accumulated depreciation | -5.64%-62.4B | -5.64%-62.4B | -11.31%-62.36B | -7.74%-58.86B | ---56.62B | -4.33%-59.07B | ---59.07B | -2.52%-56.02B | -1.35%-54.63B | -9.36%-56.62B |
Goodwill and other intangible assets | 0.71%101.88B | 0.71%101.88B | 2.63%103.9B | -0.75%100.28B | --99.88B | -1.90%101.16B | --101.16B | -2.53%101.24B | -3.34%101.04B | 0.93%103.12B |
-Goodwill | ---- | ---- | ---- | ---- | ---- | -3.95%22.34B | --22.34B | ---- | ---- | 1.52%23.26B |
-Other intangible assets | ---- | ---- | ---- | ---- | ---- | -1.30%78.82B | --78.82B | ---- | ---- | 0.76%79.86B |
Investments and advances | 10.67%10.23B | 10.67%10.23B | 16.63%10.11B | 12.04%9.46B | --9.35B | 9.39%9.25B | --9.25B | 3.81%8.66B | 5.99%8.44B | 10.53%8.45B |
Long-term notes receivables | ---- | ---- | ---- | ---- | ---- | 400.72%696M | --696M | ---- | ---- | --139M |
Non current accounts receivable | ---- | ---- | ---- | ---- | ---- | 66.46%809M | --809M | ---- | ---- | 28.57%486M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | 7.86%1.84B | --1.84B | ---- | ---- | 6.97%1.7B |
Financial assets | ---- | ---- | ---- | ---- | ---- | -83.76%96M | --96M | ---- | ---- | -88.14%591M |
Non current deferred assets | ---- | ---- | ---- | ---- | ---- | -2.56%7.77B | --7.77B | ---- | ---- | -4.40%7.98B |
Non current prepaid assets | ---- | ---- | ---- | ---- | ---- | 14.47%3.18B | --3.18B | ---- | ---- | 31.21%2.78B |
Defined pension benefit | ---- | ---- | ---- | ---- | ---- | 48.33%534M | --534M | ---- | ---- | 18.81%360M |
Other non current assets | 1,471.86%18.38B | 1,471.86%18.38B | 19.12%18.88B | 15.04%17.01B | --16.4B | -27.17%1.17B | --1.17B | 2.13%15.85B | -13.72%14.78B | 0.12%1.61B |
Total non current assets | 13.16%232.85B | 13.16%232.85B | 12.54%227.18B | 7.91%213.25B | --207.46B | 3.52%205.78B | --205.78B | 3.33%201.86B | 0.75%197.62B | 3.96%198.78B |
Total assets | 12.60%307.99B | 12.60%307.99B | 12.13%307.92B | 9.39%288.03B | --278.1B | -1.61%273.52B | --273.52B | 1.13%274.62B | -4.69%263.32B | 2.37%278B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -13.38%33.77B | -13.38%33.77B | 26.64%30.97B | 11.78%25.65B | --24.6B | 8.93%38.99B | --38.99B | -4.20%24.45B | -10.14%22.95B | 17.84%35.79B |
-accounts payable | 23.48%33.77B | 23.48%33.77B | 26.64%30.97B | 11.78%25.65B | --24.6B | 1.92%27.35B | --27.35B | -4.20%24.45B | -10.14%22.95B | 17.98%26.84B |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | 28.82%10.28B | --10.28B | ---- | ---- | 14.47%7.98B |
-Dividends payable | ---- | ---- | ---- | ---- | ---- | -6.28%209M | --209M | ---- | ---- | --223M |
-Other payable | ---- | ---- | ---- | ---- | ---- | 52.52%1.15B | --1.15B | ---- | ---- | 14.76%754M |
Current accrued expenses | ---- | ---- | ---- | ---- | ---- | 8.68%7.05B | --7.05B | ---- | ---- | -48.89%6.49B |
Current debt and capital lease obligation | 371.19%4.2B | 371.19%4.2B | 421.64%3.38B | 38.35%1.38B | --893M | -90.08%892M | --892M | -92.95%647M | -89.27%996M | 193.32%9B |
-Current debt | 2,267.14%3.31B | 2,267.14%3.31B | 6,628.95%2.56B | 60.72%622M | --170M | -98.36%140M | --140M | -99.56%38M | -95.58%387M | 247.49%8.52B |
-Current capital lease obligation | 18.22%889M | 18.22%889M | 34.32%818M | 24.14%756M | --723M | 59.32%752M | --752M | 19.88%609M | 13.62%609M | -23.13%472M |
Other current liabilities | 1,964.71%29.2B | 1,964.71%29.2B | 7.93%36.53B | 24.86%38.78B | --41.76B | 78.54%1.41B | --1.41B | 27.13%33.85B | 11.22%31.06B | 842.86%792M |
Current liabilities | 22.32%67.17B | 22.32%67.17B | 20.23%70.87B | 19.65%65.81B | --67.26B | -5.25%54.92B | --54.92B | -3.88%58.95B | -12.34%55.01B | 25.40%57.96B |
Non current liabilities | ||||||||||
Long term provisions | ---- | ---- | ---- | ---- | ---- | -6.88%1.92B | --1.92B | ---- | ---- | -50.27%2.06B |
Long term debt and capital lease obligation | 8.73%72.68B | 8.73%72.68B | 5.60%71.53B | 4.28%70.07B | --66.13B | -6.91%66.84B | --66.84B | 1.29%67.74B | -8.68%67.19B | -14.74%71.81B |
-Long term debt | 8.16%70.38B | 8.16%70.38B | 4.84%69.33B | 3.91%67.93B | --64.38B | -7.23%65.07B | --65.07B | 0.29%66.12B | -9.96%65.37B | -15.82%70.15B |
-Long term capital lease obligation | 29.73%2.3B | 29.73%2.3B | 36.53%2.21B | 17.67%2.14B | --1.75B | 6.37%1.77B | --1.77B | 71.63%1.62B | 86.93%1.82B | 86.64%1.66B |
Non current deferred liabilities | ---- | ---- | ---- | ---- | ---- | 0.15%4.67B | --4.67B | ---- | ---- | 72.03%4.66B |
Employee benefits | ---- | ---- | ---- | ---- | ---- | -4.02%3.56B | --3.56B | ---- | ---- | -10.11%3.71B |
Derivative product liabilities | ---- | ---- | ---- | ---- | ---- | 47.35%4.67B | --4.67B | ---- | ---- | 35,100.00%3.17B |
Other non current liabilities | 443.56%17.6B | 443.56%17.6B | 3.31%17.67B | -1.03%17.26B | --18.83B | 17.79%3.24B | --3.24B | 3.11%17.11B | 8.17%17.44B | 9.66%2.75B |
Total non current liabilities | 6.33%90.27B | 6.33%90.27B | 5.14%89.2B | 3.19%87.32B | --84.96B | -3.70%84.9B | --84.9B | 1.65%84.84B | -5.65%84.62B | -9.83%88.16B |
Total liabilities | 12.61%157.44B | 12.61%157.44B | 11.33%160.08B | 9.67%153.14B | --152.22B | -4.31%139.82B | --139.82B | -0.69%143.79B | -8.41%139.63B | 1.48%146.12B |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | ---- | ---- | ---- | 0.00%2.06B | --2.06B | ---- | ---- | 0.00%2.06B |
-common stock | ---- | ---- | ---- | ---- | ---- | 0.00%2.06B | --2.06B | ---- | ---- | 0.00%2.06B |
Retained earnings | ---- | ---- | ---- | ---- | ---- | 8.28%96B | --96B | ---- | ---- | 9.41%88.66B |
Paid-in capital | ---- | ---- | ---- | ---- | ---- | 0.00%45.56B | --45.56B | ---- | ---- | 0.00%45.56B |
Gains losses not affecting retained earnings | ---- | ---- | ---- | ---- | ---- | -64.31%-14.32B | ---14.32B | ---- | ---- | -75.15%-8.71B |
Other equity interest | ---- | ---- | ---- | ---- | ---- | -4.39%-2.28B | ---2.28B | ---- | ---- | -2.53%-2.19B |
Total stockholders'equity | 12.91%143.43B | 12.91%143.43B | 12.94%140.3B | 9.32%128.14B | --119.21B | 1.31%127.03B | --127.03B | 3.13%124.23B | -0.20%117.22B | 3.16%125.39B |
Noncontrolling interests | 6.48%7.11B | 6.48%7.11B | 14.37%7.55B | 4.42%6.75B | --6.68B | 2.91%6.68B | --6.68B | 4.61%6.6B | 1.44%6.47B | 7.79%6.49B |
Total equity | 12.59%150.54B | 12.59%150.54B | 13.01%147.85B | 9.06%134.89B | --125.89B | 1.39%133.71B | --133.71B | 3.21%130.83B | -0.12%123.69B | 3.37%131.88B |
Currency Unit | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN |
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 | -- | -- | -- | -- |