NEPTUNE DIGITAL ASSETS CORP
NPPTF
Intchains Group
ICG
Bitdeer Technologies
BTDR
BIGG DIGITAL ASSETS INC
BBKCF
FRMO CORP
FRMO
(Q2)Jul 31, 2024 | (Q1)Apr 30, 2024 | (FY)Jan 31, 2024 | (Q4)Jan 31, 2024 | (Q3)Oct 31, 2023 | (Q2)Jul 31, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 31, 2023 | (Q4)Jan 31, 2023 | (Q3)Oct 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -237.86%-2.41M | 125.87%3.64M | 110.95%11.62M | 190.15%6.74M | -48.51%1.52M | 6.08%1.75M | 214.08%1.61M | 505.49%5.51M | 290.03%2.32M | 474.11%2.95M |
Net income from continuing operations | -34.14%1.15M | -60.53%553K | 184.77%6.56M | -23.69%1.41M | 82.88%2.01M | 334.51%1.74M | 1,251.05%1.4M | 1,014.55%2.3M | 240.85%1.85M | 20,238.39%1.1M |
Operating gains losses | ---- | ---- | -55.94%-223K | --0 | --0 | ---77K | ---146K | ---143K | ---53K | ---71.46K |
Depreciation and amortization | 46.50%838K | 126.40%806K | 40.24%2.47M | 78.56%791K | 48.95%752K | 35.29%572K | -9.03%356K | 73.78%1.76M | 59.05%443K | 92.70%504.86K |
Deferred tax | -119.41%-59K | -50.14%172K | 179.93%215K | 77.11%-84K | -222.34%-350K | 239.79%304K | 1,074.07%345K | -190.73%-269K | -322.61%-367K | 3,736.92%286.08K |
Other non cash items | -20.00%4K | 0.00%6K | 0.00%22K | -58.33%5K | 112.00%6K | 136.69%5K | -91.85%6K | 802.75%22K | --12K | ---50.01K |
Change In working capital | -327.36%-4.65M | 568.89%1.9M | 48.72%2.22M | 3,332.12%4.7M | -185.49%-992K | -151.04%-1.09M | 79.14%-405K | 909.96%1.49M | 214.54%137K | 371.99%1.16M |
-Change in receivables | -101.75%-47K | 85.87%-220K | 324.87%2.39M | 2,170.93%3.56M | -15,255.30%-2.3M | 26.55%2.68M | -13.58%-1.56M | 160.00%563K | 81.91%-172K | -101.76%-14.96K |
-Change in inventory | 119.52%169K | -73.36%293K | 135.30%263K | -904.17%-723K | 19.38%752K | -3,359.16%-866K | 186.08%1.1M | -57.00%-745K | -30.91%-72K | 404.13%629.93K |
-Change in prepaid assets | -171.03%-667K | 123.77%145K | -226.70%-575K | -455.38%-361K | -496.02%-543K | 1,714.46%939K | -103.43%-610K | -179.23%-176K | -121.64%-65K | 193.16%137.11K |
-Change in payables and accrued expense | -6.59%-3.99M | 162.84%1.83M | -78.27%476K | 340.72%2.33M | 143.14%1.2M | -5,105.28%-3.75M | -36.37%697K | 86.36%2.19M | -13.95%528K | 362.47%492.72K |
-Change in other current liabilities | -16.00%-116K | -331.43%-151K | 0.87%-340K | -25.61%-103K | -20.76%-102K | -12.81%-100K | 60.18%-35K | -103.14%-343K | -196.64%-82K | -37.58%-84.47K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | -237.86%-2.41M | 125.87%3.64M | 110.95%11.62M | 190.15%6.74M | -48.51%1.52M | 10.79%1.75M | 220.03%1.61M | 505.49%5.51M | 290.03%2.32M | 474.11%2.95M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -111.67%-1.6M | -688.97%-1.14M | -31.02%-1.43M | -35.29%-115K | -106.47%-418K | -19.39%-754K | 16.67%-145K | 90.30%-1.09M | 99.20%-85K | -14.83%-202.45K |
Net PPE purchase and sale | -1,377.78%-1.6M | -688.97%-1.14M | -32.55%-786K | -35.29%-115K | -106.47%-418K | 17.90%-108K | 16.67%-145K | 31.24%-593K | 58.50%-85K | -14.83%-202.45K |
Net business purchase and sale | ---- | ---- | -29.20%-646K | ---- | ---- | ---- | ---- | 95.20%-500K | ---- | ---- |
Net investment purchase and sale | ---- | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -111.67%-1.6M | -688.97%-1.14M | -31.02%-1.43M | -35.29%-115K | -106.47%-418K | -19.39%-754K | 16.67%-145K | 90.30%-1.09M | 99.20%-85K | -14.83%-202.45K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -138.04%-1.65M | 18.77%-476K | -298.76%-3.55M | 8.20%-1.23M | 11.35%-1.03M | -2,360.51%-694K | -136.91%-586K | -111.08%-889K | -116.46%-1.34M | -2,194.40%-1.17M |
Net issuance payments of debt | -148.02%-1.69M | 16.44%-483K | -65.54%-3.56M | 3.74%-1.23M | 45.02%-1.07M | -33.39%-681K | -136.41%-578K | -126.69%-2.15M | -115.61%-1.28M | -3,732.19%-1.95M |
Net preferred stock issuance | ---- | ---- | --0 | --0 | ---- | ---- | ---- | --1.37M | --0 | --850K |
Cash dividends paid | --0 | --0 | -44.12%-49K | --0 | --0 | ---22K | ---27K | ---34K | ---23K | ---11K |
Proceeds from stock option exercised by employees | 311.11%37K | -63.16%7K | 161.54%68K | --3K | 14,900.00%37K | -65.71%9K | --19K | 36.27%26K | --0 | ---250 |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -45.88%-93K | ---36K | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -138.04%-1.65M | 18.77%-476K | -298.76%-3.55M | 8.20%-1.23M | 11.35%-1.03M | -2,360.51%-694K | -136.91%-586K | -111.08%-889K | -116.46%-1.34M | -2,194.40%-1.17M |
Net cash flow | ||||||||||
Beginning cash position | 148.01%13.04M | 151.76%11.02M | 414.45%4.38M | 61.64%5.63M | 193.03%5.56M | 470.85%5.26M | 414.70%4.38M | -73.33%851K | -23.35%3.48M | -55.41%1.9M |
Current changes in cash | -1,997.65%-5.66M | 129.40%2.02M | 88.38%6.64M | 501.00%5.4M | -95.70%68K | -69.44%298K | 1,146.78%881K | 250.73%3.53M | 124.34%898K | 451.56%1.58M |
End cash Position | 32.95%7.39M | 148.01%13.04M | 151.76%11.02M | 151.76%11.02M | 61.64%5.63M | 193.03%5.56M | 470.85%5.26M | 414.70%4.38M | 414.70%4.38M | -23.35%3.48M |
Free cash flow | -344.38%-4M | 70.21%2.5M | 120.40%10.84M | 196.03%6.63M | -59.92%1.1M | 13.40%1.64M | 196.70%1.47M | 10,265.62%4.92M | 256.82%2.24M | 713.78%2.75M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | -- | -- | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- |