Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
FRMO CORP
FRMO
(Q3)Oct 27, 2024 | (Q2)Jul 28, 2024 | (Q1)Apr 28, 2024 | (FY)Jan 28, 2024 | (Q4)Jan 28, 2024 | (Q3)Oct 29, 2023 | (Q2)Jul 30, 2023 | (Q1)Apr 30, 2023 | (FY)Jan 29, 2023 | (Q4)Jan 29, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 110.53%38.49B | 117.19%34.8B | 105.21%31.44B | 95.43%25.98B | 95.43%25.98B | 39.09%18.28B | -5.95%16.02B | -24.67%15.32B | -37.31%13.3B | -37.31%13.3B |
-Cash and cash equivalents | 65.01%9.11B | 48.07%8.56B | 49.38%7.59B | 114.81%7.28B | 114.81%7.28B | 97.11%5.52B | 91.93%5.78B | 30.67%5.08B | 70.30%3.39B | 70.30%3.39B |
-Short-term investments | 130.21%29.38B | 156.22%26.24B | 132.90%23.85B | 88.80%18.7B | 88.80%18.7B | 23.39%12.76B | -26.98%10.24B | -37.75%10.24B | -48.45%9.91B | -48.45%9.91B |
Receivables | 112.94%17.69B | 100.00%14.13B | 203.06%12.37B | 161.28%10B | 161.28%10B | 69.30%8.31B | 32.89%7.07B | -24.97%4.08B | -17.70%3.83B | -17.70%3.83B |
-Accounts receivable | 112.94%17.69B | 100.00%14.13B | 203.06%12.37B | 161.28%10B | 161.28%10B | 69.30%8.31B | 32.89%7.07B | -24.97%4.08B | -17.70%3.83B | -17.70%3.83B |
Inventory | 60.16%7.65B | 54.55%6.68B | 27.17%5.86B | 2.38%5.28B | 2.38%5.28B | 7.30%4.78B | 11.06%4.32B | 45.78%4.61B | 98.04%5.16B | 98.04%5.16B |
Other current assets | 195.27%3.81B | 189.85%4.03B | 365.83%4.06B | 289.38%3.08B | 289.38%3.08B | 79.53%1.29B | 18.21%1.39B | 37.11%872M | 116.12%791M | 116.12%791M |
Total current assets | 107.12%67.64B | 107.08%59.63B | 115.93%53.73B | 92.19%44.35B | 92.19%44.35B | 40.63%32.66B | 5.03%28.8B | -15.86%24.88B | -19.97%23.07B | -19.97%23.07B |
Non current assets | ||||||||||
Net PPE | 37.56%7.1B | 27.95%6.44B | 14.56%5.54B | 8.57%5.26B | 8.57%5.26B | 9.76%5.16B | 23.23%5.03B | 28.15%4.83B | 34.32%4.85B | 34.32%4.85B |
-Gross PPE | 37.56%7.1B | 27.95%6.44B | 14.56%5.54B | 16.32%8.77B | 16.32%8.77B | 9.76%5.16B | 23.23%5.03B | 28.15%4.83B | 36.82%7.54B | 36.82%7.54B |
-Accumulated depreciation | ---- | ---- | ---- | -30.25%-3.51B | -30.25%-3.51B | ---- | ---- | ---- | -41.57%-2.69B | -41.57%-2.69B |
Goodwill and other intangible assets | -2.09%5.56B | -4.31%5.57B | -8.91%5.44B | -8.37%5.54B | -8.37%5.54B | -8.69%5.68B | -9.10%5.83B | -9.20%5.97B | -9.57%6.05B | -9.57%6.05B |
-Goodwill | 6.64%4.72B | 4.33%4.62B | 0.52%4.45B | 1.33%4.43B | 1.33%4.43B | 1.33%4.43B | 1.33%4.43B | 1.49%4.43B | 0.53%4.37B | 0.53%4.37B |
-Other intangible assets | -33.01%838M | -31.76%952M | -36.02%986M | -33.65%1.11B | -33.65%1.11B | -32.38%1.25B | -31.48%1.4B | -30.30%1.54B | -28.35%1.68B | -28.35%1.68B |
Investments and advances | 90.87%2.24B | 127.38%1.82B | 246.53%1.75B | 417.06%1.55B | 417.06%1.55B | 273.25%1.17B | 160.59%800M | 77.19%505M | 12.41%299M | 12.41%299M |
Non current accounts receivable | --568M | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Non current deferred assets | 71.78%10.28B | 77.44%9.58B | 70.71%7.8B | 79.06%6.08B | 79.06%6.08B | 116.58%5.98B | 142.61%5.4B | 156.05%4.57B | 177.91%3.4B | 177.91%3.4B |
Non current prepaid assets | -28.87%2.39B | -43.82%2B | -27.12%2.59B | -16.41%2.82B | -16.41%2.82B | 6.07%3.36B | 21.59%3.55B | 12.58%3.55B | -3.79%3.38B | -3.79%3.38B |
Other non current assets | 76.26%245M | 25.68%186M | 57.24%228M | -8.97%132M | -8.97%132M | 36.27%139M | 33.33%148M | 130.16%145M | 119.70%145M | 119.70%145M |
Total non current assets | 32.03%28.37B | 23.30%25.59B | 19.24%23.34B | 18.08%21.38B | 18.08%21.38B | 24.47%21.49B | 29.27%20.76B | 25.20%19.58B | 17.91%18.11B | 17.91%18.11B |
Total assets | 77.32%96.01B | 71.98%85.23B | 73.35%77.07B | 59.60%65.73B | 59.60%65.73B | 33.74%54.15B | 13.98%49.56B | -1.66%44.46B | -6.80%41.18B | -6.80%41.18B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 139.61%6.71B | 2.56%4.85B | 145.66%6.6B | 80.42%3B | 80.42%3B | 75.11%2.8B | 83.48%4.73B | -12.25%2.69B | -13.32%1.66B | -13.32%1.66B |
-accounts payable | 124.92%5.35B | 90.77%3.68B | 137.95%2.72B | 126.24%2.7B | 126.24%2.7B | 59.62%2.38B | -20.32%1.93B | -42.92%1.14B | -33.09%1.19B | -33.09%1.19B |
-Total tax payable | 222.86%1.36B | -58.15%1.17B | 151.36%3.88B | -36.62%296M | -36.62%296M | 288.89%420M | 1,674.05%2.8B | 109.78%1.54B | 253.79%467M | 253.79%467M |
Current accrued expenses | 94.91%7.47B | 104.47%6.86B | 120.25%5.49B | 62.25%4.78B | 62.25%4.78B | 25.95%3.83B | 22.00%3.36B | 49.07%2.49B | 83.55%2.95B | 83.55%2.95B |
Current provisions | 270.23%1.11B | 416.67%868M | 474.11%643M | 284.26%415M | 284.26%415M | 187.50%299M | 0.00%168M | --112M | --108M | --108M |
Current debt and capital lease obligation | -81.54%273M | -82.84%250M | 4.11%1.5B | 3.65%1.48B | 3.65%1.48B | 18.41%1.48B | 16.65%1.46B | --1.44B | 890.28%1.43B | 890.28%1.43B |
-Current debt | ---- | ---- | 0.00%1.25B | 0.00%1.25B | 0.00%1.25B | 0.00%1.25B | 0.00%1.25B | --1.25B | --1.25B | --1.25B |
-Current capital lease obligation | 18.70%273M | 20.19%250M | 31.55%246M | 29.55%228M | 29.55%228M | --230M | --208M | --187M | 22.22%176M | 22.22%176M |
Current deferred liabilities | 46.59%752M | 125.18%948M | 130.25%845M | 115.82%764M | 115.82%764M | 51.78%513M | 17.27%421M | 9.88%367M | 18.00%354M | 18.00%354M |
Other current liabilities | -6.25%165M | -5.47%190M | -9.09%150M | 188.41%199M | 188.41%199M | -66.22%176M | -57.05%201M | -66.67%165M | -81.40%69M | -81.40%69M |
Current liabilities | 81.07%16.48B | 35.18%13.97B | 109.68%15.22B | 61.98%10.63B | 61.98%10.63B | 32.76%9.1B | 36.46%10.33B | 30.53%7.26B | 51.40%6.56B | 51.40%6.56B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 4.23%9.95B | 2.82%9.77B | -8.48%9.74B | -9.68%9.58B | -9.68%9.58B | -9.06%9.55B | -9.06%9.5B | -9.03%10.64B | -9.26%10.61B | -9.26%10.61B |
-Long term debt | 0.06%8.46B | 0.06%8.46B | -12.82%8.46B | -12.82%8.46B | -12.82%8.46B | -12.82%8.46B | -12.82%8.46B | -11.35%9.7B | -11.36%9.7B | -11.36%9.7B |
-Long term capital lease obligation | 36.57%1.49B | 25.26%1.3B | 36.42%1.28B | 24.06%1.12B | 24.06%1.12B | 36.72%1.09B | 40.11%1.04B | 24.87%939M | 21.73%902M | 21.73%902M |
Non current deferred liabilities | 91.17%1.62B | 115.86%1.47B | 147.50%1.29B | 122.58%1.04B | 122.58%1.04B | 84.97%849M | 50.33%681M | 13.04%520M | 4.03%465M | 4.03%465M |
Other non current liabilities | 74.24%115M | 201.54%196M | 6.45%66M | 3.17%65M | 3.17%65M | -75.46%66M | -51.49%65M | -48.33%62M | 28.57%63M | 28.57%63M |
Total non current liabilities | 15.73%13.64B | 11.78%13.1B | 0.21%12.71B | -3.19%12.12B | -3.19%12.12B | -4.09%11.78B | -2.75%11.72B | -4.88%12.68B | -5.45%12.52B | -5.45%12.52B |
Total liabilities | 44.20%30.11B | 22.74%27.07B | 40.07%27.93B | 19.23%22.75B | 19.23%22.75B | 9.11%20.88B | 12.38%22.05B | 5.55%19.94B | 8.57%19.08B | 8.57%19.08B |
Shareholders'equity | ||||||||||
Share capital | 1,150.00%25M | 1,150.00%25M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | -33.33%2M | -33.33%2M | -33.33%2M |
-common stock | 1,150.00%25M | 1,150.00%25M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | 0.00%2M | -33.33%2M | -33.33%2M | -33.33%2M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 164.98%53.95B | 208.03%45.96B | 202.09%36.6B | 193.16%29.82B | 193.16%29.82B | 105.55%20.36B | 15.03%14.92B | -23.12%12.12B | -37.35%10.17B | -37.35%10.17B |
Paid-in capital | -9.01%11.82B | -4.07%12.12B | 1.59%12.65B | 9.70%13.13B | 9.70%13.13B | 12.33%12.99B | 15.14%12.63B | 17.23%12.45B | 15.27%11.97B | 15.27%11.97B |
Gains losses not affecting retained earnings | 217.05%103M | 209.80%56M | -118.00%-109M | 162.79%27M | 162.79%27M | 28.46%-88M | 43.33%-51M | 21.88%-50M | -290.91%-43M | -290.91%-43M |
Total stockholders'equity | 98.10%65.9B | 111.47%58.16B | 100.42%49.14B | 94.46%42.98B | 94.46%42.98B | 55.82%33.27B | 15.30%27.5B | -6.84%24.52B | -16.95%22.1B | -16.95%22.1B |
Total equity | 98.10%65.9B | 111.47%58.16B | 100.42%49.14B | 94.46%42.98B | 94.46%42.98B | 55.82%33.27B | 15.30%27.5B | -6.84%24.52B | -16.95%22.1B | -16.95%22.1B |
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 |