The9 Ltd
NCTY
TeraWulf
WULF
IREN Ltd
IREN
Digihost Technology
DGHI
Strategy
MSTR
(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 | (Q1)Mar 31, 2023 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 116.86%733M | 116.86%733M | 103.87%579M | -66.04%36M | -90.44%65M | 53.64%338M | 53.64%338M | 1,178.42%284M | -21.93%106M | 4,554.35%680M |
-Cash and cash equivalents | 116.86%733M | 116.86%733M | 103.87%579M | -66.04%36M | -90.44%65M | 53.64%338M | 53.64%338M | 1,178.42%284M | -21.93%106M | 4,554.35%680M |
Receivables | 36.42%2.33B | 36.42%2.33B | -20.31%1.25B | 30.01%1.33B | 47.35%1.7B | 11.29%1.71B | 11.29%1.71B | -9.15%1.57B | -42.49%1.02B | -31.47%1.15B |
-Accounts receivable | 36.42%2.33B | 36.42%2.33B | -20.31%1.25B | 30.01%1.33B | 47.35%1.7B | 11.29%1.71B | 11.29%1.71B | -9.15%1.57B | -42.49%1.02B | -31.47%1.15B |
Inventory | 17.06%748M | 17.06%748M | -23.54%773M | 79.13%824M | 71.04%951M | 9.98%639M | 9.98%639M | 45.85%1.01B | -40.56%460M | -24.09%556M |
Other current assets | 1.17%431M | 1.17%431M | -14.00%258M | 10.66%270M | 34.18%212M | 147.67%426M | 147.67%426M | 6.68%300M | -15.54%244M | -15.62%158M |
Total current assets | 36.36%4.24B | 36.36%4.24B | -9.79%2.88B | 32.85%2.48B | 14.83%2.95B | 21.98%3.11B | 21.98%3.11B | 15.28%3.19B | -38.44%1.86B | -2.74%2.57B |
Non current assets | ||||||||||
Net PPE | 40.49%45.94B | 40.49%45.94B | 4.75%33.61B | 65.18%33.42B | 63.71%32.81B | 63.88%32.7B | 63.88%32.7B | 62.15%32.09B | 3.20%20.23B | 3.16%20.04B |
-Gross PPE | 35.94%52.27B | 35.94%52.27B | 6.50%40.07B | 54.79%39.63B | 53.64%38.8B | 53.72%38.45B | 53.72%38.45B | 52.16%37.63B | 4.95%25.6B | 4.90%25.25B |
-Accumulated depreciation | -10.11%-6.34B | -10.11%-6.34B | -16.67%-6.46B | -15.64%-6.21B | -14.91%-5.99B | -13.71%-5.76B | -13.71%-5.76B | -12.15%-5.54B | -12.07%-5.37B | -12.13%-5.21B |
Goodwill and other intangible assets | 77.57%11.13B | 77.57%11.13B | -1.71%6.43B | 756.82%6.41B | 748.93%6.37B | 732.40%6.27B | 732.40%6.27B | 766.08%6.54B | -1.33%748M | -1.41%750M |
-Goodwill | 63.39%8.09B | 63.39%8.09B | -9.40%5.15B | --5.11B | --5.06B | 837.88%4.95B | 837.88%4.95B | --5.68B | ---- | ---- |
-Other intangible assets | 130.93%3.04B | 130.93%3.04B | 49.01%1.28B | --1.3B | --1.31B | 484.89%1.32B | 484.89%1.32B | --861M | ---- | ---- |
Investments and advances | 23.59%2.32B | 23.59%2.32B | 7.24%1.93B | 118.87%1.94B | 145.75%1.94B | 133.67%1.87B | 133.67%1.87B | 123.31%1.8B | 10.44%885M | -1.05%789M |
Other non current assets | 41.07%450M | 41.07%450M | 1,815.12%6.21B | -4.47%299M | 3.48%327M | -1.54%319M | -1.54%319M | -0.26%324M | -7.86%313M | -14.15%316M |
Total non current assets | 45.37%59.83B | 45.37%59.83B | 18.22%48.17B | 89.67%42.06B | 89.27%41.44B | 88.53%41.16B | 88.53%41.16B | 88.02%40.75B | 3.14%22.18B | 2.55%21.9B |
Total assets | 44.74%64.07B | 44.74%64.07B | 16.18%51.05B | 85.27%44.54B | 81.45%44.39B | 81.57%44.27B | 81.57%44.27B | 79.79%43.94B | -1.99%24.04B | 1.96%24.46B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 35.36%2.41B | 35.36%2.41B | -20.45%1.46B | 42.18%1.44B | 34.72%1.65B | 19.00%1.78B | 19.00%1.78B | 10.86%1.84B | -47.50%1.01B | -29.25%1.22B |
-accounts payable | 39.83%2.19B | 39.83%2.19B | -22.98%1.25B | 44.43%1.27B | 37.80%1.48B | 15.08%1.56B | 15.08%1.56B | -2.41%1.62B | -54.26%880M | -37.92%1.07B |
-Total tax payable | 2.79%221M | 2.79%221M | -1.82%216M | 26.92%165M | 12.67%169M | 58.09%215M | 58.09%215M | --220M | --130M | --150M |
Current accrued expenses | 34.12%511M | 34.12%511M | 16.06%253M | 65.89%355M | 95.62%268M | 63.52%381M | 63.52%381M | 81.03%218M | -8.96%214M | 0.40%137M |
Current debt and capital lease obligation | 118.80%1.06B | 118.80%1.06B | 136.28%1.26B | 12,683.33%1.53B | 203.52%1.55B | -48.35%484M | -48.35%484M | -71.07%532M | -98.68%12M | -48.09%512M |
-Current debt | 118.80%1.06B | 118.80%1.06B | 127.40%1.14B | --1.53B | 210.80%1.55B | -47.68%484M | -47.68%484M | -72.62%500M | ---- | -48.66%500M |
-Current capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 157.71%32M | -2.48%12M | -4.63%12M |
Other current liabilities | -8.29%741M | -8.29%741M | -17.63%584M | 132.74%654M | 133.98%723M | 109.33%808M | 109.33%808M | 36.18%709M | -52.20%281M | -50.94%309M |
Current liabilities | 36.70%4.72B | 36.70%4.72B | 7.85%3.56B | 162.29%3.98B | 92.21%4.19B | 13.14%3.45B | 13.14%3.45B | -20.31%3.3B | -58.49%1.52B | -37.35%2.18B |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 46.43%31.02B | 46.43%31.02B | 24.87%26.88B | 58.84%20.34B | 59.82%20.45B | 65.96%21.18B | 65.96%21.18B | 79.09%21.53B | -1.07%12.81B | -0.23%12.79B |
-Long term debt | 46.43%31.02B | 46.43%31.02B | 25.31%26.88B | 59.62%20.34B | 60.65%20.45B | 66.85%21.18B | 66.85%21.18B | 79.49%21.45B | -1.02%12.74B | -0.18%12.73B |
-Long term capital lease obligation | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 10.51%77M | -11.53%63M | -10.24%66M |
Non current deferred liabilities | 96.98%6.2B | 96.98%6.2B | 32.36%3.73B | 40.43%3.51B | 40.24%3.3B | 52.03%3.15B | 52.03%3.15B | 43.04%2.82B | 37.75%2.5B | 39.21%2.36B |
Total non current liabilities | 52.97%37.22B | 52.97%37.22B | 25.73%30.61B | 55.83%23.85B | 56.77%23.75B | 64.02%24.33B | 64.02%24.33B | 74.02%24.34B | 3.70%15.3B | 4.36%15.15B |
Total liabilities | 50.95%41.94B | 50.95%41.94B | 23.60%34.16B | 65.43%27.83B | 61.23%27.95B | 55.34%27.78B | 55.34%27.78B | 52.48%27.64B | -8.65%16.82B | -3.71%17.33B |
Shareholders'equity | ||||||||||
Share capital | 0.00%6M | 0.00%6M | 0.00%6M | 20.00%6M | 20.00%6M | 20.00%6M | 20.00%6M | 26.34%6M | 5.29%5M | 5.29%5M |
-common stock | 0.00%6M | 0.00%6M | 0.00%6M | 20.00%6M | 20.00%6M | 20.00%6M | 20.00%6M | 26.34%6M | 5.29%5M | 5.29%5M |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | 81.91%1.58B | 81.91%1.58B | 67.84%1.24B | 58.37%1.13B | 37.95%927M | 1,636.00%868M | 1,636.00%868M | --737M | --711M | --672M |
Paid-in capital | 0.21%16.35B | 0.21%16.35B | 0.29%16.36B | 124.73%16.34B | 124.78%16.3B | 125.01%16.32B | 125.01%16.32B | 126.02%16.32B | 1.11%7.27B | 1.06%7.25B |
Less: Treasury stock | 19.20%807M | 19.20%807M | -5.93%650M | -5.77%653M | -5.15%663M | -4.11%677M | -4.11%677M | -2.88%691M | -2.92%693M | -2.97%699M |
Gains losses not affecting retained earnings | -190.91%-96M | -190.91%-96M | 0.00%-68M | -44.00%-108M | -29.29%-128M | 69.44%-33M | 69.44%-33M | 65.91%-68M | 79.55%-75M | 78.83%-99M |
Total stockholders'equity | 3.35%17.04B | 3.35%17.04B | 3.61%16.89B | 131.49%16.71B | 130.58%16.45B | 153.83%16.48B | 153.83%16.48B | 158.21%16.3B | 18.04%7.22B | 18.99%7.13B |
Noncontrolling interests | --5.1B | --5.1B | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---- |
Total equity | 34.27%22.13B | 34.27%22.13B | 3.61%16.89B | 131.49%16.71B | 130.58%16.45B | 153.83%16.48B | 153.83%16.48B | 158.21%16.3B | 18.04%7.22B | 18.99%7.13B |
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 |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | Unqualified Opinion | -- | -- | -- | -- |