Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
FRMO CORP
FRMO
(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 | (FY)Dec 31, 2022 | (Q4)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 25.72%49.32M | 22.40%42.19M | 300.82%44.71M | -33.80%113.92M | -53.03%29.07M | -5.16%39.23M | -24.61%34.47M | -51.74%11.15M | 44.59%172.08M | 24.71%61.88M |
Net income from continuing operations | -103.86%-654K | -71.13%5.71M | -78.51%3.3M | -80.86%35.6M | -133.76%-16.45M | -58.12%16.92M | -60.32%19.79M | -67.34%15.34M | 44.95%185.96M | 67.40%48.73M |
Operating gains losses | ---- | ---- | ---- | --12.68M | ---- | ---- | ---- | ---- | ---- | ---- |
Depreciation and amortization | -12.11%17.42M | 5.42%16.98M | 10.01%16.91M | 34.46%68.56M | 20.03%17.26M | 56.42%19.82M | 33.09%16.1M | 29.88%15.37M | 32.61%50.99M | 30.53%14.38M |
Deferred tax | 94.32%-410K | -107.82%-2.63M | -42.57%-1.12M | 186.91%1.18M | 439.72%10.44M | -833.23%-7.22M | -312.38%-1.27M | -175.31%-787K | -120.75%-1.35M | -789.24%-3.07M |
Other non cash items | 111.69%3.91M | 122.48%3.99M | 294.76%3.84M | -0.40%-27.12M | 120.72%3.52M | -1,639.95%-33.41M | 128.79%1.79M | 151.59%973K | -232.49%-27.01M | -283.53%-16.98M |
Change In working capital | -83.66%6M | 211.22%8.27M | 148.19%13.01M | 96.02%-2.54M | -138.58%-4.85M | 317.01%36.74M | 55.47%-7.43M | 36.87%-26.99M | 37.52%-63.81M | 273.81%12.57M |
-Change in receivables | -126.21%-3.39M | -164.60%-7.9M | 139.53%6.65M | 7.90%-3.31M | -331.94%-11.63M | 7,441.48%12.92M | 664.97%12.23M | -168.50%-16.83M | 92.27%-3.6M | -7.24%5.01M |
-Change in inventory | -66.10%9.66M | 118.97%7.31M | 154.18%3.17M | 171.63%40.97M | 111.06%14.99M | 559.32%28.49M | 111.89%3.34M | 80.54%-5.85M | 36.28%-57.2M | 125.21%7.1M |
-Change in prepaid assets | -2,458.46%-3.07M | 138.82%2.8M | 58.84%-2.34M | -656.47%-13.33M | -126.21%-584K | 105.82%130K | -439.74%-7.2M | -2,107.07%-5.68M | 123.51%2.4M | 120.89%2.23M |
-Change in payables and accrued expense | 160.70%3.33M | 112.11%1.47M | 166.85%2.34M | -206.59%-31.32M | -224.98%-10.19M | 41.50%-5.49M | -220.18%-12.15M | 55.21%-3.49M | -123.91%-10.22M | -113.23%-3.14M |
-Change in other current assets | 6.57%4.15M | 62.67%4.37M | 61.72%4.71M | 194.98%17.1M | 1,701.18%7.6M | 18.16%3.9M | 860.34%2.68M | 20.01%2.92M | -47.24%5.8M | -96.82%422K |
-Change in other current liabilities | -46.27%-4.69M | 103.54%224K | -178.42%-1.52M | -1,180.75%-12.64M | -640.62%-5.04M | -44.13%-3.21M | -478.93%-6.33M | 242.17%1.94M | 89.43%-987K | 108.67%933K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 25.72%49.32M | 22.40%42.19M | 300.82%44.71M | -33.80%113.92M | -53.03%29.07M | -5.16%39.23M | -24.61%34.47M | -51.74%11.15M | 44.59%172.08M | 24.71%61.88M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 33.19%-5.86M | -111.41%-7.4M | 11.35%-8.36M | 47.15%-123.28M | -40.06%-169.91M | 84.75%-8.77M | 347.27%64.83M | 66.57%-9.43M | -5.46%-233.24M | -94.79%-121.31M |
Capital expenditure reported | 76.55%-155K | -125.20%-2.59M | 97.08%-27K | 21.24%-2.77M | 96.82%-30K | 4.62%-661K | -35.73%-1.15M | 10.03%-924K | 16.12%-3.51M | 23.99%-944K |
Net PPE purchase and sale | 31.94%-5.69M | 41.65%-4.81M | 1.92%-8.35M | 57.30%-36.22M | 45.67%-11.11M | 29.19%-8.37M | 67.52%-8.24M | 68.72%-8.51M | -26.45%-84.83M | 36.35%-20.44M |
Net intangibles purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | ---45M | --0 |
Net business purchase and sale | --0 | ---- | ---- | ---186.64M | ---158.8M | --256K | ---- | ---- | --0 | --0 |
Net investment purchase and sale | --0 | ---- | ---- | 202.32%102.32M | --0 | --0 | ---- | ---- | ---100M | ---100M |
Net other investing changes | ---- | --0 | --11K | -70.91%32K | ---- | ---- | ---- | ---- | --110K | --80K |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 33.19%-5.86M | -111.41%-7.4M | 11.35%-8.36M | 47.15%-123.28M | -40.06%-169.91M | 84.75%-8.77M | 347.27%64.83M | 66.57%-9.43M | -5.46%-233.24M | -94.79%-121.31M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | -8,846.53%-69.6M | 34.58%-5.77M | 6.16%-8.97M | 1,966.69%248.96M | 97,956.57%268.13M | -162.19%-778K | -284.87%-8.83M | 20.45%-9.56M | -1,487.83%-13.34M | -218.61%-274K |
Net issuance payments of debt | ---- | ---- | ---- | --290.09M | 1,611,716.67%290.13M | ---24K | 25.00%-9K | --0 | --0 | 100.00%18K |
Net common stock issuance | ---- | ---- | ---- | ---14.39M | ---- | ---- | ---- | ---- | --0 | --0 |
Proceeds from stock option exercised by employees | 96.60%578K | 2,454.55%843K | 3,158.62%945K | -70.97%1.08M | -21.99%720K | -87.33%294K | -80.24%33K | -90.20%29K | -4.43%3.71M | -51.11%923K |
Net other financing activities | 76.88%-243K | 25.21%-6.62M | -3.41%-9.92M | -63.24%-27.82M | -585.93%-8.33M | 1.78%-1.05M | -261.36%-8.85M | 22.09%-9.59M | -484.10%-17.04M | 27.07%-1.22M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -8,846.53%-69.6M | 34.58%-5.77M | 6.16%-8.97M | 1,966.69%248.96M | 97,956.57%268.13M | -162.19%-778K | -284.87%-8.83M | 20.45%-9.56M | -1,487.83%-13.34M | -218.61%-274K |
Net cash flow | ||||||||||
Beginning cash position | 34.04%809.15M | 51.10%780.62M | 43.53%751.32M | -13.31%523.46M | 10.01%630.78M | 1.20%603.66M | -11.64%516.61M | -13.31%523.46M | -15.82%603.81M | -7.69%573.36M |
Current changes in cash | -188.07%-26.14M | -67.93%29.02M | 449.04%27.37M | 421.66%239.6M | 313.21%127.29M | 299.54%29.68M | 425.78%90.48M | 54.20%-7.84M | 26.39%-74.49M | -380.48%-59.7M |
Effect of exchange rate changes | 137.54%961K | 85.77%-488K | 93.55%1.92M | -100.12%-11.74M | -168.84%-6.74M | 69.06%-2.56M | 35.74%-3.43M | 148.39%993K | 52.25%-5.87M | 301.58%9.8M |
End cash Position | 24.29%783.96M | 34.04%809.15M | 51.10%780.62M | 43.53%751.32M | 43.53%751.32M | 10.01%630.78M | 1.20%603.66M | -11.64%516.61M | -13.31%523.46M | -13.31%523.46M |
Free cash flow | 39.75%42.18M | 38.73%34.79M | 2,011.27%36.34M | 93.43%74.93M | -55.68%17.95M | 287.01%30.18M | 28.59%25.08M | 133.63%1.72M | -18.86%38.74M | 149.07%40.49M |
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 with Explanatory Notes | -- | -- | -- | -- | -- | -- |