FRMO CORP
FRMO
The9 Ltd
NCTY
Argo Blockchain
ARBK
Ebang International
EBON
Intchains Group
ICG
(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 | 91.79%436.28M | 91.79%436.28M | 57.54%453.56M | 62.17%462.58M | -2.58%228.45M | -15.67%227.48M | -15.67%227.48M | --287.91M | -23.11%285.25M | -44.71%234.5M |
-Cash and cash equivalents | 91.79%436.28M | 91.79%436.28M | 57.54%453.56M | 62.17%462.58M | -2.58%228.45M | -15.67%227.48M | -15.67%227.48M | --287.91M | -15.05%285.25M | -44.71%234.5M |
Receivables | ---- | ---- | 22.75%103.81M | 34.33%109.92M | -5.82%90.05M | -20.10%87.98M | -20.10%87.98M | --84.57M | -30.73%81.83M | -15.69%95.61M |
-Accounts receivable | ---- | ---- | 26.53%85.81M | 52.91%91.33M | -1.24%68.58M | -18.34%68.62M | -18.34%68.62M | --67.81M | -36.07%59.73M | -20.02%69.44M |
-Related party accounts receivable | ---- | ---- | -61.70%36K | -88.76%38K | -88.67%40K | -85.05%61K | -85.05%61K | --94K | -71.14%338K | -54.97%353K |
-Other receivables | ---- | ---- | 7.83%17.97M | -14.76%18.55M | -17.01%21.43M | -24.82%19.3M | -24.82%19.3M | --16.66M | -7.52%21.77M | 0.05%25.82M |
Inventory | ---- | ---- | 6.66%80.04M | 25.60%81.66M | -14.49%56.82M | -7.15%62.36M | -7.15%62.36M | --75.04M | -33.43%65.02M | -20.90%66.45M |
Restricted cash | ---- | ---- | 16.00%14.37M | 29.38%18.35M | 110.94%38.07M | 121.35%32.25M | 121.35%32.25M | --12.39M | 12.79%14.18M | -1.16%18.05M |
Other current assets | 875.42%222.69M | 875.42%222.69M | 84.60%46.14M | 65.58%46.31M | -62.91%28.06M | 53.09%22.83M | 53.09%22.83M | --24.99M | 95.63%27.97M | 397.87%75.64M |
Total current assets | 45.02%658.97M | 45.02%658.97M | 41.45%700.81M | 48.37%722.78M | -12.43%446.33M | -9.50%454.4M | -9.50%454.4M | --495.46M | -22.86%487.15M | -23.23%509.69M |
Non current assets | ||||||||||
Net PPE | 26.03%3.24B | 26.03%3.24B | 29.30%3.45B | 25.72%3.51B | -9.94%2.57B | -12.04%2.57B | -12.04%2.57B | --2.67B | -6.77%2.79B | -5.78%2.85B |
-Gross PPE | -8.50%3.24B | -8.50%3.24B | 21.16%4.45B | 18.16%4.49B | -8.44%3.52B | -8.88%3.54B | -8.88%3.54B | --3.68B | -2.00%3.8B | -0.60%3.85B |
-Accumulated depreciation | ---- | ---- | 0.36%-1.01B | 2.74%-980.21M | 4.13%-954.51M | -0.71%-968.96M | -0.71%-968.96M | ---1.01B | -14.16%-1.01B | -17.98%-995.62M |
Investments and advances | ---- | ---- | 4.73%1.77M | 2.22%1.75M | 5.56%1.71M | 3.58%1.74M | 3.58%1.74M | --1.69M | 9.76%1.71M | 4.52%1.62M |
Related parties assets | ---- | ---- | -61.70%36K | -88.76%38K | -88.67%40K | -85.05%61K | -85.05%61K | --94K | -71.14%338K | -54.97%353K |
Financial assets | ---- | ---- | -87.30%615K | -72.74%1.45M | -63.75%2.08M | -70.77%2.53M | -70.77%2.53M | --4.84M | -57.02%5.32M | -61.91%5.73M |
Other non current assets | 9,376.60%191.52M | 9,376.60%191.52M | 146.36%4.98M | 146.71%4.99M | 0.00%2.02M | 0.00%2.02M | 0.00%2.02M | --2.02M | 0.00%2.02M | 0.00%2.02M |
Total non current assets | 33.16%3.43B | 33.16%3.43B | 29.16%3.46B | 25.60%3.52B | -10.03%2.58B | -12.20%2.57B | -12.20%2.57B | --2.68B | -6.97%2.8B | -6.05%2.86B |
Total assets | 34.94%4.09B | 34.94%4.09B | 31.05%4.16B | 28.98%4.24B | -10.39%3.02B | -11.81%3.03B | -11.81%3.03B | --3.17B | -9.72%3.29B | -9.12%3.37B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | ---- | ---- | 4.98%81.48M | 25.35%65.74M | 20.02%56.21M | 20.38%48.43M | 20.38%48.43M | --77.61M | 1.44%52.45M | -9.77%46.83M |
-accounts payable | ---- | ---- | -8.80%61.36M | 35.55%49.87M | 37.99%45.06M | 22.33%39.32M | 22.33%39.32M | --67.28M | 11.14%36.79M | -19.78%32.65M |
-Total tax payable | ---- | ---- | ---- | ---- | ---- | -71.60%71K | -71.60%71K | ---- | ---- | ---- |
-Due to related parties current | ---- | ---- | 94.75%20.11M | 1.37%15.87M | -21.35%11.15M | 15.30%9.05M | 15.30%9.05M | --10.33M | -15.82%15.66M | 26.64%14.18M |
Current accrued expenses | ---- | ---- | 118.82%61.24M | 97.32%66M | 3.58%33.93M | -7.21%31.3M | -7.21%31.3M | --27.99M | -1.23%33.45M | -6.78%32.76M |
Current debt and capital lease obligation | -12.92%223.88M | -12.92%223.88M | 43.44%247.9M | 41.71%319.87M | -7.82%196.24M | 33.98%257.11M | 33.98%257.11M | --172.82M | 18.15%225.73M | 3.43%212.9M |
-Current debt | -10.13%223.88M | -10.13%223.88M | 36.23%224.2M | 44.44%296.38M | -5.89%177.87M | 49.55%249.13M | 49.55%249.13M | --164.57M | 27.25%205.19M | 21.62%189M |
-Current capital lease obligation | ---- | ---- | 187.34%23.7M | 14.37%23.49M | -23.13%18.37M | -68.47%7.98M | -68.47%7.98M | --8.25M | -31.09%20.54M | -52.62%23.9M |
Current deferred liabilities | ---- | ---- | 138.09%20.79M | 21.49%21.67M | -7.27%14M | 0.32%16.74M | 0.32%16.74M | --8.73M | -36.86%17.84M | -4.57%15.1M |
Other current liabilities | 2,941.74%175.93M | 2,941.74%175.93M | -96.28%2.1M | --3.92M | 240.21%11M | --5.78M | --5.78M | --56.48M | ---- | 4.36%3.23M |
Current liabilities | 11.26%399.81M | 11.26%399.81M | 20.33%413.49M | 44.84%477.21M | 0.18%311.38M | 27.18%359.36M | 27.18%359.36M | --343.62M | 8.07%329.47M | -0.31%310.82M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 3.95%1.05B | 3.95%1.05B | 38.86%1.23B | 35.36%1.3B | -5.40%1.01B | -10.88%1.01B | -10.88%1.01B | --886.39M | -21.75%961.79M | -19.71%1.07B |
-Long term debt | 8.00%1.05B | 8.00%1.05B | 30.45%1.1B | 50.07%1.17B | 3.62%901.53M | 4.53%970.04M | 4.53%970.04M | --846.32M | -17.14%779.02M | -2.70%870.04M |
-Long term capital lease obligation | ---- | ---- | 216.51%126.8M | -27.32%132.84M | -45.07%108.69M | -81.38%37.78M | -81.38%37.78M | --40.06M | -36.76%182.77M | -54.60%197.89M |
Other non current liabilities | 15,597.50%157.13M | 15,597.50%157.13M | -99.28%937K | 12.68%1.02M | 14.20%997K | 20.46%1M | 20.46%1M | --129.36M | 23.40%907K | -7.52%873K |
Total non current liabilities | 19.43%1.2B | 19.43%1.2B | 21.27%1.23B | 35.34%1.3B | -5.39%1.01B | -10.86%1.01B | -10.86%1.01B | --1.02B | -21.73%962.7M | -19.70%1.07B |
Total liabilities | 17.28%1.6B | 17.28%1.6B | 21.03%1.65B | 37.76%1.78B | -4.13%1.32B | -3.26%1.37B | -3.26%1.37B | --1.36B | -15.81%1.29B | -16.02%1.38B |
Shareholders'equity | ||||||||||
Share capital | ---- | ---- | 14.24%1.18M | 9.40%1.13M | -18.06%844K | -18.37%840K | -18.37%840K | --1.03M | 0.49%1.03M | 0.59%1.03M |
-common stock | ---- | ---- | 14.24%1.18M | 9.40%1.13M | -18.06%844K | -18.37%840K | -18.37%840K | --1.03M | 0.49%1.03M | 0.59%1.03M |
-Preferred stock | ---- | ---- | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | ---- | ---- | 11.80%-577.2M | 12.43%-575.12M | 10.31%-596.37M | 2.39%-633.22M | 2.39%-633.22M | ---654.43M | -19.24%-656.72M | -14.55%-664.9M |
Paid-in capital | ---- | ---- | 16.60%3.08B | 14.70%3.03B | -13.37%2.29B | -13.57%2.29B | -13.57%2.29B | --2.65B | 0.39%2.64B | 0.71%2.64B |
Less: Treasury stock | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --185M | ---- | ---- |
Gains losses not affecting retained earnings | ---- | ---- | -47.11%2.84M | -53.84%4.64M | -61.53%5.34M | -74.27%5.39M | -74.27%5.39M | --5.36M | -60.70%10.05M | -41.03%13.88M |
Total stockholders'equity | 49.50%2.48B | 49.50%2.48B | 38.57%2.51B | 23.28%2.46B | -14.73%1.7B | -17.79%1.66B | -17.79%1.66B | --1.81B | -5.29%1.99B | -3.65%1.99B |
Total equity | 49.50%2.48B | 49.50%2.48B | 38.57%2.51B | 23.28%2.46B | -14.73%1.7B | -17.79%1.66B | -17.79%1.66B | --1.81B | -5.29%1.99B | -3.65%1.99B |
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 | -- | -- | -- | -- |