FRMO CORP
FRMO
Bakkt Holdings
BKKT
Argo Blockchain
ARBK
SATO TECHNOLOGIES CORP
CCPUF
SAI TECH Global
SAI
(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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 55.84%8.77M | 28.05%9.56M | 85.33%8.44M | 460.56%6.37M | 460.56%6.37M | 419.39%5.63M | 61.35%7.46M | 61.05%4.55M | -88.93%1.14M | -88.93%1.14M |
-Cash and cash equivalents | 55.84%8.77M | 28.05%9.56M | 85.33%8.44M | 460.56%6.37M | 460.56%6.37M | 419.39%5.63M | 61.35%7.46M | 61.05%4.55M | -88.93%1.14M | -88.93%1.14M |
Receivables | -15.87%2.08M | 126.55%3.48M | 947.35%4.73M | 529.68%3.39M | 529.68%3.39M | 21.73%2.47M | 123.40%1.54M | 39.51%452K | 1.51%539K | 1.51%539K |
-Accounts receivable | 42.89%2.41M | 312.74%3.43M | 3,018.31%4.43M | 821.25%2.95M | 821.25%2.95M | 6,151.85%1.69M | 1,055.56%832K | -56.17%142K | -28.89%320K | -28.89%320K |
-Notes receivable | -92.60%33K | --48K | --306K | 103.65%446K | 103.65%446K | --446K | ---- | ---- | --219K | --219K |
-Related party accounts receivable | ---- | ---- | ---- | ---- | ---- | --152K | --430K | --310K | ---- | ---- |
-Other receivables | 32.61%244K | -11.27%244K | ---- | ---- | ---- | -90.81%184K | -55.36%275K | ---- | ---- | ---- |
-Recievables adjustments allowances | ---611K | ---244K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Prepaid assets | ---- | ---- | ---- | ---- | ---- | -17.02%975K | -14.78%9.09M | -93.44%975K | ---- | ---- |
Restricted cash | -42.21%1.98M | 9.61%1.95M | 296.75%1.96M | 337.81%3M | 337.81%3M | --3.43M | --1.78M | --493K | --685K | --685K |
Other current assets | 255.43%5.66M | 779.39%12.46M | 25.71%1.69M | 27.91%1.42M | 27.91%1.42M | -1.73%1.59M | -9.92%1.42M | -14.32%1.35M | 13.31%1.11M | 13.31%1.11M |
Total current assets | 29.12%18.52M | 21.23%27.48M | 117.37%17M | 279.69%14.28M | 279.69%14.28M | 142.70%14.34M | 29.13%22.67M | -65.10%7.82M | -84.94%3.76M | -84.94%3.76M |
Non current assets | ||||||||||
Net PPE | 4.84%48.67M | 17.33%44.92M | 14.29%45.02M | 5.53%46.03M | 5.53%46.03M | -27.23%46.42M | -56.18%38.29M | -42.60%39.39M | -3.08%43.62M | -3.08%43.62M |
-Gross PPE | 15.78%57.07M | 29.17%51.78M | 22.35%50.25M | 11.55%50.32M | 11.55%50.32M | -39.31%49.29M | -59.70%40.08M | -45.75%41.07M | -5.56%45.11M | -5.56%45.11M |
-Accumulated depreciation | -192.78%-8.4M | -281.63%-6.85M | -211.06%-5.23M | -186.90%-4.29M | -186.90%-4.29M | 83.54%-2.87M | 85.15%-1.8M | 76.28%-1.68M | 45.90%-1.5M | 45.90%-1.5M |
Goodwill and other intangible assets | -31.95%19.99M | -29.64%22.33M | -27.62%24.67M | -25.87%27.01M | -25.87%27.01M | -24.39%29.37M | -22.93%31.74M | -21.66%34.09M | -20.52%36.43M | -20.52%36.43M |
-Other intangible assets | -31.95%19.99M | -29.64%22.33M | -27.62%24.67M | -25.87%27.01M | -25.87%27.01M | -24.39%29.37M | -22.93%31.74M | -21.66%34.09M | -20.52%36.43M | -20.52%36.43M |
Related parties assets | ---- | ---- | ---- | ---- | ---- | --152K | --430K | --310K | ---- | ---- |
Other non current assets | 157.22%10.18M | -0.30%3.95M | 34.00%3.95M | 243.83%3.95M | 243.83%3.95M | 232.52%3.96M | 271.64%3.96M | 177.78%2.95M | 2.59%1.15M | 2.59%1.15M |
Total non current assets | -1.15%78.83M | -3.76%71.2M | -3.64%73.64M | -5.18%76.99M | -5.18%76.99M | -23.19%79.75M | -43.25%73.98M | -32.92%76.42M | -12.42%81.2M | -12.42%81.2M |
Total assets | 3.47%97.35M | 2.10%98.68M | 7.59%90.64M | 7.43%91.28M | 7.43%91.28M | -14.26%94.09M | -34.66%96.65M | -38.21%84.24M | -27.81%84.96M | -27.81%84.96M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 14.91%3.45M | -20.10%2.52M | -33.23%2.55M | 1.93%4.23M | 1.93%4.23M | -21.85%3.01M | -34.94%3.15M | -12.44%3.82M | 16.33%4.15M | 16.33%4.15M |
-accounts payable | 12.75%3.39M | -22.16%2.45M | -33.86%2.53M | -40.84%2.1M | -40.84%2.1M | -21.81%3.01M | -34.92%3.15M | -12.40%3.82M | 19.95%3.55M | 19.95%3.55M |
-Total tax payable | --65K | --65K | --24K | --1.77M | --1.77M | ---- | ---- | ---- | --0 | --0 |
-Dividends payable | ---- | ---- | ---- | -97.12%7K | -97.12%7K | ---- | ---- | ---- | --243K | --243K |
-Due to related parties current | ---- | ---- | ---- | 0.00%363K | 0.00%363K | ---- | ---- | ---- | 0.00%363K | 0.00%363K |
Current accrued expenses | 72.39%7.67M | 53.35%6.29M | 109.24%5.96M | 32.15%2.8M | 32.15%2.8M | 79.53%4.45M | 40.23%4.1M | 31.02%2.85M | -5.92%2.12M | -5.92%2.12M |
Current debt and capital lease obligation | -10.66%17.93M | 153.41%21.02M | -9.27%16.67M | -14.20%19.56M | -14.20%19.56M | -2.50%20.06M | -56.74%8.29M | -24.66%18.37M | 174.46%22.79M | 174.46%22.79M |
-Current debt | -9.82%17.9M | 157.93%20.86M | -9.32%16.47M | -14.56%19.34M | -14.56%19.34M | -2.67%19.85M | -57.38%8.09M | -24.90%18.16M | 178.70%22.63M | 178.70%22.63M |
-Current capital lease obligation | -87.91%26K | -23.19%159K | -5.37%194K | 36.65%220K | 36.65%220K | 15.59%215K | 5.61%207K | 6.22%205K | -12.50%161K | -12.50%161K |
Current deferred liabilities | --2.29M | 142.74%2.39M | --1.28M | 250.55%1.59M | 250.55%1.59M | --0 | 220.85%985K | --0 | 43.35%453K | 43.35%453K |
Other current liabilities | ---- | --314K | --6.05M | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Current liabilities | 13.88%31.34M | 96.79%32.53M | 29.80%32.5M | -4.54%28.18M | -4.54%28.18M | 0.66%27.52M | -39.33%16.53M | -23.02%25.04M | 88.20%29.52M | 88.20%29.52M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | 523.96%8.26M | -24.67%9.2M | -50.13%189K | 157.14%216K | 157.14%216K | -66.51%1.32M | 196.05%12.21M | -93.68%379K | -64.56%84K | -64.56%84K |
-Long term debt | 671.43%8.1M | -24.03%9.03M | ---- | ---- | ---- | -72.66%1.05M | 198.44%11.88M | ---- | ---- | ---- |
-Long term capital lease obligation | -43.22%155K | -48.00%169K | -50.13%189K | 157.14%216K | 157.14%216K | 150.46%273K | 128.87%325K | 97.40%379K | -64.56%84K | -64.56%84K |
Non current deferred liabilities | -28.57%5.97M | -16.32%6.52M | 3.13%8.6M | 1.59%9.03M | 1.59%9.03M | -6.35%8.36M | -17.77%7.79M | -14.30%8.34M | -13.54%8.89M | -13.54%8.89M |
Other non current liabilities | -87.24%191K | -66.67%499K | 62.54%499K | 145.81%499K | 145.81%499K | 644.78%1.5M | 194.11%1.5M | -39.69%307K | -60.12%203K | -60.12%203K |
Total non current liabilities | 28.95%14.42M | -24.57%16.22M | 2.91%9.29M | 6.20%9.74M | 6.20%9.74M | -14.51%11.18M | 52.37%21.5M | -44.40%9.03M | -16.78%9.17M | -16.78%9.17M |
Total liabilities | 18.23%45.75M | 28.18%48.74M | 22.68%41.79M | -2.00%37.92M | -2.00%37.92M | -4.25%38.7M | -8.05%38.03M | -30.14%34.06M | 44.87%38.69M | 44.87%38.69M |
Shareholders'equity | ||||||||||
Share capital | 225.00%13K | -70.59%10K | -79.31%6K | 50.00%6K | 50.00%6K | -78.95%4K | 88.89%34K | 81.25%29K | -75.00%4K | -75.00%4K |
-common stock | 700.00%8K | -83.87%5K | -88.46%3K | 200.00%3K | 200.00%3K | -93.75%1K | 106.67%31K | 73.33%26K | -93.33%1K | -93.33%1K |
-Preferred stock | 66.67%5K | 66.67%5K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 0.00%3K | 200.00%3K | 200.00%3K | 200.00%3K |
Retained earnings | -12.29%-274.29M | -12.41%-267.1M | -11.97%-256.22M | -13.17%-250.97M | -13.17%-250.97M | -25.65%-244.27M | -71.54%-237.61M | -73.41%-228.83M | -80.22%-221.77M | -80.22%-221.77M |
Paid-in capital | 7.72%308.95M | 7.43%305.25M | 4.13%291.55M | 4.99%291.28M | 4.99%291.28M | 4.87%286.8M | 9.76%284.14M | 20.02%279.99M | 21.79%277.43M | 21.79%277.43M |
Less: Treasury stock | 0.00%13.8M | 0.00%13.8M | 0.00%13.8M | 0.00%13.8M | 0.00%13.8M | 0.00%13.8M | 0.00%13.8M | 0.25%13.8M | 0.25%13.8M | 0.25%13.8M |
Total stockholders'equity | -27.36%20.88M | -25.64%24.37M | -42.41%21.53M | -36.67%26.51M | -36.67%26.51M | -55.99%28.74M | -69.25%32.77M | -57.31%37.39M | -53.99%41.87M | -53.99%41.87M |
Noncontrolling interests | 15.26%30.72M | -1.11%25.57M | 113.55%27.32M | 509.28%26.85M | 509.28%26.85M | 562.66%26.65M | --25.86M | --12.79M | --4.41M | --4.41M |
Total equity | -6.85%51.6M | -14.82%49.93M | -2.65%48.85M | 15.32%53.36M | 15.32%53.36M | -20.09%55.39M | -44.99%58.62M | -42.71%50.18M | -49.14%46.27M | -49.14%46.27M |
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 | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- |