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 | -39.89%559.7M | -39.89%559.7M | 27.41%433.2M | -33.13%111M | 109.46%292.4M | 476.89%931.1M | 476.89%931.1M | 177.78%340M | 37.53%166M | 13.40%139.6M |
-Cash and cash equivalents | -39.89%559.7M | -39.89%559.7M | 27.41%433.2M | -33.13%111M | 109.46%292.4M | 476.89%931.1M | 476.89%931.1M | 177.78%340M | 37.53%166M | 13.40%139.6M |
Receivables | 0.29%892.3M | 0.29%892.3M | -14.11%1.02B | -8.55%1.06B | -9.12%886.1M | -14.89%889.7M | -14.89%889.7M | -2.32%1.18B | 4.39%1.16B | 6.22%975M |
-Accounts receivable | 0.29%892.3M | 0.29%892.3M | -14.11%1.02B | -8.55%1.06B | -9.12%886.1M | -14.89%889.7M | -14.89%889.7M | -2.32%1.18B | 4.39%1.16B | 6.22%975M |
Inventory | 10.75%681.8M | 10.75%681.8M | 13.51%647.7M | 9.37%650.3M | 10.52%647.2M | 6.27%615.6M | 6.27%615.6M | 5.28%570.6M | 13.43%594.6M | 11.65%585.6M |
Restricted cash | 127.07%41.1M | 127.07%41.1M | -78.00%1.1M | -72.73%600K | 1,825.00%7.7M | 18,000.00%18.1M | 18,000.00%18.1M | -79.59%5M | -26.67%2.2M | -95.96%400K |
Other current assets | 28.98%90.8M | 28.98%90.8M | 7.08%113.5M | 27.30%153.4M | -19.26%74.2M | -39.26%70.4M | -39.26%70.4M | -24.72%106M | -13.93%120.5M | 5.39%91.9M |
Total current assets | -10.27%2.27B | -10.27%2.27B | -18.08%2.21B | -3.29%1.98B | 6.42%1.91B | 32.75%2.52B | 32.75%2.52B | 15.76%2.7B | 7.59%2.04B | 7.81%1.79B |
Non current assets | ||||||||||
Net PPE | 33.56%8.99B | 33.56%8.99B | 4.35%6.92B | 3.95%6.93B | 1.62%6.72B | 1.59%6.73B | 1.59%6.73B | 1.13%6.63B | 3.55%6.66B | 3.26%6.61B |
-Gross PPE | 21.80%15.19B | 21.80%15.19B | 7.17%13B | 5.37%12.89B | 4.20%12.59B | 4.17%12.47B | 4.17%12.47B | 2.84%12.13B | 5.34%12.23B | 5.14%12.08B |
-Accumulated depreciation | -8.01%-6.2B | -8.01%-6.2B | -10.58%-6.08B | -7.07%-5.96B | -7.33%-5.87B | -7.37%-5.74B | -7.37%-5.74B | -4.97%-5.5B | -7.56%-5.57B | -7.51%-5.47B |
Goodwill and other intangible assets | 10.22%5.5B | 10.22%5.5B | -2.10%4.9B | -6.43%5B | -7.29%4.98B | -7.41%4.99B | -7.41%4.99B | -7.56%5B | -3.19%5.34B | -1.69%5.37B |
-Goodwill | 7.26%3.79B | 7.26%3.79B | -2.31%3.45B | -4.14%3.54B | -4.28%3.53B | -4.28%3.53B | -4.28%3.53B | -4.66%3.53B | -1.41%3.69B | -0.53%3.69B |
-Other intangible assets | 17.39%1.71B | 17.39%1.71B | -1.60%1.45B | -11.52%1.46B | -13.90%1.45B | -14.18%1.46B | -14.18%1.46B | -13.84%1.47B | -6.92%1.65B | -4.15%1.68B |
Investments and advances | 0.00%31.3M | 0.00%31.3M | 0.64%31.4M | 0.64%31.4M | 0.32%31.4M | -1.57%31.3M | -1.57%31.3M | -5.74%31.2M | -5.74%31.2M | -14.25%31.3M |
Other non current assets | 18.45%317.1M | 18.45%317.1M | 14.50%287.5M | 11.79%281.6M | 1.04%272.7M | -6.14%267.7M | -6.14%267.7M | -9.35%251.1M | -14.52%251.9M | -8.60%269.9M |
Total non current assets | 23.45%14.84B | 23.45%14.84B | 1.84%12.14B | -0.41%12.24B | -2.29%12B | -2.53%12.02B | -2.53%12.02B | -2.96%11.92B | 0.06%12.29B | 0.71%12.28B |
Total assets | 17.59%17.1B | 17.59%17.1B | -1.84%14.35B | -0.82%14.22B | -1.18%13.91B | 2.19%14.55B | 2.19%14.55B | 0.03%14.62B | 1.07%14.33B | 1.56%14.08B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 4.25%407M | 4.25%407M | ---- | ---- | ---- | -14.10%390.4M | -14.10%390.4M | ---- | ---- | ---- |
-accounts payable | 4.25%407M | 4.25%407M | ---- | ---- | ---- | -14.10%390.4M | -14.10%390.4M | ---- | ---- | ---- |
Current accrued expenses | -7.83%155.4M | -7.83%155.4M | ---- | ---- | ---- | 27.05%168.6M | 27.05%168.6M | ---- | ---- | ---- |
Current debt and capital lease obligation | 80,000.00%400.5M | 80,000.00%400.5M | 0.00%500K | 19,000.00%95.5M | 0.00%500K | -99.50%500K | -99.50%500K | -99.84%500K | -99.72%500K | -99.52%500K |
-Current debt | 80,000.00%400.5M | 80,000.00%400.5M | 0.00%500K | 19,000.00%95.5M | 0.00%500K | -99.50%500K | -99.50%500K | -99.84%500K | -99.72%500K | -99.52%500K |
Other current liabilities | 16.00%276.2M | 16.00%276.2M | -6.63%421M | -4.10%374.7M | -2.93%374.8M | -11.45%238.1M | -11.45%238.1M | -20.31%450.9M | -5.12%390.7M | -3.16%386.1M |
Current liabilities | 55.35%1.24B | 55.35%1.24B | -10.43%774.1M | 0.44%796.8M | -8.02%696.2M | -16.62%797.6M | -16.62%797.6M | -36.57%864.2M | -22.93%793.3M | -15.21%756.9M |
Non current liabilities | ||||||||||
Long term provisions | 31.87%427.4M | 31.87%427.4M | ---- | ---- | ---- | 4.11%324.1M | 4.11%324.1M | ---- | ---- | ---- |
Long term debt and capital lease obligation | 23.80%5.43B | 23.80%5.43B | -12.70%3.83B | -12.96%3.84B | -13.20%3.84B | -0.88%4.38B | -0.88%4.38B | -0.76%4.39B | -2.39%4.41B | -1.85%4.42B |
-Long term debt | 26.55%4.91B | 26.55%4.91B | -14.07%3.33B | -13.98%3.33B | -14.09%3.33B | 0.05%3.88B | 0.05%3.88B | 0.00%3.87B | -0.01%3.87B | 0.06%3.88B |
-Long term capital lease obligation | 2.76%521.4M | 2.76%521.4M | -2.42%503.5M | -5.58%507.5M | -6.91%508.2M | -7.48%507.4M | -7.48%507.4M | -6.15%516M | -16.68%537.5M | -13.58%545.9M |
Non current deferred liabilities | 25.56%1.47B | 25.56%1.47B | -6.25%1.14B | -5.48%1.15B | -3.86%1.17B | -4.74%1.17B | -4.74%1.17B | -1.54%1.22B | 1.64%1.22B | 3.70%1.22B |
Employee benefits | -10.05%75.2M | -10.05%75.2M | ---- | ---- | ---- | 1.70%83.6M | 1.70%83.6M | ---- | ---- | ---- |
Other non current liabilities | 16.23%318M | 16.23%318M | 3.97%712.3M | 1.99%697.1M | 2.95%688.3M | -0.91%273.6M | -0.91%273.6M | -4.28%685.1M | -0.83%683.5M | -2.97%668.6M |
Total non current liabilities | 23.77%7.72B | 23.77%7.72B | -9.64%5.68B | -9.89%5.69B | -9.69%5.7B | -1.35%6.24B | -1.35%6.24B | -1.31%6.29B | -1.47%6.31B | -0.95%6.31B |
Total liabilities | 27.35%8.96B | 27.35%8.96B | -9.73%6.46B | -8.74%6.49B | -9.51%6.39B | -3.36%7.04B | -3.36%7.04B | -7.52%7.16B | -4.44%7.11B | -2.70%7.07B |
Shareholders'equity | ||||||||||
Share capital | 0.00%132.1M | 0.00%132.1M | -0.60%132.1M | -0.60%132.1M | -0.60%132.3M | -0.60%132.1M | -0.60%132.1M | 0.00%132.9M | 0.00%132.9M | 0.15%133.1M |
-common stock | 0.00%132.1M | 0.00%132.1M | -0.60%132.1M | -0.60%132.1M | -0.60%132.3M | -0.60%132.1M | -0.60%132.1M | 0.00%132.9M | 0.00%132.9M | 0.15%133.1M |
Retained earnings | 12.98%5.21B | 12.98%5.21B | 8.39%4.98B | 10.47%4.83B | 11.09%4.64B | 12.25%4.62B | 12.25%4.62B | 13.59%4.6B | 11.59%4.38B | 10.21%4.17B |
Paid-in capital | 0.69%2.9B | 0.69%2.9B | 1.14%2.9B | 1.21%2.88B | 1.13%2.87B | 1.45%2.88B | 1.45%2.88B | 1.26%2.86B | 1.00%2.85B | 0.93%2.83B |
Gains losses not affecting retained earnings | 11.40%-127.4M | 11.40%-127.4M | 7.28%-138.8M | 7.13%-140.6M | 7.18%-142.1M | 7.05%-143.8M | 7.05%-143.8M | -0.20%-149.7M | -0.60%-151.4M | -0.99%-153.1M |
Total stockholders'equity | 8.49%8.12B | 8.49%8.12B | 5.76%7.87B | 6.98%7.71B | 7.23%7.49B | 8.01%7.48B | 8.01%7.48B | 8.53%7.44B | 7.16%7.2B | 6.26%6.99B |
Noncontrolling interests | -2.45%23.9M | -2.45%23.9M | -2.03%24.1M | 5.46%25.1M | 3.78%24.7M | 3.81%24.5M | 3.81%24.5M | 6.03%24.6M | 3.03%23.8M | 3.48%23.8M |
Total equity | 8.45%8.14B | 8.45%8.14B | 5.73%7.89B | 6.97%7.73B | 7.22%7.52B | 7.99%7.51B | 7.99%7.51B | 8.52%7.47B | 7.15%7.23B | 6.25%7.01B |
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 | -- | -- | -- | -- |