Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
FRMO CORP
FRMO
(FY)Aug 31, 2024 | (Q4)Aug 31, 2024 | (Q3)May 31, 2024 | (Q2)Feb 29, 2024 | (Q1)Nov 30, 2023 | (FY)Aug 31, 2023 | (Q4)Aug 31, 2023 | (Q3)May 31, 2023 | (Q2)Feb 28, 2023 | (Q1)Nov 30, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -3.00%46.7M | -3.00%46.7M | 17.96%45.3M | 45.93%55.44M | 36.43%50.32M | 27.22%48.14M | 27.22%48.14M | -5.87%38.4M | -12.30%37.99M | -38.03%36.88M |
-Cash and cash equivalents | -3.00%46.7M | -3.00%46.7M | 17.96%45.3M | 45.93%55.44M | 36.43%50.32M | 27.22%48.14M | 27.22%48.14M | -5.87%38.4M | -12.30%37.99M | -38.03%36.88M |
Receivables | 19.84%117.49M | 19.84%117.49M | 15.79%116.43M | 4.35%104.79M | 8.97%95.12M | 9.02%98.04M | 9.02%98.04M | 8.57%100.56M | -3.04%100.43M | -8.64%87.29M |
-Accounts receivable | 19.84%117.49M | 19.84%117.49M | 15.79%116.43M | 4.35%104.79M | 8.97%95.12M | 9.02%98.04M | 9.02%98.04M | 8.57%100.56M | -3.04%100.43M | -8.64%87.29M |
Inventory | -8.59%79.09M | -8.59%79.09M | -19.67%76.58M | -28.13%78.03M | -31.46%81.6M | -16.89%86.52M | -16.89%86.52M | -0.69%95.33M | 43.72%108.57M | 75.42%119.07M |
Other current assets | -23.13%12.16M | -23.13%12.16M | -32.89%10.45M | -25.51%12.25M | -12.40%10.62M | -10.95%15.82M | -10.95%15.82M | 30.43%15.58M | 35.24%16.44M | 16.65%12.12M |
Total current assets | 2.78%255.44M | 2.78%255.44M | -0.44%248.76M | -4.90%250.51M | -6.93%237.66M | -0.45%248.53M | -0.45%248.53M | 3.52%249.86M | 12.29%263.43M | 9.44%255.36M |
Non current assets | ||||||||||
Net PPE | -0.02%74.59M | -0.02%74.59M | 1.17%75.49M | 2.24%75.54M | 4.18%77.19M | 1.46%74.61M | 1.46%74.61M | -2.67%74.62M | -4.60%73.89M | -4.41%74.09M |
-Gross PPE | 2.82%121.11M | 2.82%121.11M | 4.87%122.09M | 5.71%120.38M | 8.55%122.26M | 4.76%117.79M | 4.76%117.79M | 0.75%116.42M | -1.90%113.87M | -2.20%112.63M |
-Accumulated depreciation | -7.72%-46.51M | -7.72%-46.51M | -11.46%-46.6M | -12.13%-44.84M | -16.96%-45.07M | -10.99%-43.18M | -10.99%-43.18M | -7.50%-41.81M | -3.51%-39.99M | -2.33%-38.53M |
Goodwill and other intangible assets | 3.03%103.21M | 3.03%103.21M | 3.29%103.61M | -0.73%99.66M | -0.70%99.93M | -0.59%100.18M | -0.59%100.18M | -1.21%100.31M | -1.80%100.39M | -1.86%100.64M |
-Goodwill | 1.55%96.99M | 1.55%96.99M | 1.59%96.93M | 0.23%95.5M | 0.25%95.51M | 0.34%95.51M | 0.34%95.51M | -0.09%95.41M | -0.50%95.28M | -0.47%95.28M |
-Other intangible assets | 33.23%6.22M | 33.23%6.22M | 36.42%6.68M | -18.54%4.17M | -17.59%4.42M | -16.43%4.67M | -16.43%4.67M | -18.87%4.9M | -21.07%5.11M | -21.47%5.36M |
Non current deferred assets | -17.32%993K | -17.32%993K | 85.01%1.2M | 84.06%1.19M | 89.83%1.19M | 76.88%1.2M | 76.88%1.2M | -24.06%647K | -24.27%646K | -25.12%629K |
Other non current assets | 10.03%14.8M | 10.03%14.8M | 15.30%14.55M | 26.09%15.11M | 35.82%14.64M | 39.10%13.45M | 39.10%13.45M | 44.74%12.62M | 49.56%11.98M | 49.42%10.78M |
Total non current assets | 2.19%193.6M | 2.19%193.6M | 3.54%194.85M | 2.46%191.51M | 3.66%192.95M | 2.59%189.44M | 2.59%189.44M | 0.22%188.19M | -0.87%186.91M | -1.05%186.14M |
Total assets | 2.53%449.04M | 2.53%449.04M | 1.27%443.61M | -1.85%442.02M | -2.47%430.61M | 0.85%437.97M | 0.85%437.97M | 2.08%438.05M | 6.43%450.34M | 4.76%441.49M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | 21.69%43.31M | 21.69%43.31M | 24.31%39.84M | 17.16%38.71M | -1.38%35.44M | -0.25%35.59M | -0.25%35.59M | -28.61%32.05M | -27.43%33.04M | -16.90%35.93M |
-accounts payable | 16.65%35.96M | 16.65%35.96M | 20.90%32.38M | 13.57%32.41M | -10.66%28.43M | -6.17%30.83M | -6.17%30.83M | -34.18%26.78M | -28.04%28.53M | -9.85%31.83M |
-Total tax payable | 54.26%7.35M | 54.26%7.35M | 41.61%7.46M | 39.94%6.3M | 70.57%7.01M | 68.57%4.76M | 68.57%4.76M | 25.12%5.27M | -23.27%4.5M | -48.24%4.11M |
Current accrued expenses | 8.05%26.77M | 8.05%26.77M | -4.95%26.55M | 12.06%25.82M | 12.19%27.25M | 8.54%24.77M | 8.54%24.77M | 7.36%27.93M | -9.98%23.04M | -8.66%24.29M |
Current debt and capital lease obligation | -15.38%10.95M | -15.38%10.95M | -16.78%24.31M | -35.94%31.65M | -40.47%26.49M | -68.33%12.94M | -68.33%12.94M | 61.03%29.22M | 1,165.78%49.42M | 1,530.19%44.49M |
-Current debt | -19.82%8.66M | -19.82%8.66M | -18.12%22.32M | -37.25%29.79M | -42.51%24.46M | -72.43%10.8M | -72.43%10.8M | 66.43%27.26M | 2,229.59%47.48M | 5,217.13%42.54M |
-Current capital lease obligation | 7.00%2.29M | 7.00%2.29M | 1.89%2M | -3.87%1.86M | 4.00%2.03M | 25.90%2.14M | 25.90%2.14M | 10.99%1.96M | 3.91%1.94M | 1.14%1.95M |
Current deferred liabilities | -5.80%4.29M | -5.80%4.29M | -15.34%2.19M | 7.67%3.34M | 29.50%3.11M | -8.74%4.55M | -8.74%4.55M | -29.33%2.58M | -21.98%3.1M | -52.08%2.4M |
Other current liabilities | 8.53%4.66M | 8.53%4.66M | 32.91%4.69M | 6.88%5.06M | -14.08%3.42M | 9.08%4.29M | 9.08%4.29M | -0.84%3.53M | 8.03%4.74M | 14.38%3.98M |
Current liabilities | 16.50%103.5M | 16.50%103.5M | 10.42%105.24M | -5.29%110.43M | -13.04%98.82M | -19.83%88.84M | -19.83%88.84M | -1.00%95.31M | 39.82%116.6M | 40.20%113.64M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -20.50%91.88M | -20.50%91.88M | -20.46%91.55M | -20.30%91.4M | -19.70%91.97M | 2.15%115.58M | 2.15%115.58M | -0.83%115.09M | -3.76%114.69M | -4.12%114.53M |
-Long term debt | -21.66%85.98M | -21.66%85.98M | -21.51%85.47M | -20.70%85.89M | -20.14%86.17M | 2.43%109.74M | 2.43%109.74M | -1.18%108.89M | -3.99%108.31M | -4.28%107.9M |
-Long term capital lease obligation | 1.23%5.9M | 1.23%5.9M | -2.06%6.07M | -13.67%5.51M | -12.61%5.79M | -2.78%5.83M | -2.78%5.83M | 5.62%6.2M | 0.39%6.38M | -1.38%6.63M |
Non current deferred liabilities | -12.02%9.07M | -12.02%9.07M | 2.97%10.84M | 5.17%10.99M | 1.92%10.92M | -2.12%10.31M | -2.12%10.31M | 1.06%10.53M | -2.52%10.45M | -3.17%10.72M |
Other non current liabilities | 7.65%14.07M | 7.65%14.07M | 21.68%13.74M | 14.03%12.92M | 15.43%12.97M | 16.82%13.07M | 16.82%13.07M | 1.30%11.29M | 2.78%11.33M | -2.02%11.23M |
Total non current liabilities | -17.22%115.01M | -17.22%115.01M | -15.18%116.13M | -15.50%115.31M | -15.11%115.85M | 3.04%138.95M | 3.04%138.95M | -0.52%136.91M | -3.15%136.47M | -3.88%136.48M |
Total liabilities | -4.07%218.51M | -4.07%218.51M | -4.67%221.37M | -10.80%225.74M | -14.17%214.67M | -7.28%227.79M | -7.28%227.79M | -0.71%232.22M | 12.83%253.07M | 12.14%250.12M |
Shareholders'equity | ||||||||||
Share capital | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K |
-common stock | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K | 0.00%20K |
Retained earnings | 4.70%499.93M | 4.70%499.93M | 4.85%495.11M | 4.86%487.23M | 5.27%483.67M | 4.69%477.49M | 4.69%477.49M | 4.48%472.22M | 3.67%464.64M | 4.56%459.44M |
Paid-in capital | 2.39%175.64M | 2.39%175.64M | 1.76%174.18M | 1.71%173.26M | 3.00%173.14M | 3.36%171.55M | 3.36%171.55M | 3.64%171.17M | 3.75%170.35M | 3.52%168.09M |
Less: Treasury stock | 1.99%415.8M | 1.99%415.8M | 2.74%415.76M | 2.51%412.99M | 2.19%410.08M | 2.63%407.67M | 2.63%407.67M | 3.64%404.67M | 4.31%402.88M | 6.88%401.31M |
Gains losses not affecting retained earnings | 6.21%-29.27M | 6.21%-29.27M | 4.89%-31.3M | 10.37%-31.25M | 11.63%-30.82M | 13.82%-31.21M | 13.82%-31.21M | -4.67%-32.91M | -27.73%-34.87M | -24.89%-34.87M |
Total stockholders'equity | 9.68%230.53M | 9.68%230.53M | 7.98%222.24M | 9.63%216.28M | 12.83%215.93M | 11.43%210.18M | 11.43%210.18M | 5.43%205.83M | -0.79%197.27M | -3.54%191.37M |
Total equity | 9.68%230.53M | 9.68%230.53M | 7.98%222.24M | 9.63%216.28M | 12.83%215.93M | 11.43%210.18M | 11.43%210.18M | 5.43%205.83M | -0.79%197.27M | -3.54%191.37M |
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 | -- | -- | -- | -- |