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 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 1.89%116.46M | -31.79%106.86M | -44.07%112.91M | 5.01%130.15M | 5.01%130.15M | -40.27%114.3M | -44.97%156.66M | -35.91%201.9M | -69.06%123.93M | -69.06%123.93M |
-Cash and cash equivalents | -33.75%57.89M | -64.20%56.08M | -58.56%83.67M | -19.57%99.68M | -19.57%99.68M | -54.33%87.39M | -44.97%156.66M | -35.91%201.9M | -69.06%123.93M | -69.06%123.93M |
-Short-term investments | 117.64%58.57M | --50.78M | --29.24M | --30.47M | --30.47M | --26.91M | ---- | ---- | --0 | --0 |
Receivables | 18.74%38.48M | -22.75%26.19M | -13.78%28.92M | -24.29%32.82M | -24.29%32.82M | -26.12%32.41M | -27.73%33.91M | -11.17%33.55M | 63.17%43.34M | 63.17%43.34M |
-Accounts receivable | 19.78%38.22M | -22.04%25.5M | -14.46%28.15M | -24.07%32.37M | -24.07%32.37M | -25.22%31.91M | -28.59%32.71M | -12.57%32.91M | 60.83%42.63M | 60.83%42.63M |
-Related party accounts receivable | -47.79%260K | -42.06%693K | 21.38%772K | -37.15%445K | -37.15%445K | -58.29%498K | 7.75%1.2M | 408.80%636K | 1,211.11%708K | 1,211.11%708K |
Inventory | 15.20%10.77M | -10.48%10.32M | -5.83%11.62M | -35.77%8.78M | -35.77%8.78M | -78.84%9.35M | -72.28%11.53M | -66.04%12.33M | -59.16%13.67M | -59.16%13.67M |
Prepaid assets | -28.49%7.68M | --7.44M | ---- | ---- | ---- | --10.74M | ---- | ---- | ---- | ---- |
Restricted cash | ---- | ---- | ---- | ---- | ---- | --0 | --0 | --12.14M | ---- | ---- |
Other current assets | 151.23%12.62M | 1.48%11.35M | -19.75%9.97M | -66.55%10.6M | -66.55%10.6M | -81.54%5.02M | -62.14%11.19M | -41.75%12.43M | 38.01%31.68M | 38.01%31.68M |
Total current assets | 8.26%186.01M | -23.96%162.17M | -39.99%163.42M | -14.24%182.34M | -14.24%182.34M | -43.96%171.81M | -47.04%213.28M | -33.64%272.35M | -56.03%212.62M | -56.03%212.62M |
Non current assets | ||||||||||
Net PPE | -10.89%56.39M | -26.04%56.96M | -30.38%57.61M | -29.55%59.38M | -29.55%59.38M | -50.72%63.28M | -42.31%77.02M | -16.75%82.74M | 34.39%84.29M | 34.39%84.29M |
-Gross PPE | -36.05%106.96M | -40.04%106.47M | -44.35%105.34M | -43.02%105.83M | -43.02%105.83M | -16.26%167.26M | -10.24%177.57M | 20.48%189.27M | 62.05%185.75M | 62.05%185.75M |
-Accumulated depreciation | 51.36%-50.57M | 50.76%-49.51M | 55.20%-47.73M | 54.22%-46.45M | 54.22%-46.45M | -45.77%-103.98M | -56.29%-100.55M | -84.60%-106.53M | -95.47%-101.46M | -95.47%-101.46M |
Goodwill and other intangible assets | -7.96%162.11M | -7.81%165.61M | -7.66%169.12M | -7.51%172.63M | -7.51%172.63M | -52.61%176.13M | -52.08%179.64M | --183.14M | --186.65M | --186.65M |
-Other intangible assets | -7.96%162.11M | -7.81%165.61M | -7.66%169.12M | -7.51%172.63M | -7.51%172.63M | -7.38%176.13M | -7.24%179.64M | --183.14M | --186.65M | --186.65M |
Related parties assets | -47.79%260K | -42.06%693K | 21.38%772K | -37.15%445K | -37.15%445K | -58.29%498K | 7.75%1.2M | 408.80%636K | 1,211.11%708K | 1,211.11%708K |
Other non current assets | -28.44%4.34M | -32.54%4.36M | -37.96%4.38M | -40.24%4.41M | -40.24%4.41M | -72.88%6.06M | -70.96%6.46M | -10.10%7.06M | -5.68%7.39M | -5.68%7.39M |
Total non current assets | -9.22%222.83M | -13.75%226.93M | -15.33%231.1M | -15.06%236.42M | -15.06%236.42M | -53.01%245.47M | -50.41%263.11M | 154.51%272.95M | 294.51%278.32M | 294.51%278.32M |
Total assets | -2.02%408.84M | -18.32%389.1M | -27.65%394.53M | -14.70%418.76M | -14.70%418.76M | -49.66%417.29M | -48.96%476.39M | 5.34%545.3M | -11.40%490.94M | -11.40%490.94M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -49.60%9.75M | -68.15%9.35M | -85.83%10.52M | -76.58%11.62M | -76.58%11.62M | -78.20%19.34M | -75.18%29.35M | 2.89%74.2M | 4.85%49.61M | 4.85%49.61M |
-accounts payable | -41.31%9.02M | -67.48%8.13M | -86.44%9.48M | -77.75%10.24M | -77.75%10.24M | -82.31%15.37M | -78.42%25.01M | 1.46%69.89M | 2.96%46.02M | 2.96%46.02M |
-Due to related parties current | -81.69%727K | -72.04%1.21M | -75.87%1.04M | -61.62%1.38M | -61.62%1.38M | 117.18%3.97M | 84.28%4.34M | 33.30%4.32M | 36.98%3.59M | 36.98%3.59M |
Current accrued expenses | -51.64%11.08M | -69.67%7.29M | 94.15%11.29M | -27.94%20.86M | -27.94%20.86M | 75.30%22.9M | 42.54%24.05M | --5.82M | -6.62%28.95M | -6.62%28.95M |
Current provisions | 257.72%36.32M | 187.81%36.53M | --11.64M | -11.54%15.04M | -11.54%15.04M | --10.15M | --12.69M | ---- | --17M | --17M |
Current debt and capital lease obligation | -4.57%3.7M | -25.16%4M | -22.24%4.04M | -61.88%4.14M | -61.88%4.14M | -22.44%3.88M | 12.43%5.35M | 2.50%5.2M | --10.87M | --10.87M |
-Current debt | ---- | ---- | ---- | -89.54%497K | -89.54%497K | --198K | ---- | ---- | --4.75M | --4.75M |
-Current capital lease obligation | 0.57%3.7M | -25.16%4M | -22.24%4.04M | -40.42%3.65M | -40.42%3.65M | -26.40%3.68M | 12.43%5.35M | 2.50%5.2M | --6.12M | --6.12M |
Other current liabilities | -29.41%3.07M | -63.31%2.21M | -93.45%1.89M | -93.83%1.52M | -93.83%1.52M | -89.79%4.34M | -88.48%6.03M | 23.43%28.86M | 176.22%24.67M | 176.22%24.67M |
Current liabilities | 13.13%77.34M | -19.08%68.27M | -57.38%50.73M | -59.24%58.82M | -59.24%58.82M | -57.88%68.37M | -58.77%84.37M | 18.28%119.03M | 42.47%144.3M | 42.47%144.3M |
Non current liabilities | ||||||||||
Long term provisions | -45.45%12M | --12M | --12M | -45.45%12M | -45.45%12M | --22M | ---- | ---- | --22M | --22M |
Long term debt and capital lease obligation | 60.71%112.4M | 61.38%112.96M | 63.01%114.32M | 74.50%115.63M | 74.50%115.63M | -4.17%69.94M | -5.16%70M | 2.42%70.13M | 502.39%66.26M | 502.39%66.26M |
-Long term debt | 759.78%52.03M | 734.56%52.16M | 736.69%52.29M | 743.01%52.69M | 743.01%52.69M | -43.18%6.05M | -43.18%6.25M | -43.18%6.25M | -43.18%6.25M | -43.18%6.25M |
-Long term capital lease obligation | -5.51%60.37M | -4.62%60.8M | -2.90%62.03M | 4.87%62.94M | 4.87%62.94M | 2.49%63.89M | 1.50%63.75M | 11.14%63.88M | --60.01M | --60.01M |
Non current deferred liabilities | -48.83%1.05M | -48.13%1.17M | -43.51%1.42M | -41.33%1.56M | -41.33%1.56M | -20.86%2.06M | -15.67%2.25M | --2.51M | --2.66M | --2.66M |
Derivative product liabilities | 133.33%1.54M | 200.00%660K | 1,908.18%8.84M | 554.31%2.74M | 554.31%2.74M | -86.95%660K | -96.97%220K | -97.10%440K | -98.06%418K | -98.06%418K |
Other non current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | 205.70%23.44M | 528.46%24.71M | -95.02%1.6M | -95.02%1.6M |
Total non current liabilities | 34.16%127M | 32.20%126.79M | 39.66%136.58M | 41.94%131.92M | 41.94%131.92M | -10.15%94.66M | 4.93%95.91M | 11.65%97.79M | 43.63%92.94M | 43.63%92.94M |
Total liabilities | 25.34%204.34M | 8.20%195.06M | -13.61%187.31M | -19.60%190.74M | -19.60%190.74M | -39.10%163.03M | -39.10%180.28M | 15.19%216.83M | 42.92%237.24M | 42.92%237.24M |
Shareholders'equity | ||||||||||
Share capital | 0.00%2K | 0.00%2K | 0.00%2K | 100.00%2K | 100.00%2K | -94.74%2K | -94.74%2K | -91.67%2K | -95.83%1K | -95.83%1K |
-common stock | 0.00%2K | 0.00%2K | 0.00%2K | 100.00%2K | 100.00%2K | -94.74%2K | -94.74%2K | -91.67%2K | -95.83%1K | -95.83%1K |
-Preferred stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Retained earnings | -6.55%-1.36B | -9.53%-1.35B | -11.39%-1.32B | -15.63%-1.3B | -15.63%-1.3B | -56.24%-1.27B | -66.94%-1.23B | -81.72%-1.19B | -95.40%-1.12B | -95.40%-1.12B |
Paid-in capital | 2.15%1.56B | 0.98%1.54B | 0.89%1.53B | 10.86%1.53B | 10.86%1.53B | 11.02%1.53B | 11.12%1.53B | 54.20%1.51B | 43.03%1.38B | 43.03%1.38B |
Gains losses not affecting retained earnings | --918K | --459K | --291K | --425K | --425K | ---- | ---- | ---- | --0 | --0 |
Total stockholders'equity | -19.57%204.5M | -34.47%194.04M | -36.91%207.22M | -10.13%228.02M | -10.13%228.02M | -54.70%254.26M | -53.53%296.11M | -0.30%328.47M | -34.63%253.71M | -34.63%253.71M |
Total equity | -19.57%204.5M | -34.47%194.04M | -36.91%207.22M | -10.13%228.02M | -10.13%228.02M | -54.70%254.26M | -53.53%296.11M | -0.30%328.47M | -34.63%253.71M | -34.63%253.71M |
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 with Explanatory Notes | -- |