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 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | 102.38%129.81M | 151.31%120.03M | 147.68%113.84M | 568.19%248.25M | 69.78%90.38M | 23,923.97%64.14M | 1,877.48%47.76M | 436.41%45.96M | -43.44%37.15M | 153.00%53.23M |
Net income from continuing operations | 283.91%26.78M | 17.69%39.52M | 331.48%24M | 107.80%33.14M | 107.58%2.95M | 114.73%6.98M | 130.18%33.58M | 95.44%-10.37M | -262.48%-424.86M | 64.26%-38.98M |
Operating gains losses | -129.83%-716K | 118.13%1.6M | 79.75%-2.81M | ---- | ---- | 123.57%2.4M | ---8.81M | ---13.9M | ---- | ---- |
Depreciation and amortization | 29.52%7.56M | 31.84%7.89M | 23.63%7.93M | 15.70%26.45M | 22.22%8.21M | 7.57%5.84M | 6.85%5.99M | 25.46%6.41M | 21.06%22.86M | 68.59%6.72M |
Deferred tax | -99.19%30K | 96.71%-208K | -20.92%-5.01M | 84.82%-8.78M | 83.04%-2.04M | 57.93%3.71M | 50.03%-6.32M | 88.35%-4.14M | -206.26%-57.87M | -77.47%-12M |
Other non cash items | 0.64%792K | -39.62%791K | -39.60%790K | -19.55%4.19M | -39.54%789K | -39.69%787K | 0.61%1.31M | 0.54%1.31M | -1.60%5.21M | 0.54%1.31M |
Change In working capital | 392.70%44.56M | 118.32%6.62M | 426.86%30.21M | -174.01%-35.81M | -17.10%24.76M | -67.87%-15.22M | -3,425.59%-36.1M | -132.30%-9.24M | 17.01%48.38M | -26.99%29.86M |
-Change in receivables | 517.42%5.56M | 169.35%491K | 110.68%1.12M | -30.63%-15.31M | 55.58%-2.79M | -126.62%-1.33M | -158.22%-708K | 10.09%-10.47M | -87.50%-11.72M | -164.40%-6.29M |
-Change in prepaid assets | 529.30%27.48M | -452.44%-28.2M | -15.75%-12.57M | -240.07%-20.11M | -140.60%-10.85M | -21.25%-6.4M | 153.22%8M | 11.82%-10.86M | 94.00%-5.91M | 781.91%26.71M |
-Change in payables and accrued expense | 574.24%14.58M | 133.16%11.47M | 97.77%-1.04M | -807.95%-72.49M | 642.65%11.73M | 78.47%-3.08M | -418.79%-34.59M | -394.06%-46.56M | -83.47%10.24M | -106.91%-2.16M |
-Change in other current assets | 7.64%9.59M | -1.31%5.29M | -13.32%5.02M | -40.07%27.23M | -61.69%7.17M | 9.38%8.91M | -44.99%5.36M | -34.42%5.8M | 59.77%45.44M | 97.64%18.72M |
-Change in other current liabilities | -36.83%-18.75M | 70.01%-7.86M | 55.03%-3.65M | 30.45%-31.33M | 249.06%16.7M | -57.98%-13.71M | -68.81%-26.21M | 15.82%-8.12M | -68.81%-45.05M | -59.76%-11.2M |
-Change in other working capital | 1,475.19%6.1M | 111.13%25.43M | -32.24%41.32M | 37.56%76.19M | -31.68%2.79M | -93.57%387K | 55.78%12.04M | 62.37%60.98M | -32.75%55.39M | -37.43%4.08M |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 102.38%129.81M | 151.31%120.03M | 147.68%113.84M | 568.19%248.25M | 69.78%90.38M | 23,923.97%64.14M | 1,877.48%47.76M | 436.41%45.96M | -43.44%37.15M | 153.00%53.23M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | 109.26%4.2M | -127.51%-132.3M | -84.57%9.09M | 1,136.84%566.71M | -41.01%72.25M | -219.24%-45.32M | 437.52%480.85M | 181.10%58.93M | -114.50%-54.66M | -10.45%122.47M |
Capital expenditure reported | 43.44%-388K | 43.75%-324K | 69.81%-410K | -43.51%-3.03M | -89.77%-408K | -3.00%-686K | 2.04%-576K | -111.86%-1.36M | -9.33%-2.11M | 76.45%-215K |
Net PPE purchase and sale | 91.09%-1.67M | 54.72%-6.87M | 60.59%-7.72M | 8.07%-63.02M | 33.62%-9.58M | 15.84%-18.69M | -20.16%-15.18M | -1.51%-19.57M | -91.65%-68.55M | -12.86%-14.43M |
Net business purchase and sale | ---- | ---- | ---- | --0 | ---- | ---- | ---- | ---- | --0 | ---- |
Net investment purchase and sale | 124.09%6.25M | -125.19%-125.11M | -78.44%17.22M | 3,715.71%632.87M | -40.02%82.24M | -142.21%-25.94M | 484.30%496.72M | 251.42%79.86M | -96.37%16.59M | -19.03%137.12M |
Net other investing changes | ---- | ---- | ---- | 80.86%-111K | --0 | ---- | ---111K | ---- | ---580K | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 109.26%4.2M | -127.51%-132.3M | -84.57%9.09M | 1,136.84%566.71M | -41.01%72.25M | -219.24%-45.32M | 437.52%480.85M | 181.10%58.93M | -114.50%-54.66M | -10.45%122.47M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 59.73%28.64M | 45.71%-223.39M | -16,467.81%-218.67M | -137.90%-450.02M | 74.97%-57.8M | -9.34%17.93M | -95,352.55%-411.49M | -93.81%1.34M | -18.18%-189.16M | -3,714.90%-230.96M |
Net issuance payments of debt | --0 | --0 | ---- | ---362.67M | --0 | --0 | ---362.67M | ---- | --0 | --0 |
Net common stock issuance | --0 | -350.00%-225M | -1,217.22%-241.3M | 45.22%-127.02M | 74.69%-58.7M | --0 | ---50M | ---18.32M | -15.94%-231.87M | ---231.87M |
Proceeds from stock option exercised by employees | 59.73%28.64M | 37.33%1.62M | 15.13%22.63M | -7.14%39.66M | -2.07%898K | -9.34%17.93M | 172.22%1.18M | -8.93%19.66M | 6.93%42.71M | -85.65%917K |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 59.73%28.64M | 45.71%-223.39M | -16,467.81%-218.67M | -137.90%-450.02M | 74.97%-57.8M | -9.34%17.93M | -95,352.55%-411.49M | -93.81%1.34M | -18.18%-189.16M | -3,714.90%-230.96M |
Net cash flow | ||||||||||
Beginning cash position | -41.02%276.07M | 46.28%513.32M | 149.14%609.62M | -45.79%244.69M | 68.30%504.79M | 93.49%468.04M | -9.23%350.91M | -45.79%244.69M | 167.30%451.36M | 4.45%299.94M |
Current changes in cash | 342.52%162.65M | -301.20%-235.66M | -190.13%-95.75M | 276.58%364.94M | 289.72%104.83M | -36.69%36.76M | 180.93%117.12M | 264.07%106.23M | -173.16%-206.67M | -133.65%-55.25M |
Effect of exchange rate changes | --716K | ---1.6M | ---553K | ---- | ---- | --0 | --0 | --0 | ---- | ---- |
End cash Position | -12.95%439.43M | -41.02%276.07M | 46.28%513.32M | 149.14%609.62M | 149.14%609.62M | 68.30%504.79M | 93.49%468.04M | -9.23%350.91M | -45.79%244.69M | -45.79%244.69M |
Free cash flow | 185.38%127.76M | 252.50%112.83M | 322.35%105.71M | 643.68%182.2M | 108.35%80.39M | 298.03%44.77M | 301.27%32.01M | 174.52%25.03M | -219.75%-33.51M | 425.75%38.59M |
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 | -- |