The9 Ltd
NCTY
Mawson Infrastructure
MIGI
Ebang International
EBON
4
Bitfarms
BITF
5
FRMO CORP
FRMO
(FY)Dec 31, 2024 | (Q4)Dec 31, 2024 | (Q3)Sep 30, 2024 | (Q2)Jun 30, 2024 | (Q1)Mar 31, 2024 | (Q4)Dec 31, 2023 | (Q3)Sep 30, 2023 | (Q2)Jun 30, 2023 | (Q1)Mar 14, 2023 | (FY)Dec 31, 2022 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | -7.33M | 29.59%-2.7M | 11.54%-2.07M | 71.05%-1.91M | 87.36%-650K | -3.83M | 71.11%-2.34M | -103.27%-6.6M | -24.25%-5.14M | -3,073.92%-18.9M |
Net income from continuing operations | ---19.41M | 89.72%-3.98M | -447.26%-5M | 56.10%-5.26M | -18.04%-5.17M | ---38.71M | 113.19%1.44M | -8.50%-11.97M | -162.12%-4.38M | -416.85%-29.18M |
Operating gains losses | --4.52M | 174.79%362K | 129.85%1.55M | -89.56%1.08M | 4,868.75%1.53M | ---484K | -478.17%-5.2M | 533.24%10.35M | 87.97%-32K | 73.42%-2.83M |
Depreciation and amortization | --3.2M | 2.46%792K | -2.44%799K | -14.95%802K | -24.67%809K | --773K | -32.81%819K | -22.32%943K | -8.67%1.07M | --4.8M |
Deferred tax | ---635K | 80.10%-122K | 64.66%-147K | 93.74%-159K | ---207K | ---613K | ---416K | -127,150.00%-2.54M | --0 | --0 |
Other non cash items | --1.88M | --458K | --363K | --743K | --320K | ---- | ---- | ---- | ---- | -632.12%-500K |
Change In working capital | --281K | 38.58%-694K | -303.01%-540K | 101.21%42K | 175.00%1.47M | ---1.13M | 92.75%266K | -958.52%-3.48M | -64.08%-1.96M | -83.71%147K |
-Change in receivables | --372K | -20.36%-1.32M | -67.81%141K | -5.30%911K | 175.15%644K | ---1.1M | 237.30%438K | 6.53%962K | -181.91%-857K | --109K |
-Change in inventory | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --117K |
-Change in prepaid assets | --162K | -86.58%51K | 0.00%187K | -91.45%13K | -345.00%-89K | --380K | 134.82%187K | 256.70%152K | 96.16%-20K | -66.97%109K |
-Change in payables and accrued expense | --318K | 125.23%304K | -216.67%-171K | 97.86%-88K | 117.25%273K | ---1.21M | -106.06%-54K | -34,416.67%-4.12M | -13,291.67%-1.58M | 71.69%983K |
-Change in other current assets | --23K | --23K | --0 | --0 | --0 | --0 | --0 | -60.87%-37K | --0 | --18K |
-Change in other current liabilities | ---407K | 6.73%-97K | 2.00%-98K | 1.96%-100K | -194.74%-112K | ---104K | -51.52%-100K | -36.00%-102K | 32.14%-38K | ---257K |
-Change in other working capital | ---187K | -61.18%349K | -192.20%-599K | -107.78%-694K | 41.76%757K | --899K | -217.14%-205K | -6.03%-334K | 244.32%534K | ---932K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | ---7.33M | 29.59%-2.7M | 11.54%-2.07M | 71.05%-1.91M | 87.36%-650K | ---3.83M | 71.11%-2.34M | -103.27%-6.6M | -24.25%-5.14M | -3,073.92%-18.9M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | -30K | 0 | 80.95%-4K | -100.08%-8K | 66.67%-18K | -10K | 86.00%-21K | 6,414.56%9.98M | -5.88%-54K | -482K |
Net PPE purchase and sale | ---30K | --0 | 80.95%-4K | 69.23%-8K | -100.00%-18K | ---10K | 4.55%-21K | 31.58%-26K | 25.00%-9K | ---88K |
Net intangibles purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | -15.38%-45K | ---394K |
Net business purchase and sale | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --10M | --0 | --0 |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | ---30K | --0 | 80.95%-4K | -100.08%-8K | 66.67%-18K | ---10K | 86.00%-21K | 6,414.56%9.98M | -5.88%-54K | ---482K |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | 5.98M | -15.14%2.5M | -80.01%1M | 856.10%2.48M | 0 | 2.95M | -40.13%5M | -108.20%-328K | 95.30%8.89M | 118,013.42%20.73M |
Net issuance payments of debt | ---500K | -232.67%-3.98M | --1M | 856.10%2.48M | --0 | --3M | --0 | ---328K | --0 | --0 |
Net common stock issuance | --6.48M | --6.48M | --0 | ---- | ---- | --0 | --0 | --0 | 41.05%9.09M | --25.97M |
Proceeds from stock option exercised by employees | --0 | --0 | ---- | ---- | ---- | ---54K | ---- | ---- | ---- | --0 |
Net other financing activities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 89.58%-197K | -29,702.61%-5.24M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | --5.98M | -15.14%2.5M | -80.01%1M | 856.10%2.48M | --0 | --2.95M | -40.13%5M | -108.20%-328K | 95.30%8.89M | 118,013.42%20.73M |
Net cash flow | ||||||||||
Beginning cash position | --6.28M | -29.21%5.08M | 35.59%6.16M | 272.79%5.6M | -0.52%6.28M | --7.18M | -26.13%4.54M | -72.14%1.5M | 25.46%6.31M | 393.41%5.03M |
Current changes in cash | ---1.38M | 78.05%-196K | -140.61%-1.07M | -81.58%562K | -118.08%-668K | ---893K | 2,301.82%2.64M | 413.64%3.05M | 920.44%3.69M | 320.43%1.35M |
Effect of exchange rate changes | ---20K | 45.45%-6K | 16.67%-5K | 54.55%-5K | -500.00%-4K | ---11K | 97.51%-6K | -106.79%-11K | -75.00%1K | ---71K |
End cash Position | --4.88M | -22.23%4.88M | -29.21%5.08M | 35.59%6.16M | -43.99%5.6M | --6.28M | 19.27%7.18M | -26.13%4.54M | 85.45%10M | 1,453.21%6.31M |
Free cash flow | ---7.36M | 29.77%-2.7M | 12.16%-2.07M | 71.04%-1.92M | 87.15%-668K | ---3.84M | 71.38%-2.36M | -94.59%-6.62M | -24.03%-5.2M | -3,154.88%-19.38M |
Currency Unit | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
Audit Opinions | Unqualified Opinion | -- | -- | -- | -- | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes |