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 | (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 | -20.85%4.27M | -20.85%4.27M | -8.87%4.49M | -6.37%5.73M | -20.69%5.09M | -53.36%5.4M | -53.36%5.4M | -27.31%4.93M | -41.92%6.12M | -64.19%6.41M |
-Cash and cash equivalents | -20.85%4.27M | -20.85%4.27M | -8.87%4.49M | -6.37%5.73M | -20.69%5.09M | -53.36%5.4M | -53.36%5.4M | -27.31%4.93M | -41.92%6.12M | -64.19%6.41M |
Receivables | -36.77%19.33M | -36.77%19.33M | -39.49%21.8M | -34.84%25.38M | -30.33%28.07M | -22.59%30.57M | -22.59%30.57M | -15.84%36.03M | -21.45%38.95M | -22.71%40.29M |
-Accounts receivable | -35.78%18.72M | -35.78%18.72M | -38.26%21.1M | -34.48%24.58M | -30.60%27.17M | -21.77%29.15M | -21.77%29.15M | -16.39%34.18M | -19.75%37.52M | -20.23%39.15M |
-Taxes receivable | -58.08%560K | -58.08%560K | -61.65%642K | -38.26%739K | 5.76%826K | -16.60%1.34M | -16.60%1.34M | 55.14%1.67M | -31.13%1.2M | -56.59%781K |
-Other receivables | -42.35%49K | -42.35%49K | -68.39%55K | -76.19%55K | -79.28%75K | -86.49%85K | -86.49%85K | -79.60%174K | -78.85%231K | -71.06%362K |
Inventory | -23.89%17.56M | -23.89%17.56M | -19.19%18.9M | -13.75%19.78M | -7.48%20.98M | -3.49%23.07M | -3.49%23.07M | -3.50%23.39M | 2.56%22.94M | 6.35%22.67M |
Prepaid assets | -0.68%6.86M | -0.68%6.86M | -20.31%5.51M | -23.25%5.55M | -20.32%5.96M | -8.81%6.9M | -8.81%6.9M | 25.32%6.91M | 43.51%7.23M | 25.13%7.48M |
Current deferred assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --0 | -98.73%4K | 7.17%239K |
Other current assets | -1.79%495K | -1.79%495K | 1.38%516K | -16.30%462K | -6.18%607K | -56.92%504K | -56.92%504K | -49.10%509K | -24.07%552K | -25.29%647K |
Total current assets | -26.99%48.51M | -26.99%48.51M | -28.63%51.22M | -24.92%56.9M | -21.92%60.7M | -20.91%66.45M | -20.91%66.45M | -11.14%71.77M | -14.43%75.79M | -21.01%77.74M |
Non current assets | ||||||||||
Net PPE | -27.76%4.22M | -27.76%4.22M | -24.73%4.63M | -24.01%5.03M | -26.07%5.31M | -24.36%5.84M | -24.36%5.84M | 182.11%6.15M | 176.53%6.62M | 178.05%7.18M |
-Gross PPE | -10.26%10.88M | -10.26%10.88M | -0.09%11.25M | -0.82%11.52M | -2.85%11.71M | -9.61%12.12M | -9.61%12.12M | -18.66%11.26M | -16.64%11.61M | -13.68%12.05M |
-Accumulated depreciation | -6.02%-6.66M | -6.02%-6.66M | -29.56%-6.62M | -29.95%-6.49M | -31.39%-6.4M | -10.39%-6.28M | -10.39%-6.28M | 56.18%-5.11M | 56.74%-4.99M | 57.21%-4.87M |
Goodwill and other intangible assets | -41.12%4.97M | -41.12%4.97M | -37.28%5.85M | -34.11%6.72M | -31.47%7.58M | -29.14%8.45M | -29.14%8.45M | -27.15%9.32M | -25.41%10.2M | -23.89%11.06M |
-Other intangible assets | -41.12%4.97M | -41.12%4.97M | -37.28%5.85M | -34.11%6.72M | -31.47%7.58M | -29.14%8.45M | -29.14%8.45M | -27.15%9.32M | -25.41%10.2M | -23.89%11.06M |
Non current accounts receivable | -24.60%8.53M | -24.60%8.53M | -12.54%8.87M | -21.54%9.48M | -35.36%9.91M | -43.53%11.32M | -43.53%11.32M | -56.41%10.14M | -54.79%12.08M | -44.77%15.33M |
Non current deferred assets | 41.38%1.46M | 41.38%1.46M | 35.43%1.29M | 36.42%1.2M | 43.68%1.15M | 8.98%1.03M | 8.98%1.03M | 4.61%954K | 51.30%876K | 220.88%799K |
Defined pension benefit | -14.83%488K | -14.83%488K | -28.16%426K | -28.16%421K | -38.54%429K | -22.67%573K | -22.67%573K | -18.09%593K | -28.10%586K | -21.04%698K |
Total non current assets | -27.70%19.67M | -27.70%19.67M | -22.45%21.06M | -24.76%22.85M | -30.49%24.38M | -34.23%27.21M | -34.23%27.21M | -31.88%27.15M | -31.28%30.36M | -23.77%35.07M |
Total assets | -27.20%68.18M | -27.20%68.18M | -26.94%72.28M | -24.87%79.75M | -24.58%85.08M | -25.30%93.65M | -25.30%93.65M | -17.99%98.92M | -20.03%106.16M | -21.89%112.81M |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -32.69%8.93M | -32.69%8.93M | -13.44%10.66M | -19.54%11.04M | -6.97%11.65M | -3.60%13.27M | -3.60%13.27M | -4.53%12.31M | 19.89%13.72M | 4.33%12.52M |
-accounts payable | -28.26%6.48M | -28.26%6.48M | 0.00%7.12M | -13.31%7.19M | 3.67%7.79M | 12.51%9.04M | 12.51%9.04M | 16.86%7.12M | 98.21%8.29M | 56.87%7.51M |
-Total tax payable | -42.16%2.45M | -42.16%2.45M | -31.88%3.54M | -29.05%3.85M | -22.93%3.86M | -26.16%4.23M | -26.16%4.23M | -23.68%5.19M | -25.24%5.43M | -30.57%5.01M |
Current accrued expenses | 3.16%9.9M | 3.16%9.9M | -3.43%8.87M | 16.08%10.39M | -11.09%9.86M | -20.83%9.6M | -20.83%9.6M | -26.54%9.19M | -25.74%8.95M | -15.66%11.09M |
Current debt and capital lease obligation | 66.98%9.59M | 66.98%9.59M | 295.78%6M | -46.08%5.02M | -40.87%5.57M | -39.79%5.75M | -39.79%5.75M | --1.52M | --9.31M | 6,828.68%9.42M |
-Current debt | 99.06%8.27M | 99.06%8.27M | --4.59M | -53.64%3.59M | -46.30%4.15M | -46.28%4.16M | -46.28%4.16M | ---- | --7.74M | 5,587.50%7.74M |
-Current capital lease obligation | -16.86%1.32M | -16.86%1.32M | -7.13%1.41M | -8.85%1.43M | -16.00%1.42M | -12.01%1.59M | -12.01%1.59M | --1.52M | --1.57M | --1.69M |
Current deferred liabilities | -26.89%1.86M | -26.89%1.86M | -34.98%1.94M | -29.44%2.09M | -25.33%2.37M | -38.88%2.54M | -38.88%2.54M | -27.32%2.99M | -36.70%2.97M | -26.39%3.17M |
Current liabilities | -2.80%30.29M | -2.80%30.29M | 5.64%27.47M | -18.33%28.54M | -18.66%29.45M | -21.31%31.16M | -21.31%31.16M | -11.90%26M | 23.99%34.94M | 22.33%36.21M |
Non current liabilities | ||||||||||
Long term debt and capital lease obligation | -54.79%33.43M | -54.79%33.43M | -60.71%32.36M | -39.45%45.02M | 1.88%75.4M | -0.37%73.95M | -0.37%73.95M | 6.10%82.35M | -4.07%74.35M | -4.38%74.01M |
-Long term debt | -55.59%31.44M | -55.59%31.44M | -62.02%30.03M | -40.01%42.4M | 3.53%72.55M | 1.12%70.79M | 1.12%70.79M | 1.85%79.05M | -8.80%70.68M | -9.46%70.08M |
-Long term capital lease obligation | -36.84%2M | -36.84%2M | -29.39%2.33M | -28.72%2.61M | -27.62%2.85M | -25.09%3.16M | -25.09%3.16M | --3.3M | --3.67M | --3.93M |
Non current deferred liabilities | -46.94%364K | -46.94%364K | -29.64%394K | -21.15%440K | -4.79%735K | -28.32%686K | -28.32%686K | -60.26%560K | -62.58%558K | -46.09%772K |
Non current accrued expenses | -33.53%222K | -33.53%222K | -24.44%269K | -28.12%271K | -31.46%268K | -18.14%334K | -18.14%334K | -16.43%356K | -13.73%377K | -9.49%391K |
Employee benefits | -16.72%528K | -16.72%528K | -33.04%464K | -34.20%458K | -44.00%467K | -26.87%634K | -26.87%634K | -17.99%693K | -25.24%696K | -16.10%834K |
Other non current liabilities | 51.18%511K | 51.18%511K | 107.14%696K | 69.39%664K | 57.75%672K | 57.21%338K | 57.21%338K | 57.75%336K | 72.69%392K | -24.87%426K |
Total non current liabilities | -53.84%35.06M | -53.84%35.06M | -59.45%34.18M | -38.97%46.85M | 0.95%77.54M | -1.43%75.94M | -1.43%75.94M | 3.94%84.3M | -5.44%76.76M | -5.64%76.81M |
Total liabilities | -38.99%65.35M | -38.99%65.35M | -44.11%61.65M | -32.51%75.39M | -5.33%106.99M | -8.18%107.1M | -8.18%107.1M | -0.28%110.3M | 2.14%111.7M | 1.82%113.02M |
Shareholders'equity | ||||||||||
Share capital | 0.00%30K | 0.00%30K | 0.00%30K | 0.00%30K | 0.00%30K | 3.45%30K | 3.45%30K | 11.11%30K | 11.11%30K | 11.11%30K |
-common stock | 0.00%30K | 0.00%30K | 0.00%30K | 0.00%30K | 0.00%30K | 3.45%30K | 3.45%30K | 11.11%30K | 11.11%30K | 11.11%30K |
Retained earnings | -17.94%-308.9M | -17.94%-308.9M | -20.00%-300.93M | -20.66%-291.65M | -15.96%-271.7M | -16.87%-261.9M | -16.87%-261.9M | -17.09%-250.79M | -21.11%-241.72M | -23.96%-234.31M |
Paid-in capital | 25.57%311.24M | 25.57%311.24M | 30.36%311.01M | 25.42%295.32M | 6.76%249.18M | 6.76%247.85M | 6.76%247.85M | 6.75%238.59M | 5.88%235.47M | 5.23%233.39M |
Total stockholders'equity | 116.90%2.37M | 116.90%2.37M | 183.06%10.11M | 159.50%3.7M | -2,438.04%-22.49M | -273.22%-14.02M | -273.22%-14.02M | -230.23%-12.17M | -127.25%-6.22M | -102.70%-886K |
Noncontrolling interests | -17.72%469K | -17.72%469K | -34.34%520K | -2.65%662K | -15.32%575K | -11.63%570K | -11.63%570K | 18.56%792K | 21.65%680K | 6.76%679K |
Total equity | 121.10%2.84M | 121.10%2.84M | 193.41%10.63M | 178.74%4.36M | -10,485.51%-21.91M | -253.91%-13.45M | -253.91%-13.45M | -213.63%-11.38M | -123.69%-5.54M | -100.62%-207K |
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 with Explanatory Notes | -- | -- | -- | -- | Unqualified Opinion with Explanatory Notes | -- | -- | -- | -- |