Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
MicroStrategy
MSTR
(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 | ||||||||||
Net income from continuing operations | 78.07%660.06M | 51.33%631.65M | 3.94%372.11M | -21.90%1.08B | -132.15%-61.16M | -7.16%370.67M | 3.13%417.4M | -9.36%358.01M | 6.22%1.39B | -11.96%190.2M |
Deferred tax | 53.20%272.2M | 34.02%211.03M | 8.74%144.9M | -26.73%635.67M | -50.80%167.3M | -17.32%177.68M | -24.62%157.45M | 28.34%133.25M | -5.08%867.61M | 14.56%340.01M |
Other non cash items | 51.12%238.78M | 190.48%245.04M | 48.93%268.77M | 35.31%737.81M | 212.83%314.98M | 137.55%158.01M | -29.49%84.36M | -30.17%180.47M | -10.65%545.29M | -43.76%100.69M |
Change In working capital | 202.91%490.29M | -1,595.65%-677.73M | -330.85%-810.96M | 267.63%458.66M | 490.68%524.99M | 172.31%161.86M | 83.94%-39.97M | -156.45%-188.22M | 66.31%-273.61M | -612.51%-134.38M |
-Change in receivables | 652.52%251.44M | 62.42%-68.43M | -180.25%-1.03B | 132.20%66.34M | 119.96%581.94M | -85.57%33.41M | 59.21%-182.08M | -43.46%-366.93M | 16.00%-206.05M | 533.72%264.57M |
-Change in inventory | 66.65%-67.2M | -74.12%-60.03M | -26.14%-154.68M | 62.22%-164.18M | -14.20%194.4M | 51.50%-201.49M | -324.17%-34.48M | 53.03%-122.62M | -90.95%-434.59M | 3.46%226.57M |
-Change in prepaid assets | ---- | ---- | ---- | -240.88%-274.32M | ---- | ---- | ---- | ---- | 16.20%-80.47M | ---- |
-Change in other current assets | -166.30%-138.82M | -1,056.92%-307.98M | 108.95%11.46M | 18.13%-8.57M | 1,403.76%198.16M | 16.62%-52.13M | 81.65%-26.62M | -160.27%-127.98M | 80.36%-10.46M | -108.79%-15.2M |
-Change in other current liabilities | 60.36%358.66M | 41.40%-75.67M | -53.82%259.26M | ---- | ---- | 290.71%223.66M | -209.57%-129.14M | 92.35%561.41M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 121.13%1.46B | -7.96%412.08M | -139.76%-126.46M | 9.35%2.25B | 142.72%819.49M | 63.13%661.79M | 62.36%447.71M | -69.29%318.03M | 39.94%2.05B | -51.92%337.62M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 22.39%-39.19M | 67.99%-12.74M | 41.59%-45.16M | -40.42%13.11M | -22.11%180.69M | -2.91%-50.5M | 45.25%-39.78M | 12.40%-77.31M | 272.63%22M | -53.26%231.97M |
Net intangibles purchase and sale | ---- | ---- | ---- | -356.51%-88.9M | ---- | ---- | ---- | ---- | 90.57%-19.47M | ---- |
Net investment purchase and sale | --1.97M | --7.09M | ---- | 29.64%-144.9M | ---- | --0 | --0 | ---- | ---205.93M | ---- |
Net other investing changes | -681.17%-583.53M | -2,387.96%-58.67M | -369.70%-25.57M | ---- | ---- | 137.29%100.41M | -107.72%-2.36M | -155.76%-5.44M | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | -1,537.21%-595.34M | -365.31%-55.29M | 25.25%-35.79M | 38.10%-302.21M | 10.46%-316.6M | 452.96%41.42M | 146.64%20.84M | 38.79%-47.88M | 36.23%-488.22M | -15.16%-353.59M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 12.63%132M | -60.77%77.33M | 133.47%74.84M | -118.14%-89.07M | -113.91%-179.76M | 134.44%117.19M | 496.48%197.1M | 54.75%-223.6M | 193.98%490.99M | 437.55%1.29B |
Net common stock issuance | -102.52%-671K | 202.63%68.46M | -29.73%-40.89M | 69.02%-162.27M | ---90.64M | 132.58%26.59M | -209.71%-66.7M | ---31.52M | -563.80%-523.77M | ---- |
Cash dividends paid | -1.03%-195.67M | -7.05%-208.19M | ---191.81M | 25.33%-580.7M | ---- | ---193.67M | 50.46%-194.48M | ---- | -98.51%-777.66M | ---- |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | -19.58%-313.32M | -3.10%-300.79M | 19.49%-357.89M | -23.08%-1.68B | -344.00%-678.52M | 53.68%-262.02M | 32.09%-291.75M | 31.10%-444.53M | 7.27%-1.36B | 132.57%278.08M |
Net cash flow | ||||||||||
Beginning cash position | -9.95%1.23B | -8.56%1.14B | 11.15%1.67B | 2.62%1.3B | 68.36%1.76B | 5.40%1.37B | -3.87%1.25B | 19.87%1.5B | -39.88%1.26B | -38.76%1.05B |
Current changes in cash | 25.74%554.76M | -68.32%56M | -198.29%-520.13M | 31.25%267.98M | -167.00%-175.63M | 356.82%441.19M | 189.05%176.79M | -155.82%-174.37M | 126.64%204.17M | 157.17%262.11M |
Effect of exchange rate changes | 187.55%41.01M | 162.66%35.23M | 88.43%-9.31M | 54.64%-77.59M | 256.28%105.94M | -36.68%-46.84M | -1.05%-56.23M | -502.33%-80.45M | -135.83%-171.06M | -112.48%-67.79M |
End cash Position | 3.69%1.83B | -11.94%1.22B | -9.04%1.12B | 14.67%1.49B | 14.67%1.49B | 68.36%1.76B | 11.12%1.38B | -19.66%1.23B | 2.62%1.3B | 2.62%1.3B |
Free cash flow | 132.66%1.42B | -1.52%395.98M | -171.74%-172.42M | 6.03%2.16B | 56.85%904.38M | 98.01%611.3M | 98.55%402.11M | -74.64%240.33M | 61.31%2.04B | -41.71%576.58M |
Currency Unit | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN | MXN |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |