Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
MicroStrategy
MSTR
(Q2)Sep 30, 2024 | (FY)Mar 31, 2024 | (Q4)Mar 31, 2024 | (Q2)Sep 30, 2023 | (FY)Mar 31, 2023 | (Q4)Mar 31, 2023 | (Q2)Sep 30, 2022 | (FY)Mar 31, 2022 | (Q4)Mar 31, 2022 | (Q2)Sep 30, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | 21.60%670M | -16.62%542M | -16.62%542M | 18.24%551M | 66.24%650M | 66.24%650M | -42.26%466M | -32.70%391M | -32.70%391M | 0.25%807M |
-Cash and cash equivalents | 25.96%621M | -16.62%542M | -16.62%542M | 19.08%493M | 66.24%650M | 66.24%650M | -44.50%414M | -32.70%391M | -32.70%391M | -3.12%746M |
-Short-term investments | -15.52%49M | ---- | ---- | 11.54%58M | ---- | ---- | -14.75%52M | ---- | ---- | 74.29%61M |
-Accounts receivable | -9.72%1.59B | -26.07%964M | -26.07%964M | -6.49%1.76B | -6.39%1.3B | -6.39%1.3B | 34.94%1.88B | -11.33%1.39B | -11.33%1.39B | -42.28%1.39B |
-Taxes receivable | 233.33%30M | -14.94%131M | -14.94%131M | -52.63%9M | 43.93%154M | 43.93%154M | -75.64%19M | -18.94%107M | -18.94%107M | 100.00%78M |
-Other receivables | ---- | 57.73%541M | 57.73%541M | ---- | 49.78%343M | 49.78%343M | ---- | -63.82%229M | -63.82%229M | --335M |
Inventory | -23.99%1.15B | -28.85%1.21B | -28.85%1.21B | -14.82%1.52B | 9.88%1.7B | 9.88%1.7B | -11.13%1.78B | -14.61%1.55B | -14.61%1.55B | -3.38%2B |
Prepaid assets | ---- | -1.08%92M | -1.08%92M | ---- | 9.41%93M | 9.41%93M | ---- | -14.14%85M | -14.14%85M | --118M |
Total current assets | -10.43%3.45B | -16.19%3.66B | -16.19%3.66B | -8.15%3.85B | 4.42%4.37B | 4.42%4.37B | -12.44%4.2B | -14.18%4.18B | -14.18%4.18B | -10.93%4.79B |
Non current assets | ||||||||||
Net PPE | 7.15%1.53B | 6.88%1.48B | 6.88%1.48B | 1.49%1.43B | 6.31%1.38B | 6.31%1.38B | 1.08%1.41B | -13.28%1.3B | -13.28%1.3B | -7.88%1.39B |
-Gross PPE | 3.70%3.39B | 3.92%3.31B | 3.92%3.31B | -0.09%3.27B | 5.63%3.19B | 5.63%3.19B | -8.88%3.27B | -12.78%3.02B | -12.78%3.02B | 3.64%3.59B |
-Accumulated depreciation | -1.03%-1.86B | -1.66%-1.84B | -1.66%-1.84B | 1.29%-1.84B | -5.12%-1.81B | -5.12%-1.81B | 15.18%-1.87B | 12.39%-1.72B | 12.39%-1.72B | -12.53%-2.2B |
Goodwill and other intangible assets | -5.48%621M | 0.46%654M | 0.46%654M | 0.31%657M | 2.84%651M | 2.84%651M | -24.19%655M | -30.67%633M | -30.67%633M | -11.48%864M |
-Goodwill | -5.51%343M | -3.02%353M | -3.02%353M | -4.22%363M | -0.55%364M | -0.55%364M | -31.96%379M | -33.94%366M | -33.94%366M | -2.62%557M |
-Other intangible assets | -5.44%278M | 4.88%301M | 4.88%301M | 6.52%294M | 7.49%287M | 7.49%287M | -10.10%276M | -25.63%267M | -25.63%267M | -24.01%307M |
Financial assets | -5.26%18M | -27.94%49M | -27.94%49M | -38.71%19M | 466.67%68M | 466.67%68M | 82.35%31M | -40.00%12M | -40.00%12M | -45.16%17M |
Non current prepaid assets | ---- | -16.98%44M | -16.98%44M | ---- | --53M | --53M | ---- | ---- | ---- | --28M |
Defined pension benefit | 35.82%182M | -24.63%153M | -24.63%153M | -41.99%134M | -42.33%203M | -42.33%203M | -7.23%231M | 81.44%352M | 81.44%352M | 8.73%249M |
Total non current assets | 1.05%2.68B | 0.53%2.68B | 0.53%2.68B | -0.38%2.66B | 7.17%2.66B | 7.17%2.66B | -1.99%2.67B | -13.48%2.48B | -13.48%2.48B | -8.57%2.72B |
Total assets | -5.75%6.14B | -9.86%6.34B | -9.86%6.34B | -5.13%6.51B | 5.45%7.03B | 5.45%7.03B | -8.65%6.86B | -13.92%6.67B | -13.92%6.67B | -10.09%7.51B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Payables | -8.50%2.15B | -14.59%1.78B | -14.59%1.78B | -11.31%2.35B | 6.93%2.08B | 6.93%2.08B | 5.87%2.65B | -33.26%1.95B | -33.26%1.95B | -32.18%2.51B |
-accounts payable | -8.53%2.07B | -21.18%655M | -21.18%655M | -11.84%2.26B | 10.36%831M | 10.36%831M | 258.52%2.57B | -24.40%753M | -24.40%753M | -79.97%716M |
-Total tax payable | -7.78%83M | -28.57%75M | -28.57%75M | 4.65%90M | 8.25%105M | 8.25%105M | -9.47%86M | -34.01%97M | -34.01%97M | -20.83%95M |
-Other payable | ---- | -8.54%1.05B | -8.54%1.05B | ---- | 4.46%1.15B | 4.46%1.15B | ---- | -38.18%1.1B | -38.18%1.1B | --1.7B |
Current provisions | -15.49%60M | 0.00%63M | 0.00%63M | 57.78%71M | 12.50%63M | 12.50%63M | 55.17%45M | 60.00%56M | 60.00%56M | -40.82%29M |
Current debt and capital lease obligation | 149.55%277M | -26.55%130M | -26.55%130M | -53.75%111M | -43.27%177M | -43.27%177M | -33.70%240M | 327.40%312M | 327.40%312M | -12.56%362M |
-Current debt | 163.73%269M | -27.38%122M | -27.38%122M | -55.26%102M | -44.37%168M | -44.37%168M | -35.04%228M | 387.10%302M | 387.10%302M | -12.90%351M |
-Current capital lease obligation | -11.11%8M | -11.11%8M | -11.11%8M | -25.00%9M | -10.00%9M | -10.00%9M | 9.09%12M | -9.09%10M | -9.09%10M | 0.00%11M |
Current liabilities | -1.76%2.51B | -12.82%2.52B | -12.82%2.52B | -15.70%2.56B | -8.19%2.89B | -8.19%2.89B | -15.24%3.03B | -12.40%3.15B | -12.40%3.15B | -14.63%3.58B |
Non current liabilities | ||||||||||
Long term provisions | -8.70%21M | -39.29%17M | -39.29%17M | -36.11%23M | 0.00%28M | 0.00%28M | 38.46%36M | 3.70%28M | 3.70%28M | 30.00%26M |
Long term debt and capital lease obligation | -21.13%1.13B | -8.79%1.36B | -8.79%1.36B | 23.83%1.43B | 59.12%1.49B | 59.12%1.49B | 4.72%1.15B | -27.92%937M | -27.92%937M | -13.77%1.1B |
-Long term debt | -21.32%1.1B | -8.49%1.34B | -8.49%1.34B | 25.61%1.4B | 62.76%1.46B | 62.76%1.46B | 5.60%1.11B | -28.18%897M | -28.18%897M | -13.61%1.05B |
-Long term capital lease obligation | -12.90%27M | -22.58%24M | -22.58%24M | -24.39%31M | -22.50%31M | -22.50%31M | -14.58%41M | -21.57%40M | -21.57%40M | -17.24%48M |
Derivative product liabilities | -37.50%10M | -13.33%13M | -13.33%13M | 14.29%16M | -6.25%15M | -6.25%15M | --14M | 433.33%16M | 433.33%16M | ---- |
Total non current liabilities | -20.79%1.2B | -10.21%1.43B | -10.21%1.43B | 18.20%1.52B | 48.74%1.6B | 48.74%1.6B | 1.98%1.29B | -26.56%1.07B | -26.56%1.07B | -13.81%1.26B |
Total liabilities | -8.86%3.72B | -11.89%3.96B | -11.89%3.96B | -5.60%4.08B | 6.27%4.49B | 6.27%4.49B | -10.75%4.32B | -16.49%4.23B | -16.49%4.23B | -14.42%4.84B |
Shareholders'equity | ||||||||||
Share capital | -3.72%207M | 0.00%215M | 0.00%215M | 0.00%215M | -1.38%215M | -1.38%215M | -2.71%215M | -1.36%218M | -1.36%218M | 0.00%221M |
-common stock | -3.72%207M | 0.00%215M | 0.00%215M | 0.00%215M | -1.38%215M | -1.38%215M | -2.71%215M | -1.36%218M | -1.36%218M | 0.00%221M |
Retained earnings | 7.83%2.15B | -3.80%2B | -3.80%2B | -1.68%1.99B | 1.37%2.08B | 1.37%2.08B | -11.10%2.03B | -12.62%2.05B | -12.62%2.05B | 2.24%2.28B |
Paid-in capital | 0.00%148M | 0.00%161M | 0.00%161M | 0.00%148M | 1.90%161M | 1.90%161M | 0.00%148M | 1.94%158M | 1.94%158M | 0.00%148M |
Less: Treasury stock | -36.84%12M | -10.53%17M | -10.53%17M | --19M | -20.83%19M | -20.83%19M | ---- | --24M | --24M | ---- |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | 16.67%-20M | ---- | ---- | 17.24%-24M |
Total stockholders'equity | -0.53%2.42B | -6.26%2.38B | -6.26%2.38B | -4.33%2.43B | 4.01%2.54B | 4.01%2.54B | -4.86%2.54B | -9.09%2.44B | -9.09%2.44B | -1.04%2.67B |
Total equity | -0.53%2.42B | -6.26%2.38B | -6.26%2.38B | -4.33%2.43B | 4.01%2.54B | 4.01%2.54B | -4.86%2.54B | -9.09%2.44B | -9.09%2.44B | -1.04%2.67B |
Currency Unit | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |