Intchains Group
ICG
BIGG DIGITAL ASSETS INC
BBKCF
NEPTUNE DIGITAL ASSETS CORP
NPPTF
Bitdeer Technologies
BTDR
MicroStrategy
MSTR
(FY)Dec 31, 2023 | (FY)Dec 31, 2022 | (FY)Dec 31, 2021 | (FY)Dec 31, 2020 | (FY)Dec 31, 2019 | (FY)Dec 31, 2018 | (FY)Dec 31, 2017 | (FY)Dec 31, 2016 | (FY)Dec 31, 2015 | (FY)Dec 31, 2014 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow (Indirect Method) | ||||||||||
Cash flow from continuing operating activities | ||||||||||
Net income from continuing operations | 56.37%-98.3M | -165.37%-225.3M | 80.91%-84.9M | -337.81%-444.7M | 6.25%187M | 13.62%176M | 9.70%154.9M | 13.50%141.2M | 87.07%124.4M | 3.26%66.5M |
Other non cash items | 30.10%127.5M | -2.97%98M | -69.97%101M | 518.20%336.3M | 42.78%54.4M | 2.97%38.1M | -25.25%37M | 10.99%49.5M | -5.51%44.6M | -3.08%47.2M |
Change In working capital | 114.59%13.8M | -459.76%-94.6M | 83.66%-16.9M | -103.14%-103.4M | -126.22%-50.9M | -66.67%-22.5M | 6.25%-13.5M | 57.65%-14.4M | -996.77%-34M | -114.76%-3.1M |
-Change in receivables | 100.68%800K | -38.92%-118.5M | -250.71%-85.3M | 175.47%56.6M | -29.98%-75M | -9.49%-57.7M | -24.00%-52.7M | -29.97%-42.5M | -21.56%-32.7M | -222.83%-26.9M |
-Change in inventory | -60.00%-2.4M | 21.05%-1.5M | -165.52%-1.9M | 211.54%2.9M | -85.71%-2.6M | -180.00%-1.4M | -145.45%-500K | 257.14%1.1M | -16.67%-700K | 72.73%-600K |
Cash from discontinued investing activities | ||||||||||
Operating cash flow | 3.98%230M | 29.43%221.2M | 249.91%170.9M | -132.00%-114M | 16.10%356.2M | 3.82%306.8M | 8.68%295.5M | 7.51%271.9M | 8.91%252.9M | -17.10%232.2M |
Investing cash flow | ||||||||||
Cash flow from continuing investing activities | ||||||||||
Net PPE purchase and sale | 40.89%-94.4M | -3.17%-159.7M | 21.66%-154.8M | -85.02%-197.6M | 4.39%-106.8M | -4.69%-111.7M | 7.94%-106.7M | -19.12%-115.9M | -132.78%-97.3M | 46.82%-41.8M |
Net intangibles purchase and sale | -45.45%-8M | 87.41%-5.5M | -114.22%-43.7M | 23.02%-20.4M | -730.95%-26.5M | 135.29%4.2M | -88.89%-11.9M | 61.59%-6.3M | -118.67%-16.4M | -134.38%-7.5M |
Net business purchase and sale | -47.44%-11.5M | 76.92%-7.8M | -3.68%-33.8M | 69.45%-32.6M | 26.31%-106.7M | -166.18%-144.8M | 34.14%-54.4M | -25.15%-82.6M | -1,018.64%-66M | 37.89%-5.9M |
Net investment purchase and sale | 245.95%10.8M | -121.08%-7.4M | 831.25%35.1M | 56.36%-4.8M | ---11M | ---- | ---- | ---- | ---- | ---- |
Cash from discontinued investing activities | ||||||||||
Investing cash flow | 42.85%-103.1M | 8.52%-180.4M | 22.79%-197.2M | -1.75%-255.4M | 0.52%-251M | -45.84%-252.3M | 15.53%-173M | -17.63%-204.8M | -253.14%-174.1M | 42.74%-49.3M |
Financing cash flow | ||||||||||
Cash flow from continuing financing activities | ||||||||||
Net issuance payments of debt | 326.78%92.3M | -277.73%-40.7M | -92.48%22.9M | -26.44%304.6M | 538.67%414.1M | -230.07%-94.4M | -108.34%-28.6M | 674.27%343M | 556.70%44.3M | 90.24%-9.7M |
Net common stock issuance | --0 | 88.00%-300K | -101.11%-2.5M | 3,748.39%226.2M | 36.08%-6.2M | -19.75%-9.7M | -5.19%-8.1M | 9.41%-7.7M | -165.63%-8.5M | -14.29%-3.2M |
Cash dividends paid | ---41.1M | ---- | ---- | ---- | -10.59%-78.3M | -9.43%-70.8M | -9.85%-64.7M | -8.27%-58.9M | -5.43%-54.4M | -2.58%-51.6M |
Net other financing activities | 31.32%-52.2M | -396.73%-76M | 38.80%-15.3M | -213.12%-25M | 180.07%22.1M | -601.82%-27.6M | 111.73%5.5M | -355.34%-46.9M | -364.10%-10.3M | 454.55%3.9M |
Cash from discontinued financing activities | ||||||||||
Financing cash flow | 69.20%-62.5M | -78.77%-202.9M | -127.96%-113.5M | 56.18%405.9M | 202.73%259.9M | -92.54%-253M | -168.90%-131.4M | 287.88%190.7M | 27.14%-101.5M | 38.47%-139.3M |
Net cash flow | ||||||||||
Beginning cash position | -38.04%233.1M | -27.72%376.2M | 8.82%520.5M | 306.37%478.3M | -62.55%117.7M | -3.11%314.3M | 437.09%324.4M | -27.84%60.4M | 104.65%83.7M | -43.82%40.9M |
Current changes in cash | 139.73%64.4M | -15.95%-162.1M | -483.01%-139.8M | -90.00%36.5M | 283.93%365.1M | -2,130.34%-198.5M | -103.45%-8.9M | 1,235.68%257.8M | -152.06%-22.7M | 234.57%43.6M |
Effect of exchange rate changes | -120.00%-3.8M | 522.22%19M | -178.95%-4.5M | 226.67%5.7M | -336.84%-4.5M | 258.33%1.9M | -119.35%-1.2M | 1,133.33%6.2M | 25.00%-600K | -260.00%-800K |
End cash Position | 26.00%293.7M | -38.04%233.1M | -27.72%376.2M | 8.82%520.5M | 306.37%478.3M | -62.55%117.7M | -3.11%314.3M | 437.09%324.4M | -27.84%60.4M | 104.65%83.7M |
Free cash flow | 114.22%88.9M | 198.81%41.5M | 88.07%-42M | -266.27%-352M | 50.78%211.7M | -11.70%140.4M | 17.52%159M | 4.88%135.3M | -23.67%129M | -9.24%169M |
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 |