OTC : INXDF

The INX Digital Company, Inc. — Financials

$0.1325 USD

$0 (0.0%)

Volume
5K
Average Volume
25K
Market Capitalization
$31.56M
P/E Ratio
-1.44
Dividend Yield
0.00%
Price Target
Year High
$0.31
Year Low
$0.02
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.04
INXDF Financial Statements
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31
revenue 1.29M 12.79M 13.22M 2.54M - - - -
costOfRevenue 836K 12.36M 8.76M 264.65K - - - -
grossProfit 457K 439.92K 4.46M 2.28M - - - -
researchAndDevelopmentExpenses 2.93M 3.32M 5.31M 3.85M 1.58M 468K 525K 168K
generalAndAdministrativeExpenses 7.79M 10.28M 16.58M 33.14M 38678 2.42M 3.14M 1.59M
sellingAndMarketingExpenses 3.12M 3.89M 7.03M 6.41M - 108K - -
sellingGeneralAndAdministrativeExpenses 10.92M 14.16M 23.6M 39.55M 38678 121.05K 3.14M 1.59M
otherExpenses -26.65M 1.77M -5.88M - - - - -
operatingExpenses -12.8M 19.25M 28.91M 43.4M 38678 121.05K 4M 1.91M
costAndExpenses -11.96M 31.84M 29.37M 43.4M -38713 -121K 3.66M 1.76M
netInterestIncome 2.17M 1.52M 113K - - - - -
interestIncome 2.37M 1.71M 787K - - - 6000 3000
interestExpense 199K 187K 674K 427K - - - -
depreciationAndAmortization 235K 689.42K 1.19M 264.65K 3000 2.99M 3.66M 1.76M
ebitda -13.31M -12.66M 201.39M -212.5M -11.79M 2.87M -346K -153K
ebit -13.54M -13.58M 200.59M -212.76M -11.79M -121K -3.66M -1.76M
nonOperatingIncomeExcludingInterest -4.25M -5.48M -225.21M 173.8M - - - -
operatingIncome 13.26M -17.66M -16.34M -40.85M -38678.28 -121K -3.66M -1.76M
totalOtherIncomeExpensesNet 4.05M 5.3M 224.54M -174.23M 11.75M -697K -346K -153K
incomeBeforeTax 17.3M -13.52M 208.2M -215.08M -38713 -3.69M -4.01M -1.91M
incomeTaxExpense -1000 -20000 119K 157K - -2.99M - -
netIncomeFromContinuingOperations 17.31M -13.5M 208.08M -215.24M -38713 -121K -4.01M -1.91M
netIncomeFromDiscontinuedOperations 1.25M 290K - - - - - -
otherAdjustmentsToNetIncome - - - - 34.72 - - -
netIncome 18.56M -13.21M 208.08M -215.24M -38678.28 -121K -4.01M -1.91M
netIncomeDeductions - - - - 24.29M - - -
bottomLineNetIncome 18.56M -13.21M 208.08M -215.24M -38713 -121K -4.01M -1.91M
eps 0.08 -0.06 1.02 -1.05 -0.02 -0.1 -1.38 -1.06
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31
cashAndCashEquivalents 10.04M 12.91M 19.86M 500.36K 7.58M 355.37K 649K -
shortTermInvestments 14.72M 28.28M 23.51M - - - - -
cashAndShortTermInvestments 24.77M 40.38M 43.37M 500.36K 7.58M 355.37K 649K -
netReceivables 6.42M 2.45M 959.56K 2.63M - - - -
accountsReceivables 19000 706K 506K 832.87K - - - -
otherReceivables 6.4M 1.73M 405K 1.8M - - - -
inventory 3822 -597K 8.46M -9.95M - - - -
prepaids 710K 827K 1.1M 580K 258K 255K 258K 517K
otherCurrentAssets 20.76M 20.71M 31.03M 28.06M 214K 53000 114K -
totalCurrentAssets 52.67M 63.77M 57.54M 500.36K 8.05M 355.37K 1.02M 517K
propertyPlantEquipmentNet 408K 1.08M 1.7M 1.15M 32000 - - -
goodwill 1.02M 2.25M 2.29M 2.46M - - - -
intangibleAssets 2.47M 3.3M 3.53M 4.39M - - - -
goodwillAndIntangibleAssets 3.48M 5.55M 5.82M 6.85M - - - -
longTermInvestments 10.68M 3.83M 16.38M 14.44M - - - -
taxAssets - - -11.73M - - - - -
otherNonCurrentAssets 9.3M 901K 11.73M -22.43M - - - -
totalNonCurrentAssets 14.57M 10.46M 23.9M 23.43M 32000 - - -
otherAssets - 597K - -23.43M - - - -
totalAssets 67.24M 74.83M 81.44M 500.36K 8.08M 355.37K 1.02M 517K
totalPayables 8.47M 3.1M 2.46M 3.17M 423K 496K 298K 314K
accountPayables 8.47M 3.1M 2.46M 3.17M 423K 496K 298K 314K
otherPayables - - - - - - - -
accruedExpenses - - - - 905K - - -
shortTermDebt - - - 319K 148K 145K 106K 63000
capitalLeaseObligationsCurrent 228K 390K 519K 319K - - - -
taxPayables - - - - - - - -
deferredRevenue - 85000 2.61M -296.17M - -641K - -
otherCurrentLiabilities 26.49M 58.6M 61.04M 296.81M 28.36M -634.17K 563K 78000
totalCurrentLiabilities 35.19M 62.18M 64.02M 172K 29.83M 6827.07 967K 455K
longTermDebt - - - 821K - - - -
capitalLeaseObligationsNonCurrent - 479K 868K 821K - - - -
deferredRevenueNonCurrent - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - -
otherNonCurrentLiabilities - 597K - -821K - - - -
totalNonCurrentLiabilities - 1.08M 868K 821K - - - -
otherLiabilities - - - -821K - - - -
capitalLeaseObligations 228K 869K 1.39M 1.14M - - - -
totalLiabilities 35.19M 63.26M 64.88M 172K 29.83M 6827.07 967K 455K
treasuryStock - - - - - - - -
preferredStock - - - - - - 1.0 1.0
commonStock - - 57.05M 827.89K 18000 15000 14000 7000
retainedEarnings -34.48M -53.04M -39.83M -499.54K -32.67M -8.34M -4.65M -637K
additionalPaidInCapital 65.47M 64.12M 582K 24.18M 10.87M 6.8M 4.72M 736K
date 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31
netIncome 18.56M -13.21M 208.08M -325.96K -38678.28 -121.05K -4.01M -1.91M
depreciationAndAmortization 494.08K 689.42K 1.19M 264.65K 3000 - - -
deferredIncomeTax -1000 205K 119K -264.65K -573K - - -
stockBasedCompensation 739K 3.55M -5.77M 30.7M 570K 202K 216K 264K
changeInWorkingCapital -1.5M 635.44K -2.62M 154.24K 10818 1043.38 217K -1.21M
accountsReceivables -137K -200K 328K 213.11K - - - -
inventory - 183K 1.03M -1.04M - - - -
accountsPayables -377K 556K -1.03M 1.2M - - - -
otherWorkingCapital -986K 96443 -2.95M -215.23K 10818 1043.38 217K -1.21M
otherNonCashItems -29.44M -1.62M -223.86M 1.27 0.25 48308 315K 1.1M
netCashProvidedByOperatingActivities -11.15M -9.76M -22.86M -148.12K -27860.03 -71699 -3.26M -1.76M
investmentsInPropertyPlantAndEquipment -120K -48000 -335K -130.84K -35000 - - -
acquisitionsNet -293K - - -5.19M - - - -
purchasesOfInvestments -25.58M -9.03M -33.4M -14.89M - - - -
salesMaturitiesOfInvestments 32.18M 20.82M 6.53M -3 - - - -
otherInvestingActivities 91000 74000 -218K 47.35M - - -71000 -
netCashProvidedByInvestingActivities 6.27M 11.82M -27.42M 27.15M -35000 - -71000 -
netDebtIssuance -435K -564K -578K -68000 - - - -
longTermNetDebtIssuance -435K -564K -578K -68000 - - - -
shortTermNetDebtIssuance - - - - - - - -
netStockIssuance -12000 2.22M 29.56M - - - - -
netCommonStockIssuance -12000 2.22M 29.56M - - - - -
commonStockIssuance 141.84K 2.23M 29.59M 314.91K - 355.75K - -
commonStockRepurchased -12000 -6000 -29000 - - - - -
netPreferredStockIssuance - - - - - - - -
netDividendsPaid - - - - - - - -
commonDividendsPaid - - - - - - - -
preferredDividendsPaid - - - - - - - -
otherFinancingActivities 149K 14000 421K 314.91K 13.61M 355.75K 3.98M 1.76M
netCashProvidedByFinancingActivities -298K 1.68M 29.4M 314.91K 13.61M 355.75K 3.98M 1.76M
date 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31
revenue 241K 277K 308K 338K 1.49M 1.72M 7.16M 1.23M 1.43M 3.45M
costOfRevenue 159K 214K -108K 364K 359K 220.01K 6.25M 1.98M 2.23M 1.87M
grossProfit 82000 63000 416K -26000 1.13M 90000 927.96K -696K -834K 1.58M
researchAndDevelopmentExpenses 799K 687K 774.51K 745K 788K 748.64K 229K 1.02M 1.02M 1.03M
generalAndAdministrativeExpenses 2.2M 2.72M 2.23M 1.78M 3.2M 2.94M 3.46M 2.44M 3.32M 4.24M
sellingAndMarketingExpenses 755K 797K 927K 762K 764K 676K 810K 1.04M 1.08M 1.06M
sellingGeneralAndAdministrativeExpenses 2.96M 3.51M 3.16M 2.54M 3.96M 3.6M 4.27M 3.48M 4.4M 5.3M
otherExpenses 521K -1000 -25.68M -830K - - 795K - 180K -
operatingExpenses 4.28M 4.2M 4.55M 2.46M 4.72M 4.35M 5.29M 5.57M 5.61M 6.13M
costAndExpenses 4.44M 4.41M -21.85M 2.82M 5.08M 4.57M 11.54M 7.49M 5.65M 7.98M
netInterestIncome 1.34M 303K 647K 541K 410K 491K 830K 252K 250K 151K
interestIncome 1.39M 486K 630K 599K 571.88K 566K 830K 460K 366K 376K
interestExpense 51000 183K -17000 58000 162K 75000 - 208K 116K 225K
depreciationAndAmortization 66000 99000 115K 135K 143K 125.44K 139.76K 138.22K 201K 200.02K
ebitda -16.32M -4.91M -11.76M 29.48M -5.64M 6.11M 18.54M -13.05M -17.22M -176K
ebit -16.38M -4.99M -11.63M 29.35M -5.78M 6.01M 19.23M -13.19M -17.65M -376K
nonOperatingIncomeExcludingInterest 12.19M 873K 8.09M -31.83M 2.19M -8.64M -22.79M 8.64M 13.4M -4.15M
operatingIncome -4.19M -4.14M -4.35M -2.48M -3.59M -2.58M -4.39M -4.84M -4.02M -4.53M
totalOtherIncomeExpensesNet -12.24M -1.06M -7.51M 31.78M -2.35M 8.54M 23.62M -8.87M -13.52M 3.93M
incomeBeforeTax -16.43M -5.19M -11.86M 29.29M -5.94M 5.99M 19.23M -13.68M -17.53M -601K
incomeTaxExpense 5000 - -1000 5000 -129K -9000 61000 7000 17000 74000
netIncomeFromContinuingOperations -16.44M -5.19M -11.86M 29.29M -5.81M 6M 19.17M -13.69M -17.55M -675K
netIncomeFromDiscontinuedOperations - - 1.14M 37000 - -155K - 51000 - -
otherAdjustmentsToNetIncome - - - - - - -516K - - -
netIncome -16.44M -5.19M -10.72M 29.32M -5.81M 5.84M 18.65M -13.64M -17.55M -675K
netIncomeDeductions - - 810.24K - - - - - - -
bottomLineNetIncome -16.44M -5.19M -10.72M 29.32M -5.81M 5.84M 19.17M -13.64M -17.55M -675K
eps -0.07 -0.02 -0.04 0.12 -0.02 0.03 0.08 -0.06 -0.08 -0.0
date 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31
cashAndCashEquivalents 3.92M 9.09M 10.04M 10.53M 10.71M 28.82M 29.28M 12.81M 15.53M 17.87M
shortTermInvestments 23.34M 14.28M 14.72M 18.37M 25.52M 26.64M 28.28M 26.74M 23.08M 23.04M
cashAndShortTermInvestments 27.27M 23.37M 24.77M 28.9M 36.23M 55.47M 57.56M 39.55M 38.61M 40.92M
netReceivables 1.79M 2.05M 6.42M 1.6M 886.87K 963.01K 2.45M 1.04M 1.09M 1.11M
accountsReceivables 27000 4000 19000 9000 886.87K 963.01K 796K 903K 900K 1.11M
otherReceivables 1.76M 2.05M 6.4M 1.59M 1.77M 2.08M 1.73M 141K 193K -
inventory - - 3822 - 131 - - 16.35M 13.57M 11.99M
prepaids 919K 1.2M 710K 1.59M 1.77M 2.08M 827K -14.95M -12.13M 1.17M
otherCurrentAssets 21.59M 21.58M 20.76M 27.79M 22.92M 7.09M 39.35M 43.08M 40.06M 36.28M
totalCurrentAssets 50.65M 47M 52.67M 58.29M 61.81M 63.52M 64.04M 66.11M 62.81M 60.43M
propertyPlantEquipmentNet 267K 319K 408K 464K 891K 987.98K 1.07M 1.17M 1.27M 1.65M
goodwill 1.02M 1.02M 1.02M 1.02M 2.21M 2.23M 2.24M 2.19M 2.23M 2.26M
intangibleAssets 2.35M 2.42M 2.47M 2.45M 3.15M 3.23M 3.3M 3.24M 3.34M 3.43M
goodwillAndIntangibleAssets 3.37M 3.43M 3.48M 3.47M 5.36M 5.46M 5.55M 5.43M 5.57M 5.69M
longTermInvestments 4.47M 12.02M 10.68M 5.7M 2.57M 4.15M 3.81M 5.57M 8M 11.42M
taxAssets - - - - - -1.47M -3.31M -1.5M -5.1M -7.23M
otherNonCurrentAssets 2.97M 10.59M 9.3M 3.86M 889K 1.47M 3.28M 1.5M 5.1M 7.23M
totalNonCurrentAssets 8.1M 15.77M 14.57M 9.64M 9.71M 10.59M 10.41M 12.17M 14.84M 18.76M
otherAssets - - - - - - - - - -
totalAssets 58.75M 62.77M 67.24M 67.92M 71.52M 74.11M 74.45M 78.29M 77.65M 79.19M
totalPayables 6.65M 7.77M 8.47M 6.93M 2.49M 3.08M 3.1M 2.31M 2.58M 2.82M
accountPayables 6.65M 7.77M 8.47M 6.93M 2.49M 3.08M 3.1M 2.31M 2.87M 2.82M
otherPayables - - - - - - - - -289K -
accruedExpenses - - - - - - - - - -
shortTermDebt - 173.01K 227.86K - - - - - - -
capitalLeaseObligationsCurrent 131K 173K 228K 217K 281K 323K 390K 481K 511K 528K
taxPayables - - - - - - - - - -
deferredRevenue - - - 35000 85000 119.88K 84565 85000 4.19M 3.08M
otherCurrentLiabilities 41.94M 27.65M 26.27M 18.88M 55.76M 52.29M 58.69M 83.06M 73.28M 57.77M
totalCurrentLiabilities 48.72M 35.76M 35.19M 26.07M 58.62M 55.64M 61.86M 85.85M 76.36M 61.13M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - 58000 327K 400K 479K 481K 599K 717K
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - 591.49K 8000 109K 15000
totalNonCurrentLiabilities - - - 58000 327K 399.59K 1.07M 489K 708K 732K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 131K 173K 228K 275K 608K 723K 869K 962K 1.11M 1.24M
totalLiabilities 48.72M 35.76M 35.19M 26.12M 58.95M 56.04M 62.93M 86.34M 77.07M 61.86M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock - - - - - 64.54M 63.79M 63.65M 58.81M 58.11M
retainedEarnings -56.12M -39.68M -34.48M -23.77M -53.01M -47.15M -52.77M -71.69M -58.05M -40.5M
additionalPaidInCapital 65.88M 65.7M 65.47M 65.16M 64.82M 64.6M 582K 582K 582K 582K
date 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31
netIncome -16.44M -5.19M -10.72M 29.24M -5.81M 5.82M 19.17M -13.64M -17.55M -675K
depreciationAndAmortization 66000 99000 111.75K 135K 143K 125.44K 139.76K 140K 201K 200K
deferredIncomeTax 5000 - 3000 32000 -129K 93000 61000 53000 17000 74000
stockBasedCompensation 724K 195K 549K -424K 231K 227K 26000 1.29M 1.12M 1.12M
changeInWorkingCapital -958K 903K -377K -333K -217K -570.44K 1.57M 194K -501K -614K
accountsReceivables -23000 15000 -74000 118K 74555 -256.85K 199.78K -3000 212K -606K
inventory - - - - - - - 626.88K -89279 -339.02K
accountsPayables -954.01K 422.72K 369.97K -214.91K -482K -72673 773.51K -626.88K 89279 339.02K
otherWorkingCapital -935K 464K -303K -451K 190.45K -240.92K 598.11K 197K -713K -8000
otherNonCashItems 13.26M 1.56M 7.11M -31.28M 3.05M -7.24M -21.28M 9.12M 13.7M -3.71M
netCashProvidedByOperatingActivities -3.35M -2.44M -3.32M -2.62M -2.74M -2.45M -315.22K -2.85M -3.01M -3.61M
investmentsInPropertyPlantAndEquipment -2000 -11000 -100000 -20000 - - -1117.15 -7000 -7000 -33000
acquisitionsNet - 4.42M -293K - - - -0.85 - - -5.71M
purchasesOfInvestments -16.59M -8.79M -6.46M -7.19M -7.58M -4.31M -2.87M -4.75M 5257.4 -1.47M
salesMaturitiesOfInvestments 15.04M 7.87M 5.68M 10.78M 9.51M 6.15M 4.45M 5.82M 3.6M 7.18M
otherInvestingActivities -1.55M 3.5M -278.22K 4.88 36504 54754 -51828 19000 -5257.4 5.71M
netCashProvidedByInvestingActivities -1.55M 3.49M -1.18M 3.57M 1.97M 1.9M 1.52M 1.08M 3.59M 5.68M
netDebtIssuance -60000 -62000 -74000 -82000 -127K -152K -130K -149K -141K -144K
longTermNetDebtIssuance -60000 -62000 -74000 -82000 -127K -152K -130K -149K -141K -144K
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - 19014 - - - - 2.22M - -
netCommonStockIssuance - - 19014 - - - - 2.22M - -
commonStockIssuance - - 19108 6.98 948.99 129.42K 4719.92 2.23M 3036.02 4000.3
commonStockRepurchased - - -94.26 - -11912 - -12.61 -6000 - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -60933 -61812 -14 -82352 -12000 130K 1411 7000 3000 4000
netCashProvidedByFinancingActivities -60000 -62000 -55000 -82000 -139K -21901 -128.59K 2.08M -138K -140K