Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

Bgin Blockchain Limited (BGIN)

Every figure this model derived for BGIN, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.

The figures, and where each came from

This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.

FigureValueXBRL tagAs at
capex 4,186,198 PaymentsToAcquirePropertyPlantAndEquipment 2025-12-31
cash 26,286,333 CashAndCashEquivalentsAtCarryingValue 2025-12-31
current assets 63,854,199 AssetsCurrent 2025-12-31
current liabilities 37,997,956 LiabilitiesCurrent 2025-12-31
equity 54,492,409 StockholdersEquity 2025-12-31
ocf -166,896,438 NetCashProvidedByUsedInOperatingActivities 2025-12-31
revenue 67,395,903 Revenues 2025-12-31
sbc 555,045 ShareBasedCompensation 2025-12-31

The ratios

The figures themselves rather than their scores — what somebody looking up BGIN on one particular measure came for.

RatioValue
cash operating margin-229.23
current ratio1.69
current ratio reported1.68
deferred revenue growth-71.89
dilution pct1.16
ev owner earnings-1.17
ev sales2.97
fcf margin-253.85
operating margin-261.28
owner earnings margin-254.67
revenue growth-77.7
revenue growth per share-77.96
roic-493.21
rule of 40-338.99
sbc pct revenue0.82

Everything else this filing tags

134 more elements from BGIN's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.

ElementNewestAs of PeriodsUnit
ComprehensiveIncomeNetOfTax-176,952,8062025-12-31 3USD
NetIncomeLoss-176,952,8062025-12-31 3USD
ProfitLoss-176,952,8062025-12-31 3USD
NetIncomeLossAvailableToCommonStockholdersBasic-176,857,8342025-12-31 3USD
NetIncomeLossAvailableToCommonStockholdersDiluted-176,857,8342025-12-31 3USD
OperatingIncomeLoss-176,094,6852025-12-31 3USD
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest-174,611,7762025-12-31 3USD
CostOfRevenue142,988,3092025-12-31 3USD
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization122,002,9532025-12-31 3USD
WeightedAverageNumberOfDilutedSharesOutstanding109,060,1592025-12-31 3shares
WeightedAverageNumberOfSharesOutstandingBasic109,060,1592025-12-31 3shares
OperatingCostsAndExpenses100,502,2792025-12-31 3USD
OperatingLossCarryforwards98,971,5852025-12-31 3USD
Assets92,835,6652025-12-31 2USD
LiabilitiesAndStockholdersEquity92,835,6652025-12-31 2USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect-88,518,0152025-12-31 3USD
IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest80,786,0662024-12-31 2USD
GrossProfit-75,592,4062025-12-31 3USD
IncreaseDecreaseInInventories74,133,4712025-12-31 3USD
InventoryWriteDown62,311,9832025-12-31 2USD
CryptoAssetDisposition59,515,9152025-12-31 3USD
ProceedsFromDisposalCryptoAsset59,515,9152025-12-31 3USD
InventoryValuationReserves59,311,6542025-12-31 2USD
PropertyPlantAndEquipmentGross56,432,4232025-12-31 2USD
NetCashProvidedByUsedInInvestingActivities55,548,5652025-12-31 3USD
StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest54,749,5842025-12-31 4USD
CryptoAssetMining49,209,4352025-12-31 3USD
DeferredTaxAssetsGross48,592,1522025-12-31 3USD
DeferredTaxAssetsValuationAllowance48,592,1522025-12-31 4USD
ImpairmentOfLongLivedAssetsHeldForUse42,570,8332025-12-31 2USD
Liabilities38,086,0812025-12-31 2USD
ValuationAllowanceDeferredTaxAssetChangeInAmount37,505,6592025-12-31 3USD
CryptoAssetCost35,143,3402025-12-31 2USD
TaxesPayableCurrent34,086,6652025-12-31 2USD
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment29,114,6922025-12-31 2USD
RetainedEarningsAccumulatedDeficit28,096,3622025-12-31 2USD
PropertyPlantAndEquipmentNet27,317,7312025-12-31 2USD
ProceedsFromIssuanceInitialPublicOffering26,878,3582025-12-31 1USD
AdditionalPaidInCapitalCommonStock26,637,2362025-12-31 1USD
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents26,286,3332025-12-31 4USD
StockIssuedDuringPeriodValueOther26,082,5612025-12-31 1USD
CryptoAssetPeriodIncreaseDecrease-23,355,6752025-12-31 3USD
NetCashProvidedByUsedInFinancingActivities22,829,8582025-12-31 3USD
CryptoAssetFairValue22,450,7332025-12-31 6USD
CryptoAssetFairValueCurrent22,450,7332025-12-31 2USD
DeferredTaxAssetsOperatingLossCarryforwards21,592,4652025-12-31 3USD
Depreciation21,050,5292025-12-31 3USD
CostDepreciationAmortizationAndDepletion20,985,3562025-12-31 3USD
ResearchAndDevelopmentExpense20,191,1472025-12-31 3USD
IncomeTaxesPaid18,130,9522025-12-31 1USD
IncomeTaxesPaidNet18,130,9522025-12-31 3USD
IncreaseDecreaseInAccruedIncomeTaxesPayable-17,758,5212025-12-31 3USD
NoncashOrPartNoncashAcquisitionFixedAssetsAcquired116,045,7682025-12-31 2USD
RevenueFromContractWithCustomerIncludingAssessedTax15,254,8722025-12-31 3USD
GeneralAndAdministrativeExpense13,868,9402025-12-31 3USD
DeferredTaxAssetsPropertyPlantAndEquipment13,802,4542025-12-31 2USD
CryptoAssetRealizedAndUnrealizedLossOperatingAndNonoperating11,588,3582025-12-31 3USD
DeferredTaxAssetsInventory11,062,5432025-12-31 2USD
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance9,894,3112024-12-31 2USD
UnrecognizedTaxBenefits9,300,0002025-12-31 2USD
InventoryNet7,849,4792025-12-31 2USD
PrepaidExpenseAndOtherAssetsCurrent6,112,7792025-12-31 2USD
PrepaidExpenseCurrent6,112,7792025-12-31 2USD
InventoryRawMaterials5,467,8222025-12-31 2USD
DividendsCash5,000,0002025-12-31 2USD
DividendsPayableCurrentAndNoncurrent5,000,0002025-06-30 4USD
IncreaseDecreaseInAccountsPayableAndAccruedLiabilities-4,086,9292025-12-31 3USD
PaymentsOfDividends4,051,0002025-12-31 1USD
OtherAssetImpairmentCharges3,968,2112025-12-31 1USD
AccountsPayableAndAccruedLiabilitiesCurrent3,288,7282025-12-31 2USD
IncreaseDecreaseInOtherReceivables-2,938,3612025-12-31 3USD
AccountsPayableTradeCurrent2,815,2282025-12-31 2USD
IncreaseDecreaseInAccountsReceivable-2,807,0302024-12-31 2USD
InventoryFinishedGoods2,381,6572025-12-31 2USD
IncomeTaxExpenseBenefit2,341,0302025-12-31 3USD
DeferredTaxAssetsOther2,134,6902025-12-31 1USD
DeferredIncomeTaxAssetsNet2,112,3532024-12-31 1USD
DeferredIncomeTaxExpenseBenefit2,112,3532025-12-31 3USD
DeferredTaxAssetsLiabilitiesNet2,112,3532024-12-31 1USD
IncomeTaxReconciliationDispositionOfAssets-2,112,3532024-12-31 1USD
ProvisionForOtherCreditLosses1,649,6532025-12-31 1USD
NonoperatingIncomeExpense1,482,9092025-12-31 3USD
DepositsAssetsNoncurrent1,436,4152025-12-31 2USD
CryptoAssetPaymentForService1,172,3912025-12-31 3USD
EmployeeBenefitsAndShareBasedCompensation1,172,3912025-12-31 3USD
CryptoAssetRealizedAndUnrealizedGainOperatingAndNonoperating965,3062025-12-31 3USD
DividendsPaidinkind949,0002025-06-30 1USD
InterestIncomeExpenseNonoperatingNet942,8922025-12-31 3USD
GainLossOnSaleOfPropertyPlantEquipment-818,3952025-12-31 3USD
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsVestedAndExpectedToVestOutstandingAggregateIntrinsicValue811,8282025-12-31 1USD
DeferredCostsCurrent795,7972024-12-31 1USD
OtherNonoperatingIncomeExpense729,5072025-12-31 3USD
OtherOperatingIncomeExpenseNet-729,5072025-12-31 3USD
WriteOffOfDeferredDebtIssuanceCost594,4732024-12-31 2USD
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets585,2802025-12-31 3USD
AllocatedShareBasedCompensationExpense555,0452025-12-31 1USD
StockIssuedDuringPeriodValueShareBasedCompensation555,0452025-12-31 1USD
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognized474,5002025-12-31 1USD
EmployeeRelatedLiabilitiesCurrent473,5002025-12-31 2USD
PaymentsOfStockIssuanceCosts427,9652024-12-31 2USD
SellingExpense393,4582025-12-31 3USD
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability347,5872024-12-31 2USD
IncomeTaxReconciliationOtherAdjustments-278,0652023-12-31 1USD
ContractWithCustomerLiabilityCurrent267,7262025-12-31 2USD
Supplies258,1982025-12-31 2USD
MinorityInterest257,1752025-12-31 2USD
AccumulatedOtherComprehensiveIncomeLossNetOfTax-244,0592025-12-31 2USD
CurrentIncomeTaxExpenseBenefit228,6772025-12-31 3USD
OperatingLeaseRightOfUseAsset227,3202025-12-31 2USD
IncreaseDecreaseInOperatingLeaseLiability-225,6062025-12-31 1USD
ProceedsFromSaleOfOtherPropertyPlantAndEquipment218,8482025-12-31 1USD
OtherNoncashExpense204,3872025-12-31 3USD
OtherLoansPayableCurrent199,3842025-12-31 2USD
OtherReceivablesNetCurrent195,4172025-12-31 2USD
ForeignCurrencyTransactionGainLossBeforeTax-189,4902025-12-31 3USD
ForeignCurrencyTransactionLossBeforeTax189,4902025-12-31 3USD
OperatingLeaseLiabilityCurrent131,6722025-12-31 2USD
ProceedsFromRepaymentsOfRelatedPartyDebt-110,7212024-12-31 2USD
ComprehensiveIncomeNetOfTaxAttributableToNoncontrollingInterest94,9722025-12-31 3USD
NetIncomeLossAttributableToNoncontrollingInterest94,9722025-12-31 3USD
OperatingLeaseLiabilityNoncurrent88,1252025-12-31 2USD
IncreaseDecreaseInContractWithCustomerLiability-87,2222025-12-31 3USD
IncreaseDecreaseInOtherAccountsPayable-82,5142025-12-31 3USD
IncreaseDecreaseInDueToRelatedParties13,4182025-12-31 1USD
AccountsReceivableNetCurrent9,5442025-12-31 1USD
ProceedsFromIssuanceOfCommonStock2,5002025-12-31 1USD
StockIssuedDuringPeriodValueNewIssues2,5002025-12-31 1USD
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents1,0242023-12-31 1USD
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax8702023-12-31 1USD
NumberOfReportableSegments22025-12-31 1pure
EarningsPerShareBasic-22025-12-31 3USD/shares
EarningsPerShareDiluted-22025-12-31 3USD/shares
EffectiveIncomeTaxRateContinuingOperations-02025-12-31 1pure
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes02025-12-31 1pure

What to be careful about

What this model itself distrusts about BGIN's figures. Written by the derivation as it ran, not added afterwards.