Loading MIGI…
Loading financial statements…
Import this data to Google Sheets with:
=jivedata("MIGI","financials")Full statements spill as a table. For one cell: =jivedata("MIGI","Revenue") or =jivedata("MIGI","Revenue","TTM"). Install the Jive Data add-on, then paste into a cell.
MIGI • CIK 0001218683
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Deconsolidation, Gain (Loss), Amount | $9,472.976 | $-12,444.097 | $-12,444.097 | — |
| Current Federal Tax Expense (Benefit) | $2,381.973 | $935.717 | $288.087 | $288.087 |
| Current State and Local Tax Expense (Benefit) | $995.545 | $-229.642 | $42.602 | $42.602 |
| Current Income Tax Expense (Benefit) | $5,581.972 | $706.075 | $330.689 | $330.689 |
| Deferred Federal Income Tax Expense (Benefit) | $366.647 | $270.495 | $-318.163 | $-318.163 |
| Income Tax Expense (Benefit) | $5,948.619 | $976.57 | $12.526 | $82.737 |
| Cost of Revenue | $28,557.004 | $38,987.911 | $22,410.834 | $17,279.382 |
| Gross Profit | $15,014.716 | $20,277.214 | $17,343.251 | $10,100.669 |
| Operating Income (Loss) | $-60,320.003 | $-31,152.447 | $-19,293.091 | $-27,746.757 |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | $-52,596.474 | $-45,360.217 | $-23,644.043 | $-22,007.473 |
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-58,545.093 | $-46,336.787 | $-23,656.569 | $-23,656.569 |
| Net Income (Loss) Attributable to Noncontrolling Interest | $1,876.729 | $-205.086 | $-205.086 | $-205.086 |
| Net Income (Loss) Attributable to Parent | $-60,421.822 | $-46,131.701 | $-23,656.569 | $-22,090.21 |
| Weighted Average Number of Shares Outstanding, Basic | 15,659,241 | 17,828,761 | 1,176,430 | -13,124,638 |
| Revenues | $43,571.72 | — | $39,754.085 | $27,380.051 |
| Selling, General and Administrative Expense | $19,177.492 | $18,313.904 | $22,650.096 | $24,591.817 |
| Share-based Payment Arrangement, Noncash Expense | $10,834.838 | $14,064.883 | $8,975.579 | $7,000.219 |
| Depreciation, Depletion and Amortization, Nonproduction | $38,080.506 | $17,877.77 | $5,600.793 | $4,898.415 |
| Fair Value Adjustment of Warrants | — | $1,173.104 | $-590.126 | $1,356.975 |
| Operating Expenses | $75,334.719 | $51,429.661 | $36,636.342 | $37,847.426 |
| Foreign Currency Transaction Gain (Loss), before Tax | $-1,738.845 | $1,009.223 | $-1,264.378 | $-888.513 |
| InterestExpenseNonoperating | — | $3,097.64 | $3,366.519 | $3,722.224 |
| Other Nonoperating Income | $517.918 | $364.382 | $357.849 | $258.472 |
| Other Nonoperating Expense | $396.691 | $39.638 | $77.904 | $66.044 |
| Nonoperating Income (Expense) | $7,723.529 | $-14,207.77 | $-4,350.952 | $5,739.284 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Common Stock, Shares Authorized | 90,000,000 | 90,000,000 | 90,000,000 | 90,000,000 |
| Common Stock, Shares, Issued | 16,644,711 | 18,792,360 | 3,617,221 | 5,648,751 |
| Common Stock, Shares, Outstanding | 16,518,043 | 18,792,360 | 939,618 | 5,648,751 |
| Cash and Cash Equivalents, at Carrying Value | $4,476.339 | $6,089.837 | $13,271.256 | $16,290.273 |
| Prepaid Expense, Current | $3,556.933 | $4,748.749 | $3,677 | $7,035.68 |
| Property, Plant and Equipment, Net | $57,740.291 | $28,071.415 | $22,580.313 | $20,342.584 |
| CryptoAssetFairValueCurrent | — | — | $903.784 | $903.784 |
| Derivative Asset, Noncurrent | $4,058.088 | $2,884.984 | $3,475.11 | $3,450.53 |
| Accounts and Other Receivables, Net, Current | $12,105.387 | $15,167.729 | $9,642.423 | $9,441.721 |
| Security Deposit | — | $494.403 | $651.763 | $651.763 |
| Assets, Current | $20,138.659 | $26,006.315 | $27,494.463 | $32,767.674 |
| Operating Lease, Right-of-Use Asset | $2,307.399 | $3,983.378 | $3,240.017 | $2,536.535 |
| Assets | $84,766.244 | $61,440.495 | $57,441.666 | $59,749.086 |
| Operating Lease, Liability, Noncurrent | $1,016.216 | $2,523.957 | $1,718.423 | $826.997 |
| Finance Lease, Liability, Noncurrent | $50.164 | $207.957 | $207.957 | $1.904 |
| Liabilities | $54,381.614 | $64,679.332 | $60,559.457 | $47,304.408 |
| Accounts Payable, Trade, Current | $32,513.113 | $39,398.16 | $32,077.138 | $14,872.949 |
| Operating Lease, Liability, Current | $1,416.31 | $1,270.989 | $1,402.826 | $1,549.575 |
| Finance Lease, Liability, Current | $33.059 | $358.515 | $176.707 | $4.713 |
| Long-term Debt, Current Maturities | $19,352.752 | $20,919.754 | $25,184.363 | $30,050.174 |
| Liabilities, Current | $53,315.234 | $61,947.418 | $58,841.034 | $46,477.411 |
| Common Stock, Value, Issued | $16.645 | $18.792 | $3.617 | $5.649 |
| Additional Paid in Capital | $211,279.176 | $225,341.912 | $248,967.877 | $271,277.557 |
| Accumulated Other Comprehensive Income (Loss), Net of Tax | $608.688 | $198.625 | $365.45 | $382.127 |
| Retained Earnings (Accumulated Deficit) | $-182,666.465 | $-228,798.166 | $-252,454.735 | $-259,220.672 |
| Stockholders' Equity Attributable to Parent | $29,238.044 | $-3,238.837 | $-3,117.791 | $12,444.678 |
| (in thousands, except per share data) | FY 2023 | FY 2024 | FY 2025 | TTM |
|---|---|---|---|---|
| Net Income (Loss), Including Portion Attributable to Noncontrolling Interest | $-58,545.093 | $-46,336.787 | $-23,656.569 | $-23,656.569 |
| Net Cash Provided by (Used in) Operating Activities | $-2,545.664 | $3,562.603 | $-6,899.676 | $-24,765.866 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Period Increase (Decrease), Excluding Exchange Rate Effect | — | — | $7,181.419 | $13,050.641 |
| Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents | $4,476.339 | $6,089.837 | $13,271.256 | $10,241.3 |
| Depreciation, Depletion and Amortization, Nonproduction | $38,080.506 | $17,877.77 | $5,600.793 | $4,898.415 |
| Payments to Acquire Productive Assets | — | $1,957.902 | $148.95 | $148.95 |
| Operating Lease, Right-of-Use Asset, Amortization Expense | $1,436.186 | $958.571 | $1,314.386 | $1,388.189 |
| Proceeds from Sale of Property, Plant, and Equipment | $1,059.29 | $838.864 | $39.26 | $39.26 |
| Foreign Currency Transaction Gain (Loss), Unrealized | — | $1,626.705 | $-1,080.932 | $-759.924 |
| Net Cash Provided by (Used in) Investing Activities | $10,741.617 | $-1,119.038 | $-109.69 | $-108.982 |
| Share-based Payment Arrangement, Noncash Expense | $10,834.838 | $14,064.883 | $8,975.579 | $7,000.219 |
| Unrealized Gain (Loss) on Derivatives | $-7,241.883 | $-1,173.104 | $590.126 | $-1,356.975 |
| Gain (Loss) on Disposition of Property Plant Equipment | $-137.427 | $-18.262 | $-18.262 | $-18.262 |
| Accounts Receivable, Credit Loss Expense (Reversal) | — | — | $1,046.709 | $1,046.709 |
| Other Noncash Expense | — | $3,079.113 | $3,350.501 | $3,712.281 |
| Gain (Loss) on Termination of Lease | — | $-312.375 | $-26.268 | $-2.182 |
| Gain (Loss) on Extinguishment of Debt | — | $-12,959.923 | $-12,959.923 | $-12,959.923 |
| Proceeds from Issuance of Common Stock | $6,192.845 | — | $14,635.211 | $14,635.211 |
| Finance Lease, Principal Payments | $38.176 | $330.067 | $444.426 | $418.046 |
| Repayments of Long-term Debt | $12,464.358 | $500 | $500 | $500 |
| Net Cash Provided by (Used in) Financing Activities | $-4,647.279 | $-830.067 | $14,190.785 | $37,925.489 |
| Interest Paid, Excluding Capitalized Interest, Operating Activities | $1,424.233 | $18.527 | $16.018 | $9.943 |
| IncomeTaxPaidFederalAfterRefundReceived | — | — | $-25.905 | $358 |
| IncomeTaxPaidStateAndLocalAfterRefundReceived | — | — | $0.3 | $0.3 |
| Increase (Decrease) in Accounts and Other Receivables | $3,907.067 | $3,062.342 | $-4,478.597 | $-2,411.563 |
| IncreaseDecreaseInOperatingLeaseLiability | $-1,511.688 | $-771.19 | $-1,216.329 | $-1,291.794 |
| Increase (Decrease) in Other Current Assets | $-2,040.999 | $1,271.22 | $-10.605 | $3,378.683 |
| Increase (Decrease) in Other Accounts Payable | $10,767.241 | $6,186.846 | $-7,321.022 | $-9,446.289 |
| Lease Obligation Incurred | — | — | $571.024 | $571.024 |