UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16

UNDER THE SECURITIES EXCHANGE ACT OF 1934

For the month of February, 2025

Commission File Number: 001- 41500

 

 

INTCHAINS GROUP LIMITED

(Exact name of registrant as specified in its charter)

 

 

c/o Building 16, Lane 999, Xinyuan South Road,

Lin-Gang Special Area,

Pudong, Shanghai, 201306

People’s Republic of China

+86 021 58961080

(Address of principal executive office)

 

 

Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.

Form 20-F ☒   Form  40-F ☐

 

 

 



SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

    INTCHAINS GROUP LIMITED
Date: February 27, 2025     By:  

/s/ Qiang Ding

    Name:   Qiang Ding
    Title:   Chairman and Chief Executive Officer

Exhibit 99.1

Intchains Group Limited Reports Fourth Quarter and Full Year 2024 Unaudited Financial Results

Intchains Group Limited (Nasdaq: ICG) (“we,” or the “Company”), a company that engages in the provision of altcoin mining products, the strategic acquisition and holding of Ethereum-based cryptocurrencies, and the active development of innovative Web3 applications, today announced its unaudited financial results for the fourth quarter and full year ended December 31, 2024.

Fourth Quarter 2024 Operating and Financial Highlights

 

   

Sales Volume of Altcoin Mining Products Measured by Number of Embedded ASIC Chips: Since we offer a wide range of altcoin mining products, with each unit incorporating anywhere from tens to thousands of ASIC chips, it is more meaningful to measure the sales of our altcoin mining products by the number of embedded ASIC chips. Our sales volume of ASIC chips for Q4 2024 was 1,705,408 units, compared to 423,040 units for the same period last year, representing an increase of 303.1%. All ASIC chip sales in Q4 2024 were for chips embedded in our altcoin mining products.

 

   

Revenue: Our revenue for Q4 2024 reached RMB74.2 million (US$10.2 million), reflecting a significant increase of 109.2% from RMB35.5 million for the same period of 2023. For the fourth quarter of 2024, revenue derived from mainland China and overseas countries and regions accounted for 67.0% and 33.0% of our total revenue, respectively.

 

   

Net Income: Our net income for Q4 2024 was RMB12.8 million (US$1.8 million), reflecting an increase of 58.2% from RMB8.1 million for the same period in 2023.

 

   

Non-GAAP Adjusted Net Income: Non-GAAP adjusted net income in the fourth quarter of 2024 was RMB14.8 million (US$2.0 million), reflecting an increase of 54.2% from RMB9.6 million for the same period in 2023. Non-GAAP adjusted net income excludes share-based compensation expenses. For further information, please refer to “Use of Non-GAAP Financial Measures” in this press release.

 

   

Cryptocurrency Assets: As of December 31, 2024, the fair value of our cryptocurrency assets other than stablecoins such as USDT and USDC was RMB148.8 million (US$20.4 million), primarily comprised of approximately 5,702 ETH-based cryptocurrencies, valued at RMB141.2 million (US$19.3 million).

Full Year 2024 Operating and Financial Highlights

 

   

Sales Volume of Altcoin Mining Products Measured by Number of Embedded ASIC Chips: Our sales volume of ASIC chips achieved 2,681,500 units for the year ended December 31, 2024, representing a year-over-year increase of 84.0% from 1,457,373 units for 2023.

 

   

Revenue: Our revenue was RMB281.8 million (US$38.6 million) for the year ended December 31, 2024, representing a year-over-year increase of 242.7% from RMB82.2 million for 2023. For the year ended December 31, 2024, revenue derived from mainland China and overseas countries and regions accounted for 45.5% and 54.5% of our total revenue, respectively.

 

   

Net Income: Our net income was RMB51.5 million (US$7.1 million) for the year ended December 31, 2024, compared to a net loss of RMB26.8 million for 2023.

 

   

Non-GAAP Adjusted Net Income: Non-GAAP adjusted net income for the year ended December 31, 2024 was RMB60.5 million (US$8.3 million), compared to a net loss of RMB23.3 million for 2023. Non-GAAP adjusted net income excludes share-based compensation expenses. For further information, please refer to “Use of Non-GAAP Financial Measures” in this press release.


Intchains Group Achieves Milestones in Innovative Solutions and Cryptocurrency Strategy

Mr. Qiang Ding, Chairman of the Board of Directors and Chief Executive Officer, commented, “The cryptocurrency market showed strong performance in Q4 2024, with growing optimism from major financial institutions about its prospects for 2025. Riding this momentum, Dogecoin saw solid price growth during the quarter. As a leading supplier of Dogecoin mining machines, the Company also delivered satisfactory operational results in Q4 2024. The growth rate of net profit in Q4 was slower than that of revenue, primarily due to the Company’s research and development expenses for the launch of new projects in 2025. the Company expects that the increased investment in research and development will better drive the Company’s operational performance in 2025. Throughout this quarter, the Company continued its Ethereum treasury strategy, increasing its ETH holdings by 37% compared to Q3 2024 in terms of units of ETH held at the end of the quarter, The combination of rising Ethereum prices and an expanded ETH portfolio had a positive impact on net profit, further strengthening the company’s financial position.

Looking ahead to 2025, the Company remains committed to expanding its presence in altcoin development. In February 2025, the Company introduced the AE BOX series of mining products, positioning itself as an early mover in Aleo mining. The Company will also continue upgrading its Dogecoin mining machines, reinforcing its industry leadership. Additionally, it will maintain its Ethereum treasury strategy throughout the year. On the application front, the Company took a significant step in Web3 payments with the launch of Goldshell Wallet in February 2025. This expansion reflects the Company’s commitment to broadening its Web3 ecosystem.”

Fourth Quarter 2024 Financial Results

Revenue

Revenue was RMB74.2 million (US$10.2 million) for the fourth quarter of 2024, representing an increase of 109.2% from RMB35.5 million for the same period in 2023. The substantial growth was primarily driven by a significant increase in demand for our altcoin mining products, fueled by improved cryptocurrency market performance.

Cost of Revenue

Cost of revenue was RMB54.8 million (US$7.5 million) for the fourth quarter of 2024, representing an increase of 287.4% from RMB14.1 million for the same period of 2023. The percentage increase in cost of revenue was higher than the percentage increase in our revenue, which was primarily due to the lower gross margins for the series of mining products we primarily sold in the fourth quarter of 2024, compared to the same period last year.

Operating Expenses

Total operating expenses were RMB56.0 million (US$7.7 million) for the fourth quarter of 2024, representing an increase of 145.8% from RMB22.8 million for the same period of 2023. The increase was primarily due to an increase in research and development expenses.

 

   

Research and development expenses increased by 228.7% to RMB45.9 million (US$6.3 million) for the fourth quarter of 2024 from RMB14.0 million for the same period of 2023. The increase was primarily due to higher expenses related to preliminary research costs conducted for new projects, as well as increased personnel-related expenses.

 

   

Sales and marketing expenses increased by 62.1% to RMB2.9 million (US$0.4 million) for the fourth quarter of 2024 from RMB1.8 million for the same period of 2023, mainly driven by increased personnel-related expenses.


   

General and administrative expenses remained relatively steady at RMB7.0 million and RMB7.2 million (US$1.0 million), respectively, for the fourth quarter of 2023 and 2024.

Interest Income

Interest income decreased by 11.1% to RMB3.8 million (US$0.5 million) for the fourth quarter of 2024 from RMB4.2 million for the same period of 2023, mainly due to a reduced cash balance resulting from our strategy of using part of our operating cash flow to acquire and hold ETH-based cryptocurrencies.

Gain on fair value of cryptocurrency, net

Gain on fair value of cryptocurrency, net, for the fourth quarter of 2024 was RMB29.2 million (US$4.0 million), compared to nil in the same period of 2023. The gain was primarily due to an approximately 31.5% increase in the price of ETH and an approximately 37.4% increase in the number of ETH-based cryptocurrency units held from the end of the third quarter of 2024 to the end of the fourth quarter of 2024.

Other Income, Net

Other income, net, decreased by 29.8% to RMB5.2 million (US$0.7 million) for the fourth quarter of 2024 from RMB7.5 million for the same period of 2023, primarily due to the decrease in grants received from the local government, which have no repayment obligations.

Net Income

As a result of the foregoing, our net income increased by 58.2% to RMB12.8 million (US$1.8 million) for the fourth quarter of 2024 from RMB8.1 million for the same period of 2023.

Non-GAAP Adjusted Net Income

Non-GAAP adjusted net income increased by 54.2% to RMB14.8 million (US$2.0 million) for the fourth quarter of 2024 from RMB9.6 million for the same period of 2023.

Basic and Diluted Net Earnings Per Ordinary Share

Basic and diluted net earnings per ordinary share both increased by 57.1% to RMB0.11 (US$0.01) for the fourth quarter of 2024 from RMB0.07 for the same period of 2023.

Non-GAAP Basic and Diluted Net Earnings Per Ordinary Share

Non-GAAP adjusted basic and diluted net earnings per ordinary share increased by 50.2% to RMB0.12 (US$0.02) for the fourth quarter of 2024 from RMB0.08 for the same period of 2023. Each ADS represents two of the Company’s Class A ordinary shares.

Full Year 2024 Financial Results

Revenue

Revenue was RMB281.8 million (US$38.6 million) in 2024, representing an increase of 242.7% from RMB82.2 million in 2023. The substantial growth was primarily driven by a significant increase in the average selling price of our new products launched in March 2024, compared to older products, as well as improved cryptocurrency market performance, which led to higher demand for our products.

Cost of Revenue

Cost of revenue was RMB130.5 million (US$17.9 million) for the year ended December 31, 2024, representing an increase of 78.3% from RMB73.1 million for 2023. The percentage increase in cost of revenue was substantially lower than the percentage increase in our revenue, which was primarily due to the higher gross margins for our new products launched in March 2024 compared to the older products.


Operating Expenses

Total operating expenses were RMB148.2 million (US$20.3 million) for 2024, representing an increase of 100.1% from RMB74.0 million for 2023. The increase was primarily due to an increase in research and development expenses.

 

   

Research and development expenses increased by 158.7% to RMB109.4 million (US$15.0 million) for 2024 from RMB42.3 million for 2023. The increase was primarily due to more products launched in 2024, as well as increased personnel-related expenses.

 

   

Sales and marketing expenses increased by 29.6% to RMB8.5 million (US$1.2 million) for 2024 from RMB6.5 million for 2023, mainly driven by increased personnel-related expenses.

 

   

General and administrative expenses increased by 20.0% to RMB30.2 million (US$4.1 million) for 2024 from RMB25.2 million for 2023, primarily due to increased personnel-related expenses and increased amortization expenses of trademarks.

Interest Income

Interest income remained relatively steady at RMB16.8 million and RMB16.2 million (US$2.2 million), respectively, for the year ended December 31, 2023 and 2024.

Gain on fair value of cryptocurrency, net

Gain on fair value of cryptocurrency, net, for 2024 was RMB21.3 million (US$2.9 million), compared to nil for 2023. The gain was primarily due to ETH closing price rising approximately 48.6% from the end of 2023 to the end of 2024, as well as units of ETH-based cryptocurrencies held increased from approximately 60 from the end of 2023 to 5,702 from the end of 2024.

Other Income, Net

Other income, net, decreased by 38.7% to RMB8.1 million (US$1.1 million) for 2024 from RMB13.2 million for 2023, primarily due to the decrease in grants received from the local government, which have no repayment obligations.

Net Income/(loss)

As a result of the foregoing, we recorded a net income of RMB51.5 million (US$7.1 million) for the year ended December 31, 2024, compared to a net loss of RMB26.8 million for the year ended December 31, 2023.

Basic and Diluted Net Earnings/(Losses) Per Ordinary Share

Basic and diluted net earnings per ordinary share were both RMB0.43 (US$0.06) for the year ended December 31, 2024, compared to basic and diluted net loss per ordinary share of RMB0.22 for the year ended December 31, 2023.

Non-GAAP Basic and Diluted Net Earnings/(Losses) Per Ordinary Share

Non-GAAP adjusted basic and diluted net income per ordinary share was RMB0.50 (US$0.07) for the year ended December 31, 2024, compared to Non-GAAP adjusted basic and diluted net loss per ordinary share of RMB0.20 for the year ended December 31, 2023. Each ADS represents two of the Company’s Class A ordinary shares.


Recent Development

Aleo Mining: On February 7, 2025, the Company launched AE BOX series of cutting-edge mining products for Aleo, establishing itself as a pioneer in Aleo mining solutions. This marks the Company’s first venture into the zero-knowledge proof sector, further reinforcing its deep expertise and innovation in the altcoin space.

Goldshell Wallet: On February 26, 2025, the Company introduced the Goldshell Wallet, an air-gapped, triple-secured wallet designed for maximum security and seamless user experience. Currently in their trial stage, Goldshell Wallet is not expected to contribute materially to our profits during this phase. However, we believe they represent an important step toward becoming a company with a stable application development pipeline and the ability to navigate across the crypto cycle.

Conference Call Information

The Company’s management team will host an earnings conference call to discuss its financial results at 8:00 PM U.S. Eastern Time on February 27, 2025 (9:00 AM Beijing Time on February 28, 2025). Details for the conference call are as follows:

 

Event Title:    Intchains Group Limited Fourth Quarter 2024 Earnings Conference Call
Date:    February 27, 2025
Time:    8:00 PM U.S. Eastern Time
Registration Link:    https://register.vevent.com/register/BI19e79ee987794b71a2f0af1c0f1a3d42

All participants must use the link provided above to complete the online registration process in advance of the conference call. Upon registering, each participant will receive a set of dial-in numbers and a personal access PIN, which will be used to join the conference call.

Additionally, a live and archived webcast of the conference call will also be available at the Company’s website at https://intchains.com/.

About Intchains Group Limited

Intchains Group Limited is a company that engages in the provision of altcoin mining products, the strategic acquisition and holding of Ethereum-based cryptocurrencies, and the active development of innovative Web3 applications. For more information, please visit the Company’s website at: https://intchains.com/.

Exchange Rate Information

The unaudited United States dollar (“US$”) amounts disclosed in the accompanying financial statements are presented solely for the convenience of the readers. Translations of amounts from RMB into US$ for the convenience of the reader were calculated at the noon buying rate of US$1.00=RMB7.2993 on the last trading day of the fourth quarter of 2024 (December 31, 2024). No representation is made that the RMB amounts could have been, or could be, converted into US$ at such rate.


Forward-Looking Statements

Certain statements in this announcement are forward-looking statements. These forward-looking statements involve known and unknown risks and uncertainties and are based on the Company’s current expectations and projections about future events that the Company believes may affect its financial condition, results of operations, business strategy and financial needs. Forward-looking statements include, but are not limited to, statements about: (i) our goals and strategies; (ii) our future business development, formed condition and results of operations; (iii) expected changes in our revenue, costs or expenditures; (iv) growth of and competition trends in our industry; (v) our expectations regarding demand for, and market acceptance of, our products; (vi) general economic and business conditions in the markets in which we operate; (vii) relevant government policies and regulations relating to our business and industry; (viii) fluctuations in the market price of ETH-based cryptocurrencies; gains or losses from the sale of ETH-based cryptocurrencies; changes in accounting treatment for the Company’s ETH-based cryptocurrencies holdings; a decrease in liquidity in the markets in which ETH-based cryptocurrencies are traded; security breaches, cyberattacks, unauthorized access, loss of private keys, fraud, or other events leading to the loss of the Company’s ETH-based cryptocurrencies; impacts to the price and rate of adoption of ETH-based cryptocurrencies associated with financial difficulties and bankruptcies of various participants in the industry; and (viii) assumptions underlying or related to any of the foregoing. Investors can identify these forward-looking statements by words or phrases such as “may,” “could,” “will,” “should,” “would,” “expect,” “plan,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “project” or “continue” or the negative of these terms or other comparable terminology. The Company undertakes no obligation to update or revise publicly any forward-looking statements to reflect subsequent occurring events or circumstances, or changes in its expectations, except as may be required by law. Although the Company believes that the expectations expressed in these forward-looking statements are reasonable, it cannot assure you that such expectations will turn out to be correct, and the Company cautions investors that actual results may differ materially from the anticipated results and encourages investors to review other factors that may affect its future results in the Company’s registration statement and other filings with the SEC.

Use of Non-GAAP Financial Measures

In evaluating Company’s business, the Company uses non-GAAP measures, such as adjusted income (loss) from operations and adjusted net income (loss), as supplemental measures to review and assess its operating performance. The Company defines adjusted income (loss) from operations as income (loss) from operations excluding share-based compensation expenses, and adjusted net income (loss) as net income (loss) excluding share-based compensation expenses. The Company believes that the non-GAAP financial measures provide useful information about the Company’s results of operations, enhance the overall understanding of the Company’s past performance and future prospects and allow for greater visibility with respect to key metrics used by the Company’s management in its financial and operational decision-making.

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools and investors should not consider them in isolation, or as a substitute for net income, cash flows provided by operating activities or other consolidated statements of operations and cash flows data prepared in accordance with U.S. GAAP. One of the key limitations of using adjusted net income is that it does not reflect all of the items of income and expense that affect the Company’s operations. Share-based compensation expenses have been and may continue to be incurred in Company’s business and are not reflected in the presentation of adjusted net income. Further, the non-GAAP financial measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited. The Company mitigates these limitations by reconciling the non-GAAP financial measures to the most comparable U.S. GAAP performance measures, all of which should be considered when evaluating the Company’s performance.

For investor and media inquiries, please contact:

Intchains Group Limited

Investor relations

Email: ir@intchains.com

Redhill

Belinda Chan

Tel: +852-9379-3045

Email: belinda.chan@creativegp.com


INTCHAINS GROUP LIMITED

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(All amounts in thousands, except share and per share data, or as otherwise noted)

 

     As of December 31,  
     2023     2024  
     RMB     RMB     US$  

ASSETS

      

Current Assets:

      

Cash and cash equivalents

     694,750       322,252       44,148  

USDC

     —        1,690       232  

Cryptocurrency-current

     —        30,079       4,121  

Inventories, net

     41,767       98,614       13,510  

Prepayments and other current assets, net

     47,403       69,703       9,549  

Short-term investments

     13,596       198,562       27,203  
  

 

 

   

 

 

   

 

 

 

Total current assets

     797,516       720,900       98,763  
  

 

 

   

 

 

   

 

 

 

Non-current Assets:

      

Cryptocurrency-non-current

     645       148,790       20,384  

Long-term investments

     —        20,569       2,818  

Property, equipment, and software, net

     49,184       157,065       21,518  

Intangible assets, net

     3,425       3,552       487  

Right-of-use assets

     1,735       272       37  

Deferred tax assets

     12,899       28,942       3,965  

Prepayments on long-term assets

     113,425       —        —   

Other non-current assets

     421       9,419       1,290  
  

 

 

   

 

 

   

 

 

 

Total non-current assets

     181,734       368,609       50,499  
  

 

 

   

 

 

   

 

 

 

Total assets

     979,250       1,089,509       149,262  
  

 

 

   

 

 

   

 

 

 

LIABILITIES, AND SHAREHOLDERS’ EQUITY

      

Current Liabilities:

      

Accounts payable

     195       14,847       2,034  

Contract liabilities

     9,828       37,447       5,129  

Income tax payable

     1,634       2,023       277  

Lease liabilities

     1,103       272       37  

Provision for warranty

     40       161       22  

Accrued liabilities and other current liabilities

     15,364       21,692       2,971  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     28,164       76,442       10,470  
  

 

 

   

 

 

   

 

 

 

Non-current Liabilities:

      

Deferred tax liabilities

     —        —        —   

Lease liabilities

     761       —        —   
  

 

 

   

 

 

   

 

 

 

Total non-current liabilities

     761       —        —   
  

 

 

   

 

 

   

 

 

 

Total liabilities

     28,925       76,442       10,470  
  

 

 

   

 

 

   

 

 

 

Shareholders’ Equity:

      

Ordinary shares (US$0.000001 par value; 50,000,000,000 shares authorized, 119,876,032 and 120,081,456 shares issued, 119,876,032 and 119,962,962 shares outstanding as of December 31, 2023 and December 31, 2024, respectively)

     1       1       —   

Subscriptions receivable from shareholders

     (1     (1     —   

Additional paid-in capital

     186,262       195,236       26,747  

Statutory reserve

     48,265       51,762       7,091  

Accumulated other comprehensive income

     1,838       3,777       518  

Retained earnings

     713,960       762,292       104,436  
  

 

 

   

 

 

   

 

 

 

Total equity

     950,325       1,013,067       138,792  
  

 

 

   

 

 

   

 

 

 

Total liabilities and shareholders’ equity

     979,250       1,089,509       149,262  
  

 

 

   

 

 

   

 

 

 


INTCHAINS GROUP LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME/(LOSS)

(All amounts in thousands, except share and per share data, or as otherwise noted)

 

     For the Three Months ended December 31,  
     2023     2024  
     RMB     RMB     US$  

Products revenue

     35,454       74,177       10,162  

Cost of revenue

     (14,132     (54,752     (7,501
  

 

 

   

 

 

   

 

 

 

Gross profit

     21,322       19,425       2,661  

Operating expenses:

      

Research and development expenses

     (13,962     (45,887     (6,286

Sales and marketing expenses

     (1,787     (2,897     (397

General and administrative expenses

     (7,040     (7,237     (991
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     (22,789     (56,021     (7,674
  

 

 

   

 

 

   

 

 

 

Loss from operations

     (1,467     (36,596     (5,013

Interest income

     4,248       3,778       518  

Foreign exchange gains/(losses), net

     (971     2,264       310  

Gain on fair value of cryptocurrency, net

     —        29,228       4,004  

Other income, net

     7,458       5,237       717  
  

 

 

   

 

 

   

 

 

 

Income before income tax expenses

     9,268       3,911       536  

Income tax (expense)/benefit

     (1,190     8,870       1,215  
  

 

 

   

 

 

   

 

 

 

Net Income

     8,078       12,781       1,751  
  

 

 

   

 

 

   

 

 

 

Foreign currency translation adjustment, net of nil tax

     (826     4,127       565  
  

 

 

   

 

 

   

 

 

 

Total comprehensive income

     7,252       16,908       2,316  
  

 

 

   

 

 

   

 

 

 

Weighted average number of shares used in per share calculation

      

— Basic

     119,876,032       119,962,962       119,962,962  

— Diluted

     119,921,358       119,980,895       119,980,895  

Net earnings per share

      

— Basic

     0.07       0.11       0.01  

— Diluted

     0.07       0.11       0.01  


INTCHAINS GROUP LIMITED

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME/(LOSS)

(All amounts in thousands, except share and per share data, or as otherwise noted)

 

     For the Year ended December 31,  
     2023     2024  
     RMB     RMB     US$  

Products revenue

     82,225       281,767       38,602  

Cost of revenue

     (73,147     (130,452     (17,872
  

 

 

   

 

 

   

 

 

 

Gross profit

     9,078       151,315       20,730  

Operating expenses:

      

Research and development expenses

     (42,304     (109,443     (14,994

Sales and marketing expenses

     (6,532     (8,468     (1,160

General and administrative expenses

     (25,210     (30,248     (4,144
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     (74,046     (148,159     (20,298
  

 

 

   

 

 

   

 

 

 

Income/(loss) from operations

     (64,968     3,156       432  

Interest income

     16,750       16,235       2,224  

Foreign exchange gains/(losses), net

     (524     1,382       189  

Gain on fair value of cryptocurrency, net

     —        21,322       2,921  

Other income, net

     13,191       8,082       1,107  
  

 

 

   

 

 

   

 

 

 

Income/(loss) before income tax expenses

     (35,551     50,177       6,873  

Income tax benefit

     8,756       1,320       181  
  

 

 

   

 

 

   

 

 

 

Net Income/(loss)

     (26,795     51,497       7,054  
  

 

 

   

 

 

   

 

 

 

Foreign currency translation adjustment, net of nil tax

     1,838       1,939       266  
  

 

 

   

 

 

   

 

 

 

Total comprehensive income/(loss)

     (24,957     53,436       7,320  
  

 

 

   

 

 

   

 

 

 

Weighted average number of shares used in per share calculation

      

— Basic

     119,387,937       119,932,051       119,932,051  

— Diluted

     119,387,937       120,011,806       120,011,806  

Net earnings/(losses) per share

      

— Basic

     (0.22     0.43       0.06  

— Diluted

     (0.22     0.43       0.06  


INTCHAINS GROUP LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except per share data)

 

     For the Three Months ended December 31,  
     2023     2024  
     RMB     RMB     US$  

Loss from operations

     (1,467     (36,596     (5,013

Add:

      

Share-based compensation expense

     1,501       1,992       273  

Non-GAAP adjusted operating income/(loss)

     34       (34,604     (4,740

Net income

     8,078       12,781       1,751  

Add:

      

Share-based compensation expense

     1,501       1,992       273  

Non-GAAP adjusted net income

     9,579       14,773       2,024  
  

 

 

   

 

 

   

 

 

 

Non-GAAP adjusted net earnings per share

      

— Basic

     0.08       0.12       0.02  

— Diluted

     0.08       0.12       0.02  


INTCHAINS GROUP LIMITED

RECONCILIATIONS OF GAAP AND NON-GAAP RESULTS

(All amounts in thousands, except per share data)

 

     For the Year ended December 31,  
     2023     2024  
     RMB     RMB      US$  

Income/(loss) from operations

     (64,968     3,156        432  

Add:

       

Share-based compensation expense

     3,474       8,973        1,229  

Non-GAAP adjusted operating income/(loss)

     (61,494     12,129        1,661  

Net income/(loss)

     (26,795     51,497        7,054  

Add:

       

Share-based compensation expense

     3,474       8,973        1,229  

Non-GAAP adjusted net income/(loss)

     (23,321     60,470        8,283  
  

 

 

   

 

 

    

 

 

 

Non-GAAP adjusted net earnings/(losses) per share

       

— Basic

     (0.20     0.50        0.07  

— Diluted

     (0.20     0.50        0.07  


INTCHAINS GROUP LIMITED

UNAUDITED CRYPTOCURRENCY-ADDITIONAL INFORMATION

 

As of Quarter
Ended
 

Cryptocurrency

  Approximate
Number of
Cryptocurrency
Held at End
of Quarter
    Original Cost
Basis
    Approximate
Average Cost
Price Per Unit
of
Cryptocurrency
    Lowest Market
Price Per Unit
of
Cryptocurrency
During
Quarter (a)
    Market Value
of
Cryptocurrency
Held at End of
Quarter Using
Lowest Market
Price (b)
    Highest Market
Price Per Unit
of
Cryptocurrency
During
Quarter (c)
    Market Value
of
Cryptocurrency
Held at End of
Quarter Using
Highest Market
Price (d)
    Market Price
Per Unit of
Cryptocurrency
at End of
Quarter (e)
    Market Value
of
Cryptocurrency
Held at End of
Quarter Using
Ending Market
Price (f)
 
        Unit     USD     USD     USD     USD     USD     USD     USD     USD  

December 31, 2024

  ETH     5,075       15,102,524       2,976       2,309       11,718,175       4,109       20,853,175       3,414       17,326,050  
  ETH-Coinbase Staked     627       1,800,713       2,872       2,487       1,559,349       4,450       2,790,150       3,701       2,320,527  
  Bitcoin     10.29       720,567       70,026       58,864       605,711       108,389       1,115,323       95,285       980,483  
  USDT&USDC     4,425,484       4,428,159       1       1       4,384,335       1       4,469,357       1       4,419,574  
  Others     Multiple      78,298       Multiple      Multiple      30,694       Multiple      101,589       Multiple      69,389  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  Total       22,130,261           18,298,264         29,329,594         25,116,023  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

September 30, 2024

  ETH     3,522       10,115,116       2,872       2,116       7,452,552       3,563       12,548,886       2,596       9,143,112  
  ETH-Coinbase Staked     627       1,800,713       2,872       2,290       1,435,830       3,926       2,461,602       2,807       1,759,989  
  Bitcoin     8.47       549,364       64,860       49,050       415,454       70,000       592,900       63,552       538,285  
  USDT&USDC     9,847,687       9,849,266       1       1       9,814,682       1       9,857,395       1       9,845,929  
  Others     Multiple      105,405       Multiple      Multiple      36,415       Multiple      72,441       Multiple      53,661  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  Total       22,419,864           19,154,933         25,533,224         21,340,976  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

June 30, 2024

  ETH     1,937       6,179,744       3,190       2,814       5,450,718       3,974       7,697,638       3,394       6,574,178  
  ETH-Coinbase Staked     480       1,301,108       2,711       2,954       1,417,920       4,243       2,036,640       3,645       1,749,600  
  Bitcoin     3.95       265,883       67,312       56,500       223,175       72,777       287,469       61,613       243,371  
  USDT&USDC     10,422,648       10,423,276       1       1       10,386,315       1       10,458,980       1       10,404,063  
  Others     Multiple      107,484       Multiple      Multiple      54,226       Multiple      122,435       Multiple      64,202  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  Total       18,277,495           17,532,354         20,603,162         19,035,414  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

March 31, 2024

  ETH     346       999,180       2,888       2,100       726,600       4,094       1,416,524       3,618       1,251,828  
  ETH-Coinbase Staked     479       1,297,687       2,709       2,236       1,071,044       4,341       2,079,339       3,842       1,840,318  
  Bitcoin     0.67       44,995       67,157       38,501       25,796       73,836       49,470       70,407       47,173  
  USDT&USDC     99,583       99,583       1       1       99,583       1       99,583       1       99,583  
  Others     Multiple      81,571       Multiple      Multiple      67,814       Multiple      124,481       Multiple      91,346  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
  Total       2,523,016           1,990,837         3,769,397         3,330,248  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 


*

The ‘Others’ category encompasses various cryptocurrencies that are not reported individually due to their lower significance. This category is labeled as ‘Multiple’ to indicate the presence of diverse prices associated with different type of cryptocurrency. Due to their immaterial nature, detailed price listings are not provided.

(a)

The “Lowest Market Price Per Unit of Cryptocurrency During Quarter” represents the lowest market price for a single unit of cryptocurrency reported on the Coinbase exchange during the respective quarter, without regard to when we obtained any of the cryptocurrency.

(b)

The “Market Value of Cryptocurrency Held at End of Quarter Using Lowest Market Price” represents a mathematical calculation consisting of the lowest market price for a single unit of cryptocurrency reported on the Coinbase exchange during the respective quarter multiplied by the number of cryptocurrency we held at the end of the applicable period.

(c)

The “Highest Market Price Per Unit of Cryptocurrency During Quarter” represents the highest market price for a single unit of cryptocurrency reported on the Coinbase exchange during the respective quarter, without regard to when we obtained any of the cryptocurrency.

(d)

The “Market Value of Cryptocurrency Held at End of Quarter Using Highest Market Price” represents a mathematical calculation consisting of the highest market price for a single unit of cryptocurrency reported on the Coinbase exchange during the respective quarter multiplied by the number of cryptocurrency we held at the end of the applicable period.

(e)

The “Market Price Per Unit of Cryptocurrency at End of Quarter” represents the market price of a single unit of cryptocurrency on the Coinbase exchange at midnight UTC+8 time on the last day of the respective quarter, which aligns with the our revenue recognition cut-off.

(f)

The “Market Value of Cryptocurrency Held at End of Quarter Using Ending Market Price” represents a mathematical calculation consisting of the market price of a single unit of cryptocurrency on the Coinbase exchange at midnight UTC+8 time on the last day of the respective quarter multiplied by the number of cryptocurrency we held at the end of the applicable period.


Intchains (NASDAQ:ICG)
Graphique Historique de l'Action
De Fév 2025 à Mar 2025 Plus de graphiques de la Bourse Intchains
Intchains (NASDAQ:ICG)
Graphique Historique de l'Action
De Mar 2024 à Mar 2025 Plus de graphiques de la Bourse Intchains