Canaan Inc(NASDAQ:CAN)

Canaan Inc. engages in the research, design, and sale of integrated circuit (IC) final system products by integrating IC products for bitcoin mining and related components primarily in the People's Republic of China. It is also involved in the assembly of system products; and supply chain and distri...
Website: http://www.canaan-creative.com
Founded: 2013
IPO Price: $9 (Nov 21, 2019)
Full Time Employees: 333
CEO: N. G. Zhang
Sector: Technology
Industry: Computer Hardware
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
- Leading ASIC Miner Manufacturer Highly Sensitive to Crypto Market: Canaan designs and produces high-performance Bitcoin mining machines (ASICs), making its revenue and profitability directly tied to Bitcoin price movements, network difficulty, and overall miner demand.
- Volatile Financials Driven by Bitcoin Price Swings and Production Costs: The company frequently experiences significant swings in revenue, gross margins, and net income, largely due to the cyclical nature of the cryptocurrency market and the high fixed costs associated with manufacturing and R&D.
- Faces Intense Competition in a Rapidly Evolving Hardware Market: Canaan operates in a highly competitive environment against major players like Bitmain and MicroBT, requiring continuous investment in R&D to develop more efficient and powerful mining hardware to maintain market share.
- Persistent Challenges in Achieving Consistent Profitability and Positive Free Cash Flow: Despite periods of strong sales during bull markets, Canaan often struggles with sustained profitability and positive free cash flow, impacted by inventory write-downs, pricing pressures, and the capital-intensive nature of its business.
Bull Thesis:
- Strong Leverage to Bitcoin Price Recovery: As a leading manufacturer of Bitcoin mining ASICs, Canaan's revenue and profitability are highly correlated with the price of Bitcoin. A sustained recovery or surge in Bitcoin's value would directly translate into increased demand for mining hardware and improved financial performance for Canaan.
- Continuous Innovation and Product Efficiency: Canaan's ability to consistently develop and launch new generations of more energy-efficient and powerful mining machines (e.g., Avalon series) is crucial for maintaining its competitive edge. Superior product performance can drive sales and market share, especially as older, less efficient miners become obsolete.
- Demand Surge Post-Bitcoin Halving: The Bitcoin halving events typically lead to a shake-out of less efficient miners. This creates a strong demand cycle for newer, more efficient ASICs like those produced by Canaan, as miners seek to upgrade their fleets to remain profitable in a reduced block reward environment.
- Potential for Market Share Expansion: In a competitive landscape dominated by a few key players, Canaan has the opportunity to gain market share through aggressive pricing, superior product delivery, or strategic partnerships. Any significant shift in market dynamics could benefit Canaan at the expense of its rivals.
Bear Thesis:
- Extreme Sensitivity to Bitcoin Price Declines: Canaan's financial performance is highly leveraged to the price of Bitcoin. A significant or prolonged downturn in Bitcoin's value would drastically reduce demand for mining hardware, leading to lower sales, potential inventory write-downs, and severe pressure on profitability.
- Intense Competition and Pricing Pressure: The ASIC manufacturing market is highly competitive, dominated by a few major players like Bitmain and MicroBT. This intense competition can lead to pricing wars, reduced profit margins, and the need for continuous, costly R&D to stay ahead, potentially eroding Canaan's market position.
- Persistent Negative Free Cash Flow and Profitability Challenges: Canaan has historically struggled with consistent profitability and often reports negative free cash flow. This indicates that the company may not be generating enough cash from its operations to cover its expenses and investments, potentially leading to future liquidity concerns or the need for dilutive capital raises.
- Supply Chain Dependencies and Geopolitical Risks: As an ASIC manufacturer, Canaan relies heavily on third-party foundries (e.g., TSMC, Samsung) for chip production. Any disruptions in the global supply chain, geopolitical tensions affecting chip manufacturing regions, or increased competition for foundry capacity could severely impact Canaan's production capabilities and delivery schedules.
- High Inventory Risk in Cyclical Market: The highly cyclical nature of the crypto mining industry means that Canaan faces significant inventory risk. During market downturns, unsold inventory of mining machines can quickly become obsolete or require substantial price reductions, leading to write-downs and impacting gross margins.
Main Competitors:
- Bitmain Technologies Ltd. (Antminer series (e.g., S19, S21)), The undisputed market leader in ASIC Bitcoin miners, competing directly with Canaan on hash rate efficiency, power consumption, and scale of production. Bitmain often sets industry benchmarks and has a strong R&D focus, leveraging its dominant position in the supply chain.
- Shenzhen MicroBT Electronics Technology Co., Ltd. (Whatsminer series (e.g., M30S, M50S, M60S)), A strong challenger to Bitmain and Canaan, known for its robust Whatsminer series. MicroBT competes on competitive pricing, often good power efficiency, and reliable hardware design, having gained significant market share by offering a strong alternative to the market leaders.
- Ebang International Holdings Inc. ($EBON) (Ebit series miners), A publicly traded company that designs and manufactures ASIC miners, similar to Canaan. Ebang competes by offering its own line of miners, though generally holds a smaller market share compared to Bitmain and MicroBT. It also has interests in blockchain and cryptocurrency exchange services.
- Innosilicon Technology Ltd. (T-Rex, Terminator series (e.g., T3+, T4)), A smaller but established player in the ASIC miner market. Innosilicon competes by producing miners for various cryptocurrencies (not exclusively Bitcoin) and focuses on chip design and high-performance computing, often targeting specific performance metrics or niche markets.
Moat:
The cryptocurrency mining hardware market, particularly for Bitcoin ASICs, is highly competitive and dominated by a few key players. Canaan Inc. (with its Avalon series) competes primarily with Bitmain (Antminer) and MicroBT (Whatsminer) for market share, efficiency, and technological leadership. Competition revolves around delivering the highest hash rate per watt of power consumption, competitive pricing, reliability, and the ability to secure crucial supply chain components (like advanced semiconductor chips). The primary 'moat' in this industry is built on deep R&D and chip design expertise, massive manufacturing scale, strong relationships with semiconductor foundries, and brand recognition built on consistent performance and reliability. All players, including Canaan, face challenges from volatile cryptocurrency prices, supply chain disruptions, and the relentless pace of technological advancement required to stay competitive.
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-11-18 | 2025-09-05 | 2025-08-14 | 2025-05-20 | 2025-03-26 | 2024-12-31 | 2024-12-09 | 2024-11-20 | 2024-09-03 | 2024-08-15 | 2024-05-17 | 2024-02-27 | 2023-12-31 | 2023-11-28 | 2023-08-29 | 2023-05-26 | 2023-04-19 | 2023-03-07 | 2022-12-31 | 2022-11-25 | 2022-11-14 | 2022-08-18 | 2022-05-19 | 2022-03-03 | 2021-12-31 | 2021-11-16 | 2021-09-15 | 2021-06-01 | 2021-04-12 | 2020-12-31 | 2020-11-30 | 2020-08-31 | 2020-05-22 | 2020-04-09 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 1,356,113,000 | ||||||||||||||||||||||||||||||||||
products revenue | 71,923,000 | 58,322,000 | 58,322,000 | 64,584,000 | 61,751,000 | 23,446,000 | 23,446,000 | 29,937,000 | 57,940,000 | 44,114,000 | 44,114,000 | 319,558,000 | 319,558,000 | 319,558,000 | 3,840,005,000 | 2,168,953,000 | 1,311,992,000 | 396,562,000 | 396,562,000 | 159,727,000 | 162,925,000 | 67,032,000 | 67,032,000 | 448,289,000 | |||||||||||
mining revenue | 28,072,000 | 24,254,000 | 24,254,000 | 8,959,000 | 9,308,000 | 10,460,000 | 10,460,000 | 3,264,000 | 15,896,000 | 11,089,000 | 11,089,000 | 72,150,000 | 72,150,000 | 72,150,000 | 146,489,000 | 52,096,000 | 32,375,000 | ||||||||||||||||||
other revenues | 214,000 | 200,000 | 200,000 | 65,000 | 799,000 | 1,185,000 | 1,185,000 | 118,000 | 17,000 | 29,000 | 29,000 | 218,000 | 218,000 | 218,000 | 487,000 | 238,000 | 66,000 | 66,000 | 303,000 | 1,814,000 | |||||||||||||||
total revenues | 100,209,000 | 82,776,000 | 82,776,000 | 73,608,000 | 71,858,000 | 35,091,000 | 35,091,000 | 33,319,000 | 73,853,000 | 55,232,000 | 55,232,000 | 391,926,000 | 391,926,000 | 391,926,000 | 3,986,981,000 | 1,652,661,000 | 1,356,113,000 | ||||||||||||||||||
yoy | 36.14% | 15.19% | 115.67% | -52.49% | -36.47% | -39.67% | -81.16% | -85.91% | -98.61% | -76.29% | -71.10% | ||||||||||||||||||||||||
qoq | 0.00% | 12.46% | 0.00% | 5.32% | 33.71% | 0.00% | -85.91% | 0.00% | 0.00% | -90.17% | 141.25% | 21.87% | |||||||||||||||||||||||
cost of revenues | 80 | 156,000 | 76 | 76 | 53 | 143,000 | 169,000 | 59,000 | 116,000 | 57,000 | 57,000 | -102,409,000 | -143,928,000 | -102,778,000 | -102,778,000 | -822,979,000 | -622,831,000 | -822,978,000 | -2,008,129,000 | -722,938,000 | -526,319,000 | -526,319,000 | -697,606,000 | -575,925,000 | -208,556,000 | -208,556,000 | -180,033,000 | -1,136,676,000 | |||||||
product cost | -58,759,000 | -59,190,000 | -59,190,000 | -79,661,000 | -59,757,000 | -59,757,000 | |||||||||||||||||||||||||||||
mining cost | -31,995,000 | -22,940,000 | -22,940,000 | -13,476,000 | -11,037,000 | -12,152,000 | -12,152,000 | ||||||||||||||||||||||||||||
other cost | -149,000 | -18,000 | -290,000 | -509,000 | -509,000 | ||||||||||||||||||||||||||||||
total cost of revenues | -90,903,000 | -82,130,000 | -82,130,000 | -95,119,000 | -90,988,000 | -72,418,000 | -72,418,000 | ||||||||||||||||||||||||||||
gross profit | 9,306,000 | 646,000 | 646,000 | -70,075,000 | -47,546,000 | -47,546,000 | -431,053,000 | -230,905,000 | -431,052,000 | 1,978,852,000 | 929,723,000 | 829,794,000 | 829,794,000 | 1,486,949,000 | 741,691,000 | 194,218,000 | 194,218,000 | -16,992,000 | 43,277,000 | 2,388,000 | 2,388,000 | -673,429,000 | |||||||||||||
yoy | -69.65% | -88.97% | -102.40% | -146.36% | -127.83% | -151.95% | 33.08% | 11.88% | 327.25% | 665.61% | 348.78% | 8033.08% | -811.56% | ||||||||||||||||||||||
qoq | 0.00% | 47.38% | 0.00% | -88.97% | 86.68% | -46.43% | -121.78% | 112.84% | 12.04% | 0.00% | -44.19% | 281.89% | 0.00% | -1243.00% | 1712.27% | 0.00% | -100.35% | ||||||||||||||||||
gross margin % | 9.29% | NaN% | 0.78% | 0.78% | 0% | NaN% | NaN% | 0% | NaN% | 0% | 0% | 0% | NaN% | -94.88% | -86.08% | -86.08% | -109.98% | -58.92% | -109.98% | 49.63% | 56.26% | 61.19% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | -Infinity% | NaN% | Infinity% | Infinity% | Infinity% | -Infinity% | |
operating expenses: | |||||||||||||||||||||||||||||||||||
research and development expenses | -16,406,000 | 3,133,000 | -18,947,000 | -18,947,000 | -14,761,000 | -66,772,000 | 5,449,000 | -14,648,000 | 3,567,000 | -15,342,000 | -15,342,000 | -17,152,000 | -17,857,000 | -19,058,000 | -19,058,000 | -223,479,000 | -223,479,000 | -223,478,000 | -323,164,000 | -103,924,000 | -101,155,000 | -101,155,000 | -112,017,000 | -92,763,000 | -58,161,000 | -58,161,000 | -32,117,000 | 132 | -41,794,000 | -41,794,000 | -63,609,000 | ||||
sales and marketing expenses | -4,472,000 | 112,000 | -2,936,000 | -2,936,000 | -1,719,000 | -5,819,000 | 111,000 | -1,578,000 | 56,000 | -1,073,000 | -1,073,000 | -2,491,000 | -2,437,000 | -1,485,000 | -1,485,000 | -7,629,000 | -7,629,000 | -7,629,000 | -55,337,000 | -21,122,000 | -19,966,000 | -19,966,000 | -30,712,000 | -37,597,000 | -6,298,000 | -6,298,000 | -3,181,000 | 11 | 11 | 11 | -7,684,000 | ||||
general and administrative expenses | -16,361,000 | 9,986,000 | -16,908,000 | -16,908,000 | -13,206,000 | -87,081,000 | 15,390,000 | -10,445,000 | 10,697,000 | -14,304,000 | -14,304,000 | -16,223,000 | -26,369,000 | -17,577,000 | -17,577,000 | -162,375,000 | -162,375,000 | -162,375,000 | -418,148,000 | -145,419,000 | -130,039,000 | -130,407,000 | -130,995,000 | -148,053,000 | -143,426,000 | -143,426,000 | -40,561,000 | 600 | -27,589,000 | -27,589,000 | -56,446,000 | ||||
impairment on property and equipment | -6,462,000 | -5,691,000 | |||||||||||||||||||||||||||||||||
gain on disposal of property, equipment and software | 863,000 | 516,000 | 516,000 | 815,000 | |||||||||||||||||||||||||||||||
total operating expenses | -36,376,000 | -38,275,000 | -38,275,000 | -35,333,000 | -27,469,000 | -30,719,000 | -30,719,000 | -43,756,000 | -49,026,000 | -38,120,000 | -38,120,000 | -404,759,000 | -393,483,000 | -446,441,000 | -796,649,000 | -270,465,000 | -251,160,000 | -251,528,000 | -273,724,000 | -278,413,000 | -207,885,000 | -207,885,000 | -75,859,000 | -73,515,000 | -73,515,000 | -127,739,000 | |||||||||
income from operations | -27,070,000 | -37,629,000 | -37,629,000 | -56,844,000 | -46,599,000 | -68,046,000 | -68,046,000 | -112,846,000 | -119,101,000 | -85,666,000 | -85,666,000 | -835,812,000 | -624,388,000 | -877,493,000 | 1,182,203,000 | 659,258,000 | 578,634,000 | 578,266,000 | 1,213,225,000 | 463,278,000 | -13,667,000 | -13,667,000 | -92,851,000 | -71,127,000 | |||||||||||
yoy | -52.38% | -19.25% | -58.71% | -42.87% | -20.57% | 31.73% | -80.93% | -90.24% | -107.25% | -226.78% | -207.91% | -251.75% | -2.56% | 24.90% | -4331.11% | -8977.04% | -80.79% | ||||||||||||||||||
qoq | 0.00% | -33.80% | 0.00% | -39.70% | 39.03% | 0.00% | -89.75% | 33.86% | -28.84% | -174.23% | 79.32% | 13.93% | 0.06% | -52.34% | -3489.76% | 0.00% | -85.28% | ||||||||||||||||||
operating margin % | -27.01% | NaN% | -45.46% | -45.46% | -77.23% | NaN% | NaN% | -64.85% | NaN% | -193.91% | -193.91% | -338.68% | NaN% | -161.27% | -155.10% | -155.10% | -213.26% | -159.31% | -223.89% | 29.65% | 39.89% | 42.67% | Infinity% | Infinity% | NaN% | Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | NaN% | NaN% | |
interest income | 76,000 | 57,000 | 57,000 | 158,000 | 66,000 | 205,000 | 205,000 | 61,000 | 226,000 | 440,000 | 440,000 | 7,670,000 | 7,670,000 | 7,670,000 | 8,268,000 | 2,076,000 | 3,244,000 | 3,244,000 | 1,986,000 | 2,917,000 | 430,000 | 430,000 | 283,000 | 873,000 | 1,824,000 | 1,824,000 | 1,793,000 | ||||||||
interest expense | -385,000 | -351,000 | -351,000 | -247,000 | -14,000 | 246,000 | -231,000 | -231,000 | -1,185,000 | ||||||||||||||||||||||||||
change in fair value of cryptocurrency | 10,576,000 | -2,264,000 | -2,264,000 | -1,672,000 | -5,125,000 | 33,583,000 | 33,583,000 | ||||||||||||||||||||||||||||
change in fair value of financial instruments other than derivatives | -17,485,000 | -4,392,000 | -4,392,000 | ||||||||||||||||||||||||||||||||
change in fair value of financial derivatives | 23,440,000 | -14,055,000 | -14,055,000 | ||||||||||||||||||||||||||||||||
excess of fair value of convertible preferred shares | -28,179,000 | -28,179,000 | -28,297,000 | ||||||||||||||||||||||||||||||||
foreign exchange gains | 338,000 | 835,000 | 835,000 | -1,036,000 | 11,364,000 | -1,843,000 | -1,843,000 | 10,890,000 | 2,574,000 | -2,559,000 | -2,559,000 | 26,583,000 | 26,583,000 | 26,583,000 | 216,374,000 | 114,264,000 | 913,000 | 913,000 | 4,190,000 | 1,248,000 | 13,008,000 | 13,008,000 | 2,066,000 | -1,392,000 | |||||||||||
other income | 225,000 | 252,000 | 252,000 | 206,000 | -3,257,000 | -4,454,000 | -4,454,000 | 1,349,000 | 176,000 | 1,078,000 | 1,078,000 | 14,037,000 | 14,037,000 | 14,037,000 | 8,119,000 | 5,976,000 | 423,000 | 423,000 | 1,489,000 | 1,489,000 | 2,942,000 | 2,867,000 | |||||||||||||
loss before income tax expenses | -10,285,000 | -85,726,000 | -85,726,000 | -82,287,000 | -43,790,000 | -38,591,000 | -38,591,000 | -100,546,000 | -86,382,000 | -39,946,000 | |||||||||||||||||||||||||
income tax benefit | -773,000 | -705,000 | 6,710,000 | 1,910,000 | -802,000 | -802,000 | 20,443,000 | 5,456,000 | 2,341,000 | 2,341,000 | 177,302,000 | 149,042,000 | -167,677,000 | ||||||||||||||||||||||
net income | -11,058,000 | -97,489,000 | -86,431,000 | -86,431,000 | -75,577,000 | -92,902,000 | -156,850,000 | -41,880,000 | -81,273,000 | -39,393,000 | -39,393,000 | -80,103,000 | -110,669,000 | -84,366,000 | -84,366,000 | -610,220,000 | -438,332,000 | -610,218,000 | 1,096,575,000 | 608,914,000 | 441,602,000 | 441,602,000 | 1,196,529,000 | 467,232,000 | 1,204,000 | 1,204,000 | -86,406,000 | -39,946,000 | -39,946,000 | -798,211,000 | |||||
yoy | -85.37% | 4.94% | -44.90% | 106.38% | -7.01% | 135.83% | 298.17% | -47.72% | -64.40% | -53.31% | -5.05% | -74.75% | -86.17% | -107.69% | -200.21% | -199.26% | -238.18% | -8.35% | -5.49% | 36577.91% | 99279.49% | -103.01% | 116.31% | ||||||||||||
qoq | -88.66% | 12.79% | 0.00% | 14.36% | -18.65% | -40.77% | 274.52% | -48.47% | 106.31% | 0.00% | -50.82% | 31.18% | 0.00% | -86.17% | 39.21% | -28.17% | -155.65% | 80.09% | 37.89% | 0.00% | -63.09% | 38706.64% | 0.00% | -101.39% | 0.00% | -95.00% | |||||||||
net income margin % | -11.03% | -Infinity% | -104.42% | -104.42% | -102.67% | -Infinity% | -Infinity% | -58.28% | -Infinity% | -112.26% | -112.26% | -240.41% | NaN% | -149.85% | -152.75% | -152.75% | -155.70% | -111.84% | -155.70% | 27.50% | 36.84% | 32.56% | Infinity% | Infinity% | NaN% | Infinity% | Infinity% | Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | -Infinity% | -Infinity% | |
foreign currency translation adjustment, net of nil tax | 1,376,000 | 319,000 | -1,057,000 | -1,057,000 | 5,129,000 | -9,720,000 | -3,857,000 | -3,999,000 | -8,986,000 | -4,987,000 | -4,987,000 | 7,662,000 | -23,518,000 | 9,158,000 | 9,158,000 | -47,226,000 | -47,226,000 | -47,226,000 | 144,307,000 | 55,089,000 | -4,789,000 | -4,789,000 | -19,930,000 | 5,118,000 | 2,357,000 | 2,357,000 | -15,402,000 | 6,483,000 | 6,483,000 | -3,272,000 | |||||
total comprehensive loss | -9,682,000 | -97,170,000 | -87,488,000 | -87,488,000 | -70,448,000 | -40,176,750 | -160,707,000 | -45,879,000 | -90,259,000 | -44,380,000 | -44,380,000 | -72,441,000 | -134,187,000 | -101,808,000 | -33,463,000 | -33,463,000 | |||||||||||||||||||
weighted-average number of shares used in per share calculation: | |||||||||||||||||||||||||||||||||||
— basic | 5,994,860,758 | 5,385,963,052,000 | 4,817,919,054 | 4,817,919,054 | 4,163,053,834 | 71,633,967,000 | 4,000,752,859,000 | 4,117,791,601,000 | 3,918,710,608,000 | 3,719,629,615,000 | 3,719,629,615,000 | 2,562,542,847 | 2,547,999,846 | 2,502,558,388 | 2,502,558,388 | 2,515,312,493 | 2,515,283,126 | -15,095,384,000 | 2,575,201,787,000 | 2,584,644,729,000 | 2,580,294,054,000 | 2,580,294,054,000 | 2,602,142,223 | 2,615,416,505 | 2,349,277,761 | 2,349,277,761 | 2,350,123,270 | 2,240,601,754 | |||||||
— diluted | 5,994,860,758 | 5,385,963,052,000 | 4,817,919,054 | 4,817,919,054 | 4,163,053,834 | 71,633,967,000 | 4,000,752,859,000 | 4,117,791,601,000 | 3,918,710,608,000 | 3,719,629,615,000 | 3,719,629,615,000 | 2,562,542,847 | 2,547,999,846 | 2,502,558,388 | 2,502,558,388 | 2,515,312,493 | 2,515,283,126 | -1,781,227,000 | 2,579,673,296,000 | 2,585,684,866,000 | 2,582,735,151,000 | 2,582,735,151,000 | 2,635,116,905 | 2,652,280,752 | 2,423,489,527 | 2,423,489,527 | 2,350,123,270 | 2,240,601,754 | |||||||
net income per share | |||||||||||||||||||||||||||||||||||
share-based compensation expenses were included in: | |||||||||||||||||||||||||||||||||||
weighted-average number of shares used in per class a and class b ordinary share calculation: | |||||||||||||||||||||||||||||||||||
net loss per class a and class b ordinary share | |||||||||||||||||||||||||||||||||||
impairment on property, equipment and software | -798,000 | ||||||||||||||||||||||||||||||||||
income tax expense | -705,000 | 177,302,000 | -301,304,000 | -140,799,000 | -140,799,000 | -49,758,000 | -4,000 | -9,000 | -9,000 | -24,000 | |||||||||||||||||||||||||
products cost | -81,625,000 | ||||||||||||||||||||||||||||||||||
gross loss | -21,511,000 | -19,130,000 | -37,327,000 | -37,327,000 | -69,090,000 | ||||||||||||||||||||||||||||||
impairment on cryptocurrency | -2,199,000 | -2,363,000 | -11,276,000 | -11,276,000 | -11,276,000 | -41,683,000 | -30,025,000 | -368,000 | |||||||||||||||||||||||||||
change in fair value of financial derivative | 4,202,000 | ||||||||||||||||||||||||||||||||||
change in fair value of financial instruments | 1,243,000 | 2,340,000 | |||||||||||||||||||||||||||||||||
change in fair value of financial instrument | -225,000 | 2,340,000 | |||||||||||||||||||||||||||||||||
excess of fair value of series a convertible preferred shares | -376,000 | -376,000 | |||||||||||||||||||||||||||||||||
income before income tax expenses | -116,125,000 | -86,707,000 | -86,707,000 | -787,522,000 | -587,374,000 | 776,591,000 | 582,401,000 | 582,401,000 | 1,246,287,000 | 467,236,000 | 1,213,000 | 1,213,000 | -39,946,000 | -798,211,000 | |||||||||||||||||||||
net earnings per share | |||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | 24,598,000 | 25,042,000 | -445,000 | -445,000 | 22,148,000 | ||||||||||||||||||||||||||||||
total comprehensive income | -75,208,000 | -75,208,000 | -657,446,000 | -485,558,000 | -657,444,000 | 1,240,882,000 | 664,003,000 | 436,813,000 | 436,813,000 | 1,176,599,000 | 472,350,000 | 3,561,000 | 3,561,000 | -801,483,000 | |||||||||||||||||||||
net earnings | |||||||||||||||||||||||||||||||||||
net earnings/ | |||||||||||||||||||||||||||||||||||
leases revenue | 5,922,000 | 5,922,000 | 2,860,000 | 15,109,000 | 994,000 | 994,000 | 11,267,000 | ||||||||||||||||||||||||||||
service revenue | 224,000 | 224,000 | 151,000 | 1,877,000 | |||||||||||||||||||||||||||||||
income before income tax expense | -787,520,000 | 1,397,879,000 | |||||||||||||||||||||||||||||||||
net earnings per class a and class b ordinary share | |||||||||||||||||||||||||||||||||||
product revenue | 1,600,420,000 | 1,323,593,000 | |||||||||||||||||||||||||||||||||
others | 145,000 | 145,000 | 831,000 | 29,239,000 | 29,239,000 | ||||||||||||||||||||||||||||||
investment income | 184,000 | 184,000 | 1,963,000 | 1,923,000 | 1,063,000 | 1,063,000 | 179,000 | ||||||||||||||||||||||||||||
net revenues | |||||||||||||||||||||||||||||||||||
mining income | 15,364,000 | 5,624,000 | |||||||||||||||||||||||||||||||||
total net revenues | 2,184,555,000 | 1,317,616,000 | 402,774,000 | 402,774,000 | 163,041,000 | 463,247,000 | |||||||||||||||||||||||||||||
other income/(expenses) | 4,492,000 | -207,000 | |||||||||||||||||||||||||||||||||
net | |||||||||||||||||||||||||||||||||||
interest expense and guarantee fee | -785,000 | -1,185,000 | -1,395,000 | ||||||||||||||||||||||||||||||||
value added tax refunds | 905,000 | ||||||||||||||||||||||||||||||||||
— basic and diluted | 2,350,115,118 | 2,350,123,270 | 2,350,123,270 | ||||||||||||||||||||||||||||||||
services revenue | 57,000 | 24,000 | 24,000 | ||||||||||||||||||||||||||||||||
other revenue | 35,000 | 223,000 | 223,000 | ||||||||||||||||||||||||||||||||
total net revenue | 178,126,000 | 68,273,000 | 68,273,000 | ||||||||||||||||||||||||||||||||
cost of revenue | -65,885,000 | -65,885,000 | |||||||||||||||||||||||||||||||||
operating expense | |||||||||||||||||||||||||||||||||||
selling and marketing expenses | -4,132,000 | -4,132,000 | |||||||||||||||||||||||||||||||||
foreign exchange gain | 80,000 | 240,000 | 240,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-09-30 | 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 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-05-19 | 2022-03-31 | 2022-03-03 | 2021-12-31 | 2021-11-16 | 2021-09-30 | 2021-09-15 | 2021-06-30 | 2021-06-01 | 2021-04-12 | 2021-03-31 | 2020-12-31 | 2020-11-30 | 2020-09-30 | 2020-08-31 | 2020-06-30 | 2020-05-22 | 2020-04-09 | 2020-03-31 | 2019-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||
cash | 119,208,000 | 65,904,000 | 96,773,000 | 96,488,000 | 71,782,000 | 66,788,000 | 54,739,000 | 96,154,000 | 707,261,000 | |||||||||||||||||||||||||
accounts receivable | 7,015,000 | 3,924,000 | 1,679,000 | 1,514,000 | 1,375,000 | 8,159,000 | 1,636,000 | 2,997,000 | 9,778,000 | 10,098,000 | 1,000 | 1,000 | 367,000 | 367,000 | 826,000 | 826,000 | 372,000 | 372,000 | 7,038,000 | 7,128,000 | 7,038,000 | 7,128,000 | 348,000 | 348,000 | 10,160,000 | 10,160,000 | 6,792,000 | 2,872,000 | 6,792,000 | 2,872,000 | ||||
inventories | 201,743,000 | 107,952,000 | 113,863,000 | 94,620,000 | 87,802,000 | 131,297,000 | 99,152,000 | 142,287,000 | 217,128,000 | 272,139,000 | 310,456,000 | 1,473,990,000 | 1,328,875,000 | 1,626,240,000 | 1,193,304,000 | 1,193,304,000 | 812,363,000 | 812,363,000 | 833,209,000 | 833,209,000 | 587,112,000 | 587,112,000 | 376,107,000 | 225,522,000 | 376,107,000 | 225,522,000 | 53,284,000 | 53,284,000 | 88,115,000 | 88,115,000 | 226,622,000 | 196,067,000 | 226,622,000 | 196,067,000 |
prepayments and other current assets | 76,259,000 | 167,862,000 | 161,912,000 | 90,874,000 | 138,273,000 | 129,748,000 | 165,435,000 | 122,242,000 | 81,743,000 | 83,448,000 | 138,329,000 | 1,689,079,000 | 1,693,175,000 | 1,420,322,000 | 1,890,192,000 | 1,890,192,000 | 1,729,027,000 | 1,729,027,000 | 1,309,719,000 | 1,309,719,000 | 1,419,606,000 | 1,419,606,000 | 593,938,000 | 316,366,000 | 593,938,000 | 316,366,000 | 246,319,000 | 246,319,000 | 175,347,000 | 175,347,000 | 253,365,000 | 206,020,000 | 253,365,000 | 206,020,000 |
cryptocurrency receivable, current | 113,136,000 | 75,353,000 | 60,927,000 | 50,525,000 | 8,261,000 | |||||||||||||||||||||||||||||
total current assets | 517,361,000 | 420,995,000 | 435,154,000 | 334,021,000 | 307,493,000 | 335,992,000 | 320,962,000 | 363,680,000 | 349,223,000 | 431,823,000 | 520,757,000 | 3,870,330,000 | 5,024,706,000 | 5,687,249,000 | 5,774,092,000 | 5,774,092,000 | 5,273,461,000 | 5,273,461,000 | 3,842,344,000 | 3,842,344,000 | 3,227,452,000 | 3,227,452,000 | 2,324,238,000 | 1,007,206,000 | 2,324,238,000 | 1,007,206,000 | 686,363,000 | 686,363,000 | 783,301,000 | 783,301,000 | 931,751,000 | 940,810,000 | 931,751,000 | 940,810,000 |
non-current assets: | ||||||||||||||||||||||||||||||||||
cryptocurrency | 84,587,000 | 61,845,000 | 39,967,000 | 61,821,000 | 32,632,000 | 37,198,000 | 90,162,000 | 28,342,000 | 30,453,000 | 28,765,000 | 13,394,000 | 87,273,000 | 74,092,000 | 51,340,000 | 45,256,000 | 45,256,000 | 20,310,000 | |||||||||||||||||
cryptocurrency receivable, non-current | 32,282,000 | 25,030,000 | 19,057,000 | 38,127,000 | ||||||||||||||||||||||||||||||
property, equipment and software | 60,457,000 | 69,040,000 | 40,979,000 | 40,163,000 | 40,153,000 | 42,267,000 | 47,076,000 | 29,466,000 | 34,002,000 | 50,485,000 | 68,728,000 | 597,988,000 | 290,650,000 | 327,029,000 | 313,022,000 | 313,022,000 | 185,566,000 | 185,566,000 | 31,088,000 | 31,088,000 | 16,147,000 | 16,147,000 | 10,461,000 | 12,193,000 | 10,461,000 | 12,193,000 | 14,602,000 | 14,602,000 | 17,330,000 | 17,330,000 | 20,497,000 | 22,602,000 | 20,497,000 | 22,602,000 |
intangible asset | 742,000 | 795,000 | 848,000 | 954,000 | 1,007,000 | 1,060,000 | ||||||||||||||||||||||||||||
operating lease right-of-use assets | 3,260,000 | 3,648,000 | 3,014,000 | 3,495,000 | 3,363,000 | 3,719,000 | 4,217,000 | 1,690,000 | ||||||||||||||||||||||||||
deferred tax assets | 298,000 | 296,000 | 295,000 | 295,000 | 76,088,000 | 69,417,000 | 67,334,000 | 66,809,000 | 43,959,000 | 19,959,000 | 21,543,000 | 151,410,000 | 71,394,000 | 50,685,000 | 66,750,000 | 66,750,000 | 99,044,000 | 99,044,000 | ||||||||||||||||
other non-current assets | 483,000 | 480,000 | 17,481,000 | 476,000 | 472,000 | 482,000 | 485,000 | 486,000 | 1,396,000 | 1,753,000 | 2,699,000 | 17,437,000 | 35,504,000 | 28,262,000 | 3,840,000 | 3,840,000 | 2,956,000 | 2,956,000 | 2,673,000 | 2,673,000 | 3,617,000 | 3,617,000 | 2,530,000 | 2,530,000 | 2,530,000 | 2,530,000 | 2,520,000 | 2,520,000 | 2,230,000 | 2,230,000 | 2,230,000 | 5,250,000 | 2,230,000 | 5,250,000 |
non-current financial investment | 2,815,000 | 2,794,000 | 2,786,000 | 2,782,000 | 2,854,000 | 2,806,000 | 2,819,000 | 2,824,000 | 2,786,000 | 2,768,000 | 2,910,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 20,000,000 | 25,000 | 25,000 | 25,000 | ||||||||||||||
total non-current assets | 152,642,000 | 171,180,000 | 130,400,000 | 128,990,000 | 194,643,000 | 189,551,000 | 213,153,000 | 129,617,000 | 114,896,000 | 106,626,000 | 112,943,000 | 903,708,000 | 526,899,000 | 507,488,000 | 476,420,000 | 476,420,000 | 358,796,000 | 358,796,000 | 86,064,000 | 86,064,000 | 50,187,000 | 50,187,000 | 37,333,000 | 29,170,000 | 37,333,000 | 29,170,000 | 38,441,000 | 38,441,000 | 125,553,000 | 125,553,000 | 42,411,000 | 50,616,000 | 42,411,000 | 50,616,000 |
total assets | 670,003,000 | 592,175,000 | 565,554,000 | 463,011,000 | 502,136,000 | 525,543,000 | 534,115,000 | 493,297,000 | 464,119,000 | 538,449,000 | 633,700,000 | 4,774,038,000 | 5,551,605,000 | 6,194,737,000 | 6,250,512,000 | 6,250,512,000 | 5,632,257,000 | 5,632,257,000 | 3,928,408,000 | 3,928,408,000 | 3,277,639,000 | 3,277,639,000 | 2,361,571,000 | 1,036,376,000 | 2,361,571,000 | 1,036,376,000 | 724,804,000 | 724,804,000 | 908,854,000 | 908,854,000 | 974,162,000 | 991,426,000 | 974,162,000 | 991,426,000 |
liabilities, and shareholders’ equity | ||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||
current portion of long-term loans | 44,701,000 | 23,965,000 | 23,959,000 | 16,658,000 | ||||||||||||||||||||||||||||||
accounts payable | 33,669,000 | 29,958,000 | 15,724,000 | 13,975,000 | 16,735,000 | 29,936,000 | 16,698,000 | 6,245,000 | 19,223,000 | 27,335,000 | 26,947,000 | 116,333,000 | 32,664,000 | 96,991,000 | 101,175,000 | 101,175,000 | 143,441,000 | 143,441,000 | 120,448,000 | 120,448,000 | 107,790,000 | 107,790,000 | 45,208,000 | 37,407,000 | 45,208,000 | 37,407,000 | 10,555,000 | 10,555,000 | 16,158,000 | 16,158,000 | 65,805,000 | 99,050,000 | 65,805,000 | 99,050,000 |
contract liabilities | 86,907,000 | 5,973,000 | 17,515,000 | 24,248,000 | 16,238,000 | 50,585,000 | 38,863,000 | 19,614,000 | 5,634,000 | 8,318,000 | 8,251,000 | 4,613,000 | 299,462,000 | 1,017,468,000 | 1,769,897,000 | 1,769,897,000 | 1,340,731,000 | 1,340,731,000 | 1,026,734,000 | 1,026,734,000 | 1,040,551,000 | 1,040,551,000 | 1,210,618,000 | 430,388,000 | 1,210,618,000 | 430,388,000 | 75,612,000 | 75,612,000 | 1,078,000 | 1,078,000 | 10,888,000 | 8,288,000 | 10,888,000 | 8,288,000 |
income tax payable | 11,170,000 | 10,831,000 | 10,743,000 | 10,932,000 | 3,535,000 | 3,524,000 | 3,512,000 | 3,534,000 | 3,524,000 | 3,533,000 | 7,323,000 | 50,340,000 | 110,289,000 | 184,637,000 | 151,651,000 | 151,651,000 | 148,719,000 | 148,719,000 | ||||||||||||||||
accrued liabilities and other current liabilities | 55,490,000 | 47,737,000 | 36,702,000 | 43,406,000 | 36,178,000 | 29,738,000 | 42,719,000 | 64,240,000 | 60,958,000 | 69,008,000 | 38,107,000 | 336,705,000 | 185,358,000 | 161,726,000 | 157,382,000 | 157,382,000 | 437,394,000 | 437,394,000 | 286,171,000 | 286,171,000 | 180,189,000 | 180,189,000 | 476,440,000 | 63,343,000 | 476,440,000 | 63,343,000 | 23,213,000 | 23,213,000 | 24,139,000 | 24,139,000 | 18,403,000 | 40,691,000 | 18,403,000 | 40,691,000 |
operating lease liabilities, current | 1,674,000 | 1,828,000 | 1,420,000 | 1,237,000 | 1,407,000 | 1,530,000 | 1,609,000 | 1,216,000 | ||||||||||||||||||||||||||
convertible preferred shares | 45,351,000 | 116,654,000 | 183,805,000 | 68,113,000 | ||||||||||||||||||||||||||||||
total current liabilities | 278,962,000 | 236,946,000 | 289,868,000 | 178,569,000 | 151,197,000 | 116,827,000 | 110,517,000 | 135,193,000 | 90,892,000 | 110,095,000 | 82,987,000 | 524,109,000 | 646,439,000 | 1,476,055,000 | 2,194,818,000 | 2,194,818,000 | 2,085,104,000 | 2,085,104,000 | 1,446,874,000 | 1,446,874,000 | 1,346,641,000 | 1,346,641,000 | 1,775,212,000 | 592,476,000 | 1,775,212,000 | 592,476,000 | 166,196,000 | 166,196,000 | 246,508,000 | 246,508,000 | 291,947,000 | 285,232,000 | 291,947,000 | 285,232,000 |
non-current liabilities: | ||||||||||||||||||||||||||||||||||
long-term loans | 20,750,000 | 20,738,000 | 7,279,000 | 23,963,000 | 19,172,000 | |||||||||||||||||||||||||||||
operating lease liabilities, non-current | 1,284,000 | 1,648,000 | 1,098,000 | 1,701,000 | 210,000 | |||||||||||||||||||||||||||||
deferred tax liability | 126,000 | 144,000 | 153,000 | 162,000 | 171,000 | 180,000 | ||||||||||||||||||||||||||||
other non-current liabilities | 9,728,000 | 9,093,000 | 9,068,000 | 9,055,000 | 9,372,000 | 9,362,000 | 9,547,000 | 9,707,000 | 9,428,000 | 1,701,000 | 1,895,000 | 4,163,000 | 4,809,000 | 5,080,000 | 5,305,000 | 5,305,000 | 5,824,000 | 5,824,000 | 6,440,000 | 6,440,000 | 6,929,000 | 6,929,000 | 7,567,000 | 8,020,000 | 7,567,000 | 8,020,000 | 8,913,000 | 8,913,000 | 9,826,000 | 9,826,000 | 10,394,000 | 10,394,000 | ||
total liabilities | 290,100,000 | 268,572,000 | 320,916,000 | 196,757,000 | 186,330,000 | 147,343,000 | 122,380,000 | 145,110,000 | 100,682,000 | 112,310,000 | 85,577,000 | 538,311,000 | 665,176,000 | 1,492,948,000 | 2,279,951,000 | 2,279,951,000 | 2,173,567,000 | 2,173,567,000 | 1,465,595,000 | 1,465,595,000 | 1,420,669,000 | 1,420,669,000 | 1,783,476,000 | 603,818,000 | 1,783,476,000 | 603,818,000 | 181,355,000 | 181,355,000 | 263,914,000 | 263,914,000 | 313,099,000 | 298,631,000 | 313,099,000 | 298,631,000 |
shareholders’ equity: | ||||||||||||||||||||||||||||||||||
ordinary shares | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||
treasury stock | -38,850,000 | -42,646,000 | -57,055,000 | -57,055,000 | -57,055,000 | -57,055,000 | -57,055,000 | -57,055,000 | -57,055,000 | -305,752,000 | -230,081,000 | -193,029,000 | -193,029,000 | -231,281,000 | -65,474,000 | -65,474,000 | -23,915,000 | -23,915,000 | -23,915,000 | -23,915,000 | -23,915,000 | -1,320,000 | -1,320,000 | |||||||||||
additional paid-in capital | 1,037,369,000 | 956,473,000 | 882,235,000 | 763,293,000 | 755,239,000 | 742,895,000 | 529,827,000 | 520,088,000 | 507,884,000 | 3,201,983,000 | 3,096,760,000 | 2,992,482,000 | 2,992,482,000 | 2,889,980,000 | 3,073,476,000 | 3,073,476,000 | 2,820,748,000 | 2,820,748,000 | 1,776,595,000 | 1,634,619,000 | 1,776,595,000 | 1,635,719,000 | 1,635,719,000 | 1,634,083,000 | 1,634,083,000 | 1,633,340,000 | 1,631,609,000 | 1,633,340,000 | ||||||
statutory reserves | 14,892,000 | 14,892,000 | 14,892,000 | 14,892,000 | 14,892,000 | 14,892,000 | 14,892,000 | 14,892,000 | 14,892,000 | 97,420,000 | 97,420,000 | 97,420,000 | 97,420,000 | 97,420,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | 97,307,000 | ||||||
accumulated other comprehensive loss | -57,786,000 | -57,137,000 | -58,513,000 | -47,736,000 | -52,865,000 | -48,866,000 | -43,611,000 | -51,273,000 | -27,756,000 | -51,626,000 | -106,715,000 | -106,715,000 | -101,925,000 | -82,546,000 | -82,546,000 | -87,664,000 | -87,664,000 | -77,423,000 | -79,780,000 | -77,423,000 | -64,541,000 | -64,541,000 | -49,140,000 | -49,140,000 | -49,059,000 | -55,542,000 | -49,059,000 | |||||||
accumulated deficit | -575,722,000 | -547,979,000 | -536,921,000 | -357,588,000 | -282,011,000 | -240,131,000 | -559,950,000 | -559,950,000 | -949,506,000 | -949,506,000 | -1,194,469,000 | -1,195,673,000 | -1,194,469,000 | -1,123,716,000 | -1,123,716,000 | -1,037,310,000 | -1,037,310,000 | -1,020,525,000 | -1,020,525,000 | |||||||||||||||
total shareholders’ equity | 379,903,000 | 323,603,000 | 244,638,000 | 315,806,000 | 378,200,000 | 411,735,000 | 363,437,000 | 426,139,000 | 548,123,000 | 4,886,429,000 | 4,701,789,000 | 3,970,561,000 | 3,970,561,000 | 3,458,690,000 | 2,462,813,000 | 2,462,813,000 | 1,856,970,000 | 1,856,970,000 | 578,095,000 | 432,558,000 | 578,095,000 | 543,449,000 | 543,449,000 | 644,940,000 | 644,940,000 | 661,063,000 | 692,795,000 | 661,063,000 | ||||||
total liabilities and shareholders’ equity | 670,003,000 | 592,175,000 | 565,554,000 | 502,136,000 | 525,543,000 | 534,115,000 | 464,119,000 | 538,449,000 | 633,700,000 | 5,551,605,000 | 6,194,737,000 | 6,250,512,000 | 6,250,512,000 | 5,632,257,000 | 3,928,408,000 | 3,928,408,000 | 3,277,639,000 | 3,277,639,000 | 2,361,571,000 | 1,036,376,000 | 2,361,571,000 | 724,804,000 | 724,804,000 | 908,854,000 | 908,854,000 | 974,162,000 | 991,426,000 | 974,162,000 | ||||||
revenues | ||||||||||||||||||||||||||||||||||
products revenue | 71,923,000 | 61,751,000 | 23,446,000 | 44,907,000 | 57,940,000 | 44,114,000 | 47,546,000 | |||||||||||||||||||||||||||
mining revenue | 28,072,000 | 9,308,000 | 10,460,000 | 3,708,000 | 15,896,000 | 11,089,000 | 10,735,000 | 32,375,000 | ||||||||||||||||||||||||||
other revenues | 214,000 | 799,000 | 1,185,000 | 458,000 | 17,000 | 29,000 | 33,000 | |||||||||||||||||||||||||||
total revenues | 100,209,000 | 71,858,000 | 35,091,000 | 49,073,000 | 73,853,000 | 55,232,000 | 58,314,000 | 1,356,113,000 | ||||||||||||||||||||||||||
cost of revenues | 80,000 | 59,000 | 57,000 | 14,000 | -143,928,000 | -102,778,000 | -122,454,000 | -526,319,000 | ||||||||||||||||||||||||||
product cost | -58,759,000 | -79,661,000 | -59,757,000 | -95,764,000 | ||||||||||||||||||||||||||||||
mining cost | -31,995,000 | -11,037,000 | -12,152,000 | -6,001,000 | ||||||||||||||||||||||||||||||
other cost | -149,000 | -290,000 | -509,000 | -1,377,000 | ||||||||||||||||||||||||||||||
total cost of revenues | -90,903,000 | -90,988,000 | -72,418,000 | -103,142,000 | ||||||||||||||||||||||||||||||
gross profit | 9,306,000 | -70,075,000 | -47,546,000 | -64,140,000 | 829,794,000 | |||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||
research and development expenses | -16,406,000 | -14,648,000 | -15,342,000 | -10,778,000 | -17,857,000 | -19,058,000 | -33,364,000 | -101,155,000 | ||||||||||||||||||||||||||
sales and marketing expenses | -4,472,000 | -1,578,000 | -1,073,000 | -1,762,000 | -2,437,000 | -1,485,000 | -1,145,000 | -19,966,000 | ||||||||||||||||||||||||||
general and administrative expenses | -16,361,000 | -10,445,000 | -14,304,000 | -20,191,000 | -26,369,000 | -17,577,000 | -24,633,000 | -130,039,000 | ||||||||||||||||||||||||||
impairment on property and equipment | ||||||||||||||||||||||||||||||||||
gain on disposal of property, equipment and software | 863,000 | |||||||||||||||||||||||||||||||||
total operating expenses | -36,376,000 | -27,469,000 | -30,719,000 | -39,199,000 | -49,026,000 | -38,120,000 | -60,820,000 | -251,160,000 | ||||||||||||||||||||||||||
income from operations | -27,070,000 | -46,599,000 | -68,046,000 | -93,268,000 | -119,101,000 | -85,666,000 | -124,960,000 | 578,634,000 | ||||||||||||||||||||||||||
interest income | 76,000 | 66,000 | 205,000 | 229,000 | 226,000 | 440,000 | 1,141,000 | 3,244,000 | ||||||||||||||||||||||||||
interest expense | -385,000 | -14,000 | ||||||||||||||||||||||||||||||||
change in fair value of cryptocurrency | 10,576,000 | -5,125,000 | 33,583,000 | |||||||||||||||||||||||||||||||
change in fair value of financial instruments other than derivatives | -17,485,000 | |||||||||||||||||||||||||||||||||
change in fair value of financial derivatives | 23,440,000 | |||||||||||||||||||||||||||||||||
excess of fair value of convertible preferred shares | ||||||||||||||||||||||||||||||||||
foreign exchange gains | 338,000 | 11,364,000 | -1,843,000 | 1,404,000 | 2,574,000 | -2,559,000 | 3,741,000 | 913,000 | ||||||||||||||||||||||||||
other income | 225,000 | -3,257,000 | -4,454,000 | -363,000 | 176,000 | 1,078,000 | 2,089,000 | 423,000 | ||||||||||||||||||||||||||
income before income tax expenses | -10,285,000 | -43,790,000 | -38,591,000 | -162,115,000 | -116,125,000 | -86,707,000 | -117,989,000 | 582,401,000 | ||||||||||||||||||||||||||
income tax benefit | -773,000 | 1,910,000 | -802,000 | 23,100,000 | 5,456,000 | 2,341,000 | 26,380,000 | |||||||||||||||||||||||||||
net income | -11,058,000 | -41,880,000 | -39,393,000 | -139,015,000 | -110,669,000 | -84,366,000 | -91,609,000 | 441,602,000 | ||||||||||||||||||||||||||
foreign currency translation adjustment, net of nil tax | 1,376,000 | -3,999,000 | -4,987,000 | -268,000 | -23,518,000 | 9,158,000 | 8,654,000 | -4,789,000 | ||||||||||||||||||||||||||
total comprehensive loss | -9,682,000 | -45,879,000 | -44,380,000 | -139,283,000 | -134,187,000 | |||||||||||||||||||||||||||||
weighted-average number of shares used in per share calculation: | ||||||||||||||||||||||||||||||||||
— basic | 5,994,860,758,000 | 4,117,791,601,000 | 3,719,629,615,000 | 2,706,024,111,000 | 2,547,999,846,000 | 2,502,558,388,000 | 2,515,312,493,000 | 2,580,294,054,000 | ||||||||||||||||||||||||||
— diluted | 5,994,860,758,000 | 4,117,791,601,000 | 3,719,629,615,000 | 2,706,024,111,000 | 2,547,999,846,000 | 2,502,558,388,000 | 2,515,312,493,000 | 2,582,735,151,000 | ||||||||||||||||||||||||||
net income per share | ||||||||||||||||||||||||||||||||||
share-based compensation expenses were included in: | ||||||||||||||||||||||||||||||||||
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||
deferred tax liabilities | 135,000 | |||||||||||||||||||||||||||||||||
subscriptions receivable from shareholders | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | |||||||||||||||
| ||||||||||||||||||||||||||||||||||
intangible assets | 901,000 | |||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||
preferred shares forward contract liability | 40,344,000 | |||||||||||||||||||||||||||||||||
contingencies | ||||||||||||||||||||||||||||||||||
series a convertible preferred shares | 77,104,000 | 1,514,000 | 7,116,000 | |||||||||||||||||||||||||||||||
lease liabilities, non-current | 1,636,000 | 1,811,000 | 2,136,000 | 362,000 | 514,000 | 695,000 | 10,039,000 | 13,928,000 | 11,813,000 | 13,323,000 | 13,323,000 | 16,292,000 | 16,292,000 | 12,281,000 | 12,281,000 | 12,363,000 | 12,363,000 | 697,000 | 3,322,000 | 697,000 | 3,322,000 | 6,246,000 | 6,246,000 | 7,580,000 | 7,580,000 | 10,758,000 | 13,399,000 | 10,758,000 | 13,399,000 | |||||
gross loss | -19,130,000 | -37,327,000 | -54,069,000 | |||||||||||||||||||||||||||||||
impairment on property, equipment and software | -798,000 | -6,324,000 | ||||||||||||||||||||||||||||||||
impairment on cryptocurrency | -144,000 | -2,363,000 | -1,678,000 | -368,000 | ||||||||||||||||||||||||||||||
change in fair value of financial instrument | -225,000 | 2,340,000 | ||||||||||||||||||||||||||||||||
excess of fair value of series a convertible preferred shares | -376,000 | -59,199,000 | ||||||||||||||||||||||||||||||||
weighted-average number of shares used in per class a and class b ordinary share calculation: | ||||||||||||||||||||||||||||||||||
net income per class a and class b ordinary share | ||||||||||||||||||||||||||||||||||
cryptocurrency, restricted | 32,655,000 | |||||||||||||||||||||||||||||||||
change in fair value of financial instruments | -10,918,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents | 40,574,000 | 66,138,000 | 71,972,000 | 2,002,656,000 | 2,640,687,000 | 2,643,183,000 | 2,643,183,000 | 2,684,342,000 | 2,684,342,000 | 1,698,463,000 | 1,698,463,000 | 1,220,236,000 | 1,220,236,000 | 1,337,795,000 | 391,310,000 | 1,337,795,000 | 391,310,000 | 177,363,000 | 177,363,000 | 157,022,000 | 157,022,000 | 264,445,000 | 516,607,000 | 264,445,000 | 516,607,000 | |||||||||
right-of-use assets | 2,300,000 | 2,896,000 | 3,669,000 | 29,600,000 | 35,259,000 | 30,172,000 | 27,552,000 | 27,552,000 | 30,920,000 | 30,920,000 | 26,241,000 | 26,241,000 | 30,423,000 | 30,423,000 | 11,592,000 | 14,422,000 | 11,592,000 | 14,422,000 | 18,819,000 | 18,819,000 | 17,706,000 | 17,706,000 | 19,684,000 | 22,764,000 | 19,684,000 | 22,764,000 | ||||||||
lease liabilities, current | 1,553,000 | 1,901,000 | 2,359,000 | 16,118,000 | 18,666,000 | 15,233,000 | 14,713,000 | 14,713,000 | 14,819,000 | 14,819,000 | 13,521,000 | 13,521,000 | 18,111,000 | 18,111,000 | 10,592,000 | 12,621,000 | 10,592,000 | 12,621,000 | 8,110,000 | 8,110,000 | 9,128,000 | 9,128,000 | 7,358,000 | 9,838,000 | 7,358,000 | 9,838,000 | ||||||||
retained earnings | -80,616,000 | -513,000 | 110,158,000 | 1,850,396,000 | 1,789,316,000 | 1,180,403,000 | 1,180,403,000 | 804,496,000 | -980,579,000 | |||||||||||||||||||||||||
net earnings per share | ||||||||||||||||||||||||||||||||||
change in fair value of warrant liability | -445,000 | |||||||||||||||||||||||||||||||||
total comprehensive income | -75,208,000 | -82,955,000 | 436,813,000 | |||||||||||||||||||||||||||||||
net earnings | ||||||||||||||||||||||||||||||||||
restricted cash | 47,412,000 | 47,412,000 | 47,362,000 | 47,362,000 | 127,000 | 127,000 | 126,000 | 126,000 | 860,000 | 4,494,000 | 860,000 | 4,494,000 | 4,479,000 | 4,479,000 | 5,098,000 | 5,098,000 | 7,125,000 | 8,239,000 | 7,125,000 | 8,239,000 | ||||||||||||||
warrant liability | 66,505,000 | 66,505,000 | 66,347,000 | 66,347,000 | 54,736,000 | 54,736,000 | ||||||||||||||||||||||||||||
accumulated other comprehensive income/ | 42,382,000 | |||||||||||||||||||||||||||||||||
8 | ||||||||||||||||||||||||||||||||||
product revenue | 1,323,593,000 | |||||||||||||||||||||||||||||||||
leases revenue | ||||||||||||||||||||||||||||||||||
others | 145,000 | |||||||||||||||||||||||||||||||||
investment income | ||||||||||||||||||||||||||||||||||
income tax expense | -140,799,000 | |||||||||||||||||||||||||||||||||
net earnings per class a and class b ordinary share | ||||||||||||||||||||||||||||||||||
short-term investments | 8,500,000 | 62,386,000 | 8,500,000 | 62,386,000 | 204,570,000 | 204,570,000 | 347,559,000 | 347,559,000 | 173,402,000 | 11,005,000 | 173,402,000 | 11,005,000 | ||||||||||||||||||||||
cryptocurrencies | 20,310,000 | 6,062,000 | 6,062,000 | |||||||||||||||||||||||||||||||
other investments | 20,000,000 | |||||||||||||||||||||||||||||||||
short-term debts | 24,986,000 | 34,754,000 | 24,986,000 | 34,754,000 | 34,656,000 | 34,656,000 | 181,093,000 | 181,093,000 | 175,747,000 | 99,903,000 | 175,747,000 | 99,903,000 | ||||||||||||||||||||||
notes payable | 7,368,000 | 13,963,000 | 7,368,000 | 13,963,000 | 14,050,000 | 14,050,000 | 14,912,000 | 14,912,000 | 13,746,000 | 27,462,000 | 13,746,000 | 27,462,000 | ||||||||||||||||||||||
total non-current liabilities | 88,463,000 | 18,721,000 | 18,721,000 | 74,028,000 | 74,028,000 | 8,264,000 | 11,342,000 | 8,264,000 | 15,159,000 | 15,159,000 | 17,406,000 | 17,406,000 | 21,152,000 | 21,152,000 | ||||||||||||||||||||
long-term investments | 20,000,000 | 20,000,000 | ||||||||||||||||||||||||||||||||
operating lease assets | 12,725,000 | 12,725,000 | 88,287,000 | 88,287,000 | ||||||||||||||||||||||||||||||
non—current financial investment | 25,000 | |||||||||||||||||||||||||||||||||
non-current financial investments | 2,500,000 | 2,500,000 | ||||||||||||||||||||||||||||||||
income tax receivable | ||||||||||||||||||||||||||||||||||
amounts due from related parties |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2024-12-31 | 2024-09-30 | 2022-12-31 |
|---|---|---|---|
net loss | |||
foreign currency translation adjustment, net of nil tax | |||
total comprehensive loss | |||
weighted-average number of shares used in per class a and class b ordinary share calculation: | |||
— basic | |||
— diluted | |||
net loss per class a and class b ordinary share | |||
share-based compensation expenses were included in: | |||
cost of revenues | |||
research and development expenses | |||
sales and marketing expenses | |||
general and administrative expenses | |||
cash flows from operating activities | |||
net cash from operating activities | -1,114,542,000 | ||
capital expenditures | -29,196,000 | ||
free cash flows | -1,143,738,000 | ||
cash flows from investing activities: | |||
purchase of property, equipment and software | -29,196,000 | ||
proceeds from disposal of property, equipment and software | |||
proceeds from disposal of cryptocurrency | 39,135,000 | ||
purchase of cryptocurrency | |||
payment for an acquisition, net of cash acquired | |||
net cash provided by investing activities | |||
cash flows from financing activities: | |||
proceeds from issuance of ordinary shares, net of issuance costs under at-the-market offering agreements | |||
proceeds from issuance of convertible preferred shares, net of issuance costs | |||
proceeds from long-term borrowings, net of issuance cost | |||
payment for repurchase of ordinary shares | -56,014,000 | ||
proceeds from resale of treasury stock | 1,156,000 | ||
repurchase for tax withholdings on vesting of restricted share units | -1,157,000 | ||
net cash provided by financing activities | |||
net decrease in cash | |||
effect of exchange rate changes on cash | |||
cash at the beginning of period | |||
cash at the end of period | |||
supplemental disclosure of cash flow information: | |||
cash paid for interest | |||
cash paid for income tax | |||
supplemental disclosure of non-cash investing and financing activities: | |||
mining equipment transfer from inventory to property, equipment and software | |||
issuance of ordinary shares pursuant to share lending arrangement | |||
net cash from investing activities | 9,939,000 | ||
net cash from financing activities | -49,919,000 | ||
1. | |||
| |||
net income | |||
adjustments for: | |||
revenue recognized on acceptance of cryptocurrency | |||
cost recognized on payment of cryptocurrency | |||
(receipt) return of cryptocurrency as customer deposits | |||
change in fair value of cryptocurrency | |||
change in fair value of financial derivatives | |||
other income | |||
realised gain on sale of cryptocurrency | |||
depreciation and amortization of property, equipment and software | |||
amortization of intangible assets | |||
foreign exchange gain | |||
provision of allowance for doubtful receivables | |||
deferred income tax expense | |||
loss on disposal of property, equipment and software | |||
share-based compensation expense | |||
change in fair value of financial instruments other than derivatives | |||
excess of fair value of convertible preferred shares | |||
reduction in the carrying amount of the operating lease right-of-use assets | |||
interest of operating lease liabilities | |||
interest of long-term loan | |||
impairment loss of cryptocurrency | |||
impairment loss of property, equipment and software | |||
write-down of inventories | |||
write-downs of prepayments | |||
provision for reserve for inventory purchase commitments | |||
unrecognized tax benefit | |||
changes in assets and liabilities: | |||
accounts receivable | |||
inventories | |||
cryptocurrency | |||
prepayments and other current assets | |||
other non-current assets | |||
accounts payable | |||
contract liabilities | |||
income tax payable | |||
accrued liabilities and other current liabilities | |||
other non-current liabilities | |||
operating lease liabilities | |||
proceeds from sale of cryptocurrency | |||
repurchase of warrants | |||
proceeds from borrowings from long-term loan | |||
net increase in cash | |||
cash and restricted cash at the beginning of year | |||
cash at the end of year | |||
mining equipment transferred from inventory to property, equipment and software | |||
purchase of property, equipment and software and intangible asset | |||
proceeds from issuance of series a convertible preferred shares, net of issuance costs | |||
f-6 | |||
accrued tax withholdings on vesting of restricted share units | |||
cost of revenues recognized on payment of cryptocurrency | |||
cryptocurrency received as customer deposits | |||
pledged cryptocurrency derecognized under long-term loans agreements | |||
return of cryptocurrency | |||
cryptocurrency received under long-term loans agreements | |||
conversion of series a convertible preferred shares into class a ordinary shares | |||
receipt of cryptocurrency as customer deposits | |||
depreciation of operating lease assets | |||
deferred income tax benefits | |||
change in fair value of financial instruments | |||
excess of fair value of series a convertible preferred shares | |||
investment income | |||
impairment charge to non-current financial investment | |||
prepaid interest expense | |||
notes payable | |||
proceeds from disposal of short-term investments | |||
payment for non-current financial investments | |||
prepayment under share repurchase agreement | |||
payment for cost of issuance | |||
repayment of borrowings | |||
proceeds from issuance of ordinary shares and warrants | |||
net increase in cash and restricted cash | |||
effect of exchange rate changes on cash and restricted cash | |||
cash and restricted cash at the end of year | |||
cash | |||
restricted cash | |||
total cash and restricted cash shown in the statement of cash flows | |||
transfer from inventory to operating lease assets | |||
transfer from operating lease assets to inventory | |||
purchases of property, plant and equipment in accrued liabilities and other current liabilities | |||
change in fair value of warrant liability | |||
reduction in the carrying amount of the right-of-use assets | |||
interest of lease liabilities | |||
lease liabilities | |||
payment for short-term investments | |||
proceeds from borrowings | |||
payment for repurchase of warrants | |||
payment for cost of issuance of ordinary shares and warrants | |||
net increase in cash and cash equivalents, and restricted cash | |||
effect of exchange rate changes on cash and cash equivalents, and restricted cash | |||
cash and cash equivalents, and restricted cash at the beginning of period | |||
cash and cash equivalents, and restricted cash at the end of period | |||
income tax receivable | |||
amount due from a related party | |||
prepaid interest expense and guarantee fee | |||
proceeds from issuance of ordinary shares | |||
proceeds from issuance of ordinary shares upon ipo, net of cost of issuance | |||
cash and cash equivalents, and restricted cash at the beginning of year | |||
cash and cash equivalents, and restricted cash at the end of year | |||
cash paid for guarantee fee | |||
accrued initial public offering related cost | |||
foreign exchange loss/ | |||
(reversal)/provision of allowance for doubtful receivables | |||
deferred income tax expenses | |||
amortization of right-of-use asset | |||
net cash inflow arising from disposal of subsidiaries | |||
net cash provided by/(used in) investing activities | |||
payment for deemed distribution | |||
acquisition of operating lease assets | |||
disposal of operating lease assets | |||
foreign exchange loss | |||
reversal of allowance for doubtful receivables | |||
loss on disposal of subsidiaries | |||
net cash (outflow) inflow arising from disposal of subsidiaries | |||
proceeds from issuance of ordinary shares- | |||
proceeds from issuance of ordinary shares upon ipo, net of cost of issuance- | |||
proceeds from capital contribution of a shareholder | |||
net increase in cash and cash equivalents, restricted cash | |||
effect of exchange rate changes on cash and cash equivalents, restricted cash | |||
cash and cash equivalents, restricted cash at the beginning of year | |||
cash and cash equivalents, restricted cash at the end of year | |||
supplemental disclosure of non-cash investing and financing activity: | |||
disposal of subsidiaries included in receivables |
