Trump Media & Technology Group Corp.(NASDAQ:DJT)
Digital World Acquisition Corp. was an American special-purpose acquisition company founded in 2021. In October 2021, the company announced a proposed merger agreement with Trump Media & Technology Group, the owner of Truth Social. In March 2024, the company completed merging with TMTG.
• 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:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 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 | 2022-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
net sales | 871,200 | 1,005,200 | 972,900 | 883,300 | 821,200 | 1,010,900 | 836,900 | |||||||
operating costs and expenses | ||||||||||||||
cost of revenue | 1,501,000 | 548,800 | 446,800 | 342,900 | 336,700 | 123,300 | 36,200 | 93,400 | ||||||
research and development | 8,402,100 | 8,865,700 | 8,302,200 | 13,041,000 | 12,564,900 | 3,893,700 | 4,861,600 | 33,158,600 | ||||||
sales and marketing | 691,200 | 729,100 | 717,500 | 556,000 | 497,400 | 2,189,400 | 1,175,300 | 1,070,400 | ||||||
general and administration | 37,937,000 | 34,281,400 | 31,056,100 | 28,617,900 | 25,178,000 | 17,697,000 | 13,418,600 | 64,795,100 | ||||||
unrealized loss on digital assets and digital assets pledged | 243,961,400 | |||||||||||||
depreciation and amortization | 1,866,400 | 1,904,500 | 1,904,100 | 1,833,500 | 1,779,200 | 762,200 | ||||||||
total operating costs and expenses | 294,359,100 | 433,347,500 | 58,631,300 | 44,391,300 | 40,356,200 | |||||||||
income from operations | -293,487,900 | -432,342,300 | -57,658,400 | -43,508,000 | -39,535,000 | -23,654,700 | -18,658,500 | -98,352,600 | ||||||
yoy | 642.35% | 143.75% | 133.18% | -59.80% | ||||||||||
qoq | -32.12% | 649.83% | 32.52% | 10.05% | 26.78% | -81.03% | ||||||||
operating margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -12764.78% | NaN% | NaN% | NaN% | NaN% | NaN% |
interest income | 7,230,200 | 8,345,200 | 13,384,400 | 16,836,500 | 7,995,200 | 4,653,000 | 2,132,700 | 28,800 | 118.75 | 475 | ||||
interest expense | -11,469,800 | -11,582,100 | -11,474,400 | -4,105,100 | -186,800 | -246,700 | 157,800 | -2,817,600 | ||||||
investment loss | -108,209,800 | |||||||||||||
litigation settlement | 151,900 | |||||||||||||
loss from operations before income taxes | -405,785,400 | -605,598,000 | -54,763,900 | -19,691,600 | -31,726,600 | -19,248,400 | -16,368,000 | |||||||
income tax expense | -98,800 | -165,200 | -84,600 | -310,300 | 6,236,095 | -899,687 | -904,513 | -883,293 | ||||||
net income | -405,884,200 | -605,763,200 | -54,848,500 | -20,001,900 | -31,726,600 | -19,248,400 | -16,368,000 | -327,599,700 | -1,884,293 | -12,192,367 | -9,093,767 | 1,279,786 | -159,170 | |
yoy | 1179.32% | 184.95% | 22.20% | -90.32% | 57.87% | 79.99% | -25698.01% | 1083.82% | ||||||
qoq | -33.00% | 1004.43% | 174.22% | -36.96% | 17.60% | -95.00% | 17285.82% | -84.55% | 34.07% | -810.57% | -904.04% | |||
net income margin % | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | -Infinity% | -Infinity% | -42517.81% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% |
less net loss attributable to noncontrolling interest | 70,700 | 218,800 | 40,400 | 19,600 | ||||||||||
net loss available to common stockholders | -405,813,500 | -605,544,400 | -54,808,100 | -19,982,300 | ||||||||||
loss per share attributable to common stockholders: | ||||||||||||||
basic | -1.47 | -2.37 | -0.2 | -0.08 | -0.14 | -0.1 | -0.1 | |||||||
diluted* | -1.47 | -2.37 | -0.2 | -0.08 | -0.14 | -0.1 | -0.1 | -3.61 | ||||||
weighted-average shares used for eps calculation | ||||||||||||||
basic | 276,744,177 | 254,537,040 | 277,876,654 | 240,512,552 | 220,576,705 | 169,630,052 | 200,833,835 | 166,726,512 | 90,743,994 | |||||
diluted | 276,744,177 | 254,537,040 | 277,876,654 | 240,512,552 | 220,576,705 | 169,630,052 | 200,833,835 | 166,726,512 | 90,743,994 | |||||
operating costs and expenses include stock-based compensation expense as follows: | ||||||||||||||
total stock based compensation expense | 11,829.6 | 17,851.7 | 84,588 | |||||||||||
change in fair value of digital assets | 4,051,150 | 16,204,600 | ||||||||||||
investment income | 3,017,375 | 984,500 | 11,085,000 | |||||||||||
change in fair value of derivative liabilities | -225,916,000 | |||||||||||||
loss on the conversion of convertible debt | ||||||||||||||
total costs and operating expenses | 24,665,600 | 19,459,200 | 99,029,700 | |||||||||||
costs of operating expenses include stock-based compensation expense as follows: | ||||||||||||||
total stock-based compensation expense | 45.7 | |||||||||||||
gross profit | 800,700 | 677,100 | ||||||||||||
yoy | ||||||||||||||
qoq | 18.25% | |||||||||||||
gross margin % | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | Infinity% | 87.88% | NaN% | NaN% | NaN% | NaN% | NaN% |
depreciation | 3,700 | 5,600 | ||||||||||||
loss on the convertion of convertible debt | ||||||||||||||
costs of operating expenses include stock based compensation expense as follows: | ||||||||||||||
revenue | 770,500 | |||||||||||||
yoy | ||||||||||||||
qoq | ||||||||||||||
cost of operating expenses | ||||||||||||||
loss on the extinguishment of debt | -542,300 | |||||||||||||
income before income taxes | -327,599,700 | -1,023,184 | -11,292,680 | -8,189,254 | 2,163,079 | -159,170 | ||||||||
net income per share | ||||||||||||||
basic | -3.61 | |||||||||||||
formation and operating costs | 4,341,532 | 4,307,852 | 1,369,406 | 221,942 | 160,072 | |||||||||
legal investigations expense | 5,159,757.5 | 11,581,241 | 388,652 | |||||||||||
franchise tax expense | 50,000 | 50,000 | 50,000 | 132,500 | ||||||||||
loss from operation costs | -6,931,019.25 | -15,939,093 | -11,808,058 | -1,023,579 | -160,072 | |||||||||
other income and expenses: | ||||||||||||||
insurance recoveries | 34,585 | 1,046,653 | ||||||||||||
interest earned on cash held in trust account | 3,448,027 | 3,599,285 | 3,618,804 | 3,186,658 | 902 | |||||||||
weighted-average shares outstanding of class a common stock | 30,018,099 | 30,000,330 | 30,021,576 | 30,021,576 | 7,259,331 | |||||||||
basic and diluted net income per class a common stock | 0.05 | -0.33 | -0.24 | 0.03 | -0.01 | |||||||||
weighted-average shares outstanding of class b common stock | 7,187,258 | 7,187,500 | 7,187,500 | 7,187,500 | 7,187,500 | |||||||||
basic and diluted net income per class b common stock | -0.45 | -0.33 | -0.24 | 0.03 | -0.01 | |||||||||
regulatory settlement | 10,000,000 | |||||||||||||
♦ | ||||||||||||||
legal investigations costs | 669,137 | |||||||||||||
balance - december 31, 2021 | 127 | |||||||||||||
balance - march 31, 2022 | 127 | |||||||||||||
remeasurement of class a common stock to redemption value | ||||||||||||||
balance - june 30, 2022 | 127 | |||||||||||||
contribution from sponsor | ||||||||||||||
balance - september 30, 2022 | 127 | |||||||||||||
balance - december 31, 2020 | ||||||||||||||
issuance of class b common stock to sponsor | ||||||||||||||
balance - march 31, 2021 | ||||||||||||||
balance - june 30, 2021 | ||||||||||||||
class a common stock accretion to redemption value | ||||||||||||||
issuance of class a common stock to investor | 113 | |||||||||||||
issuance of class a common stock to representative | 14 | |||||||||||||
balance – september 30, 2021 | 127 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 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 | 2022-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||
current assets: | |||||||||||||||||
cash and cash equivalents | 249,066,900 | 134,557,600 | 166,072,700 | 1,343,901,700 | 146,127,400 | 170,236,100 | 372,135,700 | 343,954,400 | 233,700,900 | ||||||||
restricted cash | 30,533,500 | 31,330,500 | 335,838,800 | 1,000,000,000 | 40,028,300 | ||||||||||||
short-term investments | 207,370,700 | 305,053,300 | 550,421,700 | 619,298,400 | 612,854,200 | 606,547,300 | 300,742,500 | ||||||||||
equity securities | 554,142,200 | 722,069,100 | |||||||||||||||
prepaid expenses and other current assets | 10,307,600 | 9,992,300 | 10,035,100 | 10,847,300 | 7,871,000 | 7,457,300 | 9,233,500 | 9,553,400 | 324,700 | ||||||||
accounts receivable | 221,600 | 244,500 | 298,800 | 317,300 | 33,100 | 17,400 | 14,800 | 17,500 | 47,200 | ||||||||
total current assets | 1,051,642,500 | 1,203,247,300 | 1,650,172,200 | 3,096,731,100 | 766,885,700 | 784,258,100 | 682,126,500 | 353,525,300 | 274,101,100 | 395,011 | 3,285,587 | 160,530 | 314,135 | 169,339 | 228,780 | 243,940 | 282,464 |
convertible note receivable | 200,000,000 | 200,000,000 | |||||||||||||||
interest receivable | 3,950,700 | 498,600 | |||||||||||||||
property and equipment | 2,556,900 | 3,051,600 | 3,557,700 | 4,053,000 | 3,954,400 | 4,366,000 | 4,790,600 | 2,161,900 | 23,700 | ||||||||
goodwill | 120,884,200 | 120,884,200 | 120,884,200 | 120,884,200 | 120,884,200 | 120,884,200 | 132,171,000 | ||||||||||
digital assets | 700,075,300 | 904,370,600 | 1,466,689,000 | ||||||||||||||
digital assets pledged | 135,634,300 | 175,300,400 | |||||||||||||||
intangible assets | 18,465,200 | 19,829,600 | 21,224,400 | 22,619,100 | 23,998,700 | 25,363,100 | |||||||||||
right-of-use assets | 3,145,000 | 2,505,300 | 2,739,000 | 2,968,300 | 3,194,100 | 3,416,100 | 2,855,100 | 806,600 | 313,800 | ||||||||
total assets | 2,236,354,100 | 2,629,687,600 | 3,265,266,500 | 3,247,255,700 | 918,917,100 | 938,287,500 | 837,754,800 | 356,493,800 | 274,438,600 | 311,018,094 | 310,481,457 | 307,296,643 | 303,831,444 | 300,499,990 | 298,113,362 | 293,972,780 | 293,674,726 |
liabilities and stockholders’ equity | |||||||||||||||||
current liabilities: | |||||||||||||||||
accounts payable and accrued expenses | 19,676,700 | 32,294,300 | 32,741,100 | 17,243,500 | 13,681,000 | 10,167,500 | 6,657,400 | 10,831,700 | 9,704,700 | ||||||||
convertible notes payable | 953,262,200 | 941,893,900 | |||||||||||||||
related party payables | 262,000 | 262,000 | 262,000 | 262,000 | 262,000 | 262,000 | 262,000 | 262,000 | 262,000 | ||||||||
unearned revenue | 1,066,700 | 30,400 | 23,800 | 246,700 | 1,010,700 | 1,959,700 | 2,924,600 | 3,717,200 | |||||||||
current portion of long-term debt | 4,873,400 | 4,780,500 | 4,689,400 | 4,968,000 | 4,873,300 | 4,780,500 | 4,749,900 | ||||||||||
current portion of operating lease liability | 1,087,400 | 836,200 | 858,500 | 880,600 | 902,300 | 1,080,800 | 734,000 | 276,900 | 163,100 | ||||||||
total current liabilities | 980,228,400 | 980,097,300 | 38,574,800 | 23,354,100 | 19,965,300 | 17,301,500 | 14,363,000 | 14,295,200 | 64,004,800 | 56,176,695 | 53,755,765 | 37,657,556 | 25,512,590 | 22,472,852 | 14,828,942 | 6,891,239 | 2,251,798 |
long-term operating lease liability | 2,111,900 | 1,723,500 | 1,933,000 | 2,136,300 | 2,335,100 | 2,559,700 | 2,175,100 | 530,300 | 159,800 | ||||||||
long-term debt - other | 451,200 | 442,600 | 5,026,000 | 4,930,200 | 4,836,200 | 4,683,600 | |||||||||||
deferred tax liability | 659,000 | 560,100 | 394,900 | 310,300 | |||||||||||||
total liabilities | 983,450,500 | 982,823,500 | 986,982,400 | 965,127,400 | 27,230,600 | 24,697,400 | 21,221,700 | 14,825,500 | 64,164,600 | 66,239,195 | 63,818,265 | 47,720,056 | 35,575,090 | 32,535,352 | 24,891,442 | 16,953,739 | 12,314,298 |
commitments and contingencies | |||||||||||||||||
stockholders’ equity: | |||||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at march 31, 2026 and december 31, 2025 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 276,953,828 and 276,724,314 shares issued and outstanding at march 31, 2026 and december 31, 2025 | 28,100 | ||||||||||||||||
paid in capital | 5,372,372,500 | 5,360,448,800 | 5,347,340,200 | 5,289,923,600 | 3,879,735,600 | 3,861,662,400 | 3,726,957,300 | 3,229,937,700 | 3,082,180,900 | ||||||||
treasury stock | -56,516,300 | -56,516,300 | -17,571,500 | -11,158,900 | -11,158,900 | -2,908,700 | -2,908,700 | ||||||||||
accumulated deficit | -4,063,060,600 | -3,657,247,100 | -3,051,702,700 | -2,996,894,600 | -2,976,912,300 | -2,945,185,700 | -2,907,537,000 | -2,888,288,600 | -2,871,920,600 | -63,866,949 | -59,466,556 | -44,210,591 | -32,866,533 | -30,987,384 | -23,956,249 | -16,264,430 | -11,890,418 |
total stockholders’ equity | 1,252,823,700 | 1,646,713,500 | 2,278,094,100 | 2,281,897,900 | 891,686,500 | ||||||||||||
noncontrolling interest | 79,900 | 150,600 | 190,000 | 230,400 | |||||||||||||
total equity | 1,252,903,600 | 1,646,864,100 | 2,278,284,100 | 2,282,128,300 | |||||||||||||
total liabilities and stockholders’ equity | 2,236,354,100 | 918,917,100 | |||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at december 31, 2025 and december 31, 2024 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 276,724,314 and 220,657,014 shares issued and outstanding at december 31, 2025 and december 31, 2024 | 28,100 | ||||||||||||||||
total liabilities and stockholders’ equity/ | 2,629,687,600 | 938,287,500 | 837,754,800 | 356,493,800 | 274,438,600 | ||||||||||||
trading securities | 587,505,100 | 122,366,400 | |||||||||||||||
convertible notes | 945,645,500 | 934,300,700 | |||||||||||||||
long-term debt – other | 434,200 | ||||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at september 30, 2025 and december 31, 2024 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 279,997,583 and 220,657,014 shares issued and outstanding at september 30, 2025 and december 31, 2024 | 28,100 | ||||||||||||||||
total liabilities and equity | 3,265,266,500 | 3,247,255,700 | |||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at june 30, 2025 and december 31, 2024 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 277,310,193 and 220,657,014 shares issued and outstanding at june 30, 2025 and december 31, 2024 | 27,800 | ||||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at march 31, 2025 and december 31, 2024 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 220,623,372 and 220,657,014 shares issued and outstanding at march 31, 2025 and december 31, 2024 | 22,100 | ||||||||||||||||
convertible promissory notes | 50,157,800 | ||||||||||||||||
derivative liability | |||||||||||||||||
stockholders’ equity/ | |||||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at december 31, 2024 and december 31, 2023 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 220,657,016 and 87,500,000 shares issued and outstanding at december 31, 2024 and december 31, 2023 | 22,100 | ||||||||||||||||
total stockholders’ equity/ | 913,590,100 | 816,533,100 | 341,668,300 | 210,274,000 | |||||||||||||
intangible asset | 15,811,600 | ||||||||||||||||
liabilities and stockholders’ equity/ | |||||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at september 30, 2024 and december 31, 2023 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 214,389,622 and 87,500,000 shares issued and outstanding at september 30, 2024 and december 31, 2023 | 21,500 | ||||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at june 30, 2024 and december 31, 2023 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 191,477,375 and 87,500,000 shares issued and outstanding at june 30, 2024 and december 31, 2023 | 19,200 | ||||||||||||||||
preferred stock 0.0001 par value – 1,000,000 shares authorized, 0 shares issued and outstanding at march 31, 2024 and december 31, 2023 | |||||||||||||||||
common stock 0.0001 par value – 999,000,000 shares authorized, 136,700,583 and 87,500,000 shares issued and outstanding at march 31, 2024 and december 31, 2023 | 13,700 | ||||||||||||||||
current assets | |||||||||||||||||
cash | 395,011 | 3,285,587 | 84,766 | 152,703 | 989 | 1,012 | 2,968 | 41,492 | |||||||||
prepaid assets | 75,764 | 161,432 | 168,350 | 227,768 | 240,972 | 240,972 | |||||||||||
cash held in trust account | 310,623,083 | 307,195,870 | 307,136,113 | 303,517,309 | 300,330,651 | 297,884,582 | 293,682,625 | 293,286,629 | |||||||||
liabilities, redeemable common stock and stockholders’ deficit | |||||||||||||||||
current liabilities | |||||||||||||||||
accrued expenses | 47,104,743 | 43,674,679 | 29,586,907 | 18,524,787 | 17,166,842 | 11,022,242 | 6,139,539 | 1,701,798 | |||||||||
convertible note payable sponsor | 3,883,945 | ||||||||||||||||
convertible note payable | 500,000 | ||||||||||||||||
income taxes - payable | 1,790,081 | ||||||||||||||||
franchise tax payable | 458,226 | 632,500 | 582,500 | 532,500 | 400,000 | 350,000 | 300,000 | 250,000 | |||||||||
convertible working capital loans | 2,398,700 | ||||||||||||||||
advances - related party | 41,000 | 425,835 | |||||||||||||||
deferred underwriter fee payable | 10,062,500 | 10,062,500 | 10,062,500 | 10,062,500 | 10,062,500 | 10,062,500 | 10,062,500 | 10,062,500 | |||||||||
class a common stock subject to possible redemption, 0.0001 par value... | 308,645,005 | 306,128,902 | 303,957,139 | 301,122,041 | 298,951,176 | 297,177,323 | 293,282,625 | 293,250,000 | |||||||||
stockholders’ deficit | |||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||
class a common stock, 0.0001 par value... | 127 | 127 | 127 | 127 | 127 | 127 | 127 | 127 | |||||||||
class b common stock, 0.0001 par value... | 716 | 719 | 719 | 719 | 719 | 719 | 719 | 719 | |||||||||
additional paid-in capital | |||||||||||||||||
total stockholders’ deficit | -63,866,106 | -59,465,710 | -44,209,745 | -32,865,687 | -30,986,538 | -23,955,403 | -16,263,584 | -11,889,572 | |||||||||
total liabilities, redeemable common stock and stockholders’ deficit | 311,018,094 | 310,481,457 | 307,296,643 | 303,831,444 | 300,499,990 | 298,113,362 | 293,972,780 | 293,674,726 | |||||||||
note payable – sponsor | 2,875,000 | 2,875,000 | 2,875,000 | 2,875,000 | 2,875,000 | ||||||||||||
income taxes payable | 3,666,968 | 2,767,281 | 1,862,768 | 979,475 | |||||||||||||
working capital loans | 2,372,033 | 1,275,033 | 1,166,700 | 625,700 | 581,700 | 451,700 | 300,000 | ||||||||||
note payable | 500,000 | ||||||||||||||||
advances - related parties | 34,585 | 570,835 | 550,835 | ||||||||||||||
liabilities and stockholders’ deficit |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||
net loss | -405,884,200 | -605,763,200 | -54,848,500 | -20,001,900 | -31,726,600 | -363,216,100 | -343,967,700 | ||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||
non-cash interest expense on debt | 11,469,800 | 11,582,000 | 11,104,100 | 4,105,100 | 186,800 | 2,780,100 | 2,659,800 | 2,817,600 | |||||||
non-cash interest income | -3,452,100 | ||||||||||||||
non-cash barter expense | 1,035,000 | ||||||||||||||
depreciation and amortization | 1,866,400 | 1,904,500 | 1,904,100 | 1,833,500 | 1,779,200 | 771,500 | |||||||||
stock based compensation | 11,829,600 | 13,104,600 | 10,490,200 | 17,744,600 | 17,851,700 | 84,633,700 | 84,588,000 | 84,588,000 | |||||||
unrealized loss on digital assets and digital assets pledged | 243,961,400 | ||||||||||||||
net unrealized loss on investments | 124,737,800 | 167,954,800 | |||||||||||||
operating lease amortization | 245,100 | 233,700 | 229,300 | 225,800 | 222,000 | 201,200 | |||||||||
deferred taxes | 98,800 | 165,200 | 84,600 | ||||||||||||
change in operating assets and liabilities | |||||||||||||||
prepaid expenses and other current assets | 7,684,800 | -1,108,900 | -381,600 | -3,751,400 | -5,269,100 | 2,800 | |||||||||
accounts receivable | 23,000 | 54,200 | 18,500 | -284,200 | -15,700 | 66,100 | 63,400 | 33,800 | |||||||
unearned revenue | 1,200 | 6,700 | 23,800 | -246,700 | -764,000 | -2,453,500 | -1,488,500 | -695,900 | |||||||
operating lease liabilities | -245,200 | -231,800 | -225,400 | -220,500 | -216,200 | ||||||||||
accounts payable and accrued expenses | 24,518,600 | 16,885,400 | 3,452,900 | 3,326,600 | |||||||||||
net cash from operating activities | 17,890,000 | 12,119,300 | 10,073,500 | 2,303,100 | -9,737,800 | -52,640,000 | -30,754,300 | -9,316,000 | -3,432,603 | -1,092,429 | -196,270 | -414,286 | -131,956 | -190,224 | -586,239 |
capital expenditures | -7,300 | -3,800 | -14,000 | -552,500 | -3,200 | -5,031,200 | -2,141,900 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
free cash flows | 17,882,700 | 12,115,500 | 10,059,500 | 1,750,600 | -9,741,000 | -57,671,200 | -32,896,200 | -9,316,000 | -3,432,603 | -1,092,429 | -196,270 | -414,286 | -131,956 | -190,224 | -586,239 |
cash flows from investing activities | |||||||||||||||
purchases of equity securities | -1,933,500 | ||||||||||||||
purchases of property and equipment | -7,300 | -3,800 | -14,000 | -552,500 | -3,200 | -5,031,200 | -2,141,900 | ||||||||
purchases of short-term investments | -2,317,400 | -6,123,300 | -6,444,200 | -6,306,900 | |||||||||||
proceeds from short-term investments | 100,000,000 | ||||||||||||||
net cash from investing activities | 95,741,800 | -294,174,800 | -1,841,051,600 | -125,746,500 | -6,310,100 | -312,773,700 | -2,141,900 | 3 | |||||||
cash flows from financing activities | |||||||||||||||
repurchase of common stock | 0 | -8,250,200 | -2,908,700 | ||||||||||||
proceeds from the exercise of warrants | 80,500 | 31,600 | 30,100 | 48,700 | 189,400 | 117,949,800 | |||||||||
net cash from financing activities | 80,500 | -53,967,900 | -11,012,100 | 2,321,217,700 | -8,060,800 | 734,976,700 | 374,277,900 | 280,472,500 | 542,024 | 753,725 | 128,333 | 566,000 | 3,005,000 | 151,700 | 300,000 |
net change in cash, cash equivalents, and restricted cash | 113,712,300 | -336,023,400 | -1,841,990,200 | ||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 165,888,100 | 0 | |||||||||||||
cash, cash equivalents and restricted cash, end of period | 279,600,400 | ||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets | |||||||||||||||
cash and cash equivalents | 249,066,900 | -31,515,100 | -1,177,829,000 | 1,197,774,300 | 146,127,400 | 233,700,900 | |||||||||
restricted cash | 30,533,500 | -304,508,300 | -664,161,200 | 40,028,300 | |||||||||||
total cash, cash equivalents, and restricted cash, end of period | 279,600,400 | -336,023,400 | -1,841,990,200 | ||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||
cash paid for interest | 0 | 126,400 | |||||||||||||
cash paid for taxes | 79,900 | 0 | 1,897,700 | 1,897,700 | |||||||||||
noncash investing and financing activities | |||||||||||||||
operating lease asset obtained in exchange for operating lease obligation | 884,700 | ||||||||||||||
change in fair value of derivative liabilities | |||||||||||||||
loss on extinguishment of debt | 542,300 | 542,300 | 542,300 | ||||||||||||
realized and unrealized loss, net, on digital assets and digital assets pledged | |||||||||||||||
premiums received from assigned put options | |||||||||||||||
accounts payable and accrued liabilities | |||||||||||||||
purchase of intangible assets | |||||||||||||||
purchase of short-term investments | -300,742,500 | ||||||||||||||
sale of short-term investments | |||||||||||||||
purchase of digital assets | |||||||||||||||
purchase of equity securities | |||||||||||||||
sale of equity securities | |||||||||||||||
investment in convertible note receivable | |||||||||||||||
proceeds of convertible notes | 0 | 0 | |||||||||||||
repurchase of convertible notes | |||||||||||||||
repayment of convertible notes | |||||||||||||||
repayment of long-term debt | 0 | ||||||||||||||
proceeds from merger | 233,017,500 | 233,017,500 | 233,017,500 | ||||||||||||
proceeds from pipe | 0 | 0 | |||||||||||||
payments of debt and equity offering costs | 100 | 0 | |||||||||||||
repurchases of common stock | -38,944,800 | ||||||||||||||
proceeds from sepa | |||||||||||||||
contribution for non-controlling interest | 179,400 | 0 | |||||||||||||
cash and cash equivalents, beginning of year | |||||||||||||||
cash, cash equivalents, and restricted cash, end of year | |||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets | |||||||||||||||
shares issued for conversion of convertible notes | 350,426,000 | 350,426,000 | 300,426,000 | ||||||||||||
operating lease assets obtained in exchange for operating lease obligations | 2,703,000 | 542,300 | |||||||||||||
common stock issued for business combination | 132,171,000 | ||||||||||||||
common stock issued for digital assets | 0 | ||||||||||||||
debt and equity offering costs | 0 | 0 | |||||||||||||
digital asset exchanged for other digital asset | |||||||||||||||
digital assets pledged as collateral for call option | |||||||||||||||
change in fair value of derivative liability | 225,916,000 | 225,916,000 | 225,916,000 | ||||||||||||
change in fair value of digital assets | |||||||||||||||
other current assets | |||||||||||||||
purchases of digital assets | |||||||||||||||
proceeds from sales of short-term investments | |||||||||||||||
purchases of trading securities | -473,988,300 | ||||||||||||||
sales of trading securities | |||||||||||||||
cash, cash equivalents, and restricted cash, end of period | -1,841,990,200 | ||||||||||||||
reconciliation of cash, cash equivalents, and restricted cash to the condensed consolidated balance sheets | |||||||||||||||
digital assets exchanged for other digital assets | |||||||||||||||
net unrealized gains on investments | |||||||||||||||
sale of trading securities | |||||||||||||||
proceeds of convertible promissory notes | |||||||||||||||
net change in cash and cash equivalents | -24,108,700 | 369,563,000 | 341,381,700 | ||||||||||||
cash and cash equivalents, beginning of period | 170,236,100 | 2,572,700 | 2,572,700 | ||||||||||||
cash and cash equivalents, end of period | 146,127,400 | 372,135,700 | 343,954,400 | ||||||||||||
reconciliation of cash and cash equivalents and restricted cash to the condensed consolidated balance sheets | |||||||||||||||
total cash and cash equivalents and restricted cash, end of period | 146,127,400 | 273,729,200 | |||||||||||||
net income | -327,599,700 | -12,192,367 | -9,093,767 | 1,279,786 | -3,797,121 | -4,341,387 | -1,884,389 | ||||||||
related party receivable/payable | |||||||||||||||
acquisition of wct | |||||||||||||||
repayment of convertible promissory notes | |||||||||||||||
proceeds from the issuance of common stock | 339,463,100 | ||||||||||||||
cash and cash equivalents, end of year | |||||||||||||||
common stock issued for acquisition of wct | |||||||||||||||
common stock issued for underwriter fees | 10,107,500 | ||||||||||||||
accounts payable and operating lease liabilities | 1,870,100 | ||||||||||||||
purchase of intangible asset | -7,000,000 | ||||||||||||||
proceeds from convertible promissory notes | 47,455,000 | 47,455,000 | 47,455,000 | ||||||||||||
depreciation | 9,300 | 5,600 | |||||||||||||
non-cash charge for operating lease | -7,900 | 400 | |||||||||||||
accounts payable | 6,200,100 | 5,073,100 | |||||||||||||
proceeds from warrant conversion | 93,805,400 | ||||||||||||||
non cash investing and financing activities | |||||||||||||||
net change in cash and cash equivalents and restricted cash | 271,156,500 | ||||||||||||||
cash and cash equivalents and restricted cash, beginning of period | 2,572,700 | ||||||||||||||
cash and cash equivalents and restricted cash, end of period | 273,729,200 | ||||||||||||||
cash flows from operating activities: | |||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||
interest earned on cash and marketable securities held in trust account | -3,427,213 | -3,599,285 | -3,618,804 | -3,186,658 | -1,326,957 | -395,996 | -29,531 | ||||||||
changes in operating assets and liabilities: | |||||||||||||||
accrued expenses | 4,882,703 | 4,437,741 | 1,218,263 | ||||||||||||
income taxes payable | |||||||||||||||
prepaid insurance | 0 | 49,514 | 59,418 | 59,418 | 59,419 | 59,418 | 59,418 | ||||||||
franchise tax payable | -174,274 | 50,000 | 50,000 | 132,500 | 50,000 | 50,000 | 50,000 | ||||||||
cash flows from investing activities: | |||||||||||||||
investment of cash in trust account | |||||||||||||||
cash withdrawn from trust account for taxes | |||||||||||||||
cash withdrawn from trust account for redemptions | |||||||||||||||
cash flows from financing activities: | |||||||||||||||
proceeds from convertible sponsor note | |||||||||||||||
proceeds from working capital loan | 26,667 | 1,097,000 | 108,333 | 541,000 | 130,000 | ||||||||||
(repayment of) proceeds from advances – related party | |||||||||||||||
redemption of shares | -3 | ||||||||||||||
net change in cash | -2,890,576 | 3,200,821 | -67,937 | 151,714 | -1,956 | -38,524 | -286,239 | ||||||||
cash at beginning of period | 0 | 0 | 0 | 989 | 0 | 0 | 327,731 | ||||||||
cash at end of period | -2,890,576 | 3,200,821 | -67,938 | 152,704 | -1,956 | -38,524 | 41,492 | ||||||||
supplemental disclosures | |||||||||||||||
income taxes paid | |||||||||||||||
interest paid | |||||||||||||||
non-cash investing and financing activities: | |||||||||||||||
class b common stock redemption | |||||||||||||||
remeasurement of class a common stock | 2,516,103 | 2,649,598 | 2,493,484 | 2,341,672 | 1,019,698 | ||||||||||
issuance of convertible note for legal services | |||||||||||||||
accrued expenses and income taxes payable | 14,987,459 | 11,966,633 | 1,353,168 | ||||||||||||
cash flows investing activities: | |||||||||||||||
cash deposited into trust for extension | |||||||||||||||
cash withdrawn from trust for taxes | |||||||||||||||
cash withdrawn from trust for redemptions | |||||||||||||||
advances - related parties | -536,250 | 20,000 | 25,000 | ||||||||||||
proceeds from sponsor note | |||||||||||||||
• | |||||||||||||||
fair value of private placement units issued for legal services | |||||||||||||||
prepaid expenses | 26,250 | -52,500 | |||||||||||||
accrued expenses paid by promissory note | |||||||||||||||
due to related party | |||||||||||||||
proceeds from sale of units | |||||||||||||||
proceeds from sale of private placement warrants | |||||||||||||||
repayment of sponsor note | |||||||||||||||
due from sponsor | |||||||||||||||
payment of due from sponsor | |||||||||||||||
payment of offering costs | |||||||||||||||
proceeds from issuance of class b common stock to sponsor | |||||||||||||||
deferred underwriting fee payable | |||||||||||||||
accrued deferred offering costs | |||||||||||||||
proceeds from working capital loans | 300,000 | ||||||||||||||
| |||||||||||||||
initial classification of shares of class a common stock subject to possible redemption | |||||||||||||||
● |

