Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

MARA US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings
Logo
  • Home
  • AI Agent
  • Annotations
  • Files
  • Pricing and plans
  • BlogAboutContact us
    APIMCP
    Terms of servicePrivacy policy
  • Get the full experience

    We save the real magic for signed-in users.

MARA US​
HomeStock ScreenerDocument SearchChartingWatchlistsRecent Filings

MARA Holdings, Inc.(MARA US)

$6.83-0.375.14%(Market Open · 15:49:13 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

MARA Holdings, Inc.(MARA US)

$6.83-0.375.14%(Market Open · 15:49:13 UTC)
Ask AI
Doc SearchProfileEntity StructureFinancialsChartingShort InterestEmployees

Overview

ProfileEntity Structure

Documents

SEC Filings

Financials & Metrics

FinancialsChartingShort InterestEmployees

Financials & Metrics

FinancialsChartingShort InterestEmployees

MARA Holdings, Inc. — Company Profile

MARA Holdings, Inc. is a digital asset technology company, which engages in mining cryptocurrencies with a focus on the Bitcoin ecosystem. It also deals with owning and operating bitcoin mining facilities or data centers, selling proprietary software or technology to third parties operating in the Bitcoin ecosystem, offering advisory and consulting services to support Bitcoin mining ventures in domestic and international jurisdictions, and generating electricity from renewable energy resources or methane gas capture to power Bitcoin mining projects. The company was founded on February 23, 2010 and is headquartered in Hallandale Beach, FL.

Sector
Financial Services
Industry
Financial - Capital Markets
Exchange
UQ
CEO
Frederick G. Thiel
Headquarters
Hallandale Beach, FL, US
IPO Date
May 4, 2012
Employees
266
Website
www.mara.com

Key Metrics

Price
$11.23
Market Cap
$4.28B
Revenue (TTM)
$174.61M
Net Income (TTM)
$-1259619000.00
EPS (TTM)
-3.31
P/E (TTM)
-2.10
P/B (TTM)
1.92
Dividend Yield
0.00%
ROE (TTM)
-56.44%
ROA (TTM)
-25.45%
Operating Margin
-142.53%
Beta
2.27

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

MARA Holdings, Inc. is a digital asset technology company, which engages in mining cryptocurrencies with a focus on the Bitcoin ecosystem. It also deals with owning and operating bitcoin mining facilities or data centers, selling proprietary software or technology to third parties operating in the Bitcoin ecosystem, offering advisory and consulting services to support Bitcoin mining ventures in domestic and international jurisdictions, and generating electricity from renewable energy resources or methane gas capture to power Bitcoin mining projects. The company was founded on February 23, 2010 and is headquartered in Hallandale Beach, FL.

Website
www.mara.com
Location
Hallandale Beach, FL, US
Phone702 945 2773
Employees266
CEOFrederick G. Thiel
SectorFinancial Services
IndustryFinancial - Capital Markets
IPO DateMay 4, 2012

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(1.1K)

Expand
  • 10-QQ3ended 30 Sept 20269 Nov
  • 8-KResults of Operations and Financial Condition9 Nov
  • Form 4Novak Nancy K.6 Nov
  • Form 4Hart Craig A.6 Nov
  • Form 4Thiel Frederick G6 Nov
  • Form 4Khan Salman Hassan6 Nov
  • Form 4Nowaid Zabi6 Nov
  • Form 4Nowaid Zabi3 Nov
  • Form 4Khan Salman Hassan3 Nov
  • Form 4Thiel Frederick G3 Nov
  • Form 144Thiel Frederick G2 Nov
  • Form 4Khan Salman Hassan21 Oct
  • Form 144Khan Salman Hassan19 Oct
  • Form 4Khan Salman Hassan7 Oct
  • Form 4Nowaid Zabi2 Oct
  • Form 4Thiel Frederick G2 Oct
  • Form 4Khan Salman Hassan2 Oct
  • Form 144Thiel Frederick G1 Oct
  • 8-KEntry into a Material Definitive Agreement25 Sep
  • Form 4Thiel Frederick G18 Sep

News

  • Strategy Drops 6% as MSCI Confirms Index Removal; MARA and Riot Fall 5%12 Nov
  • Prediction: What Will 1 Bitcoin Be Worth in 2027?11 Nov
  • Hut 8 Jumps 9%, MARA Rallies 8% Despite Analyst Cuts; Riot Platforms Rises 2% Despite Downgrade11 Nov
  • MARA Holdings: I Saw An AI Transformation That Didn't Manifest (Rating Downgrade)11 Nov
  • Bitcoin Miners Now Earn a Third of Their Revenue From AI. Will They Keep Selling Their Bitcoin?10 Nov
  • MARA Sold 13,597 Bitcoin to Pay Off $750 Million in Loans. How Much Bitcoin Does It Have Left?10 Nov
  • MARA Holdings Jumps 11% on $500 Million Buyback, Riot Platforms Climbs 2% on Jefferies Upgrade Despite Bitcoin's Drop; Core Scientific Edges Higher10 Nov
  • MARA Holdings, Inc. (MARA) Q3 2026 Earnings Call Transcript9 Nov
  • MARA Q3 Earnings Call Highlights9 Nov
  • Marathon Digital Holdings, Inc. (MARA) Reports Q3 Loss, Misses Revenue Estimates9 Nov
  • MARA Holdings Q3 Highlights: 2,247 Bitcoin Mined, AI & Cloud Push Continues9 Nov
  • MARA Announces Third Quarter 2026 Results9 Nov
  • Bitcoin's Mining Difficulty Is Set for a 6.4% Drop. Are Miners Switching Off at $74,000?9 Nov
  • Riot Platforms Jumps 12% as AI Data Center Bets Lift Bitcoin Miners Despite Flat Bitcoin; Hut 8 Surges 12%, MARA Climbs 4%6 Nov
  • Wall Street Tightened Its Grip on Bitcoin ETFs in Q25 Nov
  • FERC Authorizes MARA's Acquisition of Long Ridge Energy & Power, Finds Transaction Consistent with the Public Interest5 Nov
  • Marathon Digital Holdings, Inc. (MARA) Stock Slides as Market Rises: Facts to Know Before You Trade4 Nov
  • Riot Platforms Soars 20% on Earnings and $28 Billion Corsicana AI Lease; Cipher Digital Plunges 13%, MARA Drops 5%4 Nov
  • Tether Says It Holds 150,000 Bitcoin, 50,000 More Than Its Reserve Report Showed. What Does That Mean for BTC?3 Nov
  • Hut 8 Surges 16% Ahead of Earnings as Bitcoin Miners Rebound; Riot Platforms Surges 14%, MARA Holdings Jumps 9%3 Nov

Mentions in Filings

  • … group consisting of relevant industry competitors operating in Bitcoin Mining and high-performance computing sectors, such as: Bitfarms Ltd. (now Keel Infrastructure), Iren, CleanSpark Inc., Hut 8 Mining Corp., <strong>Marathon Digital Holdings</strong>. Inc. (now Mara Holdings Inc.) and Riot Platforms, Inc. In determining the appropriate composition of the peer group, the Compensation Committee considers criteria such as (i) industry classification, with prima …
    HIVE Digital Technologies Ltd.MARA Holdings, Inc.·10-K/A - Annual report (amendment) FY 2026·FY26·29 Jul
  • Through its exposure to the Underlying Security, each Fund is subject to risks associated with reliance on key executives, founders, or specialized personnel. The issuer's performance may depend on the leadership, vision, and execution capabilities of a limited number of individuals and teams. Loss of key personnel, difficulty attracting or retaining talent, or inadequate succession planning may impair strategic execution, product development, op …
    Corgi ETF Trust IMARA Holdings, Inc.·497 - Form 497 - Definitive materials (investment companies)·Q2 26·29 Jun
  • … nchmarked against publicly available sources, including: (i) a Core Scientific press release (April 2024) referencing an average incremental cost of approximately US$200,000 per MW for an expansion program; (ii) <strong>Marathon Digital Holdings</strong> (MARA) publicly available materials referencing an effective US$200,000–US$300,000 per MW for certain infrastructure acquisitions including expansion capacity; and (iii) industry commentary cited by CBRE indicati …
    Coolbit Technologies LtdMARA Holdings, Inc.·F-1/A - Registration statement (foreign issuer, amendment)·Q1 27·18 Jun
  • … nchmarked against publicly available sources, including: (i) a Core Scientific press release (April 2024) referencing an average incremental cost of approximately US$200,000 per MW for an expansion program; (ii) <strong>Marathon Digital Holdings</strong> (MARA) publicly available materials referencing an effective US$200,000–US$300,000 per MW for certain infrastructure acquisitions including expansion capacity; and (iii) industry commentary cited by CBRE indicati …
    Coolbit Technologies LtdMARA Holdings, Inc.·F-1/A - Registration statement (foreign issuer, amendment)·Q1 27·15 Jun
  • … nchmarked against publicly available sources, including: (i) a Core Scientific press release (April 2024) referencing an average incremental cost of approximately US$200,000 per MW for an expansion program; (ii) <strong>Marathon Digital Holdings</strong> (MARA) publicly available materials referencing an effective US$200,000–US$300,000 per MW for certain infrastructure acquisitions including expansion capacity; and (iii) industry commentary cited by CBRE indicati …
    Coolbit Technologies LtdMARA Holdings, Inc.·F-1/A - Registration statement (foreign issuer, amendment)·Q1 27·4 Jun
  • … Digital Holdings Ltd.; | | | | | --- | --- | | · | Hive Blockchain Technologies Inc.; | | | | | --- | --- | | · | Hut 8 Mining Corp.; | | | | | --- | --- | | · | IREN Limited; | | | | | --- | --- | | · | <strong>Marathon Digital Holdings, Inc.</strong>; | | | | | --- | --- | | · | Northern Data AG; | | | | | --- | --- | | · | Riot Blockchain, Inc.; | | | | | --- | --- | | · | Stronghold Digital Mining, Inc.; and | | | | | --- | --- | | · | TeraWulf Inc. …
    Hyperscale Data, Inc.MARA Holdings, Inc.·424B5 - Prospectus filing (Rule 424(b)(5))·Q4 26·6 Nov

Key Stats

Trading

Px/Chg 1D$11.23 / +0.18%
Avg Volume45.16M
Beta2.27
Mkt Cap4.28B
FD Mkt Cap3.99B

Float

Shrs Out/Float381.27M / 372.61M
Short Float0.29%
Days to Cover2.33
Stock Repurchased$7.46M

Current Valuation

EV6.32B
EV/EBITDA-52.83
EV/Sales7.28
P/B1.92
P/S4.93
FCF Yield-7.64%
ROE-56.44%
ROA-25.45%
Current Ratio1.84

Estimates

P/E-2.10
Est P/E0.00
Est EPS-0.46
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings2.73-1.5314.147.14-2.69-3.40
Price / Sales14.349.049.535.8922.7224.52
Price / Book Value1.842.762.290.941.321.92
Price / Free Cash Flow-4.77-4.89-10.76-4.159.04-13.09
ENTERPRISE VALUE METRICS
Enterprise Value5,076.31,744.13,662.55,954.07,699.56,321.2
Enterprise Value / Sales21.5214.819.459.0738.0636.20
Enterprise Value / EBITDA-20.89-2.797.835.64-4.83-110.29
Enterprise Value / EBIT-1.96-2.4812.729.46-4.09-25.40

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue54.5%159.2117.8387.5656.4907.1
Gross Income—116.8-33.7-15.3-159.4-432.9
EBITDA—2.0-624.6467.51,056.1-547.1
EBIT217.7%-13.0-703.3287.9629.5-1,319.9
Net Income143.8%-37.1-694.0261.2541.3-1,311.5
EPS (Diluted)77.7%-0.37-6.121.061.72-3.69
BALANCE SHEET
Cash & ST Inv-1.8%587.7103.7357.3391.8547.1
Total Assets50.6%1,444.31,195.21,991.06,801.37,424.8
Total Liabilities50.9%762.2809.3375.12,665.43,947.7
Total Shareholder Equity50.2%682.1385.91,615.94,129.03,471.7
CASH FLOW
Net Operating Cash Flow—-18.2-176.5-315.7-677.094.7
Cap Ex-13%-708.9-41.1-27.6-253.5-407.1
Free Cash Flow-19%-727.1-217.6-343.3-930.5-312.3

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)6.99
Basic Shares381.27
Market Cap2,665.1
Diluted Shares381.57
Fully Diluted Shares Outstanding381.57
Fully Diluted Market Cap2,667.1
+Consolidated Debt2,466.0
−In-the-Money Convertible Debt—
+Capital Leases48.2
+Operating Leases—
−Cash & Equivalents-421.3
−Short-term Investments-2.1
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest98.8
+Pension Liabilities—
Enterprise Value4,808.6

Segment data

Revenue

by Products and services

  • Hosting Services100%

Revenue

by Geography

  • D100%

Related companies

Lion Group Holding Ltd

LGHL US

American Express Company

AXP US

Nu Holdings Ltd.

NU US

Strategy Inc

MSTR US

Guotai Junan Securities Co., Ltd.

GUOSF US

CITIC Securities Company Limited

CIIHY US

Coinbase Global, Inc.

COIN US

Affirm Holdings, Inc.

AFRM US

Synchrony Financial

SYF US

GF Securities Co., Ltd.

000776 CS

CSC Financial Co., Ltd.

601066 CG

China Merchants Securities Co., Ltd.

600999 CG

MARA Holdings, Inc. — Company Profile

MARA Holdings, Inc. is a digital asset technology company, which engages in mining cryptocurrencies with a focus on the Bitcoin ecosystem. It also deals with owning and operating bitcoin mining facilities or data centers, selling proprietary software or technology to third parties operating in the Bitcoin ecosystem, offering advisory and consulting services to support Bitcoin mining ventures in domestic and international jurisdictions, and generating electricity from renewable energy resources or methane gas capture to power Bitcoin mining projects. The company was founded on February 23, 2010 and is headquartered in Hallandale Beach, FL.

Sector
Financial Services
Industry
Financial - Capital Markets
Exchange
UQ
CEO
Frederick G. Thiel
Headquarters
Hallandale Beach, FL, US
IPO Date
May 4, 2012
Employees
266
Website
www.mara.com

Key Metrics

Price
$11.23
Market Cap
$4.28B
Revenue (TTM)
$174.61M
Net Income (TTM)
$-1259619000.00
EPS (TTM)
-3.31
P/E (TTM)
-2.10
P/B (TTM)
1.92
Dividend Yield
0.00%
ROE (TTM)
-56.44%
ROA (TTM)
-25.45%
Operating Margin
-142.53%
Beta
2.27

Dividends

Last Dividend
$0.00
Last Yield
0.00%

Summary

MARA Holdings, Inc. is a digital asset technology company, which engages in mining cryptocurrencies with a focus on the Bitcoin ecosystem. It also deals with owning and operating bitcoin mining facilities or data centers, selling proprietary software or technology to third parties operating in the Bitcoin ecosystem, offering advisory and consulting services to support Bitcoin mining ventures in domestic and international jurisdictions, and generating electricity from renewable energy resources or methane gas capture to power Bitcoin mining projects. The company was founded on February 23, 2010 and is headquartered in Hallandale Beach, FL.

Website
www.mara.com
Location
Hallandale Beach, FL, US
Phone702 945 2773
Employees266
CEOFrederick G. Thiel
SectorFinancial Services
IndustryFinancial - Capital Markets
IPO DateMay 4, 2012

Ask AI

Company overview
Business model, segments, and competition.
Peer comparison
Metrics vs closest competitors.
Guidance & outlook
Forward guidance and assumptions.
Bull vs bear case
Upside drivers and key risks.
Valuation snapshot
Multiples vs history and peers.
Competitive moat
Defensibility and market position.
Management track record
Leadership and capital allocation history.
How it makes money
A short diagram of the business model.

Latest Documents

SEC Filings(1.1K)

Expand
  • 10-QQ3ended 30 Sept 20269 Nov
  • 8-KResults of Operations and Financial Condition9 Nov
  • Form 4Novak Nancy K.6 Nov
  • Form 4Hart Craig A.6 Nov
  • Form 4Thiel Frederick G6 Nov
  • Form 4Khan Salman Hassan6 Nov
  • Form 4Nowaid Zabi6 Nov
  • Form 4Nowaid Zabi3 Nov
  • Form 4Khan Salman Hassan3 Nov
  • Form 4Thiel Frederick G3 Nov
  • Form 144Thiel Frederick G2 Nov
  • Form 4Khan Salman Hassan21 Oct
  • Form 144Khan Salman Hassan19 Oct
  • Form 4Khan Salman Hassan7 Oct
  • Form 4Nowaid Zabi2 Oct
  • Form 4Thiel Frederick G2 Oct
  • Form 4Khan Salman Hassan2 Oct
  • Form 144Thiel Frederick G1 Oct
  • 8-KEntry into a Material Definitive Agreement25 Sep
  • Form 4Thiel Frederick G18 Sep

News

  • Strategy Drops 6% as MSCI Confirms Index Removal; MARA and Riot Fall 5%12 Nov
  • Prediction: What Will 1 Bitcoin Be Worth in 2027?11 Nov
  • Hut 8 Jumps 9%, MARA Rallies 8% Despite Analyst Cuts; Riot Platforms Rises 2% Despite Downgrade11 Nov
  • MARA Holdings: I Saw An AI Transformation That Didn't Manifest (Rating Downgrade)11 Nov
  • Bitcoin Miners Now Earn a Third of Their Revenue From AI. Will They Keep Selling Their Bitcoin?10 Nov
  • MARA Sold 13,597 Bitcoin to Pay Off $750 Million in Loans. How Much Bitcoin Does It Have Left?10 Nov
  • MARA Holdings Jumps 11% on $500 Million Buyback, Riot Platforms Climbs 2% on Jefferies Upgrade Despite Bitcoin's Drop; Core Scientific Edges Higher10 Nov
  • MARA Holdings, Inc. (MARA) Q3 2026 Earnings Call Transcript9 Nov
  • MARA Q3 Earnings Call Highlights9 Nov
  • Marathon Digital Holdings, Inc. (MARA) Reports Q3 Loss, Misses Revenue Estimates9 Nov
  • MARA Holdings Q3 Highlights: 2,247 Bitcoin Mined, AI & Cloud Push Continues9 Nov
  • MARA Announces Third Quarter 2026 Results9 Nov
  • Bitcoin's Mining Difficulty Is Set for a 6.4% Drop. Are Miners Switching Off at $74,000?9 Nov
  • Riot Platforms Jumps 12% as AI Data Center Bets Lift Bitcoin Miners Despite Flat Bitcoin; Hut 8 Surges 12%, MARA Climbs 4%6 Nov
  • Wall Street Tightened Its Grip on Bitcoin ETFs in Q25 Nov
  • FERC Authorizes MARA's Acquisition of Long Ridge Energy & Power, Finds Transaction Consistent with the Public Interest5 Nov
  • Marathon Digital Holdings, Inc. (MARA) Stock Slides as Market Rises: Facts to Know Before You Trade4 Nov
  • Riot Platforms Soars 20% on Earnings and $28 Billion Corsicana AI Lease; Cipher Digital Plunges 13%, MARA Drops 5%4 Nov
  • Tether Says It Holds 150,000 Bitcoin, 50,000 More Than Its Reserve Report Showed. What Does That Mean for BTC?3 Nov
  • Hut 8 Surges 16% Ahead of Earnings as Bitcoin Miners Rebound; Riot Platforms Surges 14%, MARA Holdings Jumps 9%3 Nov

Mentions in Filings

  • … group consisting of relevant industry competitors operating in Bitcoin Mining and high-performance computing sectors, such as: Bitfarms Ltd. (now Keel Infrastructure), Iren, CleanSpark Inc., Hut 8 Mining Corp., <strong>Marathon Digital Holdings</strong>. Inc. (now Mara Holdings Inc.) and Riot Platforms, Inc. In determining the appropriate composition of the peer group, the Compensation Committee considers criteria such as (i) industry classification, with prima …
    HIVE Digital Technologies Ltd.MARA Holdings, Inc.·10-K/A - Annual report (amendment) FY 2026·FY26·29 Jul
  • Through its exposure to the Underlying Security, each Fund is subject to risks associated with reliance on key executives, founders, or specialized personnel. The issuer's performance may depend on the leadership, vision, and execution capabilities of a limited number of individuals and teams. Loss of key personnel, difficulty attracting or retaining talent, or inadequate succession planning may impair strategic execution, product development, op …
    Corgi ETF Trust IMARA Holdings, Inc.·497 - Form 497 - Definitive materials (investment companies)·Q2 26·29 Jun
  • … nchmarked against publicly available sources, including: (i) a Core Scientific press release (April 2024) referencing an average incremental cost of approximately US$200,000 per MW for an expansion program; (ii) <strong>Marathon Digital Holdings</strong> (MARA) publicly available materials referencing an effective US$200,000–US$300,000 per MW for certain infrastructure acquisitions including expansion capacity; and (iii) industry commentary cited by CBRE indicati …
    Coolbit Technologies LtdMARA Holdings, Inc.·F-1/A - Registration statement (foreign issuer, amendment)·Q1 27·18 Jun
  • … nchmarked against publicly available sources, including: (i) a Core Scientific press release (April 2024) referencing an average incremental cost of approximately US$200,000 per MW for an expansion program; (ii) <strong>Marathon Digital Holdings</strong> (MARA) publicly available materials referencing an effective US$200,000–US$300,000 per MW for certain infrastructure acquisitions including expansion capacity; and (iii) industry commentary cited by CBRE indicati …
    Coolbit Technologies LtdMARA Holdings, Inc.·F-1/A - Registration statement (foreign issuer, amendment)·Q1 27·15 Jun
  • … nchmarked against publicly available sources, including: (i) a Core Scientific press release (April 2024) referencing an average incremental cost of approximately US$200,000 per MW for an expansion program; (ii) <strong>Marathon Digital Holdings</strong> (MARA) publicly available materials referencing an effective US$200,000–US$300,000 per MW for certain infrastructure acquisitions including expansion capacity; and (iii) industry commentary cited by CBRE indicati …
    Coolbit Technologies LtdMARA Holdings, Inc.·F-1/A - Registration statement (foreign issuer, amendment)·Q1 27·4 Jun
  • … Digital Holdings Ltd.; | | | | | --- | --- | | · | Hive Blockchain Technologies Inc.; | | | | | --- | --- | | · | Hut 8 Mining Corp.; | | | | | --- | --- | | · | IREN Limited; | | | | | --- | --- | | · | <strong>Marathon Digital Holdings, Inc.</strong>; | | | | | --- | --- | | · | Northern Data AG; | | | | | --- | --- | | · | Riot Blockchain, Inc.; | | | | | --- | --- | | · | Stronghold Digital Mining, Inc.; and | | | | | --- | --- | | · | TeraWulf Inc. …
    Hyperscale Data, Inc.MARA Holdings, Inc.·424B5 - Prospectus filing (Rule 424(b)(5))·Q4 26·6 Nov

Key Stats

Trading

Px/Chg 1D$11.23 / +0.18%
Avg Volume45.16M
Beta2.27
Mkt Cap4.28B
FD Mkt Cap3.99B

Float

Shrs Out/Float381.27M / 372.61M
Short Float0.29%
Days to Cover2.33
Stock Repurchased$7.46M

Current Valuation

EV6.32B
EV/EBITDA-52.83
EV/Sales7.28
P/B1.92
P/S4.93
FCF Yield-7.64%
ROE-56.44%
ROA-25.45%
Current Ratio1.84

Estimates

P/E-2.10
Est P/E0.00
Est EPS-0.46
Est PEG0.00

Valuation

Metric5Yr AvgMay '23May '24May '25May '26Oct '26
PRICE-BASED RATIOS
Price / Earnings2.73-1.5314.147.14-2.69-3.40
Price / Sales14.349.049.535.8922.7224.52
Price / Book Value1.842.762.290.941.321.92
Price / Free Cash Flow-4.77-4.89-10.76-4.159.04-13.09
ENTERPRISE VALUE METRICS
Enterprise Value5,076.31,744.13,662.55,954.07,699.56,321.2
Enterprise Value / Sales21.5214.819.459.0738.0636.20
Enterprise Value / EBITDA-20.89-2.797.835.64-4.83-110.29
Enterprise Value / EBIT-1.96-2.4812.729.46-4.09-25.40

Financials

Full Financials
Millions USD5Yr CAGR (%)Dec '21Dec '22Dec '23Dec '24Dec '25
INCOME STATEMENT
Revenue54.5%159.2117.8387.5656.4907.1
Gross Income—116.8-33.7-15.3-159.4-432.9
EBITDA—2.0-624.6467.51,056.1-547.1
EBIT217.7%-13.0-703.3287.9629.5-1,319.9
Net Income143.8%-37.1-694.0261.2541.3-1,311.5
EPS (Diluted)77.7%-0.37-6.121.061.72-3.69
BALANCE SHEET
Cash & ST Inv-1.8%587.7103.7357.3391.8547.1
Total Assets50.6%1,444.31,195.21,991.06,801.37,424.8
Total Liabilities50.9%762.2809.3375.12,665.43,947.7
Total Shareholder Equity50.2%682.1385.91,615.94,129.03,471.7
CASH FLOW
Net Operating Cash Flow—-18.2-176.5-315.7-677.094.7
Cap Ex-13%-708.9-41.1-27.6-253.5-407.1
Free Cash Flow-19%-727.1-217.6-343.3-930.5-312.3

Enterprise Value Bridge

Millions USD13 Nov '26
Price (As of 13 Nov '26)6.99
Basic Shares381.27
Market Cap2,665.1
Diluted Shares381.57
Fully Diluted Shares Outstanding381.57
Fully Diluted Market Cap2,667.1
+Consolidated Debt2,466.0
−In-the-Money Convertible Debt—
+Capital Leases48.2
+Operating Leases—
−Cash & Equivalents-421.3
−Short-term Investments-2.1
+Total Preferred-
−In-the-Money Convertible Preferred—
−Investments in Unconsolidated Subs—
+Non-Controlling Interest98.8
+Pension Liabilities—
Enterprise Value4,808.6

Segment data

Revenue

by Products and services

  • Hosting Services100%

Revenue

by Geography

  • D100%

Related companies

Lion Group Holding Ltd

LGHL US

American Express Company

AXP US

Nu Holdings Ltd.

NU US

Strategy Inc

MSTR US

Guotai Junan Securities Co., Ltd.

GUOSF US

CITIC Securities Company Limited

CIIHY US

Coinbase Global, Inc.

COIN US

Affirm Holdings, Inc.

AFRM US

Synchrony Financial

SYF US

GF Securities Co., Ltd.

000776 CS

CSC Financial Co., Ltd.

601066 CG

China Merchants Securities Co., Ltd.

600999 CG