Riot Platforms Inc
For the period ended Mar 31, 2025. Filed May 1, 2025.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Mar 31, 2025 · Filed May 1, 2025
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Notes to Condensed Consolidated Financial Statements
Note 1. Organization and****Basis of Presentation
Organization
Riot Platforms is a vertically-integrated Bitcoin mining company principally engaged in enhancing its power infrastructure to mine Bitcoin in support of the Bitcoin blockchain. The Company is also exploring the feasibility of developing a portion of its power capacity for AI/HPC uses.
The Company provides comprehensive and critical infrastructure for institutional-scale Bitcoin mining at its large-scale Bitcoin Mining facilities in Rockdale, Texas (the “Rockdale Facility”), Navarro County, Texas (the “Corsicana Facility”), andtwo Bitcoin Mining sites in Kentucky (the “Kentucky Facility” and, together with the Rockdale Facility and the Corsicana Facility, the “Facilities”). The Rockdale Facility is a large-scale Bitcoin Mining facility in Rockdale, Texas that currently provides 700 megawatts (“MW”) of total developed capacity. The Company’s second large-scale Bitcoin Mining facility, the Corsicana Facility, is currently equipped to provide up to 400 MW of capacity for our Bitcoin Mining and, upon completion, is expected to have approximatelyone gigawatt (“GW”) of capacity available.
During 2024, the Company acquired Block Mining, Inc. (“Block Mining”), a Kentucky-based vertically-integrated Bitcoin miner (the “Block Mining Acquisition), and E4A Solutions, LLC (“E4A Solutions”), a leading provider of electrical engineering services to a diverse customer base of energy developers and data center operators (the “E4A Solutions Acquisition”). The Block Mining Acquisition added 60 MW of operational capacity for self-mining operations, which the Company is working to expand to 110 MW in 2025 and provided access to a secondary electrical grid. The E4A Solutions Acquisition added engineering expertise to service the Company’s existing and future electrical infrastructure and allows the Company to provide electrical solutions and services to support the rapidly growing market for electrical infrastructure.
AI/HPC Evaluation
The Company has determined that it is in the best interest of our business to undertake a formal process to evaluate the feasibility of developing the approximately 600 MW of remaining power capacity at the Corsicana Facility for AI/HPC uses, with the goal of maximizing the potential of our assets. A significant component of the Company’s overall business strategy is to effectively and efficiently allocate capital toward opportunities that generate the highest return on investment.
Basis of presentation and principles of consolidation
The accompanying unaudited condensed consolidated financial statements (“Condensed Consolidated Financial Statements”) and these notes (these “Notes”) have been prepared in accordance with the accounting principles generally accepted in the United States of America (“GAAP”). In the opinion of management, the Condensed Consolidated Financial Statements reflect all adjustments, consisting of normal and recurring adjustments, considered necessary for a fair presentation of such interim results. Unless otherwise indicated, amounts are stated in thousands of U.S. Dollars except for share, per share, per megawatt hours (“MWh”) and miner amounts, and Bitcoin quantities, prices, and hash rate.
The results in the Condensed Consolidated Financial Statements and these Notes include required estimates and assumptions of management, and they are not necessarily indicative of results to be expected for the year ending December 31, 2025, or for any future interim period. Further, the Condensed Consolidated Financial Statements and these Notes do not include all the information and notes required by GAAP for a complete presentation of annual financial statements. As such, the Condensed Consolidated Financial Statements and these Notes should be read in conjunction with the consolidated financial statements for the year ended December 31, 2024, and notes thereto, included in the 2024 Annual Report.
As described in Note 19.Segment Information, the Company’stwo reportable segments are: Bitcoin Mining and Engineering.
Note 2. Significant Accounting Policies and Recent Accounting Pronouncements
Use of estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the balance sheet and the reported amounts of revenue and expenses during the reporting periods. Actual results may differ materially from those estimates. The most significant accounting estimates inherent in the preparation of the Company’s financial statements include revenue recognition; valuation of the derivative asset classified under Level 3 on the fair value hierarchy; determination of the useful lives and recoverability of long-lived assets; impairment analysis of fixed assets and finite-lived intangibles; impairment analysis of goodwill; allocating the fair value of purchase consideration to assets acquired and liabilities assumed in business acquisitions; stock-based compensation; and the valuation allowance associated with the Company’s deferred tax assets.
Reclassifications
Certain prior period amounts have been reclassified to conform to the current period presentation in the Condensed Consolidated Financial Statements and these Notes. The reclassifications did not have a material impact on the Condensed Consolidated Financial Statements and related disclosures. The impact on any prior period disclosures was immaterial.
Significant Accounting Policies
Except for the updates noted below, see the Company’s 2024 Annual Report for a detailed discussion of the Company’s significant accounting policies.
Recently Issued Accounting Pronouncements
The Company continually assesses new accounting pronouncements to determine their applicability. When it is determined that a new accounting pronouncement affects the Company’s financial reporting, the Company undertakes a study to determine the consequences of such change to its Condensed Consolidated Financial Statements and assures that there are proper controls in place to ascertain that the Company’s Condensed Consolidated Financial Statements properly reflect the change.
In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-09,Income Taxes (Topic 740): Improvements to Income Tax Disclosures(“ASU 2023-09”). ASU 2023-09 expands existing income tax disclosures for rate reconciliations by requiring disclosure of certain specific categories and additional reconciling items that meet quantitative thresholds and expands disclosures for income taxes paid by requiring disaggregation by certain jurisdictions. ASU 2023-09 is effective for annual periods beginning after December 15, 2024; early adoption is permitted. The Company is evaluating the impact the updated guidance will have on its disclosures for the year ended December 31, 2025.
In November 2024, the FASB issued ASU No. 2024-03,Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40)(“ASU 2024-03”). ASU 2024-03 requires, in the notes to the annual and interim financial statements, disaggregated information about certain income statement expense line items in the notes to the financial statements. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact the updated guidance will have on its disclosures.
Note 3. Acquisitions
E4A Solutions Acquisition
On December 16, 2024, the Company acquired 100% of the equity interests of E4A Solutions, a Texas-based electrical engineering solutions company, for total consideration of approximately$54.4 million, which was comprised of$51.8 million paid in cash from the Company’s existing cash and a contingent purchase price payable to the sellers with an estimated fair value at acquisition of$2.6 million. Under the contingent purchase price payable, the sellers are eligible to earn potential earn-out targets based on E4A Solutions’ adjusted EBITDA during the two years ending December 31, 2026, payable in cash or Riot common stock at the
Company’s discretion. The potential earnout is calculated as 2.65 times the amount the average adjusted EBITDA exceeds the prescribed earnout threshold.
The E4A Solutions Acquisition builds on Riot’s vertically integrated strategy by adding engineering expertise to service its own existing and future electrical infrastructure and allows the Company to provide electrical solutions and services to support the rapidly growing market for electrical infrastructure.
The acquisition was accounted for as an acquisition of a business using the acquisition method of accounting, which requires recognition of assets acquired and liabilities assumed at their respective fair values on the date of acquisition. As of March 31, 2025, the Company has completed a preliminary allocation of the purchase consideration. Therefore, the allocation of the purchase price to assets acquired and liabilities assumed is based on provisional estimates and is subject to continuing management analysis, with assistance from third party valuation advisors. The Company expects to finalize the valuation of these assets and liabilities, and consideration transferred, as soon as practicable, but not later than one year from the acquisition date. Any changes to the preliminary estimates of the fair value of the assets acquired and liabilities assumed will be recorded as adjustments to those assets and liabilities and residual amounts will be allocated to goodwill.
The following table presents the preliminary allocation of the purchase consideration:
| | | | |
|---|---|---|---|
| Cash and cash equivalents | | $915 | |
| Accounts receivable | | | 3,958 |
| Prepaid expenses and other current assets | | | 169 |
| Contract assets | | | 1,504 |
| Property and equipment | | | 136 |
| Operating lease right-of-use asset | | | 612 |
| Finite-lived intangible assets: | | | |
| Customer contracts | | | 23,100 |
| Trademark | | | 1,100 |
| Accounts payable | | | (1,446) |
| Accrued expenses | | | (254) |
| Operating lease liability, current portion | | | (323) |
| Operating lease liability, less current portion | | | (289) |
| Other long-term liabilities | | | (53) |
| Total identifiable assets and liabilities acquired | | | 29,129 |
| Goodwill | | | 25,287 |
| Total purchase consideration | | $54,416 |
The fair values of cash and cash equivalents, accounts receivable, prepaid expenses and other current assets, other long-term assets, accounts payable, contract liabilities, accrued expenses, and other long-term liabilities were determined to be the carrying values due to the immaterial and/or short-term nature of the assets and liabilities.
The finite-lived intangible assets consist of a trademark and customer relationships. The fair value of the trademark was estimated using the relief from royalty rate method, which estimated future royalty charges attributable to the trademark. The fair value of the customer relationships was estimated using the income approach, which estimated future revenues and costs associated with the existing customer relationships. The estimated fair values of the trademark and customer relationships utilized adiscount rate of 13.4%.
The right of use asset and operating lease liabilities consisted of an operating lease of office and commercial space in Houston, Texas. The lease has annual payments of approximately $0.4 million and a remaining lease term of approximatelytwo years as of acquisition.
Goodwill was attributable to the assembled workforce of experienced personnel at E4A Solutions and synergies expected to be achieved from the combined operations of Riot and E4A Solutions. The goodwill recognized is expected to be deductible for tax purposes. We assigned the goodwill to our Engineering reportable segment.
The operating results of E4A Solutions have been included in the Company’s Condensed Consolidated Statements of Operations since the acquisition date. Through March 31, 2025, approximately $2.8 million of acquisition-related costs were expensed as incurred.
Block Mining Acquisition
On July 23, 2024, the Company acquired 100% of the equity interests of Block Mining, a Kentucky-based, vertically-integrated Bitcoin mining company, for total consideration of approximately$113.6 million, which was comprised of$13.5 million in cash (adjusted for net working capital acquired and other items, excluding the payoff of debt of$5.0 million, which was accounted for as a transaction separate from the acquisition) from the Company’s existing cash,7.2 million shares of Riot common stock valued at approximately$74.0 million, and a contingent purchase price payable to the sellers with an estimated fair value at acquisition of$26.1 million. Under the contingent purchase price payable, the sellers are eligible to earn an additional$32.5 million in potential earn-out targets if certain milestones are reached by December 31, 2025.
The Block Mining Acquisition immediately increased Riot’s hash rate, expanded Riot’s geographic footprint and provided exposure to additional energy markets outside of the Electric Reliability Council of Texas (“ERCOT”), including the Paducah Power Systems, Tennessee Valley Authority, and Big Rivers Electric Corporation in the Midcontinent Independent System Operator (“MISO”) region. Block Mining is a vertically-integrated Bitcoin miner consisting oftwo operational sites, both in Kentucky, which consist of existing operational Bitcoin Mining capacity, with the potential to expand. Additionally, Block Mining owns a separate greenfield expansion opportunity in Kentucky, adjacent to an existing substation, presenting the opportunity for further expansion. Block Mining is a capital efficient** **developer and operator of Bitcoin Mining facilities with an experienced management team that will add to Riot’s ability to execute on its vertically-integrated strategy.
The acquisition was accounted for as an acquisition of a business using the acquisition method of accounting, which requires recognition of assets acquired and liabilities assumed at their respective fair values on the date of acquisition. As of March 31, 2025, the Company has completed a preliminary allocation of the purchase consideration. Therefore, the allocation of the purchase price to assets acquired and liabilities assumed is based on provisional estimates and is subject to continuing management analysis, with assistance from third-party valuation advisors. The Company expects to finalize the valuation of these assets and liabilities, and consideration transferred, as soon as practicable, but not later than one year from the acquisition date. Any changes to the preliminary estimates of the fair value of the assets acquired and liabilities assumed will be recorded as adjustments to those assets and liabilities and residual amounts will be allocated to goodwill.
The following table presents the preliminary allocation of the purchase consideration:
| | | | |
|---|---|---|---|
| Cash and cash equivalents | | $6,295 | |
| Accounts receivable | | | 362 |
| Prepaid expenses and other current assets | | | 2,877 |
| Property and equipment | | | 20,165 |
| Operating lease right-of-use asset | | | 3,733 |
| Accounts payable | | | (1,471) |
| Accrued expenses | | | (833) |
| Operating lease liability, current portion | | | (2,410) |
| Operating lease liability, less current portion | | | (1,323) |
| Long-term debt | | | (10,678) |
| Total identifiable assets and liabilities acquired | | | 16,717 |
| Goodwill | | | 96,865 |
| Total purchase consideration | | $113,582 |
The fair values of cash and cash equivalents, accounts receivable, prepaid expenses and other current assets, accounts payable, and accrued expenses were determined to be the carrying values due to the short-term nature of the assets and liabilities. The fair value of the acquired trade receivables was determined to be the net realizable amount of the closing date book value of$0.4 million.
The fair value of property and equipment was estimated by applying the cost approach, which uses the replacement cost as an indicator of fair value. The assumptions of the cost approach include replacement cost new and physical deterioration factors
including remaining life and effective age. The replacement cost new was based on a price per terahash consistent with prices the Company pays for new Bitcoin miners and an effective age of three years, consistent with the Company’s current estimated useful life of Bitcoin miners.
The right-of-use asset and operating lease liabilities consisted of an operating lease of a data center in Calvert City, Kentucky. The lease has annual payments of approximately$1.4 million and a remaining lease term of approximately 3.0 years as of acquisition.
The assumed debt consisted of a$5.0 million secured loan and a$5.7 million note payable. The secured loan was paid off on the date of acquisition. The note payable carries a fixed rate of 8.81%, and matures in December 2035, with annual principal and accrued interest payments beginning on December 31, 2024. The fair value of the debt at acquisition of$5.7 million was determined to equal its carrying value due at acquisition as the interest rate is reasonably consistent with rates the Company would expect to incur for similar debt instruments.
Goodwill was attributable to the assembled workforce of experienced personnel at Block Mining and synergies expected to be achieved from the combined operations of Riot and Block Mining. The goodwill recognized is not expected to be deductible for tax purposes. We assigned the goodwill to our Bitcoin Mining reportable segment.
The operating results of Block Mining have been included in the Company’s Condensed Consolidated Statements of Operations since the acquisition date. Through March 31, 2025, approximately$2.8 million of acquisition-related costs were expensed as incurred.
Pro-forma financial information
The following unaudited pro forma financial information summarizes the combined results of operations for Riot, Block Mining, and E4A Solutions, as if the companies were combined as of January 1, 2023. The unaudited pro forma information does not reflect the effect of costs or synergies that may result from the acquisition and excludes acquisition-related costs of$5.6 million incurred for all periods through March 31, 2025. This unaudited pro forma information is presented for informational purposes only and is not necessarily indicative of future operating results of the combined company. This information should not be used as a predictive measure of the Company’s future financial position, results of operations, or liquidity.
| · · · · | |||
|---|---|---|---|
| | | | Three Months Ended |
| | | | March 31, |
| | 2024 | ||
| Revenue | | | $96,182 |
| Net income (loss) | | | $221,090 |
Rhodium Asset Acquisition
On April 28, 2025, the Company’s subsidiary, Whinstone US, Inc. (“Whinstone”) acquired certain assets owned by Rhodium Encore LLC (together with its affiliates, “Rhodium”) that are located at the Rockdale Facility, and assumed Rhodium’s 125 MW of power capacity at the Rockdale Facility for utilization in the Company’s Bitcoin Mining operations, for total consideration of $185.0 million. The total consideration consisted of approximately $129.9 million in cash, the return of Rhodium’s power security deposit of approximately $6.1 million, and 6,989,800 shares of Company common stock, valued at $49.0 million based on the precedingten trading day volume-weighted average share price immediately prior to the date of execution. This transaction terminated the legacy hosting contracts with Rhodium that had a remaining term through December 2030 (See Note 4.Revenue from Contracts with Customers for more information). The Company and Rhodium have also settled all existing claims between the parties, and any and all claims, or future claims, arising under the hosting contracts.
The acquisition is expected to be accounted for as an asset acquisition. The Company is in the process of determining the specific assets acquired and their respective fair values and has not had sufficient time to prepare a preliminary purchase price allocation. The Company anticipates recognizing a portion of the consideration as a loss in connection with the terminated hosting agreements during the three months ending June 30, 2025, the amount of which will be determined upon preparation of the preliminary purchase price allocation. The amount of the loss is not estimable as of the date of this Quarterly Report.
Note 4. Revenue from Contracts with Customers
Disaggregated revenue
Revenue disaggregated by reportable segment is presented in Note 19.Segment Information.
Contract balances
Contract assets relate to uncompleted Engineering contracts. As of March 31, 2025 and December 31, 2024, contract assets were $8.4 million and $6.5 million, respectively.
Contract liabilities primarily relate to upfront payments and consideration received from a legacy data center hosting customer and uncompleted Engineering contracts. As of March 31, 2025 and December 31, 2024, contract liabilities and deferred revenue were $24.5 million and $26.1 million, respectively.
During the three months ended March 31, 2025 and 2024,$4.5 million and$6.1 million, respectively, of the beginning balance of contract liabilities and deferred revenue was recognized as revenue.
During the three months ended March 31, 2025 and 2024, $1.6 million and $0.1 million, respectively, was recognized as revenue as a result of satisfying performance obligations in previous periods.
As of March 31, 2025 and December 31, 2024, retainage of $1.4 million and $1.0 million, respectively, was included inAccounts receivable, net on the Condensed Consolidated Balance Sheets.
Remaining performance obligation
The following table presents the estimated future recognition of the Company’s remaining performance obligations, which represent the transaction price of current contracts for work to be performed.
| | | | | | | | | | | | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| · · Remainder of · · · · · · · · · · · · | |||||||||||||||||||||
| · · 2025 · 2026 · 2027 · 2028 · · 2029 · Thereafter · Total | |||||||||||||||||||||
| Legacy data center hosting contract(a) | $2,156 | $2,362 | $2,362 | $2,362 | | $2,362 | $3,299 | $14,903 | |||||||||||||
| Engineering | | 77,441 | | 38,978 | | — | | — | | | — | | — | | 116,419 | ||||||
| Other | | | 73 | | | 97 | | | 97 | | | 97 | | | — | | | — | | | 364 |
| Total remaining performance obligations | | $79,669 | | $41,437 | | $2,459 | | $2,459 | | $2,362 | | $3,299 | | $131,685 | |||||||
| (a) | On April 28, 2025, the legacy hosting contract with Rhodium was terminated as a result of the asset acquisition described in Note 3. Acquisitions. |
Note 5. Bitcoin
The following table presents information about the Company’s Bitcoin holdings:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · Quantity · Amounts | ||||||
| Balance as of December 31, 2024 | | | 17,722 | | $1,654,468 | |
| Revenue recognized from Bitcoin mined | | | 1,530 | | | 142,859 |
| Change in Bitcoin receivable | | | 1 | | | 208 |
| Exchange of Bitcoin for employee compensation | | | (30) | | | (2,950) |
| Change in fair value of Bitcoin | | | — | | | (208,040) |
| Balance as of March 31, 2025 | | | 19,223 | | $1,586,545 | |
| | | | | | | |
| Carrying value of Bitcoin as of March 31, 2025 (a) | | | | | $1,233,849 | |
| Realized gains on the sale or exchange of Bitcoin for the three months ended March 31, 2025 (b) | | | | | $147 | |
| | | | | | | |
| Balance as of December 31, 2023 | | | 7,362 | | $311,178 | |
| Revenue recognized from Bitcoin mined | | | 1,364 | | | 71,396 |
| Change in Bitcoin receivable | | | 7 | | | (80) |
| Proceeds from sale of Bitcoin | | | (212) | | | (9,518) |
| Exchange of Bitcoin for employee compensation | | | (31) | | | (1,461) |
| Change in fair value of Bitcoin | | | — | | | 234,080 |
| Balance as of March 31, 2024 | | | 8,490 | | $605,595 | |
| | | | | | | |
| Carrying value of Bitcoin as of March 31, 2024 (a) | | | | | $267,448 | |
| Realized gains on the sale or exchange of Bitcoin for the three months ended March 31, 2024 (b) | | | | | $7,182 | |
| a) | The carrying value of Bitcoin is equal to the post-impairment value of all Bitcoin held as of the adoption of ASU 2023-08 on January 1, 2023, and, for Bitcoin produced subsequent to the adoption of ASU 2023-08, the initial value of the Bitcoin as determined for revenue recognition purposes. |
| b) | Bitcoin is sold on a first-in, first-out (FIFO) basis. For all periods presented, gains were recognized on all sales of Bitcoin and exchanges of Bitcoin for employee compensation and are included in Change in fair value of Bitcoin on the Condensed Consolidated Statements of Operations. |
All additions of Bitcoin were the result of Bitcoin generated by the Company’s Bitcoin Mining operations. All dispositions of Bitcoin were the result of sales on the open market to fund Company operations and for compensation for certain employees.
In April 2025, the Company sold 475 bitcoin for net proceeds of approximately $38.8 million.
Note 6. Investments
Equity method investment - marketable securities
During the year ended December 31, 2024, the Company acquired approximately 90.1 million common shares of Bitfarms Ltd. (“Bitfarms”) on the open market for approximately $203.8 million. As of March 31, 2025, the Company’s investment in Bitfarms was equal to approximately 16.3% of all outstanding Bitfarms common stock.
The following table presents information about the equity method investment - marketable securities (“marketable securities”):
| | | | |
|---|---|---|---|
| Fair value as of December 31, 2024 | | $134,265 | |
| Unrealized losses on marketable securities | | | (63,238) |
| Fair value as of March 31, 2025 | | $71,027 |
Convertible note
During the year ended December 31, 2023, the Company invested in a $4.5 million convertible note at face value. The convertible note has athree-year term and earns interest at a rate of 12% per annum, which may be paid in cash or in-kind, and converts into equity of the issuer of the convertible note at the end of thethree-year term.
The fair value measurement of the convertible note is based on significant inputs not observable in the market and thus represents a Level 3 measurement on the fair value hierarchy. The significant assumptions used to estimate fair value of the convertible note as of March 31, 2025, primarily consisted of a discount rate of 12.2%, which reflected the issuance date spread premium over the selected yield for the remaining time to maturity.
The following table presents information about the convertible note:
| | | | |
|---|---|---|---|
| Fair value as of December 31, 2024 | $5,345 | ||
| Accrued interest | 150 | ||
| Amortized costs basis | 5,495 | ||
| Unrealized holding gains (losses) in accumulated other comprehensive income | | | 23 |
| Fair value as of March 31, 2025 | $5,518 | ||
For the three months ended March 31, 2024, unrealized holding losses in accumulated other comprehensive income were$0.1 million.
Note 7. Property and Equipment
The following table presents the Company’s property and equipment:
| | | | | | | |
|---|---|---|---|---|---|---|
| · March 31, · · December 31, | ||||||
| · 2025 · 2024 | ||||||
| Buildings and building improvements | | $751,940 | | $715,862 | ||
| Land rights and land improvements | | 10,951 | | 10,904 | ||
| Miners and mining equipment | | 910,094 | | 927,866 | ||
| Machinery and facility equipment | | | 45,603 | | | 44,377 |
| Office and computer equipment | | 3,338 | | 3,081 | ||
| Construction in progress | | 86,037 | | 82,965 | ||
| Total cost of property and equipment | | 1,807,963 | | 1,785,055 | ||
| Less accumulated depreciation | | (500,908) | | (446,268) | ||
| Property and equipment, net | | $1,307,055 | | $1,338,787 | ||
The Company didnot incur any impairment charges for its property and equipment during the three months ended March 31, 2025 and 2024.
For the three months ended March 31, 2025 and 2024, depreciation expense related to property and equipment totaled $76.9 million and $30.9 million, respectively.
Miners and mining equipment
As of March 31, 2025, the Company had deployed miners in its Bitcoin Mining operations at each of its Facilities.
During the year ended December 31, 2023, the Company entered into a long-term master purchase and sales agreement, dated as of June 23, 2023, as amended (the “Master Agreement”), to acquire miners from MicroBT Electronics Technology Co., Ltd., through its manufacturing affiliate, SuperAcme Technology (Hong Kong) Limited (collectively “MicroBT”). In 2023, 2024, and 2025, we executed purchase orders with MicroBT to acquire U.S.-manufactured miners with a total hash rate of 34.6 Exahash per second (“EH/s”), for a total purchase price of approximately $615.1 million, subject to downward adjustment, as provided under the Master Agreement. Delivery of these miners began in 2023, and all miners under these purchase orders are expected to be received and
deployed by mid-2025. The Master Agreement also provides the Company with an option to purchase additional miners with a total hash rate of approximately 75.0 EH/s, on the same terms as the initial order.
Note 8. Goodwill and Intangible Assets
Goodwill
The goodwill balance of $122.2 million and $121.9 million as of March 31, 2025 and December 31, 2024, respectively, was attributable to the assembled workforces of experienced personnel at Block Mining and E4A Solutions and synergies expected to be achieved as a result of the Company’s acquisitions. See Note 3.Acquisitions.
Finite-lived intangible assets
The following table presents the Company’s finite-lived intangible assets as of March 31, 2025:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · Weighted- | |||||||||||
| · · Gross · · Accumulated · · Net book · · average life | |||||||||||
| · book value · amortization · value · (years) | |||||||||||
| Customer contracts | | $29,400 | | $(2,740) | | $26,660 | 10 | ||||
| Trademark | | 6,100 | | (1,699) | | 4,401 | 10 | ||||
| UL Listings | | 2,700 | | (750) | | 1,950 | 12 | ||||
| Patents | | | 10,060 | | | (10,060) | | | — | | Various |
| Finite-lived intangible assets | | $48,260 | | $(15,249) | | $33,011 | | | |||
The following table presents the Company’s finite-lived intangible assets as of December 31, 2024:
| | | | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| · · · · · · · · · · Weighted- | |||||||||||
| · · Gross · Accumulated · Net book · · average life | |||||||||||
| · book value · amortization · value · (years) | |||||||||||
| Customer contracts | | $29,400 | | $(1,911) | | $27,489 | 10 | ||||
| Trademark | | 6,100 | | (1,542) | | 4,558 | 10 | ||||
| UL Listings | | 2,700 | | (694) | | 2,006 | 12 | ||||
| Patents | | | 10,060 | | | (10,060) | | | — | | Various |
| Finite-lived intangible assets | | $48,260 | | $(14,207) | | $34,053 | | | |||
For the three months ended March 31, 2025 and 2024, amortization expense related to finite-lived intangible assets was $1.0 million and $1.5 million, respectively.
The following table presents the estimated future amortization of the Company’s finite-lived intangible assets as of March 31, 2025:
| · · · | ||
|---|---|---|
| Remainder of 2025 | | $2,831 |
| 2026 | | 3,775 |
| 2027 | | 3,775 |
| 2028 | | 3,775 |
| 2029 | | 3,775 |
| Thereafter | | 15,080 |
| Total | | $33,011 |
The Company did not identify any impairment of its finite-lived intangible assets during the three months ended March 31, 2025 and 2024.
Note 9. Power Supply Agreements
Rockdale Facility
Power Purchase Agreement
In May 2020, Whinstone entered into a long-term power purchase agreement (the “Rockdale PPA”) to provide power at fixed prices to the Rockdale Facility, via the nearby Sandow Switch. Pursuant to the Rockdale PPA, the Company agreed to acquire a total of 345 MW of long-term, fixed-price power, in multiple blocks, as follows:130 MW contracted in May 2020, through April 30, 2030;65 MW contracted in March 2022, through April 30, 2030; and 150 MW contracted in November 2022, through October 31, 2027. Additionally, the Rockdale PPA allows the purchase of additional power at market prices, as needed.
Under the Rockdale PPA, the Company may also elect not to utilize its long-term, fixed-price power for its operations, and instead elect to sell that power in exchange for credits against future power costs when there is a benefit to the Company, depending on the spot market price of electricity. The Company’s power strategy combines participation in Demand Response Services Programs, as described below, participation in ERCOT’s Four Coincident Peak (“4CP”) program, and sales of power, to attempt to manage operating costs most efficiently.
During the three months ended March 31, 2025 and 2024, the Company earned credits against future power costs in exchange for power resold of approximately $7.8 million and $5.1 million, respectively. These amounts are recorded inPower curtailment credits on the Condensed Consolidated Statements of Operations.
The Company determined the Rockdale PPA meets the definition of a derivative because it allows for net settlement. However, because the Company has the ability to offer the power back for sale outside of the Rockdale PPA, rather than taking physical delivery, the Company determined that physical delivery is not probable through the entirety of the contract and therefore, the Company does not believe the normal purchases and normal sales scope exception applies to the Rockdale PPA. Accordingly, the Rockdale PPA (a non-hedging derivative contract) is accounted for as a derivative and recorded at its estimated fair value each reporting period inDerivative asset on the Condensed Consolidated Balance Sheets with the change in the fair value recorded inChange in fair value of derivative asset on the Condensed Consolidated Statements of Operations. The Rockdale PPA is not designated as a hedging instrument. The Facilities Agreement, Demand Response Service Programs, and the 4CP program are not part of the Rockdale PPA and are therefore not subject to treatment and valuation as a derivative along with Rockdale PPA.
The terms of the Rockdale PPA require margin-based collateral, calculated as exposure resulting from fluctuations in the market cost rate of electricity versus the fixed price stated in the contract. As of March 31, 2025, the margin-based collateral requirement of the Company waszero.
While the Company manages operating costs at the Rockdale Facility in part by periodically selling back unused or uneconomical power, the Company does not consider such actions to be trading activities.
Demand Response Services Programs
Concurrently with the Rockdale PPA, Whinstone entered into an interconnection agreement for the extension of delivery system transmission/substation facilities to facilitate delivery of electricity to the Rockdale Facility (the “Facilities Agreement”). Power costs incurred under the Facilities Agreement are determined every 15 minutes using settlement information provided by ERCOT and are recorded inCost of revenueon the Condensed Consolidated Statements of Operations. During the year ended December 31, 2024, the construction of the interconnection was completed and power costs under the Facilities Agreement are no longer being incurred.
ERCOT has implemented demand response services programs for customers like the Company that have the ability to reduce or modify electricity use in response to ERCOT instructions or signals (“Demand Response Services Programs”). These Demand Response Services Programs provide the ERCOT market with valuable grid stability and economic services by helping to preserve system reliability, enhancing competition and load predictability, mitigating price spikes, and stabilizing the grid by encouraging the demand side of the market to give more visibility and control of their power consumption to grid operators. Market participants with flexible electrical loads, like the Company, may participate in these Demand Response Service Programs directly by offering their
electrical loads into the ERCOT markets, or indirectly by voluntarily reducing their energy usage in response to increasing power demand in the ERCOT marketplace. The Demand Response Services Programs run concurrent with the Rockdale PPA.
Under these Demand Response Services Programs, the Company can participate in a variety of programs known as “ancillary services” by electing to designate a portion of its available electrical load for participation in such programs on a forward basis. For each respective Demand Response Services Program, the Company is compensated based on hourly power rates and the amount of electrical load it has bid into the program. Through ancillary services, the Company competitively bids among other market participants to sell ERCOT the ability to control the Company’s electrical load on demand. This requires the Company to remain powered on during the times in which its power is bid into ancillary services, allowing ERCOT the ability to direct the Company to power down the amount of power bid into the program. The Company receives compensation for its participation in ancillary services whether or not the Company is actually called to power down.
The Company also participates in the 4CP program, which refers to the highest-load settlement intervals in each of the four summer months (June, July, August, and September), during which time, demand for power is typically at its highest across the ERCOT grid. The 4CP program participants may voluntarily power down operations during these times and in doing so, reduce the electrical load demand on the ERCOT grid. Participants that reduce their load in these peak periods receive credits toward transmission costs on future power bills for the subsequent year, reducing overall power costs for the year. As a result of participation in the 4CP program in 2024, the Company’s ongoing 2025 monthly power bills reflect substantially reduced transmission charges. The 4CP program has an indefinite duration.
Corsicana Facility
During the year ended December 31, 2024, the Company’s subsidiary, Riot Corsicana, LLC, entered into an agreement with ICE Futures U.S., Inc., a subsidiary of the InterContinental Exchange to access the exchange for the execution of electricity futures contracts. The Company intends to enter into electricity futures contracts up to the amount of power used at the Corsicana Facility. These financial instruments meet the definition of derivatives, but are not designated as hedging instruments, and will be recognized at fair value, with any gains or losses recognized in Net income (loss) on the Condensed Consolidated Statements of Operations.
The Company enters into electricity futures contracts to manage electricity price risk and reduce the variability of cash flows associated with purchases of electricity used for the Company’s Bitcoin Mining operations at its Corsicana Facility.
As of March 31, 2025, the Company held outstanding electricity futures contracts for 41,760 MWh with a combined fair value of $0.3 million included inPrepaid expenses and other current assets on the Condensed Consolidated Balance Sheets. During the three months ended March 31, 2025, realized and unrealized losses of less than $0.1 million were recognized inOther income (expense) on the Condensed Consolidated Statements of Operations.
During the year ended December 31, 2024, the Company’s subsidiary, Riot Corsicana, LLC, also entered into a requirements contract with MEMS Industrial Supply (“MEMSIS”) under which it will purchase retail power to meet the consumption requirements of the Corsicana Facility. Electric power will be invoiced by MEMSIS based upon the market price for electric power at the ERCOT North Load Zone, plus a retail adder corresponding to the peak consumption threshold of the Corsicana Facility, and pass-through charges (including ancillary charges, taxes, congestion, and line loss), based on the actual variable consumption of the Corsicana Facility. The contract, dated November 12, 2024, has a 3-year term ending November 25, 2027. Although this contract does not require the supply of power at a fixed price, it allows the parties to enter into fixed-price contracts.
Under the requirements contract with MEMSIS, during the year ended December 31, 2024, Riot and MEMSIS entered into a power purchase agreement (the “Corsicana PPA”), a three-year contract (January 1, 2025 through December 31, 2027, but excluding July and August contracts during the period) for a fixed quantity of 25 MW at a fixed price of $43.95 per MWh.
The Company determined the Corsicana PPA meets the definition of a derivative and, accordingly, the Corsicana PPA (a non-hedging derivative contract) is recorded at its estimated fair value each reporting period inDerivative asset on the Condensed Consolidated Balance Sheets with the change in the fair value recorded inChange in fair value of derivative asset on the Condensed Consolidated Statements of Operations. The requirements contract is not designated as a hedging instrument.
Kentucky Facility
In April 2021, the Company’s subsidiary, Block Mining, entered into a long-term power purchase agreement (the “Kentucky PPA”) to provide power to one of its locations in Kentucky. Pursuant to the Kentucky PPA, the Company has the ability, but not the obligation, to acquire up to a total of 60 MW of power at one of its facilities through mid-April 2041. The all-in power rate includes a portion of the total fee that is at a fixed rate and another portion that adjusts annually. The Company determined the Kentucky PPA does not meet the definition of a derivative because it does not contain any net settlement provisions.
Under the Kentucky PPA, the Company may also elect not to utilize its long-term, fixed-price power for its operations, and instead elect to sell that power back into the MISO grid in exchange for credits against future power costs when there is a benefit to the Company, depending on the spot market price of electricity. The Company’s power strategy combines participation in Demand Response Services Programs and sales of power, to attempt to manage operating costs most efficiently.
Derivative Asset
The following table presents the unobservable inputs used in the valuation of theDerivative asset:
| · · · · · · · · · · · · | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Valuation Date · · · Significant Unobservable Input · · Range · · Average | |||||||||
| March 31, 2025 | | | Forward prices (per MWh) | | $31.22 | - | $120.94 | | $55.41 |
| December 31, 2024 | | | Forward prices (per MWh) | | $31.22 | - | $95.58 | | $51.98 |
The following table presents changes in the estimated fair value of theDerivative asset:
| | | | |
|---|---|---|---|
| Balance as of December 31, 2024 | | $149,495 | |
| Change in fair value of derivative asset: | | | |
| Change due to future price curve | | | 38,328 |
| Change due to passage of time and settlements | | | 3,566 |
| Total change in fair value of derivative assets | | | 41,894 |
| Balance as of March 31, 2025 | | $191,389 |
The estimated fair values of the Rockdale PPA and Corsicana PPA are classified under Level 3 of the fair value hierarchy due to the significant unobservable inputs utilized in the valuation. These inputs include the fixed price of each block for all 345 MW of power to be delivered under the Rockdale PPA and 25 MW of power to be delivered under the Corsicana PPA. The valuation relies on discounted cash flow estimation models incorporating quoted commodity exchange spot and forward prices in MWh adjusted for basis spreads for load zone-to-hub differentials through the term of the Rockdale PPA, which is scheduled to end as of April 30, 2030, and the term of the Corsicana PPA, which is scheduled to end as of December 31, 2027, and a discount rate of 23.2%. Actual power usage is not a variable input in the determination of the fair value as the price and quantity of power to be delivered per the Rockdale PPA and the Corsicana PPA are fixed despite the existence of multiple blocks with separate power amounts.
The discount rate reflects the nature of the contract as it relates to the risk and uncertainty of the estimated future mark-to-market adjustments, forward price curves of the power supply, broker/dealer quotes, and other similar data obtained from quoted market prices or independent pricing vendors, risk-free rate of return, which is determined from United States Treasury Bond yields, estimated cost of debt, which includes a Moody’s rating, and an equity risk premium based upon market data provided by a global cost of capital service provider. The discount rate includes observable market inputs, but also includes unobservable inputs based on qualitative judgment related to Company credit risk.
Note 10. Deposits
The following table presents the activity of the Company’s deposits paid:
| | | | |
|---|---|---|---|
| Deposits on equipment: · | |||
| Balance as of December 31, 2024 | | $4,495 | |
| Additions | | 26,655 | |
| Reclassifications to property and equipment | | | (11,252) |
| Balance as of March 31, 2025 | | | 19,898 |
| | | | |
| Security deposits: | | | |
| Balance as of December 31, 2024 | | | 25,620 |
| Additions | | | 143 |
| Deposits returned | | | (429) |
| Balance as of March 31, 2025 | | | 25,334 |
| | | | |
| Total long-term deposits | | $45,232 | |
Deposits on Equipment
During the three months ended March 31, 2025, the Company made deposits and advance payments of $21.0 million to MicroBT for the purchase of miners and made deposits of $5.7 million for the purchases of other property and equipment, primarily consisting of electrical components and immersion tanks used in the development of the Corsicana Facility. During the three months ended March 31, 2025, the Company reclassified $4.1 million of deposits made to MicroBT and $7.2 million of other deposits to property and equipment in connection with the receipt of the equipment. See Note 7.Property and Equipment.
Security Deposits
During the year ended December 31, 2023, the Company paid $23.0 million, all of which remains held as a deposit as of March 31, 2025, as a security deposit in connection with its 215 MW increase to the long-term, fixed-price power secured under the Rockdale PPA, resulting in a total of 345 MW under contract at fixed prices. See Note 9.Power Supply Agreements.
The Company has other security deposits totaling approximately $2.3 million for its offices and facilities, including $1.8 million associated with its ground lease.
Note 11. Accrued Expenses
Accrued expenses consist of the following:
| | | | | | | |
|---|---|---|---|---|---|---|
| · March 31, · · December 31, | ||||||
| · · 2025 · · 2024 | ||||||
| Property and equipment | | $6,961 | | $5,790 | ||
| Power related costs | | 23,034 | | 19,636 | ||
| Compensation | | | 7,032 | | | 21,218 |
| Insurance | | 8,524 | | 11,672 | ||
| Sales tax payable | | | 13,374 | | | 9,356 |
| Other | | 13,387 | | 8,000 | ||
| Total accrued expenses | | $72,312 | | $75,672 | ||
Note 12. Debt
2030 Notes
The Company’s 0.75% Convertible Senior Notes (the “2030 Notes”) are recognized as long-term debt on the Condensed Consolidated Balance Sheets, net of unamortized debt issuance costs. As of March 31, 2025, the amount recognized was $580.0 million ($594.4 million principal less $14.4 million of unamortized debt issuance costs).
During the three months ended March 31, 2025, the Company recognized $0.8 million of amortization of the deferred issuance costs.
As of March 31, 2025, the 2030 Notes had an estimated fair value of approximately $451.7 million. The estimated fair value is based on quoted prices in an active market and valued at the closing price reported at the end of the period and thus represents a Level 1 measurement on the fair value hierarchy.
Revolving Credit Facilities
$50 Million Credit Facility
In July 2024, the Company entered into aone-year $50.0 million Revolving Credit Facility (“$50 Million Credit Facility”). Revolving Loans borrowed by the Company under the $50 Million Credit Facility may be used for general corporate purposes and carry a per annum interest rate of 1.25% plus the Secured Overnight Financing Rate. Letters of Credit issued under the $50 Million Credit Facility have aone-year term and incur fees of 1.25% per annum on the amount of Letters of Credit outstanding. Letters of Credit require the pledge of cash collateral by the Company equal to 105% of the Letter of Credit exposure.
Concurrent with entry into the $50 Million Credit Facility, as required by the agreement, the Company funded the entire $50.0 million amount of the credit facility as security into a control account maintained by the lender to serve as collateral. The balance maintained in the control account is included inRestricted cash on the Condensed Consolidated Balance Sheets. Variable interest, equal to approximately 5.57% per annum as of March 31, 2025, is earned by the Company on the amount held in the control account.
As of March 31, 2025, the Company had $8.4 million in letters of credit issued under the $50 Million Credit Facility.
In April 2025, the Company borrowed $41.0 million in revolving loans under the $50 Million Credit Facility.
$20 Million Credit Facility
In August 2024, the Company entered into atwo-year $20.0 million Revolving Credit Facility (“$20 Million Credit Facility”). Revolving Loans borrowed by the Company under the $20 Million Credit Facility may be used for general corporate purposes and carry a per annum interest rate of 1.60% plus the Secured Overnight Financing Rate. Letters of Credit issued under the $20 Million Credit Facility have aone-year term and incur fees of 1.5% per annum on the amount of Letters of Credit outstanding. Letters of Credit require the pledge of cash collateral by the Company equal to 105% of the Letter of Credit exposure.
Concurrent with entry into the $20 Million Credit Facility, as required by the agreement, the Company funded the entire $20.0 million amount as security into a control account maintained by the lender to serve as collateral. The balance maintained in the control account is included inRestricted cash on the Condensed Consolidated Balance Sheets. Variable interest, equal to approximately 3.81% per annum as of March 31, 2025, is earned by the Company on the amount held in the control account.
As of March 31, 2025, the Company hadno letters of credit issued under the $20 Million Credit Facility.
In April 2025, the Company borrowed $20.0 million in revolving loans under the $20 Million Credit Facility.
Note Payable
As part of the Block Mining Acquisition, the Company assumed a$5.7 million note payable with a fixed rate of 8.81%. The note matures in December 2035, with annual principal and accrued interest payments due beginning on December 31, 2024.
The following table presents the Company’s future note payable principal payments due as of March 31, 2025:
| · · · | ||
|---|---|---|
| Remainder of 2025 | | $314 |
| 2026 | | 343 |
| 2027 | | 373 |
| 2028 | | 405 |
| 2029 | | 443 |
| Thereafter | | 3,445 |
| Total | | $5,323 |
As of March 31, 2025, the note payable had an estimated fair value of approximately $5.2 million. The fair value measurement is based on significant inputs not observable in the market and thus represents a Level 3 measurement on the fair value hierarchy. The significant assumptions used to estimate fair value of the note as of March 31, 2025, primarily consisted of an interest rate range of 8.9% to 10.4%, which reflected the issuance date spread premium over the selected yield for the remaining time to maturity.
$100 Million Credit Facility
On April 22, 2025, the Company entered into a$100 million Credit Facility (“$100 Million Credit Facility”) with Coinbase Credit, Inc. (“Coinbase”). Under the $100 Million Credit Facility, a multiple drawdown term loan facility in an aggregate principal amount of up to$100 million was made available to the Company. The Company has fully drawn against the $100 Million Credit Facility and intends to use the proceeds to pursue key strategic initiatives and for general corporate purposes.
All amounts borrowed under the $100 Million Credit Facility will bear interest at an annual rate equal to (a) the greater of (i) the federal funds rate on the date of the applicable borrowing, and (ii)3.25%, plus (b)4.50%. The $100 Million Credit Facility has a term ofone year following commencement, but the Company may request that the maturity date be extended by an additionalone-year term, subject to consent by Coinbase. Amounts borrowed under the $100 Million Credit Facility will be secured by a portion of the Company’s total Bitcoin holdings. Such pledged collateral shall not be used by the lender to secure any other loan account.
Note 13. Leases
As of March 31, 2025, the Company had operating leases primarily for its various offices, the manufacturing facilities of ESS Metron and E4A Solutions, a ground lease for the Rockdale Facility, and the Kentucky Facility data center, all of which expire on various dates through January 2032.
As of March 31, 2025 and December 31, 2024, operating lease right of use assets were $32.2 million and $27.5 million, respectively, and operating lease liabilities were $33.3 million and $28.5 million, respectively.
The following table presents the components of the Company’s lease expense. Ground and facilities lease expenses are included inCost of revenue and office lease expenses are included inSelling, general, and administrative on the Condensed Consolidated Statements of Operations:
| · · · · · · | ||||
|---|---|---|---|---|
| | Three Months Ended | |||
| | March 31, | |||
| · · 2025 · 2024 | ||||
| Operating lease cost | | $1,582 | | $1,089 |
| Variable lease cost | | 98 | | 110 |
| Operating lease expense | | $1,680 | | $1,199 |
The following table presents supplemental lease information:
| · · · · · · · · | ||||||
|---|---|---|---|---|---|---|
| · · Three Months Ended | ||||||
| · · March 31, | ||||||
| · · 2025 · · 2024 | ||||||
| Operating leases net operating cash outflows | | $1,259 | | | $208 | |
| Right of use assets exchanged for new operating lease liabilities | | $5,962 | | | $2,118 | |
| Weighted-average remaining lease term – operating leases | | 5.7 | | | 7.0 | |
| Weighted-average discount rate – operating leases | | 7.3% | | 6.8% | ||
The following table presents the Company’s future minimum operating lease payments as of March 31, 2025:
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · Ground lease · Office and other leases · Total | |||||||||
| Remainder of 2025 | | $2,058 | | $4,457 | | $6,515 | |||
| 2026 | | 2,119 | | 4,028 | | 6,147 | |||
| 2027 | | | 2,183 | | | 3,433 | | | 5,616 |
| 2028 | | 2,249 | | 2,989 | | 5,238 | |||
| 2029 | | 2,316 | | 2,275 | | 4,591 | |||
| Thereafter | | 5,053 | | 2,106 | | 7,159 | |||
| Total undiscounted lease payments | | 15,978 | | 19,288 | | 35,266 | |||
| Less present value discount | | (3,724) | | 1,756 | | (1,968) | |||
| Present value of lease liabilities | | $12,254 | | $21,044 | | $33,298 | |||
Note 14. Stockholders’ Equity
The Company is authorized to issue up to 680,000,000 shares of common stock, without any par value per share.
Each holder of common stock is entitled to one vote for each share held of record on all matters to be voted on by such holders. Holders of common stock are entitled to receive dividends, if declared. Upon liquidation, dissolution or winding-up, holders of common stock are entitled to share ratably in the net assets legally available for distribution after payment of all debts and other liabilities, subject to any preferential rights of the holders of Preferred Stock, if any.
During the three months ended March 31, 2025, approximately 0.1 million shares of common stock vested or were issued to the Company’s board of directors, officers, employees, and advisors in settlement of an equal number of fully vested restricted stock awards (“RSAs”) or restricted stock units (“RSUs”) awarded to such individuals by the Company under the Company’s 2019 Equity Incentive Plan, as amended (the “2019 Equity Incentive Plan”). The Company withheld approximately less than 0.1 million of these shares, with a fair value of approximately $0.5 million, to cover the withholding taxes related to the settlement of these vested RSAs and RSUs, as permitted by the 2019 Equity Incentive Plan.
At-the-Market (“ATM”) Equity Program
August 2024 ATM Program
In August 2024, the Company established the August 2024 ATM Program, under which it could offer and sell up to $750.0 million in shares of the Company’s common stock.
During the three months ended March 31, 2025, the Company received net proceeds of approximately $68.4 million ($70.0 million of gross proceeds, net of $1.6 million in commissions and expenses) from the sale of 5,368,600 shares of its common stock at a weighted average fair value of $13.05 per share under its August 2024 ATM Program. As of March 31, 2025, approximately $292.2 million in shares of the Company’s common stock were available for sale under the August 2024 ATM Program.
Note 15. Stock-Based Compensation
The 2019 Equity Incentive Plan authorizes the granting of stock-based compensation awards to directors, officers, employees, and advisors of the Company in the form of RSAs, RSUs, or stock options, all of which settle in shares of the Company’s common stock upon vesting.
As of March 31, 2025, the Company had 14,708,384 shares of common stock reserved for issuance under the 2019 Equity Incentive Plan.
The following table presents the Company’s stock-based compensation expense by category:
| | | | | | | |
|---|---|---|---|---|---|---|
| · · Three Months Ended | ||||||
| · · March 31, | ||||||
| · 2025 · 2024 | ||||||
| Performance-based stock awards and units | | $25,545 | | $22,290 | ||
| Service-based stock awards and units | | | 4,031 | | | 9,710 |
| Total stock-based compensation | | $29,576 | | $32,000 | ||
Stock-based compensation expense is recognized inSelling, general and administrative on the Condensed Consolidated Statements of Operations.
Performance-Based Awards and Units
Performance-based RSAs and RSUs are eligible to vest over a three-year performance period based on the Company’s total shareholder return as compared to the performance of the Russell 3000 Index.
The following table presents a summary of the activity of the performance-based RSAs:
| · · · · · | ||||
|---|---|---|---|---|
| | | | | Weighted Average |
| | | | | Grant-Date |
| | | | | Per Share |
| · Number of Shares · Fair Value | ||||
| Balance as of January 1, 2025 | | 19,615,388 | | $13.03 |
| Granted | | — | | $— |
| Vested | | — | | $— |
| Forfeited | | (55,824) | | $7.43 |
| Balance as of March 31, 2025 | | 19,559,564 | | $13.05 |
As of March 31, 2025, there was approximately $135.1 million of unrecognized compensation cost related to the performance-based RSAs, which is expected to be recognized over a remaining weighted-average vesting period of approximately 1.5 years.
The following table presents a summary of the activity of the performance-based RSUs:
| · · · · · | ||||
|---|---|---|---|---|
| | | | | Weighted Average |
| | | | | Grant-Date |
| | | | | Per Share |
| · Number of Units · Fair Value | ||||
| Balance as of January 1, 2025 | | 1,769,038 | | $12.55 |
| Granted | | — | | $— |
| Vested | | — | | $— |
| Forfeited | | — | | $— |
| Balance as of March 31, 2025 | | 1,769,038 | | $12.55 |
As of March 31, 2025, there was approximately $11.9 million of unrecognized compensation cost related to the performance-based RSUs, which is expected to be recognized over a remaining weighted-average vesting period of approximately 1.6 years.
Service-Based Awards and Units
Service-based RSAs and RSUs vest overone, two, andthree-year service periods.
The following table presents a summary of the activity of the service-based RSAs:
| · · · · · | ||||
|---|---|---|---|---|
| | | | | Weighted Average |
| | | | | Grant-Date |
| | | | | Per Share |
| · Number of Shares · Fair Value | ||||
| Balance as of January 1, 2025 | | 2,712,859 | | $11.76 |
| Granted | | 36,424 | | $10.37 |
| Vested | | (132,420) | | $6.09 |
| Forfeited | | (34,888) | | $11.46 |
| Balance as of March 31, 2025 | 2,581,975 | | $12.04 | |
As of March 31, 2025, there was approximately $22.2 million of unrecognized compensation cost related to the service-based RSAs, which is expected to be recognized over a remaining weighted-average vesting period of approximately 2.0 years.
The following table presents a summary of the activity of the service-based RSUs:
| · · · · · | ||||
|---|---|---|---|---|
| | | | | Weighted Average |
| | | | | Grant-Date |
| | | | | Per Share |
| · Number of Units · Fair Value | ||||
| Balance as of January 1, 2025 | | 362,425 | | $12.29 |
| Granted | | 12,000 | | $10.46 |
| Vested | | (20,326) | | $10.10 |
| Forfeited | | — | | $— |
| Balance as of March 31, 2025 | 354,099 | | $12.36 | |
As of March 31, 2025, there was approximately $3.1 million of unrecognized compensation cost related to the service-based RSUs, which is expected to be recognized over a remaining weighted-average vesting period of approximately 2.0 years.
Note 16. Fair Value Measurements
Assets and Liabilities Measured at Fair Value on a Recurring Basis:
The following tables present the Company’s assets and liabilities measured at fair value on a recurring basis:
| · · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · Fair value measured as of March 31, 2025 | ||||||||
| · · · · · · · · · · · Significant | ||||||||
| · · · · · Quoted prices in · · Significant other · · unobservable | ||||||||
| | | Total carrying | | active markets | | observable inputs | | inputs |
| · Value · (Level 1) · (Level 2) · (Level 3) | ||||||||
| Bitcoin(a) | | $1,586,545 | | $1,586,545 | | $— | | $— |
| Equity method investment - marketable securities(b) | | $71,027 | | $71,027 | | $— | | $— |
| Convertible note(b) | | $5,518 | | $— | | $— | | $5,518 |
| Derivative asset(c) | | $191,389 | | $— | | $— | | $191,389 |
| Contingent consideration liabilities(d) | | $18,603 | | $— | | $— | | $18,603 |
| · · · · · · · · · · · · | ||||||||
|---|---|---|---|---|---|---|---|---|
| · · Fair value measured as of December 31, 2024 | ||||||||
| · · · · · · · · · · · Significant | ||||||||
| · · · · · Quoted prices in · · Significant other · · unobservable | ||||||||
| | | Total carrying | | active markets | | observable inputs | | inputs |
| · Value · (Level 1) · (Level 2) · (Level 3) | ||||||||
| Bitcoin(a) | | $1,654,468 | | $1,654,468 | | $— | | $— |
| Equity method investment - marketable securities(b) | | $134,265 | | $134,265 | | $— | | $— |
| Convertible note(b) | | $5,345 | | $— | | $— | | $5,345 |
| Derivative asset(c) | | $149,495 | | $— | | $— | | $149,495 |
| Contingent consideration liabilities(d) | | $26,855 | | $— | | $— | | $26,855 |
| (a) | See Note 5. Bitcoin. |
| (b) | See Note 6. Investments. |
| (c) | See Note 9. Power Supply Agreements. |
| (d) | See Note 17. Commitments and Contingencies. |
There wereno transfers of financial instruments between Level 1, Level 2, and Level 3 during the periods presented.
Assets and Liabilities Not Measured at Fair Value on a Recurring Basis:
In addition to assets and liabilities that are measured at fair value on a recurring basis, we also measure certain assets and liabilities at fair value on a nonrecurring basis. Our non-financial assets, including goodwill, intangible assets, operating lease right of use assets, and property, plant and equipment, are measured at fair value when there is an indication of impairment and the carrying amount exceeds the asset’s projected undiscounted cash flows. These assets are recorded at fair value only when an impairment charge is recognized.
As of March 31, 2025 and December 31, 2024, the fair values of cash and cash equivalents, restricted cash, accounts receivable, contract assets, prepaid expenses and other current assets, accounts payable, contract liabilities, and accrued expenses approximated their carrying values because of the short-term nature of these instruments.
Note 17. Commitments and Contingencies
Commitments
Miners and mining equipment
Through March 31, 2025, the Company has paid approximately $576.9 million in total deposits and payments to MicroBT for the purchase of miners pursuant to the Master Agreement described in Note 7.Property and Equipment. As of March 31, 2025, the
Company has a remaining commitment of $54.0 million for the purchase of miners, all of which is expected to be paid during the remainder of 2025.
Infrastructure
During 2024, the Company entered into agreements related to water supply infrastructure for the Corsicana Facility, resulting in total remaining commitments of approximately $16.8 million. The Company expects to incur these costs through 2026.
Contingent consideration liabilities
Block Mining
As part of the Block Mining Acquisition, the sellers are eligible to earn an additional$32.5 million in potential earn-out targets, payable in cash or stock, if certain milestones are reached by December 31, 2025 (See Note 3.Acquisitions). This contingent consideration is recognized at fair value on the Condensed Consolidated Balance Sheets in*Contingent consideration liabilities, current portion.*The fair value measurement as of March 31, 2025 is based on significant inputs not observable in the market and thus represents a Level 3 measurement on the fair value hierarchy. These inputs include management’s best estimate of both the probability and timing of achieving the milestones, risk-free interest rates ranging from 4.1% to 4.3% based on the U.S. Treasury ratefor the corresponding time periods and a credit spread of 1.5% based on the median of investment grade high yield debt instruments with a Standard & Poor’s BB credit rating. This credit rating was selected based on an independently-produced synthetic credit rating analysis.
As of March 31, 2025, the Block Mining Acquisition contingent consideration had an estimated fair value of $15.5 million.
E4A Solutions
As part of the E4A Solutions Acquisition, the sellers are eligible to earn potential earn-out targets based on E4A Solutions’ adjusted EBITDA, calculated as 2.65 times the amount the average adjusted EBITDA exceeds the established earnout threshold during the two years ending December 31, 2026, payable in cash or Riot common stock at the Company’s discretion. This contingent consideration is recognized at fair value on the Condensed Consolidated Balance Sheets in*Contingent consideration liabilities, less current portion.*The fair value measurement as of March 31, 2025 is based on significant inputs not observable in the market and thus represents a Level 3 measurement on the fair value hierarchy. These inputs include management’s best estimate of both the probability and timing of achieving the milestones, risk-free interest rates ranging from 3.9% to 4.3% based on the U.S. Treasury rate for the corresponding time periods and a credit spread of approximately 1.5% based on the median of investment grade and high yield debt instruments with a Standard & Poor’s BB credit rating. This credit rating was selected based on an independently-produced synthetic credit rating analysis.
As of March 31, 2025, the E4A Solutions Acquisition contingent consideration had an estimated fair value of $2.5 million.
The following table presents the changes in the estimated fair value of the Company’s contingent consideration liabilities:
| | | | |
|---|---|---|---|
| Balance as of December 31, 2024 | | $26,855 | |
| Change in fair value of contingent consideration | | | (8,252) |
| Balance as of March 31, 2025 | | $18,603 |
Contingencies
Legal Proceedings
The Company, and our subsidiaries, are subject at times to various claims, lawsuits and governmental proceedings relating to our business and transactions arising in the ordinary course of business. We cannot predict the final outcome of such proceedings. Where appropriate, we vigorously defend such claims, lawsuits and proceedings. Some of these claims, lawsuits and proceedings seek damages, including direct, consequential, exemplary, and/or punitive damages, in amounts that could, if awarded, be significant. Certain of the claims, lawsuits and proceedings arising in ordinary course of business are covered by our insurance program. We maintain property and various types of liability insurance in an effort to protect ourselves from such claims. In terms of any matters
where there is no insurance coverage available to us, or where coverage is available and we maintain a retention or deductible associated with such insurance, we may establish an accrual for such loss, retention or deductible based on current available information. In accordance with accounting guidance, if it is probable that an asset has been impaired or a liability has been incurred as of the date of the financial statements, and the amount of loss is reasonably estimable, then an accrual for the cost to resolve or settle these claims is recorded by us on the Condensed Consolidated Balance Sheets. If it is reasonably possible that an asset may be impaired as of the date of the financial statement, then we disclose the range of possible loss. Costs related to the defense of such claims are recorded by us as they are incurred. Management, with the assistance of outside counsel, may from time to time adjust such accruals according to new developments in the matter, court rulings, or changes in the strategy affecting our defense of such matters. On the basis of current information, we do not believe there is a reasonable possibility that any material loss, if any, will result from any claims, lawsuits and proceedings to which we are subject to either individually, or in the aggregate.
Green Revolution Cooling Patent Dispute
On March 22, 2024, Green Revolution Cooling, Inc. (“GRC”) filed a complaint against the Company in the Western District of Texas (Case No. 6:24-CV-152), for patent infringement. More specifically, GRC has alleged that the immersion cooling systems provided to the Company by third parties infringe GRC’s U.S. Patent Nos. 9,992,914 (“the’914 Patent”) and 10,123,463 (“the ’463 Patent”). In the complaint, GRC seeks unspecified damages and an injunction against all products that allegedly infringe the ’914 Patent and the ’463 Patent (or in lieu of an injunction, an award of a compulsory forward royalty). The Company has engaged counsel and is working with its counsel to evaluate and defend the Company from this infringement claim. While a preliminary investigation of GRC’s claims is underway, the Company cannot reasonably predict the outcome of such ongoing litigation, or the magnitude of such outcome, at this time.
Northern Data Working Capital Disputes
On September 7, 2022, the Company filed a complaint against Northern Data AG (“Northern Data”) in the Delaware Court of Chancery (Case No. C.A. No. 2022-0792-LWW) disputing the purchase price of Whinstone and seeking declaratory relief and specific performance of the stock purchase agreement. On March 31, 2023, the parties filed a stipulation agreeing to dismiss all claims without prejudice and to submit the dispute for final determination to an independent accountant. The Company placed approximately $29.5 million in escrow pending the final determination of the independent accountant, and, on June 9, 2023, the independent accountant rendered a written final determination finding in favor of the Company on disputed issues totaling approximately $27.1 million. Accordingly, approximately $27.1 million of the escrowed amount was released from escrow and distributed to the Company on June 13, 2023, with the remaining approximately $2.4 million held in escrow allocated to Northern Data. As a result, the Company recognized a deferred gain on acquisition post-close dispute settlement of $26.0 million on the Condensed Consolidated Balance Sheets.
Following the final determination, Northern Data filed a complaint against the Company in the Delaware Court of Chancery (the “Chancery Court”) on June 23, 2023 (Case No. C.A. No. 2023-0650-LWW) challenging the independent accountant’s written final determination and seeking to re-litigate the purchase price adjustment process. The Company contests the legal and factual basis of Northern Data’s claims and filed a motion to dismiss the complaint on July 17, 2023, which the Chancery Court heard on February 13, 2024. The Chancery Court denied the motion to dismiss on May 17, 2024, at which time the court advised the parties that summary judgment briefing after focused discovery may be a worthwhile endeavor. Both the Company and Northern Data moved for summary judgment on November 6, 2024. On February 17, 2025, the Chancery Court heard the parties’ motions for summary judgment and took the matter under advisement. The Chancery Court has not yet issued a ruling on the motions. While the Company intends to vigorously oppose such complaint, the Company cannot accurately predict the outcome of the ongoing litigation, estimate the magnitude of such outcome, or forecast when such litigation will be resolved, at this time.
Legacy Hosting Customer Disputes
Rhodium
On May 2, 2023, Whinstone filed a petition against Rhodium 30MW, LLC (“Rhodium 30MW”), Rhodium JV, LLC (“Rhodium JV”), Air HPC LLC (“Air HPC”), and Jordan HPC, LLC (“Jordan HPC” and, together with Rhodium 30MW, Rhodium JV, and Air HPC, collectively, the “Defendants”) in Case No. CV41873 in the 20th District Court (the “District Court”) of Milam County, Texas. In its amended petition filed May 3, 2023, Whinstone asserted breach of contract claims for Rhodium JV and Air HPC’s failure to pay certain hosting and service fees under the now-terminated Whinstone-Rhodium hosting agreements (the “Hosting Agreements”)
and sought a declaration regarding the rights and obligations under certain hosting agreements with the Defendants and that no power credits are owed to any Rhodium entity under any agreement. Whinstone sought recovery of more than $26 million, plus reasonable attorneys’ fees and costs, expenses, and pre- and post-judgment interest. On June 12, 2023, Defendants answered and, along with non-parties Rhodium Encore LLC, Rhodium 2.0 LLC, and Rhodium 10mw LLC (collectively, the “Rhodium Non-Parties” and, together with Defendants, collectively, “Rhodium”), filed contingent counterclaims for breach of contract and moved to compel arbitration for alleged unpaid energy sale credits and lost profits. On August 14, 2023, Whinstone filed a second amended petition to include a declaration regarding the rights and obligations under the now-terminated water agreement between Whinstone and various Rhodium entities.
On September 13, 2023, the District Court compelled Whinstone’s claims against Defendants to arbitration over Whinstone’s objection and stayed the lawsuit pending such arbitration.
On December 11, 2023, Rhodium submitted an arbitration demand to the American Arbitration Association (“AAA”), seeking damages and specific performance of unspecified contracts. Rhodium amended its demand on June 4, 2024 to include additional claims and disclosed it seeks at least $67 million in damages. Whinstone does not believe Rhodium’s claims have any merit, and will vigorously contest such claims, as appropriate. Whinstone objected to the AAA’s jurisdiction and authority to entertain the claims and decide any issues of arbitrability. Subject to those objections, Whinstone submitted counterclaims to the AAA on December 29, 2023 against Rhodium JV and Air HPC for breach of contract, seeking recovery of at least $20 million in past-due revenue share payments, plus reasonable attorneys’ fees and costs, expenses, and pre- and post-judgment interest.
After a permanent arbitrator was appointed and written discovery commenced, Rhodium filed for bankruptcy protection on August 24, 2024 and August 29, 2024 in a now jointly administered proceeding styledIn re: Rhodium Encore LLC, et al., Case No. 24-90448 (ARP), in the United States Bankruptcy Court for the Southern District of Texas—Houston Division (the “Bankruptcy Court”). Therein, Rhodium filed a motion to assume the Hosting Agreements, and the Bankruptcy Court set a contested hearing on the matter to begin November 12, 2024.
On October 3, 2024, Whinstone filed a motion for partial summary judgment and on October 16, 2024, Rhodium filed its own motion for partial summary judgment. The Bankruptcy Court denied both motions on November 8, 2024. From November 12, 2024 to November 15, 2024, the Bankruptcy Court heard phase one of Rhodium's motion to assume, which the Bankruptcy Court granted in an interim order on December 16, 2024. After the Bankruptcy Court issued a second interim order setting the scope of Phase 2 on Rhodium’s motion to assume, the parties agreed to bypass Phase 2 and on February 24, 2025, Whinstone filed a notice of appeal regarding the Bankruptcy Court’s orders.
On February 11, 2025, Rhodium, Rhodium JV, Rhodium 30MW, Rhodium 2.0 LLC, Rhodium 10MW LLC, Air HPC, Jordan HPC, Rhodium Industries LLC and Rhodium Renewables LLC (collectively, the “Plaintiffs”) filed a complaint against Riot and Whinstone in the United States Bankruptcy Court for the Southern District of Texas, Houston Division. Plaintiffs allege damages for breach of contract and tortious interference and requested an application for permanent injunctive relief seeking more than $300 million in damages. Riot and Whinstone believe Plaintiffs’ claims are without merit and filed motions to dismiss on March 27, 2025.
After engaging in mediated settlement negotiations between February 19 and March 18, 2025, Whinstone, Riot, and Rhodium reached an agreement in principle to settle their dispute, which received court approval on April 8, 2025.
On April 28, 2025, Whinstone, Riot, and Rhodium entered into a global settlement which included: (1) settlement of all existing (or future) claims between the parties, including any and all claims arising under the Hosting Agreements, and dismissal of all such claims; (2) mutual termination of the Hosting Agreements, and (3) Whinstone’s purchase of specific Rhodium assets (the “Transaction”). In consideration for the settlement and Transaction, Whinstone paid to Rhodium a total sum of $185.0 million, comprised of approximately $129.9 million in cash, the return of Rhodium’s power security deposit of approximately $6.1 million, and 6,989,800 shares of Company common stock, valued at $49.0 million based on the preceding ten trading day volume-weighted average share price immediately prior to the date of execution of the Transaction.
SBI Crypto Co.
On April 5, 2023, SBI Crypto Co., Ltd. (“SBI”) filed a complaint in the United States District Court for the Western District of Texas (Case No. 6:23-cv-252), which it later amended, against Whinstone alleging breach of contract, fraud, and negligent bailment claims
related to a colocation services agreement between Whinstone and SBI that was terminated in 2021. On July 21, 2023, Whinstone filed a motion to dismiss the amended complaint, which was denied on October 25, 2023. On November 25, 2024, Whinstone asserted counterclaims for breach of contract and fraudulent inducement. SBI has updated its alleged damages, now claiming over $175 million in purported lost profits and more than $50 million in equipment replacement cost, plus reasonable attorneys’ fees, costs, expenses, and pre- and post-judgment interest. Whinstone believes many of the claims are barred or waived, and that all of SBI’s claims substantively lack merit, and Whinstone plans to vigorously contest the same, as appropriate. While a preliminary investigation of the merits of SBI’s claims has commenced and because this litigation is still at this early stage, the Company cannot reasonably estimate the outcome of such ongoing litigation, or the magnitude of such an outcome, at this time.
GMO
On June 13, 2022, GMO Gamecenter USA, Inc. and its parent, GMO Internet Group, Inc., (collectively “GMO”) filed a complaint against Whinstone alleging breach of a colocation services agreement between GMO and Whinstone, which has since been terminated, seeking damages in excess of $150.0 million for lost profit and profit sharing payments GMO alleges it was owed from Whinstone. The case is pending in the United States District Court for the Southern District of New York (Case No. 1:22-cv-05974-JPC). Whinstone has responded to GMO’s claims and raised counterclaims of its own, alleging GMO itself breached the colocation services agreement, seeking a declaratory judgment and damages in excess of $25.0 million. On October 19, 2023, GMO filed its fourth amended complaint claiming an additional $496.0 million in damages, for loss of future profits and future profit sharing payments GMO alleges would have been received through the term of the agreement, based on Whinstone’s allegedly wrongful termination of the colocation services agreement as of June 29, 2023. The Company cannot reasonably estimate the outcome of such ongoing litigation, or the magnitude of such an outcome, at this time.
Note 18. Earnings Per Share
The following table presents potentially dilutive securities that were included in the computation of diluted net income (loss) per share:
| | | | | | | | | |
|---|---|---|---|---|---|---|---|---|
| · · · March 31, · | ||||||||
| | 2025 | 2024 | ||||||
| Numerator: | | | | | | | | |
| Net income (loss) | | | $(296,367) | | $211,777 | | ||
| | | | | | | | | |
| Denominator: | | | | | | | | |
| Denominator for basic EPS - weighted average shares outstanding | | | | 329,508,458 | | | 259,506,242 | |
| Effect of dilutive securities: | | | | | | | | |
| Unvested RSAs | | | | — | | | 2,852,090 | |
| Dilutive potential common shares | | | | — | | | 2,852,090 | |
| Denominator for diluted EPS - adjusted weighted average shares outstanding | | | | 329,508,458 | | | 262,358,332 | |
| | | | | | | | | |
| Basic EPS | | | $(0.90) | | $0.82 | | ||
| Diluted EPS | | | $(0.90) | | $0.81 | | ||
The following table presents potentially dilutive securities that were not included in the computation of diluted net income (loss) per share as their inclusion would have been anti-dilutive:
| | | | | | |
|---|---|---|---|---|---|
| · March 31, 2025 · March 31, 2024 · | |||||
| Warrants to purchase common stock | 63,000 | 63,000 | | ||
| Unvested RSAs(a) | | 22,141,539 | | 15,742,259 | |
| Unvested RSUs | 2,123,137 | 1,393,639 | | ||
| 2030 Notes | | 39,988,127 | | — | |
| Total | 64,315,803 | 17,198,898 | | ||
| (a) | Unvested restricted stock awards are included in total common shares outstanding but are excluded from the calculation of basic earnings per share. |
Note 19. Segment Information
The Company hastwo reportable segments: Bitcoin Mining and Engineering. The reportable segments are identified based on the types of service performed. No operating segments have been aggregated to form the reportable segments.
Gross profit (loss) is the segment performance measure the chief operating decision maker (“CODM”) uses to assess the Company’s reportable segments, and is before elimination of intersegment profits.
Prior to 2024, the Company had a Data Center Hosting reportable segment but has since terminated all contracts with its Data Center Hosting customers. Commencing with the three months ended March 31, 2024, the CODM ceased analyzing the performance of the Data Center Hosting operations and the Company ceased reporting Data Center Hosting as a separate reportable business segment. The Company has no plans to offer data center hosting services to new customers. All residual revenue and costs of revenue related to Data Center Hosting incurred during the three months ended March 31, 2025 and 2024, are included inRevenue: OtherandCost of Revenue: Other.
Other than the $96.9 million of goodwill from the Block Mining Acquisition allocated to the Bitcoin Mining segment, and $25.3 million of goodwill from the E4A Solutions Acquisition allocated to the Engineering segment, the Company does not allocate assets to the reporting segments because its assets are managed on an entity-wide basis and, therefore, does not separately disclose the total assets of its reportable operating segments.
The Bitcoin Mining segment generates revenue from the Bitcoin the Company earns through its Bitcoin Mining activities. The Engineering segment generates revenue through customer contracts for custom engineered electrical products. All* Revenue: Other revenue* is from external customers.
All revenue and cost of revenue from intersegment transactions have been eliminated in the Condensed Consolidated Statements of Operations.
The following tables present segment revenue and segment gross profit (loss), including the significant expense items reviewed by the CODM:
Three Months Ended March 31, 2025
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Bitcoin Mining · · Engineering · · Total | |||||||||
| Revenue from external customers | | $142,859 | | $13,920 | | $156,779 | |||
| Intersegment revenue | | | — | | | 6,324 | | | 6,324 |
| Segment revenue | | | 142,859 | | | 20,244 | | | 163,103 |
| | | | | | | | | | |
| Reconciliation of revenue | | | | | | | | | |
| Other revenue(a) | | | | | | | | | 4,608 |
| Elimination of intersegment revenue | | | | | | | | | (6,324) |
| Total consolidated revenue | | | | | | | | | 161,387 |
| | | | | | | | | | |
| Less: | | | | | | | | | |
| Power | | | 61,830 | | | — | | | 61,830 |
| Compensation | | | 4,445 | | | — | | | 4,445 |
| Insurance on miners | | | 1,462 | | | — | | | 1,462 |
| Ground rent and related water and property tax | | | 2,143 | | | — | | | 2,143 |
| Materials | | | — | | | 3,646 | | | 3,646 |
| Labor | | | — | | | 1,162 | | | 1,162 |
| Other segment items(b) | | | 4,939 | | | 6,998 | | | 11,937 |
| Segment gross profit (loss) | | $68,041 | | $8,438 | | $76,479 | |||
Three Months Ended March 31, 2024
| | | | | | | | | | |
|---|---|---|---|---|---|---|---|---|---|
| · · Bitcoin Mining · · Engineering · · Total | |||||||||
| Revenue from external customers | | $71,396 | | $4,675 | | $76,071 | |||
| Intersegment revenue | | | — | | | 685 | | | 685 |
| Segment revenue | | | 71,396 | | | 5,360 | | | 76,756 |
| | | | | | | | | | |
| Reconciliation of revenue | | | | | | | | | |
| Other revenue(a) | | | | | | | | | 3,225 |
| Elimination of intersegment revenue | | | | | | | | | (685) |
| Total consolidated revenue | | | | | | | | | 79,296 |
| | | | | | | | | | |
| Segment cost of revenue: | | | | | | | | | |
| Power | | | 28,555 | | | — | | | 28,555 |
| Compensation | | | 2,645 | | | — | | | 2,645 |
| Insurance on miners | | | 1,735 | | | — | | | 1,735 |
| Materials | | | — | | | 1,324 | | | 1,324 |
| Labor | | | — | | | 889 | | | 889 |
| Other segment items(b) | | | 3,614 | | | 4,557 | | | 8,171 |
| Segment gross profit (loss) | | $34,847 | | $(1,410) | | $33,437 | |||
| (a) | Other revenue is primarily attributable to Data Center Hosting revenue and is therefore not included in the total for segment gross profit (loss). |
| (b) | For each reportable segment, the other segment items category primarily consists of: |
Bitcoin Mining – Bitcoin miner and network repair and maintenance costs.
Engineering – Manufacturing overhead costs.
The following table presents the reconciliation of segment gross profit (loss) tonet income (loss) before taxes:
| | | | | | |
|---|---|---|---|---|---|
| | Three Months Ended March 31, | ||||
| · 2025 · 2024 | |||||
| Segment gross profit (loss) | $76,479 | | $33,437 | ||
| | | | | | |
| Reconciling Items: | | ||||
| Other profit (loss)(a) | | (4,357) | | | (1,310) |
| Elimination of intersegment profits | (10,681) | | (1,243) | ||
| Acquisition-related costs | (76) | | — | ||
| Selling, general, and administrative | (71,448) | | (57,652) | ||
| Depreciation and amortization | (77,926) | | (32,343) | ||
| Change in fair value of Bitcoin | | (208,040) | | | 234,080 |
| Change in fair value of derivative asset | 41,894 | | 20,232 | ||
| Power curtailment credits | | 7,801 | | | 5,131 |
| Change in fair value of contingent consideration | 8,252 | | — | ||
| (Loss) gain on sale/exchange of equipment | | (129) | | | — |
| Casualty-related (charges) recoveries, net | — | | 2,300 | ||
| Interest income | 3,397 | | 8,189 | ||
| Interest expense | | (2,308) | | | (384) |
| Unrealized gain (loss) on equity method investment - marketable securities | (63,238) | | — | ||
| Other income (expense) | 93 | | 8 | ||
| Net income (loss) before taxes | $(295,930) | | $211,755 | ||
| (a) | Other profit (loss) is primarily attributable to Data Center Hosting activity and is therefore not included in the total for segment gross profit (loss). |
Concentrations
During the three months ended March 31, 2025 and 2024, aside from the Bitcoin Mining revenue generated as a result of the Company’s participation in a mining pool, no single customer or related group of customers contributed 10% or more of the Company’s total consolidated revenue.
During the three months ended March 31, 2025 and 2024, Bitcoin Mining power was primarily obtained from ERCOT.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.