| | | |
Page
|
| |||
| | | | | i | | | |
| | | | | i | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | v | | | |
| | | | | vi | | | |
| | | | | 1 | | | |
| | | | | 15 | | | |
| | | | | 46 | | | |
| | | | | 48 | | | |
| | | | | 143 | | | |
| | | | | 147 | | | |
| | | | | 154 | | | |
| | | | | 174 | | | |
| | | | | 200 | | | |
| | | | | 208 | | | |
| | | | | 264 | | | |
| | | | | 271 | | | |
| | | | | 301 | | | |
| | | | | 309 | | | |
| | | | | 311 | | | |
| | | | | 321 | | | |
| | | | | 326 | | | |
| | | | | 329 | | | |
| | | | | 333 | | | |
| | | | | 344 | | | |
| | | | | 347 | | | |
| | | | | 347 | | | |
| | | | | 348 | | | |
| | | | | F-1 | | | |
| | | | | C-i | | | |
| | | | | C-85 | | | |
| | | | | C-86 | | | |
| | | | | C-89 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | | |
| | | | | | C-1 | | |
| | | |
As of
January 9, 2018(1) |
| |
As of
December 31, 2019 |
| |
As of
December 31, 2020 |
| |
As of
December 31, 2021 |
| |
As of
December 31, 2022 |
| |
As of
December 31, 2023 |
| |
As of
December 31, 2024 |
| |
% Change
from January 9, 2018 to December 31, 2024(1) |
| ||||||||||||||||||||||||
|
Cryptocurrency Market Capitalization (in millions)(2)
|
| | | $ | 739,209 | | | | | $ | 190,906 | | | | | $ | 765,313 | | | | | $ | 2,206,758 | | | | | $ | 793,602 | | | | | $ | 1,647,895 | | | | | $ | 3,393,595 | | | | | | 359% | | |
|
Bitcoin Price(3)
|
| | | $ | 14,595 | | | | | $ | 7,194 | | | | | $ | 29,002 | | | | | $ | 46,306 | | | | | $ | 16,548 | | | | | $ | 42,265 | | | | | $ | 93,429 | | | | | | 540% | | |
|
Ether Price(3)
|
| | | $ | 1,300 | | | | | $ | 130 | | | | | $ | 738 | | | | | $ | 3,683 | | | | | $ | 1,197 | | | | | $ | 2,281 | | | | | $ | 3,333 | | | | | | 156% | | |
| | | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
|
Quorum for Shareholder Action — Organizational Documents Proposal A
|
| | The Existing Organizational Documents provide that two or more GDHL shareholders holding at least 25% in par value of the GDHL ordinary shares entitled to vote constitutes a quorum for a GDHL shareholder meeting. | | | The Proposed Organizational Documents provide that presence of a majority of the outstanding voting power of GDH Delaware at a GDH Delaware shareholder meeting constitutes a quorum for a GDH Delaware shareholder meeting, except where a separate vote by a class or series of classes of shares is required, the presence in person or by proxy of a majority of the voting power of all outstanding shares of stock of such class or series of classes, as applicable, constitutes a quorum. | |
|
Removal of Directors — Organizational Documents Proposal B
|
| | The Existing Organizational Documents provide that any director may be removed by an affirmative vote of at least 662∕3% of the total voting power of the outstanding GDHL ordinary shares. | | | The Proposed Organizational Documents provide that directors may be removed, with or without cause, by the majority vote of the total voting power of outstanding shares of GDH Delaware common stock, voting together as a single class. | |
|
Exclusive Forum — Organizational Documents Proposal C
|
| | The Existing Organizational Documents do not contain a provision adopting an exclusive forum for certain shareholder litigation. | | | The Proposed Organizational Documents provide that, unless GDH Delaware consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act, the Exchange Act or other federal securities laws for which there is exclusive federal or concurrent federal and state jurisdiction may only be brought before the federal district courts of the United States. | |
|
Ownership Limitations — Organizational Documents Proposal D
|
| | The Existing Organizational Documents do not contain provisions relating to ownership limitations. | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or | |
| | | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
| | | | | | | (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware on a fully diluted basis. | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Revenues and gains / (losses) from operations
|
| | | $ | 43,757,790 | | | | | $ | 52,209,639 | | | | | $ | 120,491,852 | | |
|
Transaction expenses
|
| | | | 42,741,776 | | | | | | 51,592,423 | | | | | | 120,995,931 | | |
|
Other operating expenses
|
| | | | 657,278 | | | | | | 363,050 | | | | | | 445,141 | | |
|
Other income / (expense)
|
| | | | (28,953) | | | | | | (9,738) | | | | | | 104,800 | | |
|
Net income / (loss)
|
| | | $ | 346,722 | | | | | $ | 228,514 | | | | | $ | (816,129) | | |
|
Net income attributable to unit holders
|
| | | | 346,722 | | | | | | 228,514 | | | | | | (718,910) | | |
|
Adjusted net income / (loss)(1)
|
| | | $ | 686,063 | | | | | $ | 348,594 | | | | | $ | (648,475) | | |
|
(in thousands)
|
| |
As of December 31,
2024 |
| |
As of December 31,
2023 |
| ||||||
|
Cash and cash equivalents
|
| | | $ | 462,103 | | | | | $ | 316,610 | | |
|
Digital assets
|
| | | | 2,928,225 | | | | | | 1,088,171 | | |
|
Investments
|
| | | | 1,643,506 | | | | | | 735,103 | | |
|
Loans receivable
|
| | | | 1,056,150 | | | | | | 491,868 | | |
|
Property and equipment, net
|
| | | | 237,038 | | | | | | 213,348 | | |
|
Other assets
|
| | | | 792,833 | | | | | | 749,180 | | |
|
Total assets
|
| | | $ | 7,119,855 | | | | | $ | 3,594,280 | | |
|
Loans and collateral payable
|
| | | | 3,407,982 | | | | | | 1,072,708 | | |
|
Notes payable
|
| | | | 845,186 | | | | | | 408,053 | | |
|
Other liabilities
|
| | | | 672,335 | | | | | | 402,348 | | |
|
(in thousands)
|
| |
As of December 31,
2024 |
| |
As of December 31,
2023 |
| ||||||
|
Total liabilities
|
| | | | 4,925,503 | | | | | | 1,883,109 | | |
|
Unit holders’ capital
|
| | | | 2,194,352 | | | | | | 1,711,171 | | |
|
Total liabilities and equity
|
| | | $ | 7,119,855 | | | | | $ | 3,594,280 | | |
| | |||||||||||||
| | | |
For the year
ended December 31, 2024 |
| |
For the year
ended December 31, 2023 |
| ||||||
|
(in thousands)
|
| |
Pro Forma for the Reorganization
and the Reorganization Merger |
| |||||||||
|
Revenues and gains / (losses) from operations
|
| | | $ | 43,757,790 | | | | | $ | 52,209,639 | | |
|
Total operating expenses
|
| | | | 43,399,054 | | | | | | 51,955,473 | | |
|
Total other income /(expense)
|
| | | | 1,900 | | | | | | (144) | | |
|
Income taxes expense
|
| | | | (7,056) | | | | | | 6,413 | | |
|
Net income
|
| | | | 367,692 | | | | | | 247,609 | | |
|
Net income attributable to common shareholders
|
| | | $ | 136,587 | | | | | $ | 83,197 | | |
| | | |
Cayman Islands
|
| |
Delaware
|
|
|
Stockholder/Shareholder Approval of Business Combinations
|
| | Mergers require a special resolution (i.e., 662∕3% in value of shareholders in attendance and voting at a shareholders’ meeting), and any other authorization as may be specified in the relevant memorandum and articles of association. Parties holding certain security interests in the constituent companies must also consent. | | |
Mergers generally require approval of a majority of all outstanding shares.
Certain business combinations involving “interested stockholders” (i.e., holders of 15% or more of voting shares) are prohibited within first three years of such person becoming an interested stockholder, unless certain conditions are met (including either (x) obtaining prior board approval or (y) if prior board approval was not obtained, then following the combination, obtaining board approval and the affirmative vote of at least 662∕3% of voting power of disinterested stockholders).
|
|
| | | | All mergers (other than parent/subsidiary mergers) require shareholder approval — no exception for smaller mergers. | | | Mergers in which less than 20% of the acquirer’s stock is issued generally do not require acquirer stockholder approval. | |
| | | | Where a bidder has acquired 90% or more of the shares in a Cayman Islands company, it can compel the acquisition of the shares of the remaining shareholders and thereby become the sole shareholder. | | | Mergers in which one corporation owns 90% or more of a second corporation may be completed without the vote of the second corporation’s board of directors or stockholders. | |
| | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | A Cayman Islands company may also be acquired through a “scheme of arrangement” sanctioned by a Cayman Islands court and approved by 75% in value of shareholders in attendance and voting at a shareholders’ meeting. | | | N/A | |
|
Stockholder/Shareholder Votes for Routine Matters
|
| |
Under the Cayman Islands Companies Act (As Revised), routine corporate matters may be approved by an ordinary resolution (being a resolution passed by a simple majority of the shareholders as being entitled to do so).
Certain specified amendments to the constitutional documents of a company require a special resolution to be passed (see threshold above).
|
| |
Generally, approval of routine corporate matters that are put to a stockholder vote require the affirmative vote of the majority of shares present in person or represented by proxy at the meeting and entitled to vote on the subject matter.
Certain specified amendments to the Proposed Organizational Documents require an affirmative vote of at least 662∕3% of the total voting power of the outstanding shares.
|
|
|
Regulatory Restrictions on Transfers
|
| | N/A | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s (or, following the Reorganization Merger, Pubco’s) board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware (or, following the Reorganization Merger, Pubco) on a fully diluted basis. | |
|
Appraisal Rights
|
| | Minority shareholders that dissent from a merger are entitled to be paid the fair market value of their shares, which if necessary may ultimately be determined by the court. | | | With certain exceptions, generally, a stockholder of a publicly traded corporation does not have appraisal rights in connection with a merger. In the event appraisal rights are available in connection with a merger or consolidation, pursuant to the DGCL, stockholders who properly demand and perfect appraisal rights in connection with such merger or consolidation will have the right to receive payment of the fair value of their shares as determined by the Delaware Court of Chancery, plus interest, if any, on the amount determined to be the fair value, from | |
| | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | | | | the effective time of the merger or consolidation through the date of payment of the judgment. | |
|
Inspection of Books and Records
|
| | Shareholders generally do not have any rights to inspect or obtain copies of the register of shareholders or other corporate records of a company (but do have a right to know who the directors of a company are and to receive a copy of the memorandum and articles of association of the company). | | | Any stockholder may inspect the corporation’s books and records for a proper purpose during the usual hours for business. | |
|
Stockholder/Shareholder Lawsuits
|
| | In the Cayman Islands, the decision to institute proceedings on behalf of a company is generally taken by the company’s board of directors. A shareholder may be entitled to bring a derivative action on behalf of the company, but only in certain limited circumstances. | | | A stockholder may bring a derivative suit subject to procedural requirements. | |
|
Fiduciary Duties of Directors
|
| | A director owes fiduciary duties to a company, including to exercise loyalty, honesty and good faith to the company as a whole. In addition to fiduciary duties, directors owe a duty of care, diligence and skill. Such duties are owed to the company but may also be owed directly be owed direct to creditors or shareholders in certain limited circumstances. | | |
Directors must exercise a duty of care and duty of loyalty and good faith to a corporation and its stockholders.
The Proposed Organizational Documents waive any corporate opportunity doctrine and similar claims against any non-employee directors (other than to the extent any corporate opportunity is offered to a non-employee director in his or her capacity as a director).
|
|
|
Indemnification of Directors and Officers
|
| | A Cayman Islands company generally may indemnify its directors or officers except with regard to actual fraud or willful default. | | |
A corporation is generally permitted to indemnify its director and officers.
The Proposed Bylaws provide for indemnification of executive officers and directors acting in good faith. GDH Delaware (or, following the Reorganization Merger, Pubco) may also enter into a contractual indemnification agreement with each of its directors at the time of the Nasdaq listing, if successful.
|
|
|
Limited Liability of Directors
|
| | Liability of directors may be limited, except with regard to their actual fraud or willful default. | | | Liability of directors may be limited or eliminated, except with regard to breaches of duty of loyalty, intentional misconduct, unlawful repurchases or dividends or improper personal benefit. | |
| | | |
Cayman Islands
|
| |
Delaware
|
|
| | | | | | | The Proposed Organizational Documents limit or eliminate the liability of a director to GDH Delaware (or, following the Reorganization Merger, Pubco) or its stockholders to the extent permitted under Delaware law. | |
|
Forum Selection
|
| | N/A | | | The Proposed Organizational Documents provide that, unless GDH Delaware (or, following the Reorganization Merger, Pubco) consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act, the Exchange Act or other federal securities laws for which there is exclusive federal or concurrent federal and state jurisdiction may only be brought before the federal district courts of the United States. | |
| | | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
|
Quorum for Shareholder Action — Organizational Documents Proposal A
|
| | The Existing Organizational Documents provide that two or more GDHL shareholders holding at least 25% in par value of the GDHL ordinary shares entitled to vote constitutes a quorum for a GDHL shareholder meeting. | | | The Proposed Organizational Documents provide that presence of a majority of the outstanding voting power of GDH Delaware at a GDH Delaware shareholder meeting constitutes a quorum for a GDH Delaware shareholder meeting, except where a separate vote by a class or series of classes of shares is required, the presence in person or by proxy of a majority of the voting power of all outstanding shares of stock of such class or series of classes, as applicable, constitutes quorum. | |
| | | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
|
Removal of Directors — Organizational Documents Proposal B
|
| | The Existing Organizational Documents provide that any director may be removed by an affirmative vote of at least 66 2/3% of the total voting power of the outstanding GDHL ordinary shares. | | | The Proposed Organizational Documents provide that directors may be removed, with or without cause, by the majority vote of the total voting power of outstanding shares of GDH Delaware common stock, voting together as a single class. | |
|
Exclusive Forum — Organizational Documents Proposal C
|
| | The Existing Organizational Documents do not contain a provision adopting an exclusive forum for certain shareholder litigation. | | | The Proposed Organizational Documents provide that, unless GDH Delaware consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act or the Exchange Act may only be brought before the federal district courts of the United States. | |
|
Ownership Limitations — Organizational Documents Proposal D
|
| | The Existing Organizational Documents do not contain provisions relating to ownership limitations. | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware on a fully diluted basis. | |
|
Name
|
| |
Relationship with GDHL
|
| |
Number of GDHL
Ordinary Shares |
| |
% Voting
Participation |
| ||||||
|
Michael Novogratz(1)
|
| |
Interested Party
|
| | | | 522,945 | | | | | | 0.4% | | |
|
Christopher Ferraro
|
| |
Interested Party
|
| | | | 659,256 | | | | | | 0.5% | | |
|
Steve Kurz
|
| |
Interested Party
|
| | | | 336,802 | | | | | | 0.3% | | |
|
Andrew Siegel
|
| |
Interested Party
|
| | | | 349,722 | | | | | | 0.3% | | |
|
Michael Ashe
|
| |
Interested Party
|
| | | | 35,807 | | | | | | —% | | |
|
Kim Pillemer(2)
|
| |
Interested Party
|
| | | | — | | | | | | —% | | |
| | | |
For the years ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||
|
Net income/(loss)
|
| | | $ | 346,722 | | | | | $ | 228,514 | | | | | $ | (816,129) | | |
|
Less: Net income / (loss) attributable to redeemable non-controlling interests(1)
|
| | | | — | | | | | | — | | | | | | (97,219) | | |
|
Net income/ (loss) attributable to Unit holders of the Company
|
| | | | 346,722 | | | | | | 228,514 | | | | | | (718,910) | | |
| Add back: | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | (20,322) | | |
|
Unrealized (gain) loss on notes payable – derivative
|
| | | | 31,727 | | | | | | 9,603 | | | | | | (57,998) | | |
|
Equity based compensation
|
| | | | 75,017 | | | | | | 83,790 | | | | | | 89,860 | | |
|
BitGo related transaction costs(2)
|
| | | | — | | | | | | — | | | | | | (10,449) | | |
|
Reorganization and reorganization merger costs
|
| | | | 3,243 | | | | | | 3,742 | | | | | | 6,151 | | |
|
Legal settlement
|
| | | | 182,462 | | | | | | — | | | | | | — | | |
|
Depreciation and amortization expense
|
| | | | 46,892 | | | | | | 22,945 | | | | | | 12,852 | | |
|
Mining related impairment loss
|
| | | | — | | | | | | — | | | | | | 50,341 | | |
|
Adjusted net income/(loss)
|
| | | $ | 686,063 | | | | | $ | 348,594 | | | | | $ | (648,475) | | |
| | | |
Year Ended December 31
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Revenues
|
| | | | 42,596,673 | | | | | $ | 51,626,779 | | | | | $ | (9,030,106) | | | | | | (17)% | | |
|
Net gain / (loss) on digital assets
|
| | | | 634,557 | | | | | | 333,450 | | | | | | 301,107 | | | | | | 90% | | |
|
Net gain / (loss) on investments
|
| | | $ | 258,791 | | | | | | 97,827 | | | | | | 160,964 | | | | | | 165% | | |
|
Net gain / (loss) on derivatives trading
|
| | | $ | 267,769 | | | | | | 151,583 | | | | | | 116,186 | | | | | | 77% | | |
|
Revenues and gains / (losses) from operations
|
| | | $ | 43,757,790 | | | | | $ | 52,209,639 | | | | | | (8,451,849) | | | | | | (16)% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transaction expenses
|
| | | | 42,741,776 | | | | | | 51,592,423 | | | | | | (8,850,647) | | | | | | (17)% | | |
|
Compensation and benefits
|
| | | | 265,591 | | | | | | 219,256 | | | | | | 46,335 | | | | | | 21% | | |
|
General and administrative
|
| | | | 279,297 | | | | | | 58,351 | | | | | | 220,946 | | | | | | 379% | | |
|
Technology
|
| | | | 30,510 | | | | | | 20,107 | | | | | | 10,403 | | | | | | 52% | | |
|
Professional fees
|
| | | | 51,076 | | | | | | 38,051 | | | | | | 13,025 | | | | | | 34% | | |
|
Notes interest expense
|
| | | | 30,804 | | | | | | 27,285 | | | | | | 3,519 | | | | | | 13% | | |
|
Total operating expenses
|
| | |
$
|
43,399,054
|
| | | |
$
|
51,955,473
|
| | | |
|
(8,556,419)
|
| | | |
|
(16)%
|
| |
| Other income / (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized gain / (loss) on notes payable – derivative
|
| | | $ | (31,727) | | | | | | (9,603) | | | | | | (22,124) | | | | | | 230% | | |
|
Other income / (expense), net
|
| | | $ | 2,774 | | | | | | (135) | | | | | | 2,909 | | | | | | (2,155)% | | |
|
Total other income / (expense)
|
| | | $ | (28,953) | | | | | $ | (9,738) | | | | | | (19,215) | | | | | | 197% | | |
|
Net income / (loss) before taxes
|
| | | $ | 329,783 | | | | | $ | 244,428 | | | | | $ | 85,355 | | | | | | 35% | | |
|
Income taxes expense / (benefit)
|
| | | $ | (16,939) | | | | | | 15,914 | | | | | | (32,853) | | | | | | (206)% | | |
|
Net income / (loss)
|
| | | $ | 346,722 | | | | | $ | 228,514 | | | | | $ | 118,208 | | | | | | 52% | | |
| | | |
Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Digital assets sales
|
| | | $ | 42,155,920 | | | | | $ | 51,488,120 | | | | | $ | (9,332,200) | | | | | | (18)% | | |
|
Fees
|
| | | | 103,194 | | | | | | 50,811 | | | | | | 52,383 | | | | | | 103% | | |
|
Blockchain rewards
|
| | | | 180,814 | | | | | | 5,685 | | | | | | 175,129 | | | | | | 3,081% | | |
|
Proprietary mining
|
| | | | 63,305 | | | | | | 33,121 | | | | | | 30,184 | | | | | | 91% | | |
|
Revenues from contract with customers
|
| | | $ | 42,503,233 | | | | | $ | 51,577,737 | | | | | $ | (9,074,504) | | | | | | (18)% | | |
|
Blockchain rewards from non-customers(1)
|
| | | | 7,951 | | | | | | 982 | | | | | | 6,969 | | | | | | 710% | | |
|
Lending
|
| | | | 85,489 | | | | | | 48,060 | | | | | | 37,429 | | | | | | 78% | | |
|
Total revenues
|
| | | $ | 42,596,673 | | | | | $ | 51,626,779 | | | | | $ | (9,030,106) | | | | | | (17)% | | |
| | | |
Year Ended December 31,
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Net gain/(loss) on digital intangible assets measured at fair value, including impact of adoption of ASU 2023-08
|
| | | $ | 214,564 | | | | | $ | 288,709 | | | | | $ | (74,145) | | | | | | (26)% | | |
|
Net gain/(loss) on digital intangible assets not measured at fair value(1)
|
| | | | 428,903 | | | | | | 32,938 | | | | | | 395,965 | | | | | | 1,202% | | |
|
Net gain/(loss) on digital financial assets measured at fair value(2)
|
| | | | (8,910) | | | | | | 11,803 | | | | | | (20,713) | | | | | | (175)% | | |
|
Net gain on digital assets
|
| | | $ | 634,557 | | | | | $ | 333,450 | | | | | | 301,107 | | | | | | 90% | | |
| | | |
Year Ended December 31, 2024
|
| |||||||||||||||
|
(in thousands)
|
| |
Gains / (losses)
on open derivatives |
| |
Gains / (losses)
from settled derivative trades |
| |
Net gain on
derivatives trading |
| |||||||||
|
Digital assets(1)
|
| | | $ | (47,514) | | | | | $ | 284,087 | | | | | $ | 236,573 | | |
|
Foreign currencies
|
| | | | 1,535 | | | | | | (2,911) | | | | | | (1,376) | | |
|
Interest rates
|
| | | | (3,116) | | | | | | 10,341 | | | | | | 7,225 | | |
|
Equity securities
|
| | | | (4,912) | | | | | | 25,083 | | | | | | 20,171 | | |
|
Commodities
|
| | | | (642) | | | | | | 5,818 | | | | | | 5,176 | | |
| Total | | | | $ | (54,649) | | | | | $ | 322,418 | | | | | $ | 267,769 | | |
| | | |
Year Ended December 31, 2023
|
| |||||||||||||||
|
(in thousands)
|
| |
Gains / (losses)
on open derivatives |
| |
Gains / (losses)
from settled derivative trades |
| |
Net gain on
derivatives trading |
| |||||||||
|
Digital assets(1)
|
| | | $ | (1,112) | | | | | $ | 145,618 | | | | | $ | 144,506 | | |
|
Foreign currencies
|
| | | | 569 | | | | | | (4,405) | | | | | | (3,836) | | |
|
Interest rates
|
| | | | 3,283 | | | | | | (5,177) | | | | | | (1,894) | | |
|
Equity securities
|
| | | | 5,160 | | | | | | 306 | | | | | | 5,466 | | |
|
Commodities
|
| | | | (7) | | | | | | (810) | | | | | | (817) | | |
|
Other
|
| | | $ | — | | | | | $ | 8,158 | | | | | $ | 8,158 | | |
| Total | | | | $ | 7,893 | | | | | $ | 143,690 | | | | | $ | 151,583 | | |
| | | |
Year Ended December 31
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Digital assets sales costs
|
| | | | 42,131,155 | | | | | $ | 51,452,575 | | | | | | (9,321,420) | | | | | | (18)% | | |
|
Impairment of digital assets
|
| | | | 331,920 | | | | | | 98,340 | | | | | | 233,580 | | | | | | 238% | | |
|
Blockchain reward distributions
|
| | | | 130,298 | | | | | | 2,565 | | | | | | 127,733 | | | | |
|
n/m
|
| |
|
Borrowing costs
|
| | | | 100,760 | | | | | | 18,171 | | | | | | 82,589 | | | | | | 455% | | |
|
Mining costs
|
| | | | 47,643 | | | | | | 20,772 | | | | | | 26,871 | | | | | | 129% | | |
|
Transaction expenses
|
| | | $ | 42,741,776 | | | | | $ | 51,592,423 | | | | | | (8,850,647) | | | | | | (17)% | | |
| | | |
For the years ended December 31,
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Revenues
|
| | | $ | 51,626,779 | | | | | $ | 119,825,847 | | | | | $ | (68,199,068) | | | | | | (57)% | | |
|
Net gain / (loss) on digital assets
|
| | | | 333,450 | | | | | | 938,365 | | | | | | (604,915) | | | | | | (64)% | | |
|
Net gain / (loss) on investments
|
| | | | 97,827 | | | | | | (464,918) | | | | | | 562,745 | | | | | | 121% | | |
|
Net gain / (loss) on derivatives trading
|
| | | | 151,583 | | | | | | 192,558 | | | | | | (40,975) | | | | | | (21)% | | |
|
Revenues and gains / (losses) from operations
|
| | | | 52,209,639 | | | | | | 120,491,852 | | | | | | (68,282,213) | | | | | | (57)% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Transaction expenses
|
| | | | 51,592,423 | | | | | | 120,995,931 | | | | | | (69,403,508) | | | | | | (57)% | | |
|
Compensation and benefits
|
| | | | 219,256 | | | | | | 216,201 | | | | | | 3,055 | | | | | | 1% | | |
|
General and administrative
|
| | | | 58,351 | | | | | | 148,770 | | | | | | (90,419) | | | | | | (61)% | | |
|
Technology
|
| | | | 20,107 | | | | | | 14,918 | | | | | | 5,189 | | | | | | 35% | | |
|
Professional fees
|
| | | | 38,051 | | | | | | 28,223 | | | | | | 9,828 | | | | | | 35% | | |
|
Notes interest expense
|
| | | | 27,285 | | | | | | 37,029 | | | | | | (9,744) | | | | | | (26)% | | |
|
Total operating expenses
|
| | |
|
51,955,473
|
| | | |
|
121,441,072
|
| | | |
|
(69,485,599)
|
| | | |
|
(57)%
|
| |
| Other income / (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liability
|
| | | | — | | | | | | 20,322 | | | | | | (20,322) | | | | | | (100)% | | |
|
Unrealized gain / (loss) on notes payable – derivative
|
| | | | (9,603) | | | | | | 57,998 | | | | | | (67,601) | | | | | | (117)% | | |
|
Other income / (expense), net
|
| | | | (135) | | | | | | 26,480 | | | | | | (26,615) | | | | | | (101)% | | |
|
Total other income / (expense)
|
| | | | (9,738) | | | | | | 104,800 | | | | | | (114,538) | | | | | | (109)% | | |
|
Net income / (loss) before taxes
|
| | | $ | 244,428 | | | | | $ | (844,420) | | | | | $ | 1,088,848 | | | | | | 129% | | |
|
Income taxes expense / (benefit)
|
| | | | 15,914 | | | | | | (28,291) | | | | | | 44,205 | | | | | | 156% | | |
|
Net income / (loss)
|
| | | $ | 228,514 | | | | | $ | (816,129) | | | | | $ | 1,044,643 | | | | | | 128% | | |
| Net income / (loss) attributed to: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Redeemable noncontrolling interests
|
| | |
|
—
|
| | | |
|
(97,219)
|
| | | |
|
97,219
|
| | | |
|
(100)%
|
| |
|
Unit holders of the Company
|
| | | $ | 228,514 | | | | | $ | (718,910) | | | | | $ | 947,424 | | | | | | 132% | | |
| | | |
For the years ended December 31,
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Digital assets sales
|
| | | $ | 51,488,120 | | | | | $ | 119,724,879 | | | | | $ | (68,236,759) | | | | | | (57)% | | |
|
Fees
|
| | | | 50,811 | | | | | | 34,271 | | | | | | 16,540 | | | | | | 48% | | |
|
Blockchain rewards
|
| | | | 5,685 | | | | | | 7,510 | | | | | | (1,825) | | | | | | (24)% | | |
|
Proprietary mining
|
| | | | 33,121 | | | | | | 29,911 | | | | | | 3,210 | | | | | | 11% | | |
|
Revenues from contracts with customers
|
| | |
|
51,577,737
|
| | | |
|
119,796,571
|
| | | |
|
(68,218,834)
|
| | | |
|
(57)%
|
| |
|
Blockchain rewards from non-customers
|
| | | | 982 | | | | | | — | | | | | | 982 | | | | |
|
n/m
|
| |
|
Lending
|
| | | | 48,060 | | | | | | 29,276 | | | | | | 18,784 | | | | | | 64% | | |
|
Total revenues
|
| | | | 51,626,779 | | | | | | 119,825,847 | | | | | | (68,199,068) | | | | | | (57)% | | |
| | | |
Year ended
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Net gain on digital intangible assets measured at fair value, including impact of adoption of ASU 2023-08
|
| | | $ | 288,709 | | | | | $ | — | | | | | $ | 288,709 | | | | |
|
n/m
|
| |
|
Net loss on digital intangible assets held in consolidated funds measured at fair value
|
| | | | — | | | | | | (174,082) | | | | | | 174,082 | | | | |
|
n/m
|
| |
|
Net gain on digital intangible assets not measured at fair value(1)
|
| | | | 32,938 | | | | | | 1,117,350 | | | | | | (1,084,411) | | | | | | (97)% | | |
|
Net gain/(loss) on digital financial assets measured at fair value
|
| | | | 11,803 | | | | | | (4,903) | | | | | | 16,705 | | | | | | (341)% | | |
|
Net gain on digital assets
|
| | | $ | 333,450 | | | | | $ | 938,365 | | | | | | (604,915) | | | | | | (64)% | | |
| | | |
December 31, 2023
|
| |||||||||||||||
|
(in thousands)
|
| |
Gains / (losses)
on open derivatives |
| |
Gains / (losses)
from settled derivative trades |
| |
Net gain on
derivatives trading |
| |||||||||
|
Digital assets(1)
|
| | | $ | (1,112) | | | | | $ | 145,618 | | | | | $ | 144,506 | | |
|
Foreign currencies
|
| | | | 569 | | | | | | (4,405) | | | | | | (3,836) | | |
|
Interest rates
|
| | | | 3,283 | | | | | | (5,177) | | | | | | (1,894) | | |
|
Equity securities
|
| | | | 5,160 | | | | | | 306 | | | | | | 5,466 | | |
|
Commodities
|
| | | | (7) | | | | | | (810) | | | | | | (817) | | |
|
Other
|
| | |
|
—
|
| | | | | 8,158 | | | | | | 8,158 | | |
| Total | | | | $ | 7,893 | | | | | $ | 143,690 | | | | | $ | 151,583 | | |
| | | |
December 31, 2022
|
| |||||||||||||||
|
(in thousands)
|
| |
Gains / (losses)
on open derivatives |
| |
Gains / (losses)
from settled derivative trades |
| |
Net gain on
derivatives trading |
| |||||||||
|
Digital assets(1)
|
| | | $ | (4,283) | | | | | $ | 96,789 | | | | | $ | 92,506 | | |
|
Foreign currencies
|
| | | | 3,004 | | | | | | 6,888 | | | | | | 9,892 | | |
|
Interest rates
|
| | | | 3,136 | | | | | | 27,635 | | | | | | 30,772 | | |
|
Equity Securities
|
| | | | 1,455 | | | | | | 55,917 | | | | | | 57,373 | | |
|
Commodities
|
| | | | 482 | | | | | | 1,533 | | | | | | 2,015 | | |
| Total | | | | $ | 3,794 | | | | | $ | 188,762 | | | | | $ | 192,558 | | |
| | | |
For the years ended December 31,
|
| | | | | | | | | | | | | |||||||||
|
(in thousands)
|
| |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
|
Digital assets sales costs
|
| | | | 51,452,575 | | | | | | 114,820,254 | | | | | | (63,367,679) | | | | | | (55)% | | |
|
Impairment of digital assets
|
| | | | 98,340 | | | | | | 6,124,848 | | | | | | (6,026,508) | | | | | | (98)% | | |
|
Blockchain infrastructure costs
|
| | | | 2,565 | | | | | | — | | | | | | 2,565 | | | | |
|
n/m
|
| |
|
Borrowing costs
|
| | | | 18,171 | | | | | | 35,457 | | | | | | (17,286) | | | | | | (49)% | | |
|
Mining costs
|
| | | | 20,772 | | | | | | 15,372 | | | | | | 5,400 | | | | | | 35% | | |
|
Transaction expenses
|
| | | $ | 51,592,423 | | | | | $ | 120,995,931 | | | | | | (69,403,508) | | | | | | (57)% | | |
|
(in millions)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Digital asset trading platforms
|
| | | $ | 64.7 | | | | | $ | 24.9 | | | | | $ | 58.7 | | |
|
Other financial institutions(1)
|
| | | | 397.4 | | | | | | 291.7 | | | | | | 483.4 | | |
| Total | | | | $ | 462.1 | | | | | $ | 316.6 | | | | | $ | 542.1 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Total assets
|
| | | $ | 7,119,855 | | | | | $ | 3,594,280 | | |
|
Total liabilities
|
| | | $ | 4,925,503 | | | | | $ | 1,883,109 | | |
|
Unit holders’ capital
|
| | | $ | 2,194,352 | | | | | $ | 1,711,171 | | |
| | | |
For the Year Ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | (205,079) | | | | | $ | (4,079) | | | | | $ | 293,499 | | |
|
Net cash provided by (used in) investing activities
|
| | | | (521,629) | | | | | | (284,782) | | | | | | (160,701) | | |
|
Net cash provided by (used in) financing activities
|
| | | | 872,201 | | | | | | 63,370 | | | | | | (431,473) | | |
|
Entity
|
| |
Entity Type
|
| |
Entity Domicile
|
| |
Collateral Type
|
|
|
Binance
|
| |
Digital asset trading platform
|
| |
United Kingdom
|
| |
Digital assets
|
|
|
Coinbase
|
| |
Digital asset trading platform
|
| |
United States
|
| |
Digital assets
|
|
|
Deribit
|
| |
Digital asset derivatives platform
|
| |
Panama
|
| |
Digital assets
|
|
|
OKX
|
| |
Digital asset trading platform
|
| |
Seychelles
|
| |
Digital assets
|
|
| | | |
Historical
GDH LP |
| |
Reorganization
and Reorganization Merger Pro Forma Adjustments |
| |
NOTE
|
| |
Pro Forma
Pubco |
| |||||||||
|
Revenues
|
| | | $ | 42,596,673 | | | | | $ | — | | | | | | | | $ | 42,596,673 | | |
|
Net gain / (loss) on digital assets
|
| | | | 634,557 | | | | | | — | | | | | | | | | 634,557 | | |
|
Net gain / (loss) on investments
|
| | | | 258,791 | | | | | | — | | | | | | | | | 258,791 | | |
|
Net gain / (loss) on derivatives trading
|
| | | | 267,769 | | | | | | — | | | | | | | | | 267,769 | | |
|
Revenues and gains / (losses) from operations
|
| | | | 43,757,790 | | | | | | — | | | | | | | | | 43,757,790 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | |
|
Transaction expenses
|
| | | | 42,741,776 | | | | | | — | | | | | | | | | 42,741,776 | | |
|
Compensation and benefits
|
| | | | 265,591 | | | | | | — | | | | | | | | | 265,591 | | |
|
General and administrative
|
| | | | 279,297 | | | | | | — | | | | | | | | | 279,297 | | |
|
Technology
|
| | | | 30,510 | | | | | | — | | | | | | | | | 30,510 | | |
|
Professional fees
|
| | | | 51,076 | | | | | | — | | | | | | | | | 51,076 | | |
|
Notes interest expense
|
| | | | 30,804 | | | | | | — | | | | | | | |
|
30,804
|
| |
|
Total operating expenses
|
| | |
|
43,399,054
|
| | | |
|
—
|
| | | | | | |
|
43,399,054
|
| |
| Other income / (expense): | | | | | | | | | | | | | | | | | | | | | | |
|
Unrealized gain / (loss) on notes payable –
derivative |
| | | | (31,727) | | | | | | 31,727 | | | |
2(e)
|
| | | | — | | |
|
Other income / (expense), net
|
| | | | 2,774 | | | | | | (874) | | | |
3(a)
|
| | | | 1,900 | | |
|
Total other income / (expense)
|
| | | | (28,953) | | | | | | 30,853 | | | | | | | | | 1,900 | | |
|
Net income / (loss) before taxes
|
| | | $ | 329,783 | | | | | $ | 30,853 | | | | | | | | $ | 360,636 | | |
|
Income taxes expense / (benefit)
|
| | | | (16,939) | | | | | | 9,883 | | | |
3(a)
|
| | | | (7,056) | | |
|
Net income
|
| | | $ | 346,722 | | | | | $ | 20,970 | | | | | | | | $ | 367,692 | | |
| Net income attributed to: | | | | | | | | | | | | | | | | | | | | | | |
|
Unit Holders of the Company
|
| | | $ | 346,722 | | | | | $ | (346,722) | | | |
3(b)
|
| | | $ | — | | |
|
Common shareholders
|
| | | | — | | | | | | 136,587 | | | |
3(a), 3(b)
|
| | | | 136,587 | | |
|
Noncontrolling interests
|
| | | | — | | | | | | 231,105 | | | |
3(b)
|
| | | | 231,105 | | |
| | | | | $ | 346,722 | | | | | $ | 20,970 | | | | | | | | $ | 367,692 | | |
|
Net income attributable to common shareholders per Class A common share (Note 4):
|
| | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | | | | | | | | | | |
$
|
1.13
|
| |
|
Diluted
|
| | | | | | | | | | | | | | | | | |
$
|
0.98
|
| |
|
Pro forma weighted average shares of Class A common stock outstanding:
|
| | | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | | | | | | | | | | |
|
120,847,366
|
| |
|
Diluted
|
| | | | | | | | | | | | | | | | | |
|
139,173,275
|
| |
| | | |
Historical
GDH LP |
| |
Reorganization
and Reorganization Merger Pro Forma Adjustments (2a) |
| |
NOTE
|
| |
Pro Forma
Pubco |
| |||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 462,103 | | | | | $ | — | | | | | | | | $ | 462,103 | | |
|
Digital intangible assets
|
| | | | 2,547,581 | | | | | | — | | | | | | | | | 2,547,581 | | |
|
Digital financial assets
|
| | | | 359,665 | | | | | | — | | | | | | | | | 359,665 | | |
|
Digital assets loan receivable, net of allowance
|
| | | | 579,530 | | | | | | — | | | | | | | | | 579,530 | | |
|
Assets posted as collateral
|
| | | | 277,147 | | | | | | — | | | | | | | | | 277,147 | | |
|
Investments
|
| | | | 834,812 | | | | | | — | | | | | | | | | 834,812 | | |
|
Derivative assets
|
| | | | 207,653 | | | | | | | | | | | | | | | 207,653 | | |
|
Accounts receivable
|
| | | | 55,279 | | | | | | — | | | | | | | | | 55,279 | | |
|
Digital assets receivable
|
| | | | 53,608 | | | | | | — | | | | | | | | | 53,608 | | |
|
Loans receivable
|
| | | | 476,620 | | | | | | — | | | | | | | | | 476,620 | | |
|
Prepaid expenses and other assets
|
| | | | 26,892 | | | | | | — | | | | | | | | | 26,892 | | |
|
Total current assets
|
| | | | 5,880,890 | | | | | | — | | | | | | | | | 5,880,890 | | |
| Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
|
Digital assets receivable
|
| | | | 7,112 | | | | | | — | | | | | | | | | 7,112 | | |
|
Investments
|
| | | | 808,694 | | | | | | — | | | | | | | | | 808,694 | | |
|
Digital intangible assets
|
| | | | 20,979 | | | | | | — | | | | | | | | | 20,979 | | |
|
Loans receivable, non-current
|
| | | | — | | | | | | — | | | | | | | | | — | | |
|
Property and equipment, net
|
| | | | 237,038 | | | | | | | | | | | | | | | 237,038 | | |
|
Other non-current assets
|
| | | | 107,105 | | | | | | 84,387 | | | |
2(b)
|
| | | | 191,492 | | |
|
Goodwill
|
| | | | 58,037 | | | | | | — | | | | | | | | | 58,037 | | |
|
Total non-current assets
|
| | | | 1,238,965 | | | | | | 84,387 | | | | | | | | | 1,323,352 | | |
|
Total assets
|
| | | $ | 7,119,855 | | | | | $ | 84,387 | | | | | | | | $ | 7,204,242 | | |
| Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Derivative liabilities
|
| | | | 165,858 | | | | | $ | — | | | | | | | | $ | 165,858 | | |
|
Accounts payable and accrued liabilities
|
| | | | 281,531 | | | | | | (95,770) | | | |
2(d)
|
| | | | 185,761 | | |
|
Digital assets borrowed
|
| | | | 1,497,609 | | | | | | — | | | | | | | | | 1,497,609 | | |
|
Payable to customers
|
| | | | 19,520 | | | | | | — | | | | | | | | | 19,520 | | |
|
Loans payable
|
| | | | 510,718 | | | | | | — | | | | | | | | | 510,718 | | |
|
Collateral payable
|
| | | | 1,399,655 | | | | | | — | | | | | | | | | 510,718 | | |
|
Other current liabilities
|
| | | | 13,034 | | | | | | 124 | | | | | | | | | 1,399,779 | | |
|
Total current liabilities
|
| | | | 3,887,925 | | | | | | (95,646) | | | | | | | | | 3,792,279 | | |
| | | |
Historical
GDH LP |
| |
Reorganization
and Reorganization Merger Pro Forma Adjustments (2a) |
| |
NOTE
|
| |
Pro Forma
Pubco |
| |||||||||
| Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
|
Notes payable
|
| | | | 845,186 | | | | | | (31,721) | | | |
2(e)
|
| | | | 813,465 | | |
|
Other non-current liabilities
|
| | | | 192,392 | | | | | | 80,268 | | | |
2(b)
|
| | | | 272,660 | | |
|
Total non-current liabilities
|
| | | | 1,037,578 | | | | | | 48,547 | | | | | | | | | 1,086,125 | | |
|
Total liabilities
|
| | | $ | 4,925,503 | | | | | $ | (47,099) | | | | | | | | $ | 4,878,404 | | |
| Commitments and contingencies | | | | | | | | | | | — | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | | | | | | | | | | |
|
Unit holders’ capital
|
| | | $ | 2,194,352 | | | | | $ | (2,194,352) | | | |
2(c)
|
| | | | — | | |
|
Class A Common Stock
|
| | | | — | | | | | | 128 | | | |
2(c)
|
| | | | 128 | | |
|
Class B Common Stock
|
| | | | — | | | | | | 216 | | | |
2(c)
|
| | | | 216 | | |
|
Additional paid-in capital
|
| | | | — | | | | | | 850,369 | | | |
2(c),2(e)
|
| | | | 850,369 | | |
|
Retained earnings
|
| | | | — | | | | | | 35,715 | | | |
2(b)
|
| | | | 35,715 | | |
|
Noncontrolling interests
|
| | | | — | | | | | | 1,439,410 | | | |
2(d)
|
| | | | 1,439,410 | | |
|
Total equity
|
| | | | 2,194,352 | | | | | | 131,486 | | | | | | | | | 2,325,838 | | |
|
Total liabilities and equity
|
| | | $ | 7,119,855 | | | | | $ | 84,387 | | | | | | | | $ | 7,204,242 | | |
| | ||||||||||||||||||||||
| | | |
As of
December 31, 2024 |
| |||
|
Historical GDH LP Unit holders’ capital
|
| | | $ | 2,194,352 | | |
|
Add: conversion of intercompany balance with GDHL
|
| | | | 95,770 | | |
|
Total GDH LP Unit holders’ capital
|
| | | | 2,290,122 | | |
|
Post Reorganization and Reorganization Merger expected non-controlling interest holdings
|
| | | | 62.8% | | |
|
Pro forma adjustment to allocate Historical GDH LP Unit holders’ capital and pro forma adjustment 2(b) to noncontrolling interests
|
| | | $ | 1,439,410 | | |
|
(in thousands)
|
| |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
|
Income tax expense / (benefit)
|
| | | $ | 9,695 | | | | | $ | (9,492) | | |
|
(in thousands)
|
| |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
|
Other income / (expense), net
|
| | | $ | (874) | | | | | $ | 9 | | |
|
Income tax expense / (benefit)
|
| | | | 188 | | | | | | (9) | | |
|
(in thousands)
|
| |
As of
December 31, 2024 |
| |||
|
Other non-current assets
|
| | | $ | 76,170 | | |
|
Other current liabilities
|
| | | | 124 | | |
|
Other non-current liabilities
|
| | | | 43,317 | | |
|
Retained earnings / (Accumulated deficit)
|
| | | | 32,729 | | |
| | | |
As of
December 31, 2024 |
| |||
|
Other non-current assets
|
| | | $ | 8,217 | | |
|
Other non-current liabilities
|
| | | | 36,951 | | |
|
Retained earnings / (Accumulated deficit)
|
| | | | (28,734) | | |
| | | |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
|
Historical GDH LP Net income / (loss)
|
| | | $ | 346,722 | | | | | $ | 228,514 | | |
|
Net income impact from adjustments 2(e) and 3(a)
|
| | | | 20,970 | | | | | | 19,095 | | |
|
Total GDH LP balance to bifurcate between Net income / (loss) attributed to Common shareholders and non-controlling interests
|
| | | $ | 367,692 | | | | | $ | 247,609 | | |
|
Post Reorganization and Reorganization Merger expected noncontrolling
interest holdings |
| | | | 62.8% | | | | | | 66.4% | | |
|
Pro forma adjustment to allocate Historical GDH LP Net income / (loss)
attributed to Common shareholders and pro forma Income tax expense to Net income / (loss) attributed to non-controlling interests |
| | | $ | 231,105 | | | | | $ | 164,412 | | |
|
Pro forma adjustment to attribute remaining Historical GDH LP Net income /(loss) to Common shareholders
|
| | | $ | 136,587 | | | | | $ | 83,197 | | |
|
(in thousands except share and per share data)
|
| |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
| Net income / (loss) per share – Basic: | | | | | | | | | | | | | |
|
Numerator
|
| | | | | | | | | | | | |
|
Net income / (loss)
|
| | | $ | 367,692 | | | | | $ | 247,609 | | |
|
Less: Net income / (loss) attributable to noncontrolling interests
|
| | | | 231,105 | | | | | | 164,412 | | |
|
Less: Net income / (loss) attributable to redeemable noncontrolling
interests |
| | | | — | | | | | | — | | |
|
Net income / (loss) attributable to common shareholders per Class A
common share – Basic |
| | | $ | 136,587 | | | | | $ | 83,197 | | |
|
Denominator
|
| | | | | | | | | | | | |
|
Historic weighted average number of common shares outstanding – Basic
|
| | | | 120,847,366 | | | | | | 105,677,379 | | |
|
Net income / (loss) per share – Basic
|
| | | $ | 1.13 | | | | | $ | 0.79 | | |
|
(in thousands except share and per share data)
|
| |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
| Net income per share – Diluted: | | | | | | | | | | | | | |
|
Numerator
|
| | | | | | | | | | | | |
|
Net income / (loss) attributable to common shareholders per Class A common share – Basic
|
| | | $ | 136,587 | | | | | $ | 83,197 | | |
|
Add: loss related to Exchangeable Notes
|
| | | | — | | | | | | — | | |
|
Net income attributable to common shareholders per Class A common share – Diluted
|
| | | $ | 136,587 | | | | | $ | 83,197 | | |
|
Denominator
|
| | | | | | | | | | | | |
|
Historic weighted average number of common shares outstanding – Basic
|
| | | | 120,847,366 | | | | | | 105,677,379 | | |
|
Exchangeable Class B common stock
|
| | | | 11,792 | | | | | | — | | |
|
Compensatory awards
|
| | | | 18,314,117 | | | | | | 4,379,061 | | |
|
Exchangeable Notes
|
| | | | — | | | | | | — | | |
|
Total weighted average number of common shares outstanding – Diluted
|
| | | | 139,173,275 | | | | | | 110,056,440 | | |
|
Net income / (loss) per share – Diluted
|
| | | $ | 0.98 | | | | | $ | 0.76 | | |
| | | |
For the year ended
December 31, 2024 |
| |
For the year ended
December 31, 2023 |
| ||||||
|
Exchangeable Class B common stock
|
| | | | 215,883,528 | | | | | | 215,921,721 | | |
|
Exchangeable Notes
|
| | | | 15,013,792 | | | | | | 13,346,833 | | |
|
Total
|
| | | | 230,897,320 | | | | | | 229,268,554 | | |
| | | |
Trading
|
| | | | | | | |||
|
Token
|
| |
No Restrictions
|
| |
Non-U.S. Only
|
| |
Lending
|
| |
GPL
|
|
|
BUSD*
|
| |
X
|
| | | | |
X
|
| | | |
|
CBBTC
|
| |
X
|
| | | | |
X
|
| | | |
|
CNHT
|
| |
X
|
| | | | |
X
|
| | | |
|
COMP
|
| |
X
|
| | | | |
X
|
| | | |
|
CREAM
|
| | | | |
X
|
| | | | | | |
|
CRV
|
| |
X
|
| | | | |
X
|
| | | |
|
DAI
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
DASH*
|
| |
X
|
| | | | |
X
|
| | | |
|
DCR
|
| |
X
|
| | | | |
X
|
| | | |
|
DOGE
|
| |
X
|
| | | | |
X
|
| | | |
|
DOT
|
| |
X
|
| | | | |
X
|
| | | |
|
DYDX
|
| | | | |
X
|
| | | | | | |
|
ENJ
|
| |
X
|
| | | | |
X
|
| | | |
|
EOS
|
| |
X
|
| | | | |
X
|
| | | |
|
ERD
|
| | | | |
X
|
| | | | | | |
|
ETC
|
| |
X
|
| | | | |
X
|
| | | |
|
ETH
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
ETHW
|
| |
X
|
| | | | |
X
|
| | | |
|
EUROC
|
| |
X
|
| | | | |
X
|
| | | |
|
FBTC
|
| |
X
|
| | | | |
X
|
| | | |
|
FDUSD
|
| |
X
|
| | | | |
X
|
| | | |
|
FIL*
|
| |
X
|
| | | | |
X
|
| | | |
|
FLOW*
|
| | | | |
X
|
| | | | | | |
|
FOAM
|
| |
X
|
| | | | |
X
|
| | | |
|
FTM
|
| |
X
|
| | | | |
X
|
| | | |
|
FTT*
|
| | | | |
X
|
| | | | | | |
|
GMX
|
| | | | |
X
|
| | | | | | |
|
GRIN
|
| |
X
|
| | | | |
X
|
| | | |
|
GRT
|
| |
X
|
| | | | |
X
|
| | | |
|
GUSD
|
| |
X
|
| | | | |
X
|
| | | |
|
HBAR
|
| |
X
|
| | | | |
X
|
| | | |
|
HNS
|
| |
X
|
| | | | |
X
|
| | | |
|
HNT
|
| |
X
|
| | | | |
X
|
| | | |
|
HT
|
| |
X
|
| | | | |
X
|
| | | |
|
ICP*
|
| | | | |
X
|
| | | | | | |
|
IMX
|
| | | | |
X
|
| | | | | | |
|
KAVA
|
| | | | |
X
|
| | | | | | |
|
KCS
|
| | | | |
X
|
| | | | | | |
|
KLAY
|
| | | | |
X
|
| | | | | | |
|
KNC
|
| |
X
|
| | | | |
X
|
| | | |
|
KOIN
|
| |
X
|
| | | | |
X
|
| | | |
|
KSM
|
| |
X
|
| | | | |
X
|
| | | |
| | | |
Trading
|
| | | | | | | |||
|
Token
|
| |
No Restrictions
|
| |
Non-U.S. Only
|
| |
Lending
|
| |
GPL
|
|
|
LDO
|
| | | | |
X
|
| | | | | | |
|
LEO
|
| | | | |
X
|
| | | | | | |
|
LINK
|
| |
X
|
| | | | |
X
|
| | | |
|
LND
|
| | | | |
X
|
| | | | | | |
|
LPT
|
| |
X
|
| | | | |
X
|
| | | |
|
LRC
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
LTC
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
LUNA*
|
| | | | |
X
|
| | | | | | |
|
MANA*
|
| |
X
|
| | | | |
X
|
| | | |
|
MATIC*
|
| |
X
|
| | | | |
X
|
| | | |
|
MFT
|
| | | | |
X
|
| | | | | | |
|
MKR
|
| |
X
|
| | | | |
X
|
| | | |
|
MONA
|
| |
X
|
| | | | |
X
|
| | | |
|
NEAR*
|
| |
X
|
| | | | |
X
|
| | | |
|
NEO
|
| |
X
|
| | | | |
X
|
| | | |
|
OMG*
|
| | | | |
X
|
| | | | | | |
|
OP
|
| | | | |
X
|
| | | | | | |
|
OXT
|
| |
X
|
| | | | |
X
|
| | | |
|
OXY
|
| | | | |
X
|
| | | | | | |
|
PAX
|
| |
X
|
| | | | |
X
|
| | | |
|
PAXG
|
| |
X
|
| | | | |
X
|
| | | |
|
PYUSD
|
| |
X
|
| | | | |
X
|
| | | |
|
REN
|
| |
X
|
| | | | |
X
|
| | | |
|
RHOC
|
| |
X
|
| | | | |
X
|
| | | |
|
RLY*
|
| | | | |
X
|
| | | | | | |
|
RNDR
|
| |
X
|
| | | | |
X
|
| | | |
|
RUNE
|
| | | | |
X
|
| | | | | | |
|
RVN
|
| |
X
|
| | | | |
X
|
| | | |
|
SAI
|
| |
X
|
| | | | |
X
|
| | | |
|
SAND*
|
| | | | |
X
|
| | | | | | |
|
SEI
|
| |
X
|
| | | | |
X
|
| | | |
|
SHIB
|
| |
X
|
| | | | |
X
|
| | | |
|
SNX
|
| |
X
|
| | | | |
X
|
| | | |
|
SOL*
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
stETH
|
| | | | |
X
|
| | | | | | |
|
STX
|
| |
X
|
| | | | |
X
|
| | | |
|
SUI
|
| | | | |
X
|
| | | | | | |
|
SUSHI
|
| |
X
|
| | | | |
X
|
| | | |
|
SXP
|
| | | | |
X
|
| | | | | | |
|
SYN
|
| | | | |
X
|
| | | | | | |
|
TIA
|
| | | | |
X
|
| | | | | | |
|
TON
|
| |
X
|
| | | | |
X
|
| | | |
| | | |
Trading
|
| | | | | | | |||
|
Token
|
| |
No Restrictions
|
| |
Non-U.S. Only
|
| |
Lending
|
| |
GPL
|
|
|
TRAXX
|
| | | | |
X
|
| | | | | | |
|
TRX*
|
| | | | |
X
|
| | | | | | |
|
TUSD
|
| |
X
|
| | | | |
X
|
| | | |
|
UNI
|
| |
X
|
| | | | |
X
|
| | | |
|
USDC
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
USDG
|
| |
X
|
| | | | |
X
|
| | | |
|
USDT
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
VBK
|
| |
X
|
| | | | |
X
|
| | | |
|
VET
|
| |
X
|
| | | | |
X
|
| | | |
|
WAVES
|
| |
X
|
| | | | |
X
|
| | | |
|
WBTC
|
| |
X
|
| | | | |
X
|
| | | |
|
WLD
|
| | | | |
X
|
| | | | | | |
|
XEM
|
| |
X
|
| | | | |
X
|
| | | |
|
XLM
|
| |
X
|
| | | | |
X
|
| | | |
|
XMR
|
| |
X
|
| | | | |
X
|
| |
X
|
|
|
XTZ
|
| |
X
|
| | | | |
X
|
| | | |
|
YFI
|
| |
X
|
| | | | |
X
|
| | | |
|
ZEC
|
| | | | |
X
|
| | | | | | |
|
ZIL
|
| | | | |
X
|
| | | | |
X
|
|
|
ZRX
|
| |
X
|
| | | | |
X
|
| | | |
| |
Asset
|
| |
Quantity
|
|
| |
USDC
|
| |
250,504 units
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Michael Novogratz | | |
60
|
| | Founder, Chief Executive Officer and Director | |
| Michael Daffey | | |
58
|
| | Chair of the Board of Directors | |
| Bill Koutsouras(1)(3) | | |
52
|
| | Lead Director | |
| Jane Dietze(1)(2) | | |
59
|
| | Director | |
| Rhonda Adams Medina(3) | | |
59
|
| | Director Nominee | |
| Richard Tavoso(1)(2) | | |
59
|
| | Director | |
| Christopher Ferraro | | |
41
|
| | President and Chief Investment Officer | |
| Anthony Paquette | | |
47
|
| | Chief Financial Officer | |
| Erin Brown | | |
42
|
| | Chief Operating Officer | |
| Andrew Siegel | | |
59
|
| | General Counsel and Chief Compliance Officer | |
|
What We Do
|
| |
What We Do Not Do
|
|
|
✓
Align pay with firmwide performance
|
| |
No golden parachutes
|
|
|
✓
Engage proactively with shareholders and other stakeholders
|
| |
No guaranteed bonuses with our executive officers
|
|
|
✓
Review and carefully consider stakeholder feedback in structuring and determining pay
|
| |
No tax gross-ups
|
|
|
✓
Grant equity-based awards for shareholder alignment
|
| |
No excessive perquisites
|
|
|
✓
Use a structured discretion framework to assess financial and nonfinancial metrics alongside compensation outcomes
|
| |
No employee hedging or pledging of securities
|
|
|
✓
Apply significant shareholding requirements including:
|
| |
No supplemental retirement benefits (SERPs) for executive officers
|
|
|
•
Stock ownership guidelines for executives and directors
|
| |
No single-trigger vesting in change in control
|
|
|
•
Retention requirements for executives
|
| |
No options nor stock appreciation rights (“SARs”) granted below fair market value
|
|
|
✓
Maintain a clawback policy for variable compensation
|
| | | |
|
✓
Retain an independent compensation consultant
|
| | | |
|
Compensation
Element |
| |
Characteristics
|
| |
Purpose
|
| |
2024 Annual PATC
|
|
|
Base Salary
|
| | Annual Fixed Cash | | | Provides predictable level of income that is competitive with external market | | | For 2024, NEOs received the following base salaries: $500k for our CEO and President and $400k for our COO, former CFO and General Counsel. | |
| Annual Variable Compensation | | | Equity-Based: Restricted Share Units (“RSUs”)* | | | Provides both motivation and retention for our executives to achieve longer-term performance as well as strategic and operational objectives. Further aligns our executives’ interests and those of our shareholders. | | | For 2024, each NEO received a portion of their annual variable compensation in multi-year vesting RSUs | |
| | | | Equity-Based: Options* | | | Motivates and rewards achievement of increasing shareholder value. Direct pay-for-performance link. | | | For 2024, select NEOs received a portion of their annual variable compensation in multi-year vesting options | |
| | | | Cash | | | Motivates and rewards achievement of company performance as well as strategic and operational objectives. | | | For 2024, each NEO received a portion of their annual variable compensation in the form of a cash bonus. | |
|
$ in thousands
|
| |
Annual Variable Compensation ($)
|
| |
Long-Term Incentive Awards
|
| |||||||||||||||||||||||||||||||||||||||
|
Name and Principal Position
|
| |
Year
|
| |
Per
Annum Total Compensation (‘PATC’) ($)(1) |
| |
Salary
($) |
| |
Cash
($) |
| |
RSUs
($)(2) |
| |
Options
($)(2) |
| |
% of
Annual Variable Compensation |
| |
% of
PATC |
| |||||||||||||||||||||
|
Michael Novogratz
|
| |
2024
|
| | | | 8,500 | | | | | | 500 | | | | | | 3,000 | | | | | | 2,000 | | | | | | 3,000 | | | | | | 63 | | | | | | 59 | | |
| |
2023
|
| | | | 5,000 | | | | | | — | | | | | | 3,000 | | | | | | 2,000 | | | | | | — | | | | | | 40 | | | | | | 40 | | | ||
|
Alex Ioffe(3)
|
| |
2024
|
| | | | 400 | | | | | | 400 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| |
2023
|
| | | | 1,150 | | | | | | 400 | | | | | | 450 | | | | | | 300 | | | | | | — | | | | | | 40 | | | | | | 26 | | | ||
|
Christopher Ferraro
|
| |
2024
|
| | | | 8,000 | | | | | | 500 | | | | | | 2,700 | | | | | | 1,800 | | | | | | 3,000 | | | | | | 64 | | | | | | 60 | | |
| |
2023
|
| | | | 4,000 | | | | | | 500 | | | | | | 1,800 | | | | | | 1,200 | | | | | | 500 | | | | | | 49 | | | | | | 43 | | | ||
|
Erin Brown
|
| |
2024
|
| | | | 5,000 | | | | | | 400 | | | | | | 1,560 | | | | | | 1,040 | | | | | | 2,000 | | | | | | 66 | | | | | | 61 | | |
| |
2023
|
| | | | 3,250 | | | | | | 400 | | | | | | 1,110 | | | | | | 740 | | | | | | 1,000 | | | | | | 61 | | | | | | 54 | | | ||
|
Andrew Siegel
|
| |
2024
|
| | | | 1,750 | | | | | | 400 | | | | | | 660 | | | | | | 440 | | | | | | 250 | | | | | | 51 | | | | | | 39 | | |
| |
2023
|
| | | | 1,300 | | | | | | 400 | | | | | | 540 | | | | | | 360 | | | | | | — | | | | | | 40 | | | | | | 28 | | | ||
|
Subject Officers
|
| |
Required to Own the Lesser of:
|
|
| CEO | | | 6x Base Salary or 750,000 shares | |
| Executive Officers | | | 3x Base Salary or 250,000 shares | |
| Non-Employee Directors | | | 5x annual cash retainer or 50,000 shares | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Stock Awards
($)(2)(3) |
| |
Option
Awards ($)(2) |
| |
All Other
Compensation ($)(4) |
| |
Total
Compensation ($) |
| ||||||||||||||||||
|
Michael Novogratz(5)
Chairman and CEO |
| |
2024
|
| | | | 500,000 | | | | | | 3,000,000 | | | | | | 2,808,567 | | | | | | — | | | | | | 10,557 | | | | | | 6,319,124 | | |
| |
2023
|
| | | | — | | | | | | 3,000,000 | | | | | | — | | | | | | — | | | | | | 3,392 | | | | | | 3,003,392 | | | ||
| |
2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,496 | | | | | | 3,496 | | | ||
|
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Stock Awards
($)(2)(3) |
| |
Option
Awards ($)(2) |
| |
All Other
Compensation ($)(4) |
| |
Total
Compensation ($) |
| ||||||||||||||||||
|
Alex Ioffe
Former CFO |
| |
2024
|
| | | | 400,000 | | | | | | — | | | | | | 421,285 | | | | | | — | | | | | | 10,350 | | | | | | 831,635 | | |
| |
2023
|
| | | | 400,000 | | | | | | 450,000 | | | | | | 256,809 | | | | | | 1,317,030 | | | | | | 9,900 | | | | | | 2,433,739 | | | ||
| |
2022
|
| | | | 400,000 | | | | | | 450,000 | | | | | | 1,604,744 | | | | | | — | | | | | | 9,150 | | | | | | 2,463,894 | | | ||
|
Christopher Ferraro
President and Chief Investment Officer |
| |
2024
|
| | | | 500,000 | | | | | | 2,700,000 | | | | | | 1,685,140 | | | | | | 516,914 | | | | | | 10,544 | | | | | | 5,412,599 | | |
| |
2023
|
| | | | 500,000 | | | | | | 1,800,000 | | | | | | 599,226 | | | | | | 2,195,050 | | | | | | 9,900 | | | | | | 5,104,176 | | | ||
| |
2022
|
| | | | 500,000 | | | | | | 300,000 | | | | | | 10,648,091 | | | | | | — | | | | | | 9,561 | | | | | | 11,457,652 | | | ||
|
Erin Brown
COO |
| |
2024
|
| | | | 400,000 | | | | | | 1,560,000 | | | | | | 1,039,170 | | | | | | 1,033,822 | | | | | | 10,350 | | | | | | 4,043,342 | | |
| |
2023
|
| | | | 400,000 | | | | | | 1,110,000 | | | | | | 732,481 | | | | | | 2,195,050 | | | | | | 9,900 | | | | | | 4,447,431 | | | ||
| |
2022
|
| | | | 400,000 | | | | | | 360,000 | | | | | | 1,066,074 | | | | | | — | | | | | | 24,150 | | | | | | 1,850,224 | | | ||
|
Andrew Siegel(6)
General Counsel and Chief Compliance Officer |
| |
2024
|
| | | | 400,000 | | | | | | 660,000 | | | | | | 505,542 | | | | | | — | | | | | | 10,350 | | | | | | 1,575,892 | | |
| |
2023
|
| | | | 400,000 | | | | | | 540,000 | | | | | | 256,809 | | | | | | — | | | | | | 16,180 | | | | | | 1,212,989 | | | ||
|
Name
|
| |
Grant Date
|
| |
All Other
Stock Awards: Number of Shares of Stocks or Units (#) |
| |
All Other
Option Awards: Number of Shares of Securities Underlying Options (#) |
| |
Exercise or Base
Price of Option Awards (C$) |
| |
Grant Date Fair
Value of Stock and Option Awards (1) |
| ||||||||||||
|
Michael Novogratz
|
| |
3/27/2024
|
| | | | 300,000 | | | | | | | | | | | | | | | | | | 2,808,567 | | |
|
Alex Ioffe
|
| |
3/27/2024
|
| | | | 45,000 | | | | | | | | | | | | | | | | | | 421,285 | | |
|
Christopher Ferraro
|
| |
3/27/2024
|
| | | | 180,000 | | | | | | | | | | | | | | | | | | 1,685,140 | | |
| |
3/27/2024
|
| | | | | | | | | | 81,319 | | | | | | 13.46 | | | | | | 516,914 | | | ||
|
Erin Brown
|
| |
3/27/2024
|
| | | | 111,000 | | | | | | | | | | | | | | | | | | 1,039,170 | | |
| |
3/27/2024
|
| | | | | | | | | | 162,637 | | | | | | 13.46 | | | | | | 1,033,822 | | | ||
|
Andrew Siegel
|
| |
3/27/2024
|
| | | | 54,000 | | | | | | | | | | | | | | | | | | 505,542 | | |
|
Event
|
| |
Provisions
|
|
|
Death or incapacity
|
| | All unvested options will vest, all outstanding options with an exercise price less than the fair market value of an Ordinary Share on the date of termination will be automatically exercised, and all other options will be forfeited | |
|
Termination for cause
|
| | Forfeiture of all vested and unvested options as of the date of termination | |
|
Resignation without good reason
|
| | All outstanding, vested options with an exercise price less than the fair market value of an Ordinary Share on the date of termination will be immediately exercised or forfeited and all other options will be forfeited | |
|
Termination without cause or resignation for good
reason |
| |
Options scheduled to vest at the next vesting date will automatically vest, all outstanding, vested options with an exercise price less than the fair market value of an Ordinary Share on the date of termination will be immediately exercised or forfeited and all other options will be forfeited |
|
|
Event
|
| |
Provisions
|
|
|
Death or Disability
|
| | As of the date of Termination, any outstanding, non-Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will immediately Vest and automatically be exercised and all outstanding Vested Options, Stock Appreciation Rights Share Units or Restricted Stock granted to such Participant will be immediately and automatically exercised or settled (unless, in the case of Options or SARs, the Market Price (as defined below) of the Shares covered by the Option or SAR is equal to or less than the Exercise Price of such Options or SAR, i.e., are “Underwater”), as applicable. | |
|
Termination for Cause
|
| | As of the date of Termination, all outstanding Options, SARs, Share Units or Restricted Stock granted to such Participant, whether Vested or non-Vested, will be forfeited and be of no further force or effect whatsoever and such Participant will no longer be eligible for a grant of Options, SARs, Share Units or Restricted Stock. | |
|
Resignation without Good Reason
|
| | As of the date of Termination, all outstanding, non-Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will be forfeited and be of no further force or effect whatsoever and all outstanding Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will be immediately and automatically exercised or settled, as applicable; provided that, if permitted under Applicable Law, and to the extent applicable, the Participant will have the earlier of 90 days and the remaining term of the Vested Options, or SARs granted to such Participant to exercise, at which date they will be forfeited and be of no further force or effect whatsoever. | |
|
Termination without Cause or resignation for Good Reason
|
| |
As of the date of Termination, (1) all outstanding Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will be immediately exercised or settled, as applicable (unless such Options or SARs are Underwater); provided, however, that, if permitted under Applicable Law, and to the extent applicable, the Participant will have the earlier of 90 days and the remaining term of the Vested Options, or SARs granted to such Participant to exercise, at which date they will be forfeited and be of no further force or effect whatsoever, (2) subject to the Participant’s timely execution and non-revocation of a release of claims in favor of the Company (the “Release Requirement”), the tranche of Options, SARs, Share Units or Restricted Stock granted to that
|
|
|
Event
|
| |
Provisions
|
|
| | | | Participant that is scheduled to Vest on the next Vesting date will Vest; provided that such next Vesting date is within 6-months of the Participant’s Termination and be immediately and automatically exercised or settled, as applicable (except in the case of Underwater Options or SARs); provided, however, that, if permitted under Applicable Law, and to the extent applicable, the Participant will have the earlier of 90 days and the remaining term of the Options, or SARs, at which date they will be forfeited and be of no further force or effect and (3) all non-Vested Options, SARs, Share Units or Restricted Stock granted to such Participant will be forfeited and be of no further force or effect whatsoever. The Release Requirement will only apply to Grants made on or after June 18, 2024. | |
| | | |
Option Awards
|
| |
Stock Awards
|
| |||||||||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Numbers of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Numbers of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price (C$) |
| |
Option
Expiration Date |
| |
Number of shares
or units of stock that have not vested (#) |
| |
Market value of
shares or units of stock that have not vested ($)(1) |
| ||||||||||||||||||
|
Michael Novogratz
|
| |
03/27/2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 300,000(2) | | | | | | 5,210,230 | | |
|
Alex Ioffe
|
| |
3/29/2023
|
| | | | 198,000 | | | | | | 402,000(3) | | | | | | 6.75 | | | | | | 3/29/2028 | | | | | | | | | | | | | | |
| |
5/27/2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 68,750(4) | | | | | | 1,194,011 | | | ||
| |
4/1/2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 80,515(5) | | | | | | 1,398,339 | | | ||
| |
3/29/2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,971(6) | | | | | | 850,501 | | | ||
| |
3/27/2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 45,000(7) | | | | | | 781,535 | | | ||
|
Christopher Ferraro
|
| |
3/29/2023
|
| | | | 330,000 | | | | | | 670,000(8) | | | | | | 6.75 | | | | | | 3/29/2028 | | | | | | | | | | | | | | |
| |
5/27/2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 329,120(9) | | | | | | 5,715,970 | | | ||
| |
4/1/2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 551,930(10) | | | | | | 9,585,608 | | | ||
| |
3/29/2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 114,267(11) | | | | | | 1,984,525 | | | ||
| |
3/27/2024
|
| | | | | | | | | | 81,319(12) | | | | | | 13.00 | | | | | | 3/27/2029 | | | | | | | | | | | | | | | ||
| |
3/27/2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 180,000(13) | | | | | | 1,685,140 | | | ||
|
Erin Brown
|
| |
3/29/2023
|
| | | | 330,000 | | | | | | 670,000(14) | | | | | | 6.75 | | | | | | 3/29/2028 | | | | | | | | | | | | | | |
| |
4/1/2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 55,995(15) | | | | | | 972,849 | | | ||
| |
3/29/2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 139,677(16) | | | | | | 2,425,831 | | | ||
| |
3/27/2024
|
| | | | | | | | | | 162,637(17) | | | | | | 13.00 | | | | | | 3/27/2029 | | | | | | | | | | | | | | | ||
| |
3/27/2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 111,000(18) | | | | | | 1,039,170 | | | ||
|
Andrew Siegel
|
| |
5/27/2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 7,097(19) | | | | | | 123,257 | | |
| |
4/1/2022
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 26,619(20) | | | | | | 123,257 | | | ||
| |
3/29/2023
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 48,971(21) | | | | | | 850,501 | | | ||
| |
3/27/2024
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 54,000(22) | | | | | | 937,841 | | | ||
| | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||
|
Name
|
| |
Number of
Shares Acquired on Exercise (#) |
| |
Value Realized
on Exercise ($) |
| |
Number of
Shares Acquired on Vesting (#)(1) |
| |
Value Realized
on Vesting ($)(2) |
| ||||||||||||
|
Michael Novogratz
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Alex Ioffe
|
| | | | — | | | | | | — | | | | | | 99,685 | | | | | | 988,624 | | |
|
Christopher Ferraro
|
| | | | — | | | | | | — | | | | | | 412,099 | | | | | | 4,086,982 | | |
|
Erin Brown
|
| | | | — | | | | | | — | | | | | | 72,070 | | | | | | 714,753 | | |
| | | | | | — | | | | | | — | | | | | | 93,500 | | | | | | 953,718 | | |
|
Andrew Siegel
|
| | | | 535,000 | | | | | | 6,627,541 | | | | | | 39,012 | | | | | | 386,901 | | |
|
Name
|
| |
Value of
accelerated options upon qualifying termination after change of control ($)(1) |
| |
Value of
accelerated GDH LP B Units and Restricted Stock or Units upon qualifying termination after change of control ($)(1) |
| ||||||
|
Michael Novogratz
|
| | | | — | | | | | | 5,210,230 | | |
|
Alex Ioffe(2)
|
| | | | 2,509,917 | | | | | | 3,269,159 | | |
|
Christopher Ferraro
|
| | | | 9,144,769 | | | | | | 20,412,240 | | |
|
Erin Brown(3)
|
| | | | 9,796,375 | | | | | | 5,326,106 | | |
|
Andrew Siegel
|
| | | | — | | | | | | 2,373,902 | | |
|
Name
|
| |
Fees Earned
or Paid in Cash ($) |
| |
Stock Awards
($)(1) |
| |
Option
Awards ($) |
| |
Non-Equity
Incentive Plan Compensation ($) |
| |
Change in
Pension Value and Non- qualified Deferred Compensation Earnings ($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||||||||
|
Bill Koutsouras(2)
|
| | | | 90,000 | | | | | | 149,867 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 239,867 | | |
|
Damien Vanderwilt(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Dominic Docherty
|
| | | | 50,000 | | | | | | 149,867 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 199,867 | | |
|
Rich Tavoso
|
| | | | 60,000 | | | | | | 149,867 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 209,867 | | |
|
Jane Dietze
|
| | | | 50,000 | | | | | | 149,867 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 199,867 | | |
|
Michael Daffey(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | |
Class B Common
Stock to Be Issued in the Reorganization |
| |||
| | | |
Number of Shares
|
| |||
|
Galaxy Group Investments LLC(1)
|
| | | | 205,096,000 | | |
|
Christopher Ferraro
|
| | | | 4,661,001 | | |
|
Andrew Siegel
|
| | | | 223,169 | | |
|
Michael Ashe
|
| | | | 60,903 | | |
|
Steve Kurz
|
| | | | 1,520,278 | | |
| | | |
Year ended
December 31, 2024 |
| |
Year ended
December 31, 2023 |
| ||||||
| | | |
Pro Forma
Pubco |
| |
Pro Forma
Pubco |
| ||||||
|
Pro forma weighted average shares of Class A common stock outstanding – basic
|
| | | | 118,989,063 | | | | | | 105,677,379 | | |
|
Pro forma weighted average shares of Class A common stock outstanding – diluted
|
| | | | 132,688,539 | | | | | | 110,056,440 | | |
|
Pro forma net income attributable to common shareholders per share of Class A common stock – basic
|
| | | $ | 1.11 | | | | | $ | 0.79 | | |
|
Pro forma net income attributable to common shareholders per share of Class A common stock – diluted
|
| | | $ | 1.00 | | | | | $ | 0.76 | | |
| | | |
Shares owned before the contemplated
Reorganization and Reorganization Merger |
| |||||||||||||||||||||
| | | |
GDHL ordinary shares(1)
|
| |
GDH LP Class B Units(2)
|
| ||||||||||||||||||
|
Name of beneficial owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||
| 5% stockholders | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Galaxy Group Investments LLC(3)
|
| | | | — | | | | | | —% | | | | | | 205,096,000 | | | | | | 95.0% | | |
|
FMR LLC(4)
|
| | | | 18,692,754 | | | | | | 14.7% | | | | | | 0 | | | | | | —% | | |
|
CI Investments Inc.(5)
|
| | | | 8,291,816 | | | | | | 6.5% | | | | | | 0 | | | | | | —% | | |
| Directors and executive officers | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Michael Novogratz(6)
|
| | | | 621,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 95.0% | | |
|
Michael Daffey(7)
|
| | | | 2,000,000 | | | | | | 1.6% | | | | | | 0 | | | | | | —% | | |
|
Bill Koutsouras(8)
|
| | | | 100,000 | | | | | | * | | | | | | 0 | | | | | | —% | | |
|
Rhonda Adams Medina(9)
|
| | | | 150,000 | | | | | | * | | | | | | 0 | | | | | | —% | | |
|
Christopher Ferraro(10)
|
| | | | 2,342,821 | | | | | | 1.8% | | | | | | 4,661,001 | | | | | | 2.2% | | |
|
Jane Dietze
|
| | | | — | | | | | | —% | | | | | | 0 | | | | | | —% | | |
|
Richard Tavoso(11)
|
| | | | 575,000 | | | | | | * | | | | | | 0 | | | | | | —% | | |
|
Alex Ioffe(12)
|
| | | | 737,348 | | | | | | * | | | | | | 0 | | | | | | —% | | |
|
Erin Brown(13)
|
| | | | 1,015,388 | | | | | | * | | | | | | 0 | | | | | | —% | | |
|
Andrew Siegel(14)
|
| | | | 425,428 | | | | | | * | | | | | | 223,169 | | | | | | * | | |
|
All directors and executive officers as a group
(10 persons) |
| | | | 7,967,930 | | | | | | 6.2% | | | | | | 209,980,170 | | | | | | 97.3% | | |
| | | |
Pubco shares owned after
Reorganization and Reorganization Merger |
| | | | | | | |||||||||||||||||||||
| | | |
Class A common stock(1)
|
| |
Class B common stock(2)
|
| | | | | | | ||||||||||||||||||
|
Name of beneficial owner
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| |
% of combined
voting power(3) |
| |||||||||||||||
| 5% stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Galaxy Group Investments LLC(4)
|
| | | | — | | | | | | —% | | | | | | 205,096,000 | | | | | | 95.0% | | | | | | 59.8% | | |
|
FMR LLC(5)
|
| | | | 18,692,754 | | | | | | 14.7% | | | | | | 0 | | | | | | —% | | | | | | 5.4% | | |
|
CI Investments Inc.(6)
|
| | | | 8,291,816 | | | | | | 6.5% | | | | | | 0 | | | | | | —% | | | | | | 2.4% | | |
| Directors and executive officers | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Michael Novogratz(7)
|
| | | | 621,945 | | | | | | * | | | | | | 205,096,000 | | | | | | 95.0% | | | | | | 59.8% | | |
|
Michael Daffey(8)
|
| | | | 2,000,000 | | | | | | 1.6% | | | | | | 0 | | | | | | —% | | | | | | * | | |
|
Bill Koutsouras(9)
|
| | | | 100,000 | | | | | | * | | | | | | 0 | | | | | | —% | | | | | | * | | |
|
Rhonda Adams Medina(10)
|
| | | | 150,000 | | | | | | * | | | | | | 0 | | | | | | —% | | | | | | * | | |
|
Christopher Ferraro(11)
|
| | | | 2,342,821 | | | | | | 1.8% | | | | | | 4,661,001 | | | | | | 2.2% | | | | | | 2.0% | | |
|
Jane Dietze
|
| | | | — | | | | | | —% | | | | | | 0 | | | | | | —% | | | | | | —% | | |
|
Richard Tavoso(12)
|
| | | | 575,000 | | | | | | * | | | | | | 0 | | | | | | —% | | | | | | * | | |
|
Alex Ioffe(13)
|
| | | | 737,348 | | | | | | * | | | | | | 0 | | | | | | —% | | | | | | * | | |
|
Erin Brown(14)
|
| | | | 1,015,388 | | | | | | * | | | | | | 0 | | | | | | —% | | | | | | * | | |
|
Andrew Siegel(15)
|
| | | | 425,428 | | | | | | * | | | | | | 223,169 | | | | | | * | | | | | | * | | |
|
All directors and executive officers as a group (10 persons)
|
| | | | 7,967,930 | | | | | | 6.2% | | | | | | 209,980,170 | | | | | | 97.3% | | | | | | 63.3% | | |
|
Name
|
| |
Number of Class B
Units of GDH LP Currently Held |
| |
Number of
Shares of Class B Common Stock of Pubco to Ultimately Be Issued |
| |
Anticipated
Percentage of Voting Control of Pubco via Class B Common Stock |
| |||||||||
|
Michael Novogratz
Chairman
Chief Executive Officer Manager |
| | | | 205,096,000(1) | | | | | | 205,096,000 | | | | | | 59.2% | | |
|
Christopher Ferraro
Co-President
Manager |
| | | | 4,661,001(2) | | | | | | 4,661,001 | | | | | | 1.4% | | |
|
Steve Kurz
Head of Asset Management
|
| | | | 1,520,278(3) | | | | | | 1,520,278 | | | | | | 0.4% | | |
|
Andrew Siegel
General Counsel and Chief Compliance Officer
|
| | | | 223,169(4) | | | | | | 223,169 | | | | | | 0.1% | | |
|
Michael Ashe
Head of Investment Banking
|
| | | | 60,903(5) | | | | | | 60,903 | | | | | | 0.0% | | |
|
Other Holders of Class B Units of GDH LP
|
| | | | 4,300,992 | | | | | | 4,300,992 | | | | | | 1.2% | | |
| | | |
Page
|
| |||
| Galaxy Digital Holdings LP | | | | | | | |
| Audited Annual Consolidated Financial Statements | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-9 | | | |
| Galaxy Digital Inc. | | | | | | | |
| Audited Annual Consolidated Financial Statements | | | | | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
| | | | | F-74 | | | |
| | | | | F-75 | | | |
| | | |
For the years ended
|
| |||||||||||||||
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Revenues
|
| | | $ | 42,596,673 | | | | | $ | 51,626,779 | | | | | $ | 119,825,847 | | |
|
Net gain / (loss) on digital assets
|
| | | | 634,557 | | | | | | 333,450 | | | | | | 938,365 | | |
|
Net gain / (loss) on investments
|
| | | | 258,791 | | | | | | 97,827 | | | | | | (464,918) | | |
|
Net gain / (loss) on derivatives trading
|
| | | | 267,769 | | | | | | 151,583 | | | | | | 192,558 | | |
|
Revenues and gains / (losses) from operations
|
| | | | 43,757,790 | | | | | | 52,209,639 | | | | | | 120,491,852 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Transaction expenses
|
| | | | 42,741,776 | | | | | | 51,592,423 | | | | | | 120,995,931 | | |
|
Compensation and benefits
|
| | | | 265,591 | | | | | | 219,256 | | | | | | 216,201 | | |
|
General and administrative
|
| | | | 279,297 | | | | | | 58,351 | | | | | | 148,770 | | |
|
Technology
|
| | | | 30,510 | | | | | | 20,107 | | | | | | 14,918 | | |
|
Professional fees
|
| | | | 51,076 | | | | | | 38,051 | | | | | | 28,223 | | |
|
Notes interest expense
|
| | | | 30,804 | | | | | | 27,285 | | | | | | 37,029 | | |
|
Total operating expenses
|
| | | | 43,399,054 | | | | | | 51,955,473 | | | | | | 121,441,072 | | |
| Other income / (expense): | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | 20,322 | | |
|
Unrealized gain / (loss) on notes payable – derivative
|
| | | | (31,727) | | | | | | (9,603) | | | | | | 57,998 | | |
|
Other income / (expense), net
|
| | | | 2,774 | | | | | | (135) | | | | | | 26,480 | | |
|
Total other income / (expense)
|
| | | | (28,953) | | | | | | (9,738) | | | | | | 104,800 | | |
|
Net income / (loss) before taxes
|
| | | $ | 329,783 | | | | | $ | 244,428 | | | | | $ | (844,420) | | |
|
Income taxes expense / (benefit)
|
| | | | (16,939) | | | | | | 15,914 | | | | | | (28,291) | | |
|
Net income / (loss)
|
| | | $ | 346,722 | | | | | $ | 228,514 | | | | | $ | (816,129) | | |
| Net income / (loss) attributed to: | | | | | | | | | | | | | | | | | | | |
|
Redeemable noncontrolling interests
|
| | | | — | | | | | | — | | | | | | (97,219) | | |
|
Unit holders of the Company
|
| | | $ | 346,722 | | | | | $ | 228,514 | | | | | $ | (718,910) | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 462,103 | | | | | $ | 316,610 | | |
|
Digital intangible assets (includes $1,997.4 and $694.9 million measured at fair value)
|
| | | | 2,547,581 | | | | | | 972,429 | | |
|
Digital financial assets
|
| | | | 359,665 | | | | | | 74,386 | | |
|
Digital assets loan receivable, net of allowance
|
| | | | 579,530 | | | | | | 104,504 | | |
|
Investments
|
| | | | 834,812 | | | | | | — | | |
|
Assets posted as collateral
|
| | | | 277,147 | | | | | | 318,195 | | |
|
Derivative assets
|
| | | | 207,653 | | | | | | 173,209 | | |
|
Accounts receivable (includes $4.2 and $1.6 million due from related parties)
|
| | | | 55,279 | | | | | | 60,929 | | |
|
Digital assets receivable
|
| | | | 53,608 | | | | | | 14,686 | | |
|
Loans receivable
|
| | | | 476,620 | | | | | | 377,105 | | |
|
Prepaid expenses and other assets
|
| | | | 26,892 | | | | | | 36,924 | | |
|
Total current assets
|
| | | | 5,880,890 | | | | | | 2,448,977 | | |
| Non-current assets | | | | | | | | | | | | | |
|
Digital assets receivable
|
| | | | 7,112 | | | | | | 6,174 | | |
|
Investments (includes $745.5 and $651.4 million measured at fair value)
|
| | | | 808,694 | | | | | | 735,103 | | |
|
Digital intangible assets
|
| | | | 20,979 | | | | | | 41,356 | | |
|
Loans receivable, non-current
|
| | | | — | | | | | | 10,259 | | |
|
Property and equipment, net
|
| | | | 237,038 | | | | | | 213,348 | | |
|
Other non-current assets
|
| | | | 107,105 | | | | | | 94,806 | | |
|
Goodwill
|
| | | | 58,037 | | | | | | 44,257 | | |
|
Total non-current assets
|
| | | | 1,238,965 | | | | | | 1,145,303 | | |
|
Total assets
|
| | | $ | 7,119,855 | | | | | $ | 3,594,280 | | |
| Liabilities and Equity | | | | | | | | | | | | | |
| Current liabilities | | | | | | | | | | | | | |
|
Derivative liabilities
|
| | | | 165,858 | | | | | | 160,642 | | |
|
Accounts payable and accrued liabilities (includes $96.9 and $66.9 million due to related parties)
|
| | | | 281,531 | | | | | | 140,376 | | |
|
Digital assets borrowed
|
| | | | 1,497,609 | | | | | | 398,277 | | |
|
Payable to customers
|
| | | | 19,520 | | | | | | 3,442 | | |
|
Loans payable
|
| | | | 510,718 | | | | | | 93,069 | | |
|
Collateral payable
|
| | | | 1,399,655 | | | | | | 581,362 | | |
|
Other current liabilities
|
| | | | 13,034 | | | | | | 40,936 | | |
|
Total current liabilities
|
| | | | 3,887,925 | | | | | | 1,418,104 | | |
| Non-current liabilities | | | | | | | | | | | | | |
|
Notes payable
|
| | | | 845,186 | | | | | | 408,053 | | |
|
Other non-current liabilities
|
| | | | 192,392 | | | | | | 56,952 | | |
|
Total non-current liabilities
|
| | | | 1,037,578 | | | | | | 465,005 | | |
|
Total liabilities
|
| | | | 4,925,503 | | | | | | 1,883,109 | | |
| Commitments and contingencies (Note 17) | | | | | | | | | | | | | |
| Equity | | | | | | | | | | | | | |
|
Unit holders’ capital
|
| | | | 2,194,352 | | | | | | 1,711,171 | | |
|
Total equity
|
| | | | 2,194,352 | | | | | | 1,711,171 | | |
|
Total liabilities and equity
|
| | | $ | 7,119,855 | | | | | $ | 3,594,280 | | |
| | | |
Class A Unit Capital
|
| |
Class B Unit Capital
|
| |
Total equity
|
| |
Redeemable
noncontrolling interests |
| ||||||||||||||||||||||||
| | | |
Number
|
| |
Amount
|
| |
Number
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2021
|
| | | | 101,550,494 | | | | | $ | 856,371 | | | | | | 228,110,373 | | | | | $ | 1,431,321 | | | | | $ | 2,287,692 | | | | | $ | 161,536 | | |
|
Equity based compensation
|
| | | | — | | | | | | 28,994 | | | | | | — | | | | | | 60,866 | | | | | | 89,860 | | | | | | — | | |
|
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 19,677 | | |
|
Distributions
|
| | | | — | | | | | | (58,827) | | | | | | — | | | | | | (125,448) | | | | | | (184,275) | | | | | | (83,994) | | |
|
Vesting of Class B Units
|
| | | | — | | | | | | — | | | | | | 560,255 | | | | | | — | | | | | | — | | | | | | — | | |
|
Exchange of Class B Units
|
| | | | 10,055,909 | | | | | | 68,769 | | | | | | (10,055,909) | | | | | | (68,769) | | | | | | — | | | | | | — | | |
|
Cancellation of Class A Units
|
| | | | (10,870,449) | | | | | | (55,181) | | | | | | — | | | | | | — | | | | | | (55,181) | | | | | | — | | |
|
Issuance of Class A Units on exercise of warrants,
options and restricted stock |
| | | | 4,075,585 | | | | | | 6,227 | | | | | | — | | | | | | — | | | | | | 6,227 | | | | | | — | | |
|
Redemption of Class B Units
|
| | | | — | | | | | | — | | | | | | (2,671,350) | | | | | | (7,961) | | | | | | (7,961) | | | | | | — | | |
|
Other
|
| | | | — | | | | | | (832) | | | | | | — | | | | | | (426) | | | | | | (1,258) | | | | | | — | | |
|
Loss for the year
|
| | | | — | | | | | | (235,147) | | | | | | — | | | | | | (483,763) | | | | | | (718,910) | | | | | | (97,219) | | |
|
Balance at December 31, 2022
|
| | | | 104,811,539 | | | | | $ | 610,374 | | | | | | 215,943,369 | | | | | $ | 805,820 | | | | | $ | 1,416,194 | | | | | $ | — | | |
|
Cumulative effect of change in accounting principles
|
| | | | — | | | | | | 1,533 | | | | | | — | | | | | | 3,209 | | | | | | 4,742 | | | | | | — | | |
|
Equity based compensation
|
| | | | — | | | | | | 27,558 | | | | | | — | | | | | | 56,232 | | | | | | 83,790 | | | | | | — | | |
|
Contributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Distributions
|
| | | | — | | | | | | (7,301) | | | | | | — | | | | | | (15,104) | | | | | | (22,405) | | | | | | — | | |
|
Vesting of Class B Units
|
| | | | — | | | | | | — | | | | | | 15,226 | | | | | | — | | | | | | — | | | | | | — | | |
|
Exchange of Class B Units
|
| | | | 30,121 | | | | | | 141 | | | | | | (30,121) | | | | | | (141) | | | | | | — | | | | | | — | | |
|
Cancellation of Class A Units
|
| | | | (4,221,799) | | | | | | (10,668) | | | | | | — | | | | | | — | | | | | | (10,668) | | | | | | — | | |
|
Issuance of Class A Units on exercise of warrants,
options and restricted stock |
| | | | 8,679,471 | | | | | | 11,107 | | | | | | — | | | | | | — | | | | | | 11,107 | | | | | | — | | |
|
Other
|
| | | | — | | | | | | (121) | | | | | | — | | | | | | 18 | | | | | | (103) | | | | | | — | | |
|
Income for the year
|
| | | | — | | | | | | 75,858 | | | | | | — | | | | | | 152,656 | | | | | | 228,514 | | | | | | — | | |
|
Balance at December 31, 2023
|
| | | | 109,299,332 | | | | | $ | 708,481 | | | | | | 215,928,474 | | | | | $ | 1,002,690 | | | | | $ | 1,711,171 | | | | | $ | — | | |
|
Equity based compensation
|
| | | | — | | | | | | 26,897 | | | | | | — | | | | | | 48,120 | | | | | | 75,017 | | | | | | — | | |
|
Distributions
|
| | | | — | | | | | | (19,526) | | | | | | — | | | | | | (35,732) | | | | | | (55,258) | | | | | | — | | |
|
Vesting of Class B Units
|
| | | | — | | | | | | — | | | | | | 15,226 | | | | | | — | | | | | | — | | | | | | — | | |
|
Exchange of Class B Units
|
| | | | 81,357 | | | | | | 541 | | | | | | (81,357) | | | | | | (541) | | | | | | — | | | | | | — | | |
|
Cancellation of Class A Units
|
| | | | (1,832,402) | | | | | | (20,516) | | | | | | — | | | | | | — | | | | | | (20,516) | | | | | | — | | |
|
Issuance of Class A Units, net of issuance cost
|
| | | | 20,029,493 | | | | | | 137,184 | | | | | | — | | | | | | — | | | | | | 137,184 | | | | | | — | | |
|
Other
|
| | | | — | | | | | | 404 | | | | | | — | | | | | | (372) | | | | | | 32 | | | | | | — | | |
|
Income for the year
|
| | | | — | | | | | | 116,265 | | | | | | — | | | | | | 230,457 | | | | | | 346,722 | | | | | | — | | |
|
Balance at December 31, 2024
|
| | | | 127,577,780 | | | | | $ | 949,730 | | | | | | 215,862,343 | | | | | $ | 1,244,622 | | | | | $ | 2,194,352 | | | | | | — | | |
| | | |
For the years ended
|
| |||||||||||||||
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
| Operating activities | | | | | | | | | | | | | | | | | | | |
|
Income for the year
|
| | | $ | 346,722 | | | | | $ | 228,514 | | | | | $ | (816,129) | | |
| Adjustments for: | | | | | | | | | | | | | | | | | | | |
|
Digital assets sales revenue
|
| | | | (11,150,499) | | | | | | (24,498,135) | | | | | | (51,758,250) | | |
|
Digital assets sales cost
|
| | | | 11,264,933 | | | | | | 24,463,949 | | | | | | 49,273,681 | | |
|
Impairment of digital assets
|
| | | | 89,774 | | | | | | 46,757 | | | | | | 2,628,402 | | |
|
Provision for credit losses
|
| | | | 3,635 | | | | | | — | | | | | | 10,123 | | |
|
Depreciation and amortization
|
| | | | 46,892 | | | | | | 22,945 | | | | | | 12,852 | | |
|
Other impairment
|
| | | | 101 | | | | | | — | | | | | | 52,077 | | |
|
Equity based compensation
|
| | | | 74,857 | | | | | | 81,654 | | | | | | 89,029 | | |
|
Non-cash expense from borrowing
|
| | | | 70,544 | | | | | | 8,230 | | | | | | 35,457 | | |
|
Non-cash lending and net staking income
|
| | | | (100,472) | | | | | | (24,915) | | | | | | (36,786) | | |
|
Net (gain) / loss on digital assets
|
| | | | (634,557) | | | | | | (333,450) | | | | | | (938,365) | | |
|
Net (gain) / loss on investments
|
| | | | (258,791) | | | | | | (97,827) | | | | | | 464,918 | | |
|
Net realized loss on disposal
|
| | | | — | | | | | | 2,111 | | | | | | 2,046 | | |
|
Net (gain) on derivatives trading
|
| | | | (267,769) | | | | | | (151,583) | | | | | | (192,558) | | |
|
Net unrealized (gain) / loss on notes payable – derivative
|
| | | | 31,727 | | | | | | 9,603 | | | | | | (57,998) | | |
|
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | (20,322) | | |
|
Net (gain) on sale of mining equipment
|
| | | | — | | | | | | — | | | | | | (512) | | |
|
Non-cash notes interest expense
|
| | | | 17,454 | | | | | | 13,935 | | | | | | 22,552 | | |
|
Net deferred tax expense / (benefit)
|
| | | | (8,386) | | | | | | 2,498 | | | | | | (13,575) | | |
|
Impact of exchange rate on cash and other
|
| | | | 682 | | | | | | 390 | | | | | | 1,974 | | |
| Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | | | |
|
Digital assets
|
| | | | 153,175 | | | | | | 148,322 | | | | | | 1,404,046 | | |
|
Digital assets receivable
|
| | | | 33 | | | | | | (2,617) | | | | | | (18,010) | | |
|
Derivative assets/liabilities
|
| | | | 238,931 | | | | | | 122,422 | | | | | | 210,471 | | |
|
Accounts receivable
|
| | | | 3,491 | | | | | | 7,957 | | | | | | 57,075 | | |
|
Prepaid expenses and other assets
|
| | | | 10,030 | | | | | | (8,548) | | | | | | (64,851) | | |
|
Other non-current assets
|
| | | | — | | | | | | 2,000 | | | | | | 2,394 | | |
|
Assets posted as collateral
|
| | | | 2,091 | | | | | | (2,091) | | | | | | — | | |
|
Collateral payable
|
| | | | 63,629 | | | | | | (46,681) | | | | | | 30,398 | | |
|
Accounts payable and accrued liabilities
|
| | | | 91,512 | | | | | | 18,195 | | | | | | (60,283) | | |
|
Other current liabilities
|
| | | | (422,180) | | | | | | (13,207) | | | | | | (23,335) | | |
|
Other non-current liabilities
|
| | | | 127,362 | | | | | | (4,507) | | | | | | (3,022) | | |
|
Net cash provided by / (used in) operating activities
|
| | | | (205,079) | | | | | | (4,079) | | | | | | 293,499 | | |
| Investing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from paydowns and maturities of loans receivable
|
| | | | 200,679 | | | | | | 66,706 | | | | | | 228,282 | | |
|
Disbursements for loans receivable
|
| | | | (279,146) | | | | | | (279,813) | | | | | | (230,583) | | |
|
Purchase of property, equipment and intangible assets
|
| | | | (59,025) | | | | | | (45,613) | | | | | | (118,190) | | |
|
Disposal of property and equipment
|
| | | | 2,954 | | | | | | 653 | | | | | | 1,281 | | |
|
Acquisitions
|
| | | | (5,115) | | | | | | (43,893) | | | | | | (74,605) | | |
|
Purchase of investments
|
| | | | (3,260,043) | | | | | | (192,330) | | | | | | (142,045) | | |
|
Proceeds and distributions from investments
|
| | | | 2,878,067 | | | | | | 209,508 | | | | | | 194,198 | | |
|
Cash held in deconsolidated funds
|
| | | | — | | | | | | — | | | | | | (19,039) | | |
|
Net cash provided by / (used in) investing activities
|
| | | | (521,629) | | | | | | (284,782) | | | | | | (160,701) | | |
| | | |
For the years ended
|
| |||||||||||||||
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
| Financing activities | | | | | | | | | | | | | | | | | | | |
|
Proceeds from stock option and warrant exercise
|
| | | | 5,860 | | | | | | 11,107 | | | | | | 6,192 | | |
|
Payable to customers
|
| | | | 16,078 | | | | | | (6,149) | | | | | | (132,850) | | |
|
Proceeds from loans payable
|
| | | | 315,516 | | | | | | 117,233 | | | | | | 131,473 | | |
|
Repayments of loans payable
|
| | | | (228,617) | | | | | | (25,748) | | | | | | (164,762) | | |
|
Margin loans payable, net
|
| | | | 330,716 | | | | | | — | | | | | | — | | |
|
Proceeds from / (repayments of) notes payable, net of issuance cost
|
| | | | 388,931 | | | | | | — | | | | | | (29,998) | | |
|
Contributions
|
| | | | 119,491 | | | | | | — | | | | | | — | | |
|
Distributions
|
| | | | (55,258) | | | | | | (22,405) | | | | | | (184,275) | | |
|
Receipts from non-controlling interests liability holders
|
| | | | — | | | | | | — | | | | | | 16,169 | | |
|
Disbursements to non-controlling interests liability holders
|
| | | | — | | | | | | — | | | | | | (12,114) | | |
|
Repurchase and cancellation of Class A Units withheld
|
| | | | (20,516) | | | | | | (10,668) | | | | | | (53,347) | | |
|
Redemption of Class B Units
|
| | | | — | | | | | | — | | | | | | (7,961) | | |
|
Net cash provided by / (used in) financing activities
|
| | | | 872,201 | | | | | | 63,370 | | | | | | (431,473) | | |
|
Net increase / (decrease) in cash and cash equivalents
|
| | | | 145,493 | | | | | | (225,491) | | | | | | (298,675) | | |
|
Cash and cash equivalents, beginning of year
|
| | | | 316,610 | | | | | | 542,101 | | | | | | 840,776 | | |
|
Cash and cash equivalents, end of year
|
| | | $ | 462,103 | | | | | $ | 316,610 | | | | | $ | 542,101 | | |
|
Supplemental disclosure of cash flow information and non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
| Cash paid during the year for: | | | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | 51,095 | | | | | $ | 23,292 | | | | | $ | 23,874 | | |
|
Taxes
|
| | | | 8,561 | | | | | | 9,316 | | | | | | 25,559 | | |
| Significant non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
|
Digital assets loan receivable, net of allowance
|
| | | $ | 475,450 | | | | | $ | 54,533 | | | | | $ | 90,819 | | |
|
Assets posted as collateral
|
| | | | 37,577 | | | | | | 290,965 | | | | | | 46,262 | | |
|
Digital assets borrowed
|
| | | | 1,099,332 | | | | | | 227,711 | | | | | | 734,446 | | |
|
Collateral payable
|
| | | | 754,664 | | | | | | 496,537 | | | | | | 378,980 | | |
|
Repayments of loans receivable with non-cash considerations
|
| | | | — | | | | | | — | | | | | | 93,551 | | |
|
Origination of loans receivable with non-cash considerations
|
| | | | 10,787 | | | | | | 10,669 | | | | | | 64,750 | | |
|
Recognition of right of use asset and lease liability
|
| | | | — | | | | | | 1,730 | | | | | | 4,497 | | |
|
Additions to property, plant and equipment and intangible assets
|
| | | | 160 | | | | | | 11,724 | | | | | | 8,998 | | |
|
Purchases of investments with non-cash contributions
|
| | | | 13,447 | | | | | | 3,409 | | | | | | 8,395 | | |
|
Payable for investments purchased
|
| | | | 3,431 | | | | | | — | | | | | | — | | |
|
Proceeds from investments included in receivables
|
| | | | 218 | | | | | | 150 | | | | | | 332 | | |
|
Proceeds from investments received as digital assets
|
| | | | 136,191 | | | | | | 2,036 | | | | | | 5,708 | | |
|
Proceeds from investments received as non-cash contributions
|
| | | | 6,714 | | | | | | — | | | | | | — | | |
|
Reclassification between derivatives and investments
|
| | | | 389 | | | | | | 18,786 | | | | | | — | | |
|
Deconsolidation of investment funds
|
| | | | — | | | | | | — | | | | | | 56,256 | | |
|
In-kind receipts from noncontrolling interests liability holders
|
| | | | — | | | | | | — | | | | | | 3,508 | | |
|
In-kind disbursements to noncontrolling interests liability holders
|
| | | | — | | | | | | — | | | | | | 9,331 | | |
| |
•
Mining equipment
|
| | 3 – 5 years | |
| |
•
Mining infrastructure
|
| | 15 – 25 years | |
| |
•
Corporate assets other than leasehold improvements
|
| | 3 – 10 years | |
| |
•
Leasehold improvements
|
| | The shorter of the lease term or useful life of the assets | |
| |
•
Software technology
|
| | 2 – 5 years | |
| |
•
Customer relationships and other intangibles
|
| | 2 – 3 years | |
|
(in thousands)
|
| |
Balance at
December 31, 2022 |
| |
Cumulative
adjustment |
| |
Balance at
January 1, 2023 |
| |||||||||
|
Digital intangible assets
|
| | | | 362,383 | | | | | | 4,742 | | | | | | 367,125 | | |
|
Unit holder’s capital
|
| | | | 1,416,194 | | | | | | 4,742 | | | | | | 1,420,936 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Digital assets sales
|
| | | $ | 42,155,920 | | | | | $ | 51,488,120 | | | | | $ | 119,724,879 | | |
|
Fees
|
| | | | 103,194 | | | | | | 50,811 | | | | | | 34,271 | | |
|
Blockchain rewards
|
| | | | 180,814 | | | | | | 5,685 | | | | | | 7,510 | | |
|
Proprietary mining
|
| | | | 63,305 | | | | | | 33,121 | | | | | | 29,911 | | |
|
Revenues from contracts with customers
|
| | | | 42,503,233 | | | | | | 51,577,737 | | | | | | 119,796,571 | | |
|
Blockchain rewards from non-customers
|
| | | | 7,951 | | | | | | 982 | | | | | | — | | |
|
Lending
|
| | | | 85,489 | | | | | | 48,060 | | | | | | 29,276 | | |
|
Total revenues
|
| | | $ | 42,596,673 | | | | | $ | 51,626,779 | | | | | $ | 119,825,847 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Digital assets sales costs
|
| | | $ | 42,131,155 | | | | | $ | 51,452,575 | | | | | $ | 114,820,254 | | |
|
Impairment of digital assets
|
| | | | 331,920 | | | | | | 98,340 | | | | | | 6,124,848 | | |
|
Blockchain reward distributions
|
| | | | 130,298 | | | | | | 2,565 | | | | | | — | | |
|
Borrowing costs
|
| | | | 100,760 | | | | | | 18,171 | | | | | | 35,457 | | |
|
Mining and hosting costs
|
| | | | 47,643 | | | | | | 20,772 | | | | | | 15,372 | | |
|
Transaction expenses
|
| | | $ | 42,741,776 | | | | | $ | 51,592,423 | | | | | $ | 120,995,931 | | |
|
(in thousands)
|
| |
Digital intangible
assets, current |
| |
Digital financial
assets |
| |
Digital intangible
assets, non- current |
| |
December 31,
2024 |
| ||||||||||||
|
Digital intangible assets (includes $1.5 billion
measured at fair value) |
| | | $ | 1,544,377 | | | | | $ | — | | | | | $ | 75 | | | | | $ | 1,544,452 | | |
|
Digital financial assets
|
| | | | — | | | | | | 353,459 | | | | | | — | | | | | | 353,459 | | |
|
Total self-custodied(1)
|
| | | | 1,544,377 | | | | | | 353,459 | | | | | | 75 | | | | | | 1,897,911 | | |
|
Digital intangible assets (includes $451.4 million measured at fair value)
|
| | | | 523,002 | | | | | | — | | | | | | 20,904 | | | | | | 543,906 | | |
|
Digital financial assets
|
| | | | — | | | | | | 1,392 | | | | | | — | | | | | | 1,392 | | |
|
Total held with third parties, including centralized trading platforms
|
| | | | 523,002 | | | | | | 1,392 | | | | | | 20,904 | | | | | | 545,298 | | |
|
(in thousands)
|
| |
Digital intangible
assets, current |
| |
Digital financial
assets |
| |
Digital intangible
assets, non- current |
| |
December 31,
2024 |
| ||||||||||||
|
Collateral posted with counterparties(2) (measured at fair value)
|
| | | | 85,874 | | | | | | — | | | | | | — | | | | | | 85,874 | | |
|
Receipt tokens from decentralized finance protocols(3)
|
| | | | 298,263 | | | | | | — | | | | | | — | | | | | | 298,263 | | |
|
Other digital assets associated with decentralized finance protocols(3)(4)
|
| | | | 96,065 | | | | | | 4,814 | | | | | | — | | | | | | 100,879 | | |
|
Total digital assets associated with decentralized finance protocols
|
| | | | 394,328 | | | | | | 4,814 | | | | | | — | | | | | | 399,142 | | |
|
Total digital assets
|
| | | $ | 2,547,581 | | | | | $ | 359,665 | | | | | $ | 20,979 | | | | | $ | 2,928,225 | | |
| | |||||||||||||||||||||||||
|
(in thousands)
|
| |
Digital intangible
assets, current |
| |
Digital financial
assets |
| |
Digital intangible
assets, non- current |
| |
December 31,
2023 |
| ||||||||||||
|
Digital intangible assets (includes $528.3 million measured at fair value)
|
| | | $ | 530,579 | | | | | $ | — | | | | | $ | 41,356 | | | | | $ | 571,935 | | |
|
Digital financial assets
|
| | | | — | | | | | | 73,302 | | | | | | — | | | | | | 73,302 | | |
|
Total self-custodied(1)
|
| | | | 530,579 | | | | | | 73,302 | | | | | | 41,356 | | | | | | 645,237 | | |
|
Digital intangible assets (includes $112.6 million measured at fair value)
|
| | | | 178,577 | | | | | | — | | | | | | — | | | | | | 178,577 | | |
|
Digital financial assets
|
| | | | — | | | | | | 1,084 | | | | | | — | | | | | | 1,084 | | |
|
Total held with third parties, including centralized trading platforms
|
| | | | 178,577 | | | | | | 1,084 | | | | | | — | | | | | | 179,661 | | |
|
Collateral posted with counterparties(2) (measured at fair value)
|
| | | | 56,674 | | | | | | — | | | | | | — | | | | | | 56,674 | | |
|
Receipt tokens from decentralized finance protocols(3)
|
| | | | 166,788 | | | | | | — | | | | | | — | | | | | | 166,788 | | |
|
Other digital assets associated with decentralized finance protocols(3)(4)
|
| | | | 39,811 | | | | | | — | | | | | | — | | | | | | 39,811 | | |
|
Total digital assets associated with decentralized finance protocols
|
| | | | 206,599 | | | | | | — | | | | | | — | | | | | | 206,599 | | |
|
Total digital assets
|
| | | $ | 972,429 | | | | | $ | 74,386 | | | | | $ | 41,356 | | | | | $ | 1,088,171 | | |
|
Assets (in thousands)
|
| |
Carrying value
as of December 31, 2023 |
| |
Purchases and
receipts(1) |
| |
Sales or
disbursements(2) |
| |
Net transferred
(borrow / loaned)(3) |
| |
Impairment
|
| |
Gains(4)
|
| |
Losses(4)
|
| |
Carrying value
as of December 31, 2024 |
| ||||||||||||||||||||||||
|
Digital intangible
assets |
| | | $ | 277,634 | | | | | $ | 13,951,687 | | | | | $ | (13,788,542) | | | | | $ | (54,557) | | | | | $ | (331,920) | | | | | $ | 522,732 | | | | | $ | (26,831) | | | | | $ | 550,203 | | |
|
Digital intangible assets at fair value
|
| | | | 736,151 | | | | | | 36,373,625 | | | | | | (36,833,231) | | | | | | 717,704 | | | | | | — | | | | | | 2,772,182 | | | | | | (1,748,074) | | | | | | 2,018,357 | | |
|
Digital financial
assets |
| | | | 74,386 | | | | | | 12,231,270 | | | | | | (11,756,032) | | | | | | (190,266) | | | | | | — | | | | | | 2,507 | | | | | | (2,200) | | | | | | 359,665 | | |
|
Total digital assets
|
| | | $ | 1,088,171 | | | | | $ | 62,556,582 | | | | | $ | (62,377,805) | | | | | $ | 472,881 | | | | | $ | (331,920) | | | | | $ | 3,297,421 | | | | | $ | (1,777,105) | | | | | $ | 2,928,225 | | |
|
Assets (in thousands)
|
| |
Carrying value
as of December 31, 2022 |
| |
Purchases and
receipts(1) |
| |
Sales or
disbursements(2) |
| |
Net transferred
(borrow / loaned)(3) |
| |
Impairment
|
| |
Gains(4)
|
| |
Losses(4)
|
| |
Carrying value
as of December 31, 2023 |
| ||||||||||||||||||||||||
|
Digital intangible
assets |
| | | $ | 68,785 | | | | | $ | 14,479,087 | | | | | $ | (14,370,033) | | | | | $ | 123,493 | | | | | $ | (98,340) | | | | | $ | 128,059 | | | | | $ | (53,417) | | | | | $ | 277,634 | | |
|
Digital intangible assets at
fair value |
| | | | 293,598 | | | | | | 43,422,739 | | | | | | (43,308,884) | | | | | | (159,961) | | | | | | — | | | | | | 1,200,898 | | | | | | (712,239) | | | | | | 736,151 | | |
|
Digital financial assets
|
| | | | 199,632 | | | | | | 16,036,792 | | | | | | (16,309,683) | | | | | | 135,843 | | | | | | — | | | | | | 12,968 | | | | | | (1,166) | | | | | | 74,386 | | |
|
Total digital assets
|
| | | $ | 562,015 | | | | | $ | 73,938,618 | | | | | $ | (73,988,600) | | | | | $ | 99,375 | | | | | $ | (98,340) | | | | | $ | 1,341,925 | | | | | $ | (766,822) | | | | | $ | 1,088,171 | | |
| | | |
December 31, 2024
|
| ||||||||||||
|
(in thousands except for quantity)
|
| |
Quantity
|
| |
Cost basis
|
| |
Fair value
|
| ||||||
|
Bitcoin
|
| |
13,704
|
| | | $ | 1,335,194 | | | | | $ | 1,277,816 | | |
|
Ether
|
| |
112,248
|
| | | | 378,907 | | | | | | 373,871 | | |
|
USDC
|
| |
333,713,029
|
| | | | 334,224 | | | | | | 333,652 | | |
|
SOL
|
| |
498,767
|
| | | | 73,567 | | | | | | 94,288 | | |
|
UNI
|
| |
5,216,565
|
| | | | 71,911 | | | | | | 68,922 | | |
|
TIA
|
| |
9,626,784
|
| | | | 17,995 | | | | | | 34,116 | | |
|
Other
|
| |
not meaningful
|
| | | | 231,228 | | | | | | 195,357 | | |
|
Digital assets measured at fair value
|
| | | | | | | 2,443,026 | | | | | | 2,378,022 | | |
|
Digital assets not measured at fair value
|
| |
not meaningful
|
| | |
|
598,295
|
| | | |
|
550,203
|
| |
|
Total digital assets
|
| | | | | | $ | 3,041,321 | | | | | $ | 2,928,225 | | |
| | | |
December 31, 2023
|
| ||||||||||||
|
(in thousands except for quantity)
|
| |
Quantity
|
| |
Cost basis
|
| |
Fair value
|
| ||||||
|
Bitcoin
|
| |
9,725
|
| | | $ | 412,517 | | | | | $ | 411,093 | | |
|
Ether
|
| |
70,774
|
| | | | 164,210 | | | | | | 161,450 | | |
|
USDC
|
| |
74,359,987
|
| | | | 74,350 | | | | | | 74,338 | | |
|
TIA
|
| |
12,000,000
|
| | | | 2,700 | | | | | | 67,536 | | |
|
Other
|
| |
not meaningful
|
| | | | 94,052 | | | | | | 96,120 | | |
|
Digital assets measured at fair value
|
| | | | | | | 747,829 | | | | | | 810,537 | | |
|
Digital assets not measured at fair value
|
| |
not meaningful
|
| | |
|
296,357
|
| | | |
|
277,634
|
| |
|
Total digital assets
|
| | | | | | $ | 1,044,186 | | | | | $ | 1,088,171 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Digital asset loans receivable
|
| | | $ | 579,954 | | | | | $ | 104,504 | | |
|
Less: Allowance for credit losses
|
| | | | (424) | | | | | | — | | |
|
Digital asset loans receivable, net
|
| | | $ | 579,530 | | | | | $ | 104,504 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Collateral payable – Digital assets
|
| | | $ | 673,427 | | | | | $ | 115,635 | | |
|
Collateral payable – Cash
|
| | | | 44,535 | | | | | | — | | |
|
Collateral payable associated with digital assets loan receivable
|
| | | $ | 717,962 | | | | | $ | 115,635 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Digital assets borrowed
|
| | | $ | 1,497,609 | | | | | $ | 398,277 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Assets posted as collateral – Digital intangible assets
|
| | | $ | 84,221 | | | | | $ | 233,053 | | |
|
Assets posted as collateral – Digital financial assets
|
| | | | — | | | | | | — | | |
|
Less: Allowance for credit loss
|
| | | | (826) | | | | | | | | |
|
Assets posted as collateral associated with digital assets borrowed
|
| | | $ | 83,395 | | | | | $ | 233,053 | | |
|
(in thousands)
|
| |
Notional
Amounts(1) |
| |
Gross Fair
Value-Derivative Assets |
| |
Gross Fair
Value-Derivative Liabilities |
| |||||||||
|
Digital assets
|
| | | $ | 4,685,112 | | | | | $ | 185,208 | | | | | $ | (145,493) | | |
|
Foreign currencies
|
| | | | 19,259 | | | | | | 12,064 | | | | | | (10,483) | | |
|
(in thousands)
|
| |
Notional
Amounts(1) |
| |
Gross Fair
Value-Derivative Assets |
| |
Gross Fair
Value-Derivative Liabilities |
| |||||||||
|
Equity securities
|
| | | | 1,049,846 | | | | | | 10,343 | | | | | | (9,683) | | |
|
Interest rates
|
| | | | 5,002 | | | | | | 19 | | | | | | (13) | | |
|
Commodities
|
| | | | 10,583 | | | | | | 19 | | | | | | (186) | | |
| | | | | $ | 5,769,802 | | | | | $ | 207,653 | | | | | $ | (165,858) | | |
|
Digital assets receivable
|
| | | | 3,911 | | | | | | 60,720 | | | | | | — | | |
|
Embedded derivatives – Digital assets borrowed
|
| | | | 1,269,013 | | | | | | 24,039 | | | | | | (252,635) | | |
|
Embedded derivatives – Collateral payable
|
| | | | 1,219,247 | | | | | | 55,848 | | | | | | (161,261) | | |
|
Embedded derivatives – Notes payable
|
| | | | 847,500 | | | | | | — | | | | | | (136,192) | | |
|
(in thousands)
|
| |
Notional
Amounts(1) |
| |
Gross Fair
Value-Derivative Assets |
| |
Gross Fair
Value-Derivative Liabilities |
| |||||||||
|
Digital assets
|
| | | $ | 2,831,616 | | | | | $ | 122,911 | | | | | $ | (120,795) | | |
|
Foreign currencies
|
| | | | 3,397 | | | | | | 11,279 | | | | | | (11,027) | | |
|
Equity securities
|
| | | | 54,417 | | | | | | 30,541 | | | | | | (23,876) | | |
|
Interest rates
|
| | | | 1,408,406 | | | | | | 7,698 | | | | | | (4,639) | | |
|
Commodities
|
| | | | 61,236 | | | | | | 780 | | | | | | (305) | | |
| | | | | $ | 4,359,072 | | | | | $ | 173,209 | | | | | $ | (160,642) | | |
|
Digital assets receivable
|
| | | | 15,971 | | | | | | 20,860 | | | | | | — | | |
|
Embedded derivatives – Digital assets borrowed
|
| | | | 369,280 | | | | | | 877 | | | | | | (29,874) | | |
|
Embedded derivatives – Collateral payable
|
| | | | 439,544 | | | | | | 4,244 | | | | | | (134,695) | | |
|
Embedded derivatives – Notes payable
|
| | | | 445,000 | | | | | | — | | | | | | (10,472) | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Assets posted as collateral – Digital assets
|
| | | $ | — | | | | | $ | 15,284 | | |
|
Assets posted as collateral – Cash
|
| | | | — | | | | | | 2,091 | | |
|
Assets posted as collateral associated with derivatives
|
| | | $ | — | | | | | $ | 17,375 | | |
|
Collateral payable – Digital assets
|
| | | | 30,600 | | | | | | 9,521 | | |
|
Collateral payable – Cash
|
| | | | 30,460 | | | | | | 11,367 | | |
|
Collateral payable associated with derivatives
|
| | | $ | 61,060 | | | | | $ | 20,888 | | |
| | | | | | | | | |
Impairment
|
| |
Upward Adjustments
|
| ||||||||||||||||||
|
(in thousands)
|
| |
Carrying Value
|
| |
Period to date
|
| |
Cumulative
|
| |
Period to date
|
| |
Cumulative
|
| |||||||||||||||
|
December 31, 2024
|
| | | $ | 63,227 | | | | | $ | (6,990) | | | | | $ | (59,608) | | | | | $ | 2,214 | | | | | $ | 63,652 | | |
|
December 31, 2023
|
| | | $ | 83,702 | | | | | $ | (37,868) | | | | | $ | (64,588) | | | | | $ | 2,356 | | | | | $ | 74,352 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Assets | | | | | | | | | | | | | |
|
Digital financial assets
|
| | | $ | 359,664 | | | | | $ | 74,386 | | |
|
Investments
|
| | | | 558,093 | | | | | | 398,529 | | |
| Total | | | | $ | 917,757 | | | | | $ | 472,915 | | |
| | | |
December 31, 2024
|
| |
December 31, 2023
|
| |
December 31, 2022
|
| |||||||||||||||||||||||||||
|
(in thousands)
|
| |
Realized
Gains / (Losses) |
| |
Net Change
in Unrealized Gains / (Losses) |
| |
Realized
Gains / (Losses) |
| |
Net Change
in Unrealized Gains / (Losses) |
| |
Realized
Gains / (Losses) |
| |
Net Change
in Unrealized Gains / (Losses) |
| ||||||||||||||||||
|
Investments
|
| | | | 83,441 | | | | | | 130,980 | | | | | | (833) | | | | | | 88,757 | | | | | | 48,501 | | | | | | (320,050) | | |
| | | |
As of December 31, 2024
|
| |||||||||||||||||||||
|
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Digital financial assets
|
| | | $ | 354,851 | | | | | | 4,814 | | | | | $ | — | | | | | | 359,665 | | |
|
Digital intangible assets at fair value
|
| | | | 1,929,661 | | | | | | 68,239 | | | | | | 20,457 | | | | | | 2,018,357 | | |
|
Digital assets loan receivable, net of allowance – Financial assets
|
| | | | — | | | | | | 393,734 | | | | | | — | | | | | | 393,734 | | |
|
Digital assets receivable
|
| | | | 204 | | | | | | 24 | | | | | | 60,492 | | | | | | 60,720 | | |
|
Assets posted as collateral – Digital assets
|
| | | | — | | | | | | 278,527 | | | | | | — | | | | | | 278,527 | | |
|
Derivative assets
|
| | | | 188,836 | | | | | | 18,817 | | | | | | | | | | | | 207,653 | | |
|
Embedded derivative – Collateral payable
|
| | | | — | | | | | | 55,848 | | | | | | — | | | | | | 55,848 | | |
|
Embedded derivative – Digital assets borrowed
|
| | | | — | | | | | | 24,039 | | | | | | — | | | | | | 24,039 | | |
| Investments(1) | | | | | 751,220 | | | | | | — | | | | | | 524,573 | | | | | | 1,275,793 | | |
| | | | | $ | 3,224,772 | | | | | $ | 844,042 | | | | | $ | 605,522 | | | | | $ | 4,674,336 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments sold short(2)
|
| | | $ | 6,524 | | | | | | — | | | | | | — | | | | | | 6,524 | | |
|
Derivative liabilities
|
| | | | 58,155 | | | | | | 107,703 | | | | | | | | | | | | 165,858 | | |
|
Embedded derivative – Digital assets borrowed
|
| | | | | | | | | | 252,635 | | | | | | | | | | | | 252,635 | | |
|
Embedded derivative – Collateral payable
|
| | | | | | | | | | 161,261 | | | | | | | | | | | | 161,261 | | |
|
Embedded derivative – Notes payable
|
| | | | — | | | | | | — | | | | | | 136,192 | | | | | | 136,192 | | |
| | | | | $ | 64,679 | | | | | $ | 521,599 | | | | | $ | 136,192 | | | | | $ | 722,470 | | |
| | | |
As of December 31, 2023
|
| |||||||||||||||||||||
|
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Digital financial assets
|
| | | $ | 74,386 | | | | | $ | — | | | | | $ | — | | | | | | 74,386 | | |
|
Digital intangible assets at fair value
|
| | | | 655,473 | | | | | | 12,674 | | | | | | 68,004 | | | | | | 736,151 | | |
|
Digital assets loan receivable, net of allowance – Financial
assets |
| | | | — | | | | | | 12,000 | | | | | | — | | | | | | 12,000 | | |
|
Digital assets receivable
|
| | | | 196 | | | | | | 95 | | | | | | 20,569 | | | | | | 20,860 | | |
|
Assets posted as collateral – Digital assets
|
| | | | — | | | | | | 316,104 | | | | | | — | | | | | | 316,104 | | |
|
Derivative assets
|
| | | | 59,724 | | | | | | 113,485 | | | | | | — | | | | | | 173,209 | | |
|
Embedded derivative – Collateral payable
|
| | | | — | | | | | | 4,244 | | | | | | — | | | | | | 4,244 | | |
|
Embedded derivative – Digital assets borrowed
|
| | | | — | | | | | | 877 | | | | | | — | | | | | | 877 | | |
| Investments(1) | | | | | 43,568 | | | | | | — | | | | | | 364,576 | | | | | | 408,144 | | |
| | | | | $ | 833,347 | | | | | $ | 459,479 | | | | | $ | 453,149 | | | | | $ | 1,745,975 | | |
| Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Investments sold short
|
| | | $ | 25,295 | | | | | | — | | | | | | — | | | | | | 25,295 | | |
|
Derivative liabilities
|
| | | | 55,567 | | | | | | 105,075 | | | | | | — | | | | | | 160,642 | | |
|
Embedded derivative – Digital assets borrowed
|
| | | | — | | | | | | 29,874 | | | | | | — | | | | | | 29,874 | | |
|
Embedded derivative – Collateral payable
|
| | | | — | | | | | | 134,695 | | | | | | — | | | | | | 134,695 | | |
|
Embedded derivative – Notes payable
|
| | | | — | | | | | | — | | | | | | 10,472 | | | | | | 10,472 | | |
| | | | | $ | 80,862 | | | | | $ | 269,644 | | | | | $ | 10,472 | | | | | $ | 360,978 | | |
|
(in thousands)
Assets |
| |
Fair value,
Beginning Balance |
| |
Purchases
|
| |
Sales/
Distributions |
| |
Net Realized
Gain / (Loss) |
| |
Net
Unrealized Gain / (Loss) |
| |
Transfers
in/(out) of Level 3 |
| |
Fair value,
Ending Balance |
| |||||||||||||||||||||
|
Digital intangible assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2024
|
| | | $ | 68,004 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (17,043) | | | | | $ | (30,504) | | | | | $ | 20,457 | | |
|
2023
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 65,073 | | | | | $ | 2,931 | | | | | $ | 68,004 | | |
|
(in thousands)
Assets |
| |
Fair value,
Beginning Balance |
| |
Purchases
|
| |
Sales/
Distributions |
| |
Net Realized
Gain / (Loss) |
| |
Net
Unrealized Gain / (Loss) |
| |
Transfers
in/(out) of Level 3 |
| |
Fair value,
Ending Balance |
| |||||||||||||||||||||
|
Digital assets receivable
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2024
|
| | | $ | 20,569 | | | | | $ | — | | | | | $ | (4,727) | | | | | $ | 4,724 | | | | | $ | 52,477 | | | | | $ | (12,551) | | | | | $ | 60,492 | | |
|
2023
|
| | | $ | 16,054 | | | | | $ | 200 | | | | | $ | — | | | | | $ | — | | | | | $ | 17,101 | | | | | $ | (12,786) | | | | | $ | 20,569 | | |
| Investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2024
|
| | | $ | 364,576 | | | | | $ | 129,188 | | | | | $ | (221,564) | | | | | $ | 117,036 | | | | | $ | 119,803 | | | | | $ | 15,534 | | | | | $ | 524,573 | | |
|
2023
|
| | | $ | 170,526 | | | | | $ | 30,077 | | | | | $ | (2,890) | | | | | $ | 949 | | | | | $ | 121,242 | | | | | $ | 44,672 | | | | | $ | 364,576 | | |
|
Embedded derivative –
Notes payable |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
2024
|
| | | $ | 10,472 | | | | | $ | 93,993 | | | | | $ | — | | | | | $ | — | | | | | $ | 31,727 | | | | | $ | — | | | | | $ | 136,192 | | |
|
2023
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 9,604 | | | | | $ | 868 | | | | | $ | 10,472 | | |
|
Financial Instrument
|
| |
Fair Value at
December 31, 2024 (in thousands) |
| |
Significant Unobservable Inputs
|
| |
Range
|
| |
Weighted
Average |
| |||
|
Digital intangible assets
|
| | | $ | 20,457 | | | |
Marketability discount
|
| |
15.9% – 45.2%
|
| |
32.1%
|
|
|
Digital assets receivable
|
| | | $ | 60,492 | | | |
Marketability discount
|
| |
5.5% – 72.8%
|
| |
35.8%
|
|
|
Investments
|
| | | $ | 524,573 | | | |
Time to liquidity event (years)
|
| |
1.0 – 5.0
|
| |
4.1
|
|
| | | | | | | | | |
Annualized equity volatility
|
| |
70% – 90%
|
| |
88.8%
|
|
| | | | | | | | | |
Risk free rate
|
| |
3.4% – 4.4%
|
| |
4.2%
|
|
| | | | | | | | | |
Market adjustment discount
|
| |
30% – 90%
|
| |
41.0%
|
|
| | | | | | | | | |
Market adjustment premium
|
| |
25% – 130%
|
| |
79.6%
|
|
| | | | | | | | | |
Marketability discount
|
| |
3.5% – 51.8%
|
| |
26.0%
|
|
| | | | | | | | | |
Expected dividend payout ratio
|
| |
0% – 0%
|
| |
—%
|
|
| | | | | | | | | |
Enterprise value to LTM revenue multiple
|
| |
2.5x – 16.8x
|
| |
10.8x
|
|
| | | | | | | | | |
Enterprise value to projected revenue multiple
|
| |
2.0x – 10.5x
|
| |
7.0x
|
|
|
Financial Instrument
|
| |
Fair Value at
December 31, 2024 (in thousands) |
| |
Significant Unobservable Inputs
|
| |
Range
|
| |
Weighted
Average |
| |||
| | | | | | | | | |
Enterprise value to annualized revenue
|
| |
3.5x – 9.0x
|
| |
6.7x
|
|
| | | | | | | | | |
Enterprise value to LTM volume
|
| |
3.0x
|
| |
3.0x
|
|
| | | | | | | | | |
Enterprise Value to ARR
|
| |
8.5x – 15.8x
|
| |
10.9x
|
|
| | | | | | | | | |
Price to tangible book value
|
| |
1.5x
|
| |
1.5x
|
|
| | | | | | | | | |
Enterprise value to projected EBITDA
|
| |
9.0x – 14.0x
|
| |
11.5x
|
|
| | | | | | | | | |
Scenario probability
|
| |
35.0%
|
| |
35.0%
|
|
| | | | | | | | | |
Recovery percentage
|
| |
35.0% – 61.6%
|
| |
51.5%
|
|
|
Embedded derivative –
Notes payable |
| | | $ | 136,192 | | | |
Volatility
|
| |
45.6% – 75.0%
|
| |
55.4%
|
|
| | | | | | | | | |
Risk free rate
|
| |
4.2% – 4.4%
|
| |
4.3%
|
|
| | | | | | | | | |
Time-step (years)
|
| |
0.004
|
| |
0.004
|
|
|
Financial Instrument
|
| |
Fair Value at
December 31, 2023 (in thousands) |
| |
Significant Unobservable Inputs
|
| |
Range
|
| |
Weighted
Average |
| |||
|
Digital intangible assets
|
| | | $ | 68,004 | | | |
Marketability discount
|
| |
3.3% – 59.4%
|
| |
15.4%
|
|
|
Digital assets receivable
|
| | | $ | 20,569 | | | |
Marketability discount
|
| |
6.1% – 74.4%
|
| |
28.5%
|
|
|
Investments
|
| | | $ | 364,576 | | | |
Time to liquidity event (years)
|
| |
3.0 – 5.0
|
| |
4.6
|
|
| | | | | | | | | |
Annualized equity volatility
|
| |
90.0%
|
| |
90.0%
|
|
| | | | | | | | | |
Risk free rate
|
| |
3.5% – 4.2%
|
| |
3.9%
|
|
| | | | | | | | | |
Control discount
|
| |
7.5% – 20.0%
|
| |
11.1%
|
|
| | | | | | | | | |
Market adjustment discount
|
| |
25.0% – 65.0%
|
| |
37.4%
|
|
| | | | | | | | | |
Marketability discount
|
| |
5.7% – 40.0%
|
| |
15.4%
|
|
| | | | | | | | | |
Enterprise value to revenue multiple
|
| |
2.0x- 12.0x
|
| |
9.4x
|
|
| | | | | | | | | |
Enterprise value to projected revenue multiple
|
| |
2.0x – 8.0x
|
| |
4.4x
|
|
| | | | | | | | | |
Enterprise value to volume multiple
|
| |
5.5x
|
| |
5.5x
|
|
| | | | | | | | | |
Recovery percentage
|
| |
120.1%
|
| |
120.1%
|
|
| | | | | | | | | |
Claims percentage
|
| |
68.0%
|
| |
68.0%
|
|
|
Embedded derivative –
Notes payable |
| | | $ | 10,472 | | | |
Volatility
|
| |
67.0%
|
| |
67.0%
|
|
| | | | | | | | | |
Risk free rate
|
| |
4.0%
|
| |
4.0%
|
|
| | | | | | | | | |
Time-step (years)
|
| |
0.004
|
| |
0.004
|
|
| | | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||
|
(in thousands)
|
| |
Carrying Value
|
| |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 462,103 | | | | | $ | 462,103 | | | | | $ | 462,103 | | | | | $ | — | | | | | $ | — | | |
|
Assets posted as collateral – Cash
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Accounts receivable
|
| | | | 55,279 | | | | | | 55,279 | | | | | | 55,279 | | | | | | — | | | | | | — | | |
|
Loans receivable
|
| | | | 476,620 | | | | | | 476,620 | | | | | | — | | | | | | 476,620 | | | | | | — | | |
|
Total Assets
|
| | | $ | 994,002 | | | | | $ | 994,002 | | | | | $ | 517,382 | | | | | $ | 476,620 | | | | | $ | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 281,531 | | | | | | 281,531 | | | | | | 281,531 | | | | | | — | | | | | | — | | |
|
Notes payable
|
| | | | 845,186 | | | | | | 836,402 | | | | | | — | | | | | | 836,402 | | | | | | | | |
|
Collateral payable – Cash
|
| | | | 74,995 | | | | | | 74,995 | | | | | | — | | | | | | 74,995 | | | | | | — | | |
|
Payable to customers – Cash
|
| | | | 19,520 | | | | | | 19,520 | | | | | | | | | | | | 19,520 | | | | | | | | |
|
Loans payable
|
| | | | 510,718 | | | | | | 510,718 | | | | | | — | | | | | | 510,718 | | | | | | — | | |
|
Total Liabilities
|
| | | $ | 1,731,950 | | | | | $ | 1,723,166 | | | | | $ | 281,531 | | | | | $ | 1,441,635 | | | | | $ | — | | |
| | | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||
|
(in thousands)
|
| |
Carrying Value
|
| |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | 316,610 | | | | | $ | 316,610 | | | | | $ | 316,610 | | | | | $ | — | | | | | $ | — | | |
|
Assets posted as collateral – Cash
|
| | | | 2,091 | | | | | | 2,091 | | | | | | 2,091 | | | | | | — | | | | | | — | | |
|
Accounts receivable
|
| | | | 60,929 | | | | | | 60,929 | | | | | | 60,929 | | | | | | — | | | | | | — | | |
|
Loans receivable
|
| | | | 387,364 | | | | | | 387,364 | | | | | | — | | | | | | 387,364 | | | | | | — | | |
|
Total Assets
|
| | | $ | 766,994 | | | | | $ | 766,994 | | | | | $ | 379,630 | | | | | $ | 387,364 | | | | | $ | — | | |
|
Accounts payable and accrued liabilities
|
| | | | 140,376 | | | | | | 140,376 | | | | | | 140,376 | | | | | | — | | | | | | — | | |
|
Notes payable
|
| | | | 408,053 | | | | | | 342,161 | | | | | | — | | | | | | 342,161 | | | | | | — | | |
|
Collateral payable – Cash
|
| | | | 11,367 | | | | | | 11,367 | | | | | | — | | | | | | 11,367 | | | | | | — | | |
|
Payable to customers – Cash
|
| | | | 3,442 | | | | | | 3,442 | | | | | | — | | | | | | 3,442 | | | | | | | | |
|
Loans payable
|
| | | | 93,069 | | | | | | 93,069 | | | | | | — | | | | | | 93,069 | | | | | | — | | |
|
Total Liabilities
|
| | | $ | 656,307 | | | | | $ | 590,415 | | | | | $ | 140,376 | | | | | $ | 450,039 | | | | | $ | — | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Loans receivable
|
| | | $ | 476,620 | | | | | $ | 377,105 | | |
|
Loans receivable, non-current
|
| | | | — | | | | | | 10,259 | | |
|
Loans receivable, current and non-current
|
| | | $ | 476,620 | | | | | $ | 387,364 | | |
|
(in thousands)
|
| |
Amounts
|
| |||
|
2025
|
| | | $ | 476,620 | | |
|
Loans receivable, current and non-current
|
| | | $ | 476,620 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Collateral payable – Digital assets
|
| | | $ | 620,633 | | | | | $ | 444,839 | | |
|
Collateral payable – Cash
|
| | | | — | | | | | | — | | |
|
Collateral payable associated with loans receivable, current
|
| | | $ | 620,633 | | | | | $ | 444,839 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Corporate assets(1)
|
| | | $ | 11,093 | | | | | $ | 9,625 | | |
|
Mining equipment
|
| | | | 172,572 | | | | | | 78,737 | | |
|
Mining infrastructure
|
| | | | 113,710 | | | | | | 86,156 | | |
|
Land
|
| | | | 12,809 | | | | | | 10,490 | | |
|
WIP / Construction in progress(2)
|
| | | | 35,777 | | | | | | 105,036 | | |
|
Property and equipment, gross
|
| | | | 345,961 | | | | | | 290,044 | | |
|
Less: Accumulated depreciation
|
| | | | (57,934) | | | | | | (25,808) | | |
|
Less: Impairment / Loss on disposal(3)
|
| | | | (50,989) | | | | | | (50,888) | | |
|
Property and equipment, net
|
| | | $ | 237,038 | | | | | $ | 213,348 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
| Net cash provided by / (used in) operating activities | | | | | | | | | | | | | | | | | | | |
|
Cash paid in the measurement of operating lease liabilities
|
| | | $ | 5,973 | | | | | $ | 7,838 | | | | | $ | 4,216 | | |
|
(in thousands, except lease term and discount rate)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
|
|
Operating lease right-of-use assets
|
| |
$8,223
|
| |
$12,055
|
|
|
Operating lease liabilities
|
| |
$10,229
|
| |
$14,096
|
|
|
Weighted average remaining lease term
|
| |
3.6 years
|
| |
4.2 years
|
|
|
Weighted average discount rate(1)
|
| |
10%
|
| |
10%
|
|
|
(in thousands)
|
| |
Lease liability
|
| |||
| Year ending December 31, | | | | | | | |
|
2025
|
| | | | 4,151 | | |
|
2026
|
| | | | 2,557 | | |
|
2027
|
| | | | 2,572 | | |
|
2028
|
| | | | 2,572 | | |
|
2029
|
| | | | 429 | | |
|
Total future minimum lease payments
|
| | | $ | 12,281 | | |
|
Less: Interest
|
| | | | 2,052 | | |
|
Total lease liability
|
| | | $ | 10,229 | | |
|
(in thousands)
|
| |
Year Ended
December 31, 2024 |
| |
Year Ended
December 31, 2023 |
| |
Year ended
December 31, 2022 |
| |||||||||
| Revenues | | | | | | | | | | | | | | | | | | | |
|
Lease
|
| | | $ | — | | | | | $ | 456 | | | | | $ | 1,202 | | |
|
Financed sales of mining equipment
|
| | | | — | | | | | | — | | | | | | 2,965 | | |
|
Loss on disposal
|
| | | | — | | | | | | | | | | | | (2,046) | | |
| Cost of sales | | | | | | | | | | | | | | | | | | | |
|
Associated mining equipment sales costs
|
| | | $ | — | | | | | | — | | | | | | 2,453 | | |
| | | |
Year Ended December 31,
|
| |||||||||
|
(in thousands)
|
| |
2024
|
| |
2023
|
| ||||||
|
Balance, beginning of period
|
| | | $ | 44,257 | | | | | $ | 24,645 | | |
|
Additions due to acquisitions (Note 3)
|
| | | | 13,780 | | | | | | 19,612 | | |
|
Balance, end of period
|
| | |
$
|
58,037
|
| | | |
$
|
44,257
|
| |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Software technology(1)
|
| | | $ | 40,508 | | | | | $ | 38,895 | | |
|
Other purchased defined-life intangible assets
|
| | | | 13,701 | | | | | | 6,062 | | |
|
Indefinite-lived intangible asset
|
| | | | 1,761 | | | | | | 1,761 | | |
|
Intangible assets, gross
|
| | | | 55,970 | | | | | | 46,718 | | |
|
Less: Accumulated amortization
|
| | | | (18,619) | | | | | | (6,735) | | |
|
Intangible assets, net
|
| | | $ | 37,351 | | | | | $ | 39,983 | | |
|
(in thousands)
|
| |
Amounts
|
| |||
|
2025
|
| | | | 16,708 | | |
|
2026
|
| | | | 8,549 | | |
|
2027
|
| | | | 5,624 | | |
|
2028
|
| | | | 4,306 | | |
|
2029 and beyond
|
| | | | 403 | | |
|
Total future amortization expense
|
| | | $ | 35,590 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Prepaid expenses
|
| | | $ | 11,112 | | | | | $ | 1,930 | | |
|
Mining deposits
|
| | | | 4,845 | | | | | | 8,825 | | |
|
Current tax asset and tax receivable
|
| | | | 5,364 | | | | | | 15,124 | | |
| Other(1) | | | | | 5,571 | | | | | | 11,045 | | |
| | | | | $ | 26,892 | | | | | $ | 36,924 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Compensation and compensation related
|
| | | $ | 71,553 | | | | | $ | 50,556 | | |
|
Professional fees
|
| | | | 5,684 | | | | | | 7,755 | | |
|
Promissory note(1)
|
| | | | 96,933 | | | | | | 67,246 | | |
|
Legal settlement
|
| | | | 40,000 | | | | | | — | | |
|
Mining payables and accrued liabilities
|
| | | | 9,385 | | | | | | 1,447 | | |
|
Payable for digital asset trades
|
| | | | 20,970 | | | | | | 4,176 | | |
|
Interest
|
| | | | 15,530 | | | | | | 4,595 | | |
|
Payable for investments and acquisitions
|
| | | | 11,054 | | | | | | — | | |
|
Accounts payable
|
| | | | 6,910 | | | | | | 2,569 | | |
|
Other
|
| | | | 3,512 | | | | | | 2,032 | | |
| | | | | $ | 281,531 | | | | | $ | 140,376 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Tax liabilities
|
| | | $ | 42,994 | | | | | $ | 42,856 | | |
|
Legal settlement
|
| | | | 142,462 | | | | | | — | | |
|
Lease liability
|
| | | | 6,936 | | | | | | 14,096 | | |
| | | | | $ | 192,392 | | | | | $ | 56,952 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Net gain / (loss) on consolidated VIEs
|
| | | $ | — | | | | | $ | — | | | | | $ | (166,113) | | |
|
Net income / (loss) attributable to NCI on consolidated VIEs
|
| | | $ | — | | | | | $ | — | | | | | $ | (97,219) | | |
| | | |
December 31, 2024
|
| |
December 31, 2023
|
| ||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
Fair Value of
Investment |
| |
Unfunded
Commitments |
| |
Maximum
Exposure |
| |
Fair Value of
Investment |
| |
Unfunded
Commitments |
| |
Maximum
Exposure |
| ||||||||||||||||||
|
Non-Consolidated Sponsored
Investment Funds |
| | | $ | 398,386 | | | | | $ | 56,725 | | | | | $ | 455,111 | | | | | $ | 187,605 | | | | | $ | 48,550 | | | | | $ | 236,155 | | |
|
Other VIE’s
|
| | | | 143,145 | | | | | | 12,294 | | | | | | 155,439 | | | | | | 154,642 | | | | | | 12,464 | | | | | | 167,106 | | |
| Total | | | | $ | 541,531 | | | | | $ | 69,019 | | | | | $ | 610,550 | | | | | $ | 342,247 | | | | | $ | 61,014 | | | | | $ | 403,261 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Loans payable
|
| | | $ | 510,718 | | | | | $ | 93,069 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Assets posted as collateral – Digital intangible assets
|
| | | $ | 194,306 | | | | | $ | 67,767 | | |
|
Less: Allowance for credit losses
|
| | | $ | (554) | | | | | | — | | |
|
Assets posted as collateral associated with digital asset loans payable
|
| | | $ | 193,752 | | | | | $ | 67,767 | | |
|
(in thousands)
|
| |
Amount Due
|
| |||
|
2025
|
| | | $ | — | | |
|
2026
|
| | | | 445,000 | | |
|
2027
|
| | | | — | | |
|
2028
|
| | | | — | | |
|
2029
|
| | | | 402,500 | | |
| Total | | | | $ | 847,500 | | |
| | | |
Year ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Compensation and benefits excluding equity based
compensation |
| | | $ | 191,435 | | | | | $ | 136,132 | | | | | $ | 127,078 | | |
|
Equity based compensation(1)
|
| | | | 74,156 | | | | | | 83,124 | | | | | | 89,123 | | |
|
Total compensation and benefits(2)
|
| | |
$
|
265,591
|
| | | |
$
|
219,256
|
| | | |
$
|
216,201
|
| |
| | | |
Year ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Stock options
|
| | | $ | 20,475 | | | | | $ | 23,138 | | | | | $ | 27,628 | | |
|
Restricted Stock (Restricted Stock, Restricted Stock Units and Deferred Share Units)(1)
|
| | | | 54,489 | | | | | | 60,593 | | | | | | 61,512 | | |
| Compensatory Class B Unit Awards | | | | | | | | | | | | | | | | | | | |
|
Profit Interest Units
|
| | | | 53 | | | | | | 59 | | | | | | 720 | | |
| | | | | $ | 75,017 | | | | | $ | 83,790 | | | | | $ | 89,860 | | |
|
Description
|
| |
Number of
Options |
| |
Weighted
Average Exercise Price (C$) |
| |
Weighted-
Average Remaining Terms (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
|
Balance, December 31, 2021
|
| | |
|
30,413,345
|
| | | | $ | 7.64 | | | | |
|
3.43
|
| | | |
$
|
366,012
|
| |
|
Granted
|
| | | | 1,565,000 | | | | | | 19.63 | | | | | | | | | | | | | | |
|
Exercised
|
| | | | (2,627,053) | | | | | | 2.68 | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | (1,698,749) | | | | | | 11.26 | | | | | | | | | | | | | | |
|
Balance, December 31, 2022
|
| | | | 27,652,543 | | | | |
|
8.56
|
| | | | | 2.62 | | | | | $ | 9,594 | | |
| Granted(1) | | | | | 10,963,780 | | | | | $ | 6.30 | | | | | | | | | | | | | | |
|
Stock options replaced by replacement awards
|
| | | | (1,875,000) | | | | | | 23.08 | | | | | | | | | | | | | | |
|
Exercised
|
| | | | (5,847,020) | | | | | | 3.73 | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | (5,485,996) | | | | | | 9.23 | | | | | | | | | | | | | | |
|
Expired / Canceled / Repurchased
|
| | | | (3,144,334) | | | | | | 14.04 | | | | | | | | | | | | | | |
|
Balance, December 31, 2023
|
| | |
|
22,263,973
|
| | | | $ | 6.56 | | | | |
|
2.98
|
| | | |
$
|
76,893
|
| |
|
Granted
|
| | | | 2,913,051 | | | | | | 16.66 | | | | | | | | | | | | | | |
|
Exercised
|
| | | | (3,546,327) | | | | | | 3.16 | | | | | | | | | | | | | | |
|
Forfeited
|
| | | | (1,521,299) | | | | | | 6.63 | | | | | | | | | | | | | | |
|
Canceled
|
| | | | (244,390) | | | | | | 11.55 | | | | | | | | | | | | | | |
|
Balance, December 31, 2024
|
| | |
|
19,865,008
|
| | | | $ | 8.58 | | | | |
|
3.44
|
| | | |
$
|
230,641
|
| |
|
Vested and expected to vest as of December 31, 2024
|
| | | | 19,865,008 | | | | | $ | 8.58 | | | | |
|
3.44
|
| | | |
$
|
230,641
|
| |
|
Options exercisable as of December 31, 2024
|
| | | | 10,691,460 | | | | | $ | 7.37 | | | | |
|
1.66
|
| | | |
$
|
132,653
|
| |
|
Description
|
| |
Number of
Options |
| |
Weighted
Average Exercise Price (C$) |
| |
Weighted-
Average Remaining Terms (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
|
Vested and expected to vest as of December 31, 2023
|
| | | | 22,263,973 | | | | | $ | 6.56 | | | | |
|
2.98
|
| | | |
$
|
76,893
|
| |
|
Options exercisable as of December 31, 2023
|
| | | | 9,712,157 | | | | | $ | 5.80 | | | | |
|
1.82
|
| | | |
$
|
40,427
|
| |
|
Vested and expected to vest as of December 31, 2022
|
| | | | 27,652,543 | | | | | $ | 8.56 | | | | |
|
2.62
|
| | | |
$
|
9,594
|
| |
|
Options exercisable as of December 31, 2022
|
| | | | 14,180,883 | | | | | $ | 4.66 | | | | |
|
2.06
|
| | | |
$
|
8,135
|
| |
|
Inputs to the Black-Scholes Model
|
| |
December 31, 2024
|
| |
December 31, 2023
|
| |
December 31, 2022
|
|
|
Share price
|
| |
C$12.41 – C$27.45
|
| |
C$4.77-C$7.43
|
| |
C$4.83 – C$20.40
|
|
|
Exercise price
|
| |
C$10.00 – C$37.38
|
| |
C$4.19-C$8.06
|
| |
C$5.39 – C$21.30
|
|
|
Expected term (in years)
|
| |
5
|
| |
5
|
| |
5
|
|
|
Expected volatility
|
| |
85% – 90%
|
| |
80% – 90%
|
| |
98% – 120%
|
|
|
Risk-free interest rate
|
| |
2.8% – 3.8%
|
| |
3.00% – 3.96%
|
| |
2.48% – 3.00%
|
|
|
Dividend yield
|
| |
—%
|
| |
0%
|
| |
0%
|
|
|
Description
|
| |
Class B Units
|
| |
Weighted-
Average Grant Date Fair Value (C$) |
| ||||||
|
Balance, December 31, 2021
|
| | |
|
14,890,203
|
| | | | | 1.81 | | |
|
Granted/ Transferred
|
| | | | — | | | | | | — | | |
|
Exchanged / Redeemed
|
| | | | (4,097,259) | | | | | | 1.98 | | |
|
Forfeited
|
| | | | — | | | | | | | | |
|
Balance, December 31, 2022
|
| | |
|
10,792,944
|
| | | | $ | 1.49 | | |
|
Granted/ Transferred
|
| | | | — | | | | | | — | | |
|
Exchanged
|
| | | | — | | | | | | — | | |
|
Forfeited
|
| | | | — | | | | | | — | | |
|
Balance December 31, 2023
|
| | |
|
10,792,944
|
| | | | | 1.49 | | |
|
Granted/ Transferred
|
| | | | — | | | | | | | | |
|
Exchanged
|
| | | | (81,357) | | | | | $ | 1.65 | | |
|
Forfeited
|
| | | | — | | | | | | | | |
|
Balance December 31, 2024
|
| | |
|
10,711,587
|
| | | | | 1.49 | | |
|
Class B Units exercisable, December 31, 2024
|
| | | | 10,711,587 | | | | | $ | 1.49 | | |
|
Class B Units exercisable, December 31, 2023
|
| | | | 10,777,718 | | | | | $ | 1.49 | | |
|
Description
|
| |
Number of Units
|
| |
Weighted
Average Grant Price (C$) |
| ||||||
|
Balance, December 31, 2021
|
| | | | 1,925,399 | | | | | | 11.39 | | |
|
Vested
|
| | | | (281,809) | | | | | | 19.11 | | |
|
Balance, December 31, 2022
|
| | | | 1,643,590 | | | | | $ | 10.07 | | |
|
Vested
|
| | | | (736,782) | | | | | | 10.61 | | |
|
Forfeited
|
| | | | (625,000) | | | | | | 5.35 | | |
|
Balance, December 31, 2023
|
| | | | 281,808 | | | | | | 19.11 | | |
|
Vested
|
| | | | (281,808) | | | | | | 19.11 | | |
|
Forfeited
|
| | |
|
—
|
| | | | | — | | |
|
Balance, December 31, 2024
|
| | | | — | | | | | $ | — | | |
|
Description
|
| |
Number of Units(1)
|
| |
Weighted
Average Grant Price (C$) |
| ||||||
|
Balance, December 31, 2021
|
| | | | 7,833,659 | | | | | | 23.32 | | |
| Granted(1) | | | | | 6,718,554 | | | | | | 18.13 | | |
|
Exercised
|
| | | | (1,425,013) | | | | | | 22.99 | | |
|
Forfeited/ Cancelled
|
| | | | (1,664,283) | | | | | | 22.04 | | |
|
Balance, December 31, 2022
|
| | | | 11,462,917 | | | | | $ | 20.50 | | |
| Granted(1) | | | | | 4,983,339 | | | | | | 4.92 | | |
|
Exercised
|
| | | | (3,036,166) | | | | | | 19.20 | | |
|
Forfeited/ Cancelled
|
| | | | (2,206,466) | | | | | | 18.31 | | |
|
Balance, December 31, 2023
|
| | | | 11,203,624 | | | | | $ | 14.36 | | |
| Granted(1) | | | | | 3,439,035 | | | | | | 14.85 | | |
|
Exercised
|
| | | | (3,668,309) | | | | | | 15.44 | | |
|
Forfeited/ Cancelled
|
| | | | (964,777) | | | | | | 14.17 | | |
|
Balance, December 31, 2024
|
| | | | 10,009,573 | | | | | $ | 14.15 | | |
|
Units vested as of December 31, 2024
|
| | | | 4,066,372 | | | | | $ | 15.07 | | |
|
Units vested as of December 31, 2023
|
| | | | 3,281,195 | | | | | $ | 18.47 | | |
| | | |
Year ended
|
| |||||||||||||||
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| |
December 31,
2022 |
| |||||||||
|
Base compensation and accrued bonuses(1)
|
| | | $ | 16,780 | | | | | $ | 12,957 | | | | | $ | 6,733 | | |
|
Benefits
|
| | | | 340 | | | | | | 359 | | | | | | 400 | | |
|
Equity based compensation
|
| | | | 24,566 | | | | | | 32,524 | | | | | | 24,052 | | |
| Total | | | | $ | 41,686 | | | | | $ | 45,840 | | | | | $ | 31,185 | | |
|
(in thousands)
|
| |
Global Markets
|
| |
Asset
Management |
| |
Digital
Infrastructure Solutions |
| |
Corporate and
Other |
| |
Totals
|
| |||||||||||||||
|
Total assets
|
| | | $ | 6,050,337 | | | | | $ | 636,374 | | | | | $ | 326,100 | | | | | $ | 107,044 | | | | | $ | 7,119,855 | | |
|
Total liabilities
|
| | | $ | 3,644,943 | | | | | $ | 183 | | | | | $ | 23,497 | | | | | $ | 1,256,880 | | | | | $ | 4,925,503 | | |
|
Net assets
|
| | |
$
|
2,405,394
|
| | | |
$
|
636,191
|
| | | |
$
|
302,603
|
| | | |
$
|
(1,149,836)
|
| | | |
$
|
2,194,352
|
| |
|
(in thousands)
|
| |
Global Markets
|
| |
Asset
Management |
| |
Digital
Infrastructure Solutions |
| |
Corporate and
Other |
| |
Totals
|
| |||||||||||||||
|
Total assets
|
| | | $ | 2,715,789 | | | | | $ | 574,739 | | | | | $ | 274,806 | | | | | $ | 49,581 | | | | | $ | 3,614,915 | | |
|
Total liabilities
|
| | | $ | 1,310,404 | | | | | $ | 10,651 | | | | | $ | 9,885 | | | | | $ | 572,804 | | | | | $ | 1,903,744 | | |
|
Net assets
|
| | |
$
|
1,405,385
|
| | | |
$
|
564,088
|
| | | |
$
|
264,921
|
| | | |
$
|
(523,223)
|
| | | |
$
|
1,711,171
|
| |
|
(in thousands)
|
| |
Global Markets
|
| |
Asset
Management |
| |
Digital
Infrastructure Solutions |
| |
Corporate and
Other |
| |
Totals
|
| |||||||||||||||
|
Revenues
|
| | | | 42,282,130 | | | | | | 63,918 | | | | | | 275,194 | | | | | | (24,569) | | | | | | 42,596,673 | | |
|
Net gain / (loss) on digital assets
|
| | | | 610,893 | | | | | | 26,011 | | | | | | (2,347) | | | | | | — | | | | | | 634,557 | | |
|
Net gain / (loss) on investments
|
| | | | 181,273 | | | | | | 78,431 | | | | | | (913) | | | | | | — | | | | | | 258,791 | | |
|
Net gain / (loss) on derivatives trading
|
| | | | 267,010 | | | | | | — | | | | | | 759 | | | | | | — | | | | | | 267,769 | | |
|
Revenues and gains / (losses) from operations
|
| | | | 43,341,306 | | | | | | 168,360 | | | | | | 272,693 | | | | | | (24,569) | | | | | | 43,757,790 | | |
|
Transaction expenses
|
| | | | 42,563,835 | | | | | | — | | | | | | 199,199 | | | | | | (21,258) | | | | | | 42,741,776 | | |
|
Compensation and benefits
|
| | | | 118,626 | | | | | | 49,713 | | | | | | 42,526 | | | | | | 54,726 | | | | | | 265,591 | | |
|
Notes interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 30,804 | | | | | | 30,804 | | |
|
Depreciation and amortization
|
| | | | 3,090 | | | | | | 406 | | | | | | 37,600 | | | | | | 5,796 | | | | | | 46,892 | | |
|
Other expenses
|
| | | | 54,622 | | | | | | 12,684 | | | | | | 15,537 | | | | | | 231,148 | | | | | | 313,991 | | |
|
Operating expenses
|
| | | | 42,740,173 | | | | | | 62,803 | | | | | | 294,862 | | | | | | 301,216 | | | | | | 43,399,054 | | |
|
Operating income
|
| | | | 601,133 | | | | | | 105,557 | | | | | | (22,169) | | | | | | (325,785) | | | | | | 358,736 | | |
|
(in thousands)
|
| |
Global Markets
|
| |
Asset
Management |
| |
Digital
Infrastructure Solutions |
| |
Corporate and
Other |
| |
Totals
|
| |||||||||||||||
|
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Unrealized gain / (loss) on notes payable – derivative
|
| | | | — | | | | | | — | | | | | | — | | | | | | (31,727) | | | | | | (31,727) | | |
|
Other income / (expense), net
|
| | | | 1,991 | | | | | | 119 | | | | | | 444 | | | | | | 220 | | | | | | 2,774 | | |
|
Total other income / (expense)
|
| | | | 1,991 | | | | | | 119 | | | | | | 444 | | | | | | (31,507) | | | | | | (28,953) | | |
|
Net income / (loss) for the year, before
taxes |
| | | $ | 603,124 | | | | | $ | 105,677 | | | | | $ | (21,724) | | | | | $ | (357,294) | | | | | $ | 329,783 | | |
|
Income tax expense / (benefit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (16,939) | | | | | | (16,939) | | |
|
Net income / (loss) for the year
|
| | | $ | 603,124 | | | | | $ | 105,677 | | | | | $ | (21,724) | | | | | $ | (340,355) | | | | | $ | 346,722 | | |
|
Net income / (loss) attributable to Unit holders of the Company
|
| | | $ | 603,124 | | | | | $ | 105,677 | | | | | $ | (21,724) | | | | | $ | (340,355) | | | | | $ | 346,722 | | |
| | |||||||||||||||||||||||||||||||
|
(in thousands)
|
| |
Global Markets
|
| |
Asset
Management |
| |
Digital
Infrastructure Solutions |
| |
Corporate and
Other |
| |
Totals
|
| |||||||||||||||
|
Revenues
|
| | | $ | 51,542,689 | | | | | $ | 25,187 | | | | | $ | 63,602 | | | | | $ | (4,699) | | | | | $ | 51,626,779 | | |
|
Net gain / (loss) on digital assets
|
| | | | 253,235 | | | | | | 78,996 | | | | | | 1,219 | | | | | | — | | | | | | 333,450 | | |
|
Net gain / (loss) on investments
|
| | | | 70,065 | | | | | | 20,155 | | | | | | 7,607 | | | | | | — | | | | | | 97,827 | | |
|
Net gain / (loss) on derivatives
trading |
| | | | 150,715 | | | | | | 1,074 | | | | | | (206) | | | | | | — | | | | | | 151,583 | | |
|
Revenues and gains / (losses) from
operations |
| | | | 52,016,704 | | | | | | 125,412 | | | | | | 72,222 | | | | | | (4,699) | | | | | | 52,209,639 | | |
|
Transaction expenses
|
| | | | 51,569,087 | | | | | | — | | | | | | 23,840 | | | | | | (504) | | | | | | 51,592,423 | | |
|
Compensation and benefits
|
| | | | 113,853 | | | | | | 48,102 | | | | | | 27,568 | | | | | | 29,733 | | | | | | 219,256 | | |
|
Notes interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 27,285 | | | | | | 27,285 | | |
|
Depreciation and amortization
|
| | | | 401 | | | | | | 197 | | | | | | 17,826 | | | | | | 4,521 | | | | | | 22,945 | | |
|
Other expenses
|
| | | | 48,111 | | | | | | 9,931 | | | | | | 9,779 | | | | | | 25,743 | | | | | | 93,564 | | |
|
Operating expenses
|
| | | | 51,731,452 | | | | | | 58,230 | | | | | | 79,013 | | | | | | 86,778 | | | | | | 51,955,473 | | |
|
Operating income
|
| | | $ | 285,252 | | | | | $ | 67,182 | | | | | $ | (6,791) | | | | | $ | (91,477) | | | | | $ | 254,166 | | |
| Other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liability
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
|
Net unrealized gain / (loss) on notes payable – derivative
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,603) | | | | | | (9,603) | | |
|
Other income / (expense), net
|
| | | | (317) | | | | | | (127) | | | | | | 254 | | | | | | 55 | | | | | | (135) | | |
|
Total other income / (expense)
|
| | | | (317) | | | | | | (127) | | | | | | 254 | | | | | | (9,548) | | | | | | (9,738) | | |
|
Net income / (loss) for the year, before
taxes |
| | | $ | 284,935 | | | | | $ | 67,055 | | | | | $ | (6,537) | | | | | $ | (101,025) | | | | | $ | 244,428 | | |
|
Income tax expense (benefit)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 15,914 | | | | | | 15,914 | | |
|
Net income / (loss) for the year
|
| | | $ | 284,935 | | | | | $ | 67,055 | | | | | $ | (6,537) | | | | | $ | (116,939) | | | | | $ | 228,514 | | |
|
Net income / (loss) attributable to Unit holders of the Company
|
| | | $ | 284,935 | | | | | $ | 67,055 | | | | | $ | (6,537) | | | | | $ | (116,939) | | | | | $ | 228,514 | | |
|
(in thousands)
|
| |
Global Markets
|
| |
Asset
Management |
| |
Digital
Infrastructure Solutions |
| |
Corporate and
Other |
| |
Totals
|
| |||||||||||||||
|
Revenues
|
| | | $ | 119,387,382 | | | | | $ | 405,387 | | | | | $ | 34,078 | | | | | $ | (1,000) | | | | | $ | 119,825,847 | | |
|
Net gain / (loss) on digital assets
|
| | | | 1,077,503 | | | | | | (139,138) | | | | | | — | | | | | | — | | | | | | 938,365 | | |
|
Net gain / (loss) on investments
|
| | | | (137,153) | | | | | | (295,306) | | | | | | (32,459) | | | | | | — | | | | | | (464,918) | | |
|
Net gain / (loss) on derivatives trading
|
| | | | 191,581 | | | | | | 977 | | | | | | — | | | | | | — | | | | | | 192,558 | | |
|
Revenues and gains / (losses) from operations
|
| | | | 120,519,313 | | | | | | (28,080) | | | | | | 1,619 | | | | | | (1,000) | | | | | | 120,491,852 | | |
|
Transaction expenses
|
| | | | 120,760,283 | | | | | | 220,276 | | | | | | 15,372 | | | | | | — | | | | | | 120,995,931 | | |
|
Compensation and benefits
|
| | | | 78,304 | | | | | | 42,088 | | | | | | 11,470 | | | | | | 84,339 | | | | | | 216,201 | | |
|
Notes interest expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 37,029 | | | | | | 37,029 | | |
|
Depreciation and amortization
|
| | | | 1,754 | | | | | | — | | | | | | 8,573 | | | | | | 2,525 | | | | | | 12,852 | | |
|
Other expense
|
| | | | 68,592 | | | | | | 9,512 | | | | | | 52,971 | | | | | | 47,984 | | | | | | 179,059 | | |
|
Operating expenses
|
| | | | 120,908,934 | | | | | | 271,876 | | | | | | 88,386 | | | | | | 171,876 | | | | | | 121,441,072 | | |
|
Operating income
|
| | | | (389,621) | | | | | | (299,956) | | | | | | (86,767) | | | | | | (172,876) | | | | | | (949,220) | | |
| Other income / (expense) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in fair value of warrant liability
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20,322 | | | | | | 20,322 | | |
|
Net unrealized gain / (loss) on notes payable – derivative
|
| | | | — | | | | | | — | | | | | | — | | | | | | 57,998 | | | | | | 57,998 | | |
|
Other income, net
|
| | | | (98) | | | | | | 142 | | | | | | 691 | | | | | | 25,745 | | | | | | 26,480 | | |
|
Total other income / (expense)
|
| | | | (98) | | | | | | 142 | | | | | | 691 | | | | | | 104,065 | | | | | | 104,800 | | |
|
Net income / (loss) for the year, before taxes
|
| | | | (389,719) | | | | | | (299,814) | | | | | | (86,076) | | | | | | (68,811) | | | | | | (844,420) | | |
|
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (28,291) | | | | | | (28,291) | | |
|
Net income / (loss) for the year
|
| | | $ | (389,719) | | | | | $ | (299,814) | | | | | $ | (86,076) | | | | | $ | (40,520) | | | | | $ | (816,129) | | |
|
Net income attributable to redeemable
noncontrolling interests |
| | | | — | | | | | | (97,219) | | | | | | — | | | | | | — | | | | | | (97,219) | | |
|
Net income / (loss) attributable to Unit
holders of the Company |
| | | $ | (389,719) | | | | | $ | (202,595) | | | | | $ | (86,076) | | | | | $ | (40,520) | | | | | $ | (718,910) | | |
|
(in thousands)
|
| |
Year ended
December 31, 2024 |
| |
Year ended
December 31, 2023 |
| |
Year ended
December 31, 2022 |
| |||||||||
| Income before taxes: | | | | | | | | | | | | | | | | | | | |
|
Cayman Islands
|
| | | $ | 589,189 | | | | | $ | 167,356 | | | | | $ | 578,155 | | |
|
Foreign
|
| | | | (259,406) | | | | | | 77,072 | | | | | | (1,422,575) | | |
| Total | | | | $ | 329,783 | | | | | $ | 244,428 | | | | | $ | (844,420) | | |
|
(in thousands)
|
| |
Year ended
December 31, 2024 |
| |
Year ended
December 31, 2023 |
| |
Year ended
December 31, 2022 |
| |||||||||
| Income tax expense | | | | | | | | | | | | | | | | | | | |
|
Partnership level tax
|
| | | $ | (6,270) | | | | | $ | 1,920 | | | | | $ | (8,736) | | |
| Corporate subsidiaries | | | | | | | | | | | | | | | | | | | |
|
Cayman Islands
|
| | | | — | | | | | | — | | | | | | — | | |
|
Foreign
|
| | | | (2,283) | | | | | | 7,457 | | | | | | 3,068 | | |
|
Current tax expense / (benefit)
|
| | | | (8,553) | | | | | | 9,377 | | | | | | (5,668) | | |
|
Deferred tax expense / (benefit)
|
| | | | (8,386) | | | | | | 6,537 | | | | | | (22,623) | | |
| Total | | | | $ | (16,939) | | | | | $ | 15,914 | | | | | $ | (28,291) | | |
|
(in thousands)
|
| |
2024
|
| |
2023
|
| |
2022
|
| |||||||||||||||||||||||||||
|
Earnings before income taxes
|
| | | $ | 329,783 | | | | | | | | | | | $ | 244,428 | | | | | | | | | | | $ | (844,420) | | | | | | | | |
|
Income tax at Cayman statutory tax rate
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
|
Increase (decrease) in the income tax rate resulting
from: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign rate differential on entity level partnership tax
|
| | | | (1,381) | | | | | | (0.42)% | | | | | | 5,050 | | | | | | 2.07% | | | | | | (19,099) | | | | | | 2.26% | | |
|
Foreign subsidiaries taxed at different rates
|
| | | | (15,558) | | | | | | (4.72)% | | | | | | 10,864 | | | | | | 4.44% | | | | | | (9,192) | | | | | | 1.09% | | |
|
Total income tax expense / (benefit) and effective income tax rate
|
| | | $ | (16,939) | | | | | | (5.14)% | | | | | $ | 15,914 | | | | | | 6.51% | | | | | $ | (28,291) | | | | | | 3.35% | | |
|
(in thousands)
|
| |
Year ended
December 31, 2024 |
| |
Year ended
December 31, 2023 |
| |
Year ended
December 31, 2022 |
| |||||||||
|
Unrecognized tax benefits, beginning of period
|
| | | $ | 8,132 | | | | | $ | 6,291 | | | | | $ | 5,137 | | |
|
Increases in tax positions in prior periods
|
| | | | — | | | | | | 2,437 | | | | | | 9,199 | | |
|
Decreases in tax positions in prior periods
|
| | | | (307) | | | | | | — | | | | | | — | | |
|
Increases in tax positions in current periods
|
| | | | — | | | | | | 163 | | | | | | 6,219 | | |
|
Decreases in tax positions in current periods
|
| | | | — | | | | | | — | | | | | | (14,264) | | |
|
Lapse of statute of limitations
|
| | | | (6,120) | | | | | | (759) | | | | | | — | | |
|
Unrecognized tax benefits, end of period
|
| | | $ | 1,705 | | | | | $ | 8,132 | | | | | $ | 6,291 | | |
|
(in thousands)
|
| |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Deferred income tax assets: | | | | | | | | | | | | | |
| Differences between book and tax basis: | | | | | | | | | | | | | |
|
Partnership investments
|
| | | $ | — | | | | | $ | — | | |
|
Other
|
| | | | 6,244 | | | | | | 4,587 | | |
|
Net operating loss carryforward
|
| | | | 68,432 | | | | | | 48,098 | | |
|
Total deferred income tax assets
|
| | | $ | 74,676 | | | | | $ | 52,685 | | |
| Deferred income tax liabilities: | | | | | | | | | | | | | |
| Differences between book and tax basis: | | | | | | | | | | | | | |
|
Partnership investments
|
| | | $ | (21,406) | | | | | $ | (13,158) | | |
|
Digital assets
|
| | | | (26,749) | | | | | | (24,439) | | |
|
Investment basis differences
|
| | | | (4,402) | | | | | | (2,765) | | |
|
Other
|
| | | | (2,096) | | | | | | (2,989) | | |
|
Total deferred income tax liability
|
| | | | (54,653) | | | | | | (43,351) | | |
|
Net deferred tax asset/(liability)
|
| | | $ | 20,023 | | | | | $ | 9,334 | | |
| | | |
Year ended
|
| |||||||||
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
|
Revenue
|
| | | $ | — | | | | | $ | — | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Bank charges
|
| | | | 2 | | | | | | 2 | | |
|
Total operating expenses
|
| | | | 2 | | | | | | 2 | | |
|
Net loss before taxes
|
| | | | (2) | | | | | | (2) | | |
|
Income tax expense / (benefit)
|
| | | | — | | | | | | — | | |
|
Net loss
|
| | | $ | (2) | | | | | $ | (2) | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Assets | | | | | | | | | | | | | |
| Current assets | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1 | | | | | $ | 3 | | |
|
Total current assets
|
| | | | 1 | | | | | | 3 | | |
|
Total assets
|
| | | | 1 | | | | | | 3 | | |
| Liabilities and stockholder’s equity | | | | | | | | | | | | | |
| Stockholder’s equity | | | | | | | | | | | | | |
|
Common stock, par value $0.01 per share, 1,000 shares authorized, 100 shares issued and outstanding
|
| | | | — | | | | | | — | | |
|
Additional paid in capital
|
| | | | 5 | | | | | | 5 | | |
|
Retained deficit
|
| | | | (4) | | | | | | (2) | | |
|
Total stockholder’s equity
|
| | | | 1 | | | | | | 3 | | |
|
Total liabilities and stockholder’s equity
|
| | | $ | 1 | | | | | $ | 3 | | |
| | | |
Common stock
|
| |
Additional paid
in capital |
| |
Retained
earnings / (deficit) |
| |
Total
|
| ||||||||||||||||||
| | | |
Number
|
| |
Amount
|
| ||||||||||||||||||||||||
|
Balance at December 31, 2022
|
| | | | 1,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
|
Recapitalization
|
| | | | — | | | | | | — | | | | | | 5 | | | | | | | | | | | | 5 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2) | | | | | | (2) | | |
|
Balance at December 31, 2023
|
| | | | 1,000 | | | | | $ | — | | | | | $ | 5 | | | | | $ | (2) | | | | | $ | 3 | | |
|
Loss for the period
|
| | | | — | | | | | | — | | | | | $ | — | | | | | | (2) | | | | | | (2) | | |
|
Balance at December 31, 2024
|
| | | | 1,000 | | | | | $ | — | | | | | $ | 5 | | | | | $ | (4) | | | | | $ | 1 | | |
| | | |
December 31,
2024 |
| |
December 31,
2023 |
| ||||||
| Operating activities | | | | | | | | | | | | | |
|
Loss for the period
|
| | | $ | (2) | | | | | $ | (2) | | |
|
Net cash used in operating activities
|
| | | | (2) | | | | | | (2) | | |
|
Net decrease in cash and cash equivalents
|
| | | $ | (2) | | | | | $ | (2) | | |
|
Cash and cash equivalents, beginning of the period
|
| | | | 3 | | | | | | 5 | | |
|
Cash and cash equivalents, end of the period
|
| | | $ | 1 | | | | | $ | 3 | | |
| | | | | | C-1 | | | |
| | | | | | C-7 | | | |
| | | | | | C-8 | | | |
| | | | | | C-21 | | | |
| | | | | | C-21 | | | |
| | | | | | C-26 | | | |
| | | | | | C-34 | | | |
| | | | | | C-34 | | | |
| | | | | | C-34 | | | |
| | | | | | C-36 | | | |
| | | | | | C-36 | | | |
| | | | | | C-36 | | | |
| | | | | | C-37 | | | |
| | | | | | C-38 | | | |
| | | | | | C-39 | | | |
| | | | | | C-41 | | | |
| | | | | | C-42 | | | |
| | | | | | C-43 | | | |
| | | | | | C-43 | | | |
| | | | | | C-50 | | | |
| | | | | | C-52 | | | |
| | | | | | C-52 | | | |
| | | | | | C-53 | | | |
| | | | | | C-54 | | | |
| | | | | | C-54 | | | |
| | | | | | C-54 | | | |
| | | | | | C-54 | | | |
| | | | | | C-55 | | | |
| | | | | | C-55 | | | |
| | | | | | C-55 | | | |
| | | | | | C-56 | | | |
| | | | | | C-57 | | | |
| | | | | | C-58 | | | |
| | | | | | C-58 | | | |
| | | | | | C-59 | | | |
| | | | | | C-59 | | | |
| | | | | | C-60 | | | |
| | | | | | C-60 | | | |
| | | | | | C-60 | | | |
| | | | | | C-60 | | |
| | | | | | C-60 | | | |
| | | | | | C-60 | | | |
| | | | | | C-61 | | | |
| | | | | | C-61 | | | |
| | | | | | C-63 | | | |
| | | | | | C-64 | | | |
| | | | | | C-64 | | | |
| | | | | | C-64 | | | |
| | | | | | C-64 | | | |
| | | | | | C-65 | | | |
| | | | | | C-66 | | | |
| | | | | | C-66 | | | |
| | | | | | C-66 | | | |
| | | | | | C-67 | | | |
| | | | | | C-67 | | | |
| | | | | | C-73 | | | |
| | | | | | C-78 | | | |
| | | | | | C-78 | | | |
| | | | | | C-78 | | | |
| | | | | | C-79 | | | |
| | | | | | C-84 | | | |
| | | | | | C-85 | | | |
| | | | | | C-86 | | | |
| | | | | | C-89 | | | |
| | | | | | A-91 | | | |
| | | | | | B-92 | | | |
| | | | | | C-93 | | |
| | | |
Existing Organizational Documents
|
| |
Proposed Organizational Documents
|
|
|
Quorum for Shareholder Action – Organizational Documents Proposal A
|
| | The Existing Organizational Documents provide that two or more GDHL shareholders holding at least 25% in par value of the GDHL ordinary shares entitled to vote constitutes a quorum for a GDHL shareholder meeting. | | | The Proposed Organizational Documents provide that the presence of a majority of the outstanding voting power of GDH Delaware at a GDH Delaware shareholder meeting constitutes a quorum for a GDH Delaware shareholder meeting, except where a separate vote by a class or series of classes of shares is required, the presence in person or by proxy of a majority of the voting power of all outstanding shares of stock of such class or series of classes, as applicable, constitutes quorum. | |
|
Removal of Directors – Organizational Documents Proposal B
|
| | The Existing Organizational Documents provide that any director may be removed by an affirmative vote of at least 662∕3% of the total voting power of the outstanding GDHL ordinary shares. | | | The Proposed Organizational Documents provide that directors may be removed, with or without cause, by the majority vote of the total voting power of outstanding shares of GDH Delaware common stock, voting together as a single class. | |
|
Exclusive Forum – Organizational Documents Proposal C
|
| | The Existing Organizational Documents do not contain a provision adopting an exclusive forum for certain shareholder litigation. | | | The Proposed Organizational Documents provide that, unless GDH Delaware consents to a different forum, (i) certain specified actions and proceedings may only be brought before the Court of Chancery of the State of Delaware (or another state or federal district court in the State of Delaware), and (ii) any complaint asserting a cause of action arising under the Securities Act, the Exchange Act or other federal securities laws for which there is exclusive federal or concurrent federal and state jurisdiction, may only be brought before the federal district courts of the United States. | |
|
Ownership Limitations – Organizational Documents Proposal D
|
| | The Existing Organizational Documents do not contain provisions relating to ownership limitations. | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that GDH Delaware’s board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of GDH Delaware on a fully diluted basis. | |
|
Name
|
| |
Relationship with
GDHL |
| |
Number of
Ordinary Shares |
| |
% Voting
Participation |
| ||||||
|
Michael Novogratz(1)
|
| |
Interested Party
|
| | | | 569,257 | | | | | | 0.4% | | |
|
Christopher Ferraro
|
| |
Interested Party
|
| | | | 1,167,886 | | | | | | 1.0% | | |
|
Steve Kurz
|
| |
Interested Party
|
| | | | 675,901 | | | | | | 0.5% | | |
|
Andrew Siegel
|
| |
Interested Party
|
| | | | 396,511 | | | | | | 0.3% | | |
|
Michael Ashe
|
| |
Interested Party
|
| | | | 85,449 | | | | | | 0.1% | | |
|
Kim Pillemer(2)
|
| |
Interested Party
|
| | | | — | | | | | | —% | | |
| | | | | | |
Percentage of Outstanding
Ordinary Shares |
| |||||||||
|
Name
|
| |
Number of Securities
|
| |
Non-diluted(3)
|
| |
Partially
Exchanged(4) |
| ||||||
|
Michael Novogratz(1)
|
| |
569,257 Ordinary Shares
|
| | | | 0.4% | | | | | | 61.3% | | |
| | | |
205,096,000 Class B Units(2)
|
| | | | | | | | | | | | |
|
Name
|
| |
Number of Class B
Units of GDH LP Currently Held |
| |
Number of Shares
of Class B Common Stock of Pubco to Ultimately Be Issued |
| |
Anticipated
Percentage of Voting Control of Pubco via Class B Common Stock |
| |||||||||
|
Michael Novogratz
|
| | | | 205,096,000(1) | | | | | | 205,096,000 | | | | | | 59.2% | | |
|
Chairman
|
| | | | | | | | | | | | | | | | | | |
|
Chief Executive Officer
|
| | | | | | | | | | | | | | | | | | |
|
Manager
|
| | | | | | | | | | | | | | | | | | |
|
Christopher Ferraro
|
| | | | 4,661,001(2) | | | | | | 4,661,001 | | | | | | 1.4% | | |
|
President
|
| | | | | | | | | | | | | | | | | | |
|
Manager
|
| | | | | | | | | | | | | | | | | | |
|
Steve Kurz
|
| | | | 1,520,278(3) | | | | | | 1,520,278 | | | | | | 0.4% | | |
|
Head of Asset Management
|
| | | | | | | | | | | | | | | | | | |
|
Andrew Siegel
|
| | | | 223,169(4) | | | | | | 223,169 | | | | | | 0.1% | | |
|
General Counsel and Chief Compliance Officer
|
| | | | | | | | | | | | | | | | | | |
|
Michael Ashe
|
| | | | 60,903(5) | | | | | | 60,903 | | | | | | 0.0% | | |
|
Head of Investment Banking
|
| | | | | | | | | | | | | | | | | | |
|
Other Holders of Class B Units of GDH LP
|
| | | | 4,300,992 | | | | | | 4,300,992 | | | | | | 1.2% | | |
|
Plan Category
|
| |
Number of Securities
to be issued upon exercise of outstanding options, warrants and rights (a) |
| |
Weighted average
exercise price of outstanding options, warrants and rights (b) |
| |
Number of securities
remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) (c) |
| |||||||||
|
Equity compensation plan approved by securityholders – Stock Option Plan
|
| | | | 2,859,800(2) | | | | | C$ | 4.66 | | | | | | — | | |
|
Equity compensation plan approved by securityholders – LTIP Options
|
| | | | 13,370,908 | | | | | C$ | 10.06 | | | | | | — | | |
|
Equity compensation plan approved by securityholders – LTIP RSUs
|
| | | | 9,528,616 | | | | | | — | | | | | | — | | |
|
Equity compensation plan approved by securityholders – LTIP PSUs
|
| | | | 156,198 | | | | | | — | | | | | | — | | |
|
Equity compensation plan approved by securityholders – LTIP DSUs
|
| | | | 324,759 | | | | | | — | | | | | | — | | |
|
Equity compensation plans not approved by securityholders – Options
|
| | | | 3,634,300(3) | | | | | C$ | 6.21 | | | | | | — | | |
|
Equity compensation plans not approved by securityholders – Share Units (RSUs)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Total
|
| | | | 29,874,581 | | | | | C$ | 8.58 | | | | | | 22,050,197(1) | | |
|
Month
|
| |
High (C$)
|
| |
Low (C$)
|
| |
Volume
|
| |||||||||
|
April 2024
|
| | | | 16.29 | | | | | | 11.13 | | | | | | 20,306,588 | | |
|
May 2024
|
| | | | 15.11 | | | | | | 11.57 | | | | | | 14,445,809 | | |
|
June 2024
|
| | | | 17.91 | | | | | | 14.21 | | | | | | 18,330,339 | | |
|
July 2024
|
| | | | 19.16 | | | | | | 14.90 | | | | | | 14,086,776 | | |
|
August 2024
|
| | | | 17.10 | | | | | | 11.86 | | | | | | 12,505,670 | | |
|
Month
|
| |
High (C$)
|
| |
Low (C$)
|
| |
Volume
|
| |||||||||
|
September 2024
|
| | | | 19.08 | | | | | | 13.40 | | | | | | 10,200,679 | | |
|
October 2024
|
| | | | 20.12 | | | | | | 16.18 | | | | | | 12,410,146 | | |
|
November 2024
|
| | | | 28.84 | | | | | | 16.12 | | | | | | 26,714,376 | | |
|
December 2024
|
| | | | 30.71 | | | | | | 24.20 | | | | | | 21,302,913 | | |
|
January 2025
|
| | | | 34.98 | | | | | | 24.65 | | | | | | 25,752,320 | | |
|
February 2025
|
| | | | 29.08 | | | | | | 18.02 | | | | | | 19,937,284 | | |
|
March 2025
|
| | | | 23.98 | | | | | | 14.76 | | | | | | 21,761,496 | | |
| | | |
Cayman Islands
|
| |
Delaware
|
|
|
Stockholder/Shareholder Approval of Business Combinations
|
| |
Mergers require a special resolution (i.e., 662∕3% in value of shareholders in attendance and voting at a shareholders’ meeting), and any other authorization as may be specified in the relevant memorandum and articles of association. Parties holding certain security interests in the constituent companies must also consent.
|
| |
Mergers generally require approval of a majority of all outstanding shares. Certain business combinations involving “interested stockholders” (i.e., holders of 15% or more of voting shares) are prohibited within first three years of such person becoming an interested stockholder, unless certain conditions are met (including either (x) obtaining prior board approval or (y) if prior board approval was not obtained, then following the combination, obtaining board approval and the affirmative vote of at least 662∕3% of voting power of disinterested stockholders).
|
|
| | | |
All mergers (other than parent/subsidiary mergers) require shareholder approval — no exception for smaller mergers.
|
| |
Mergers in which less than 20% of the acquirer’s stock is issued generally do not require acquirer stockholder approval.
|
|
| | | |
Where a bidder has acquired 90% or more of the shares in a Cayman Islands company, it can compel the acquisition of the shares of the remaining shareholders and thereby become the sole shareholder.
|
| |
Mergers in which one corporation owns 90% or more of a second corporation may be completed without the vote of the second corporation’s board of directors or stockholders.
|
|
| | | |
A Cayman Islands company may also be acquired through a “scheme of arrangement” sanctioned by a Cayman Islands court and approved by 75% in value of shareholders in attendance and voting at a shareholders’ meeting.
|
| | N/A | |
| | | |
Cayman Islands
|
| |
Delaware
|
|
|
Stockholder/Shareholder Votes for Routine Matters
|
| |
Under the Cayman Islands Companies Act, routine corporate matters may be approved by an ordinary resolution (being a resolution passed by a simple majority of the shareholders as being entitled to do so).
Certain specified amendments to the constitutional documents of a company require a special resolution to be passed (see threshold above).
|
| |
Generally, approval of routine corporate matters that are put to a stockholder vote require the affirmative vote of the majority of shares present in person or represented by proxy at the meeting and entitled to vote on the subject matter.
Certain specified amendments to the Proposed Organizational Documents require an affirmative vote of at least 662∕3% of the total voting power of the outstanding shares.
|
|
|
Regulatory Restrictions on Transfers
|
| | N/A | | | In order to comply with applicable money transmitter laws in the United States, the Proposed Organizational Documents provide that Pubco board may take certain actions including (i) preventing the transfer of capital stock, (ii) redeeming capital stock at par or (iii) restricting the exercise of rights with respect to capital stock, in certain circumstances in which a stockholder would potentially hold more than 9.9% of the total issued and outstanding shares of Pubco on a fully diluted basis. | |
|
Appraisal Rights
|
| | Minority shareholders that dissent from a merger are entitled to be paid the fair market value of their shares, which if necessary may ultimately be determined by the court. | | | With certain exceptions, generally, a stockholder of a publicly traded corporation will have appraisal rights in connection with a merger or consolidation in which we are a constituent entity. Pursuant to the DGCL, stockholders who properly demand and perfect appraisal rights in connection with such merger or consolidation will have the right to receive payment of the fair value of their shares as determined by the Delaware Court of Chancery, plus interest, if any, on the amount determined to be the fair value, from the effective time of the merger or consolidation through the date of payment of the judgment. | |
| | | |
Cayman Islands
|
| |
Delaware
|
|
|
Inspection of Books and Records
|
| | Shareholders generally do not have any rights to inspect or obtain copies of the register of shareholders or other corporate records of a company (but do have a right to know who the directors of a company are and to receive a copy of the memorandum and articles of association of the company). | | |
Any stockholder may inspect the corporation’s books and records for a proper purpose during the usual hours for business.
|
|
|
Stockholder/Shareholder Lawsuits
|
| | In the Cayman Islands, the decision to institute proceedings on behalf of a company is generally taken by the company’s board of directors. A shareholder may be entitled to bring a derivative action on behalf of the company, but only in certain limited circumstances. | | | A stockholder may bring a derivative suit subject to procedural requirements. | |
|
Fiduciary Duties of Directors
|
| | A director owes fiduciary duties to a company, including to exercise loyalty, honesty and good faith to the company as a whole. In addition to fiduciary duties, directors owe a duty of care, diligence and skill. Such duties are owed to the company but may also be owed directly be owed direct to creditors or shareholders in certain limited circumstances. | | | Directors must exercise a duty of care and duty of loyalty and good faith to a corporation and its stockholders. Pubco’s Proposed Organizational Documents waive any corporate opportunity doctrine and similar claims against any non-employee directors (other than to the extent any corporate opportunity is offered to a non-employee director in his or her capacity as a director). | |
|
Indemnification of Directors and Officers
|
| | A Cayman Islands company generally may indemnify its directors or officers except with regard to actual fraud or willful default. | | | A corporation is generally permitted to indemnify its director and officers. Pubco’s Proposed Bylaws provide for indemnification of executive officers and directors acting in good faith. Pubco may also enter into a contractual indemnification agreement with each of its directors at the time of the Nasdaq listing, if successful. | |
|
Limited Liability of Directors
|
| | Liability of directors may be limited, except with regard to their actual fraud or willful default. | | |
Liability of directors may be limited or eliminated, except with regard to breaches of duty of loyalty, intentional misconduct, unlawful repurchases or dividends or improper personal benefit.
Pubco’s Proposed Organizational Documents limit or eliminate the liability of a director to Pubco or its stockholders to the extent permitted under Delaware law.
|
|
| | By: | | |
Name: Michael Novogratz
Title: Chief Executive Officer |
| | | |
| | | |
PAGE
|
| |||
|
ARTICLE 1
Definitions |
| | | | | | |
|
ARTICLE 2
Stockholders |
| | | | | | |
| | | | | C-2 | | | |
| | | | | C-2 | | | |
| | | | | C-2 | | | |
| | | | | C-5 | | | |
| | | | | C-5 | | | |
| | | | | C-5 | | | |
| | | | | C-6 | | | |
| | | | | C-6 | | | |
| | | | | C-6 | | | |
| | | | | C-7 | | | |
| | | | | C-7 | | | |
| | | | | C-7 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
|
ARTICLE 3
Directors |
| | | | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-8 | | | |
| | | | | C-10 | | | |
| | | | | C-11 | | | |
| | | | | C-11 | | | |
| | | | | C-11 | | | |
| | | | | C-11 | | | |
| | | | | C-11 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
| | | | | C-12 | | | |
|
ARTICLE 4
Committees of the Board |
| | | | | | |
|
ARTICLE 5
Officers |
| | | | | | |
| | | | | C-13 | | | |
| | | | | C-13 | | | |
| | | |
PAGE
|
| |||
| | | | | C-13 | | | |
| | | | | C-13 | | | |
| | | | | C-14 | | | |
| | | | | C-14 | | | |
| | | | | C-14 | | | |
| | | | | C-14 | | | |
|
ARTICLE 6
Indemnification |
| | | | | | |
| | | | | C-14 | | | |
| | | | | C-15 | | | |
| | | | | C-15 | | | |
| | | | | C-15 | | | |
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | | | C-16 | | | |
| | | | | C-17 | | | |
| | | | | C-17 | | | |
|
ARTICLE 7
General Provisions |
| | | | | | |
| | | | | C-17 | | | |
| | | | | C-17 | | | |
| | | | | C-17 | | | |
| | | | | C-17 | | | |
| | | | | C-17 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |
| | | | | C-18 | | | |