| | | |
每股
|
| |
合计
|
| ||||||
|
公开发行价格(1)
|
| | | $ | 19.00 | | | | | $ | 900,600,000 | | |
|
承销折扣和佣金(2)
|
| | | $ | 0.475 | | | | | $ | 22,515,000 | | |
|
提供费用前的收益,给我们
|
| | | $ | 18.525 | | | | | $ | 878,085,000 | | |
| |
摩根士丹利
|
|
| |
美银证券
|
| | 花旗集团 | | |
道明高宏集团
|
| |
富国银行证券
|
|
| |
公民资本市场
|
| |
桑坦德银行
|
|
| | | | | | S-1 | | | |
| | | | | | S-11 | | | |
| | | | | | S-13 | | | |
| | | | | | S-14 | | | |
| | | | | | S-15 | | | |
| | | | | | S-19 | | | |
| | | | | | S-28 | | | |
| | | | | | S-28 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 12 | | | |
| | | | | | 22 | | | |
| | | | | | 25 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 33 | | | |
| | | | | | 33 | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
|
(单位:千,股份数量和每股普通股亏损除外)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| 收入: | | | | | | | | | | | | | | | | | | | |
|
数字资产收入
|
| | | $ | 151,556 | | | | | $ | 140,051 | | | | | $ | 69,229 | | |
|
HPC租赁收入
|
| | | | 16,899 | | | | | | — | | | | | | — | | |
|
总收入
|
| | | | 168,455 | | | | | | 140,051 | | | | | | 69,229 | | |
| 费用和支出 | | | | | | | | | | | | | | | | | | | |
|
收入成本(不包括如下所示的折旧)
|
| | | | 82,663 | | | | | | 62,608 | | | | | | 27,315 | | |
|
营业费用
|
| | | | 12,115 | | | | | | 3,387 | | | | | | 2,116 | | |
|
营业费用–关联方
|
| | | | 7,632 | | | | | | 4,262 | | | | | | 2,773 | | |
|
销售、一般和管理费用
|
| | | | 139,465 | | | | | | 57,883 | | | | | | 23,693 | | |
|
销售、一般及行政开支–关联方
|
| | | | 8,292 | | | | | | 12,695 | | | | | | 13,325 | | |
|
折旧
|
| | | | 88,597 | | | | | | 59,808 | | | | | | 28,350 | | |
|
数字货币公允价值损失(收益)净额
|
| | | | 612 | | | | | | (2,200) | | | | | | — | | |
|
出售数字货币的已实现收益
|
| | | | — | | | | | | — | | | | | | (3,174) | | |
|
数字货币减值
|
| | | | — | | | | | | — | | | | | | 3,043 | | |
|
或有对价公允价值变动
|
| | | | 10,397 | | | | | | — | | | | | | — | | |
|
处置不动产、厂房和设备损失净额
|
| | | | 4,895 | | | | | | 17,824 | | | | | | 1,209 | | |
|
总费用和支出
|
| | | | 354,668 | | | | | | 216,267 | | | | | | 98,650 | | |
| | | | | | | | | | | | | | | | | | | | |
|
经营亏损
|
| | | | (186,213) | | | | | | (76,216) | | | | | | (29,421) | | |
|
利息支出
|
| | | | (80,248) | | | | | | (19,794) | | | | | | (34,812) | | |
|
认股权证及衍生工具公允价值变动
|
| | | | (429,793) | | | | | | — | | | | | | — | | |
|
债务清偿损失
|
| | | | — | | | | | | (6,300) | | | | | | — | | |
|
其他收益
|
| | | | 39,044 | | | | | | 3,927 | | | | | | 231 | | |
|
所得税前亏损及被投资单位净(亏损)收益中的权益
|
| | | | (657,210) | | | | | | (98,383) | | | | | | (64,002) | | |
|
所得税拨备
|
| | | | (76) | | | | | | — | | | | | | — | | |
|
被投资单位净(亏损)收益中的权益,税后净额
|
| | | | (4,130) | | | | | | 3,363 | | | | | | (9,290) | | |
|
出售被投资方股权收益
|
| | | | — | | | | | | 22,602 | | | | | | — | | |
|
持续经营亏损
|
| | | | (661,416) | | | | | | (72,418) | | | | | | (73,292) | | |
|
终止经营业务亏损,税后净额
|
| | | | — | | | | | | — | | | | | | (129) | | |
|
净亏损
|
| | | $ | (661,416) | | | | | $ | (72,418) | | | | | $ | (73,421) | | |
| | | |
截至12月31日止年度,
|
| |||||||||||||||
|
(单位:千,股份数量和每股普通股亏损除外)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| 每股普通股亏损: | | | | | | | | | | | | | | | | | | | |
|
持续经营
|
| | | $ | (1.66) | | | | | $ | (0.21) | | | | | $ | (0.35) | | |
|
停止运营
|
| | | | — | | | | | | — | | | | | | — | | |
|
基本和稀释
|
| | | $ | (1.66) | | | | | $ | (0.21) | | | | | $ | (0.35) | | |
| 加权平均已发行普通股: | | | | | | | | | | | | | | | | | | | |
|
基本和稀释
|
| | | | 397,608,216 | | | | | | 351,315,476 | | | | | | 209,956,392 | | |
| | | | |
截至
12月31日, |
| |||||||||
| |
(单位:千)
|
| |
2025
|
| |
2024
|
| ||||||
| |
现金及现金等价物
|
| | | $ | 3,266,389 | | | | | $ | 274,065 | | |
| |
流动资产总额
|
| | | | 3,478,273 | | | | | | 281,431 | | |
| |
总资产
|
| | | | 6,558,182 | | | | | | 787,511 | | |
| |
流动负债合计
|
| | | | 1,735,848 | | | | | | 51,845 | | |
| |
负债总额
|
| | | | 6,417,737 | | | | | | 543,066 | | |
| |
股东权益合计
|
| | | | 140,445 | | | | | | 244,445 | | |
| | | |
截至2025年12月31日
|
| |||||||||
|
(百万)
|
| |
实际
|
| |
作为
调整后 |
| ||||||
|
现金及现金等价物
|
| | | $ | 3,266 | | | | | $ | 4,139 | | |
| 债务: | | | | | | | | | | | | | |
|
2030年优先有担保票据(1)
|
| | | $ | 3,099 | | | | | $ | 3,099 | | |
|
2030年可转换票据(2)
|
| | | | 490 | | | | | | 490 | | |
|
2031年可换股票据(3)
|
| | | | 584 | | | | | | 584 | | |
|
2032年可换股票据(4)
|
| | | | 999 | | | | | | 999 | | |
|
总债务
|
| | | | 5,172 | | | | | | 5,172 | | |
| 股东权益: | | | | | | | | | | | | | |
|
优先股,面值0.00 1美元,授权100,000,000股,0股
已发行和未偿还、实际和经调整 |
| | | | — | | | | | | — | | |
|
普通股,面值0.00 1美元,授权950,000,000股,
444,534,694股已发行股份及420,065,944股已发行股份,实际, 已发行股份491,934,694股,已发行股份467,465,944股,作为 调整后 |
| | | | — | | | | | | — | | |
|
额外实缴资本
|
| | | | 1,285 | | | | | | 1,285 | | |
|
库存股按成本计,24,468,750股,实际及经调整
|
| | | | (151) | | | | | | (151) | | |
|
累计赤字
|
| | | | (994) | | | | | | (994) | | |
|
股东权益合计
|
| | | | 140 | | | | | | 1,013 | | |
|
总资本
|
| | | $ | 5,312 | | | | | $ | 6,185 | | |
|
姓名
|
| |
数量
股份 |
| |||
|
摩根士丹利 & Co. LLC
|
| | | | 11,850,000 | | |
|
美国银行证券股份有限公司。
|
| | | | 5,925,000 | | |
|
花旗集团环球市场公司。
|
| | | | 5,925,000 | | |
|
道明证券(美国)有限责任公司
|
| | | | 5,925,000 | | |
|
富国银行 Securities,LLC
|
| | | | 5,925,000 | | |
|
Citizens JMP Securities,LLC
|
| | | | 5,925,000 | | |
|
桑坦德银行美国资本市场
|
| | | | 5,925,000 | | |
|
合计
|
| | | | 47,400,000 | | |
| | | | | | | | | |
合计
|
| |||||||||
| | | |
每
分享 |
| |
无
运动 |
| |
全
运动 |
| |||||||||
|
公开发行价格
|
| | | $ | 19.00 | | | | | $ | 900,600,000 | | | | | $ | 1,035,690,000 | | |
|
承销折扣和佣金
|
| | | | 0.475 | | | | | | 22,515,000 | | | | | | 25,892,250 | | |
|
收益,未计费用,给我们
|
| | | $ | 18.525 | | | | | $ | 878,085,000 | | | | | $ | 1,009,797,750 | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 4 | | | |
| | | | | | 5 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 12 | | | |
| | | | | | 22 | | | |
| | | | | | 25 | | | |
| | | | | | 27 | | | |
| | | | | | 28 | | | |
| | | | | | 29 | | | |
| | | | | | 30 | | | |
| | | | | | 33 | | | |
| | | | | | 33 | | |